ICO TELEDESIC GLOBAL LTD
S-4/A, 2000-10-12
COMMUNICATIONS SERVICES, NEC
Previous: AIRBOMB COM INC, 10QSB/A, EX-27, 2000-10-12
Next: ICO TELEDESIC GLOBAL LTD, S-4/A, EX-10.11, 2000-10-12



<PAGE>   1


    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 12, 2000



                                              REGISTRATION NO. 333-46230/46230-1

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.
                            ------------------------


                                   AMENDMENT


                                    NO. 1 TO

                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                     THE SECURITIES ACT OF 1933, AS AMENDED
                            ------------------------

                          ICO-TELEDESIC GLOBAL LIMITED
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                                         <C>
                         DELAWARE                                                      4899
              (STATE OR OTHER JURISDICTION OR                              (PRIMARY STANDARD INDUSTRIAL
              INCORPORATION OR ORGANIZATION)                                   CLASSIFICATION CODE)
</TABLE>

                              2300 CARILLON POINT
                           KIRKLAND, WASHINGTON 98033
                                 (425)828-8016
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                             C. JAMES JUDSON, ESQ.
                              2300 CARILLON POINT
                           KIRKLAND, WASHINGTON 98033
                                 (425) 828-8499
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                        OF AGENT FOR SERVICE OF PROCESS)

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                                                         <C>
                         DELAWARE                                                      4899
              (STATE OR OTHER JURISDICTION OR                              (PRIMARY STANDARD INDUSTRIAL
              INCORPORATION OR ORGANIZATION)                                   CLASSIFICATION CODE)
</TABLE>

                               COMMONWEALTH HOUSE

                                2 CHALKHILL ROAD
                           HAMMERSMITH, LONDON W68DW
                                    ENGLAND
                              011-44-20-8600-1014
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                             C. JAMES JUDSON, ESQ.
                              2300 CARILLON POINT
                           KIRKLAND, WASHINGTON 98033
                                 (425) 828-8016
 (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                        OF AGENT FOR SERVICE OF PROCESS)
                            ------------------------

    IT IS RESPECTFULLY REQUESTED THAT THE COMMISSION SEND COPIES OF ALL NOTICES,
                         ORDERS AND COMMUNICATIONS TO:

<TABLE>
<S>                                     <C>                                     <C>
      MICHAEL MCARTHUR-PHILLIPS                    WILLIAM A. GROLL                      LINDA A. SCHOEMAKER
          BENJAMIN G. WOLFF                         DANIEL EPSTEIN                         S. PAUL SASSALOS
      DAVIS WRIGHT TREMAINE LLP                CLEARY, GOTTLIEB, STEEN                     PERKINS COIE LLP
              24TH FLOOR                              & HAMILTON                          1201 THIRD AVENUE
        1300 S.W. FIFTH AVENUE                    ONE LIBERTY PLAZA                           40TH FLOOR
        PORTLAND, OREGON 97204              NEW YORK, NEW YORK 10006-1470             SEATTLE, WASHINGTON 98101
            (503) 241-2300                          (212) 225-2474                          (206) 583-8888
</TABLE>

APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As promptly as
        practicable after this registration statement becomes effective.

    If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box.  [ ]

    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration number of the earlier effective
registration number of the same offering.  [ ] ____________

    If this Form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration number of the earlier effective registration number of the same
offering.  [ ] ____________

                        CALCULATION OF REGISTRATION FEE

<TABLE>
<S>                                      <C>                     <C>                     <C>
---------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------
TITLE OF EACH CLASS                                                 PROPOSED MAXIMUM        PROPOSED MAXIMUM
OF SECURITIES TO                              AMOUNT TO BE           OFFERING PRICE        AGGREGATE OFFERING
BE REGISTERED                                REGISTERED(1)              PER UNIT                PRICE(2)
---------------------------------------------------------------------------------------------------------------
Class A Common Stock...................        95,245,739            Not Applicable
Class B Common Stock...................        48,500,000            Not Applicable
     Total.............................       143,745,739                                     $445,189,506
---------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------

<S>                                      <C>
----------------------------------------------------------------
TITLE OF EACH CLASS
OF SECURITIES TO                               AMOUNT OF
BE REGISTERED                               REGISTRATION FEE
---------------------------------------------------------------------------------------
Class A Common Stock...................
Class B Common Stock...................
     Total.............................        $117,530,*
--------------------------------------------------------------------------------------------------------------
---------------------------------------------------------------------------------------------------------------
</TABLE>



 *  paid previously


(1) Represents the maximum number of shares of New ICO Global Communications
    (Holdings) Limited ("New ICO") common stock issuable upon completion of the
    mergers described in this document, assuming the conversion of each
    outstanding share of common stock (or common stock equivalent) of
    ICO-Teledesic Global Limited ("ITGL") into 0.97 shares of New ICO common
    stock and the conversion of each outstanding share of common stock (or
    common stock equivalent) of Teledesic Corporation ("Teledesic") into 0.80025
    shares of New ICO common stock. Includes the maximum number of shares of
    ITGL common stock issuable upon completion of the Teledesic Merger.

(2) Pursuant to Rule 457(f) under the Securities Act of 1933 and solely for the
    purpose of calculating the registration fee, the proposed maximum aggregate
    offering price is based upon the book value, as of [September   , 2000] of
    the             shares of ITGL common stock (or common stock equivalent) to
    be exchanged in the New ICO merger and the book value, as of the same date
    of the             shares of Teledesic common stock (or common stock
    equivalent) to be exchanged in the Teledesic merger.
                            ------------------------

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THE REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(a), MAY DETERMINE.
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>   2

                          ICO-TELEDESIC GLOBAL LIMITED

<TABLE>
<S>                                            <C>

              [TELEDESIC LOGO]                                  [ICO LOGO]
</TABLE>

                                            , 2000

Dear Stockholders:

     We are pleased to announce the proposed mergers of ICO-Teledesic Global
Limited with New ICO Global Communications (Holdings) Limited and with Teledesic
Corporation. We are excited about the business opportunities presented by an
entity that combines these three companies.

     Upon the closing of the mergers, you will own stock in a holding company
that will be named [Parent] that will own the businesses of New ICO and
Teledesic.

     A special committee of independent directors of Teledesic approved the
Teledesic merger and a special committee of independent directors of New ICO
approved the New ICO merger. Each special committee unanimously recommended to
its board of directors that its merger be approved. The board of directors of
each of ICO-Teledesic Global Limited, New ICO Global Communications (Holdings)
Limited and Teledesic Corporation has approved the mergers and recommends that
you vote "FOR" the approval of the merger agreement applicable to your Company.

     Neither of the mergers will close unless the other merger closes. The
proposed mergers cannot be completed unless we obtain necessary governmental and
stockholder approvals.

     Your vote is very important. We urge you to read this document to learn
about the mergers and to vote "FOR" the merger of your company. If you plan to
attend the special stockholders' meetings, we look forward to seeing you there.
If you do not plan to attend or if you plan on attending but prefer to submit a
proxy in advance, please sign the enclosed proxy and return it as instructed.

     Please pay particular attention to the discussion of "Risk Factors"
beginning on page 13 for a discussion of the risks relating to the mergers and
to the ownership of the shares to be issued in the mergers.

<TABLE>
<S>                             <C>                             <C>
Greg Clarke, CEO                Russ Daggatt, Acting CEO        Bill Owens, Co-CEO
ICO-Teledesic Global Limited    New ICO Global                  Teledesic Corporation
                                Communications
                                (Holdings) Limited
</TABLE>

     Neither the Securities and Exchange Commission nor any foreign or state
securities regulator has approved the mergers described in this document or
approved or disapproved of the securities to be issued under this document or
determined if the document is truthful or complete or if the merger
consideration to be issued is fair. Any representation to the contrary is a
criminal offense.

     This document is dated                , 2000, and is first being mailed to
ITGL, New ICO and Teledesic stockholders on or about             , 2000.
<PAGE>   3

                          ICO-TELEDESIC GLOBAL LIMITED
                              2300 CARILLON POINT
                           KIRKLAND, WASHINGTON 98033
                            ------------------------

                    NOTICE OF SPECIAL STOCKHOLDERS' MEETING
                      TO BE HELD ON                , 2000

To the Stockholders of ICO-Teledesic Global Limited:

     Notice is hereby given that a special meeting of the stockholders of
ICO-Teledesic Global Limited will be held on             , 2000, at [Time],
local time, at [location] to:

     1. Consider and vote on a proposal to approve and adopt the Agreement and
        Plan of Merger dated as of August 11, 2000 between ITGL and New ICO
        Global Communications (Holdings) Limited.

     2. Transact other business that may properly come before the special
        stockholders' meeting and any postponement or adjournment of the special
        stockholders' meeting.

     The board of directors of ITGL has fixed the close of business on
               , 2000 as the record date for determination of stockholders of
ITGL entitled to notice of, and to vote at, the special stockholders' meeting
and any postponement or adjournment of the special stockholders' meeting.

     Your vote is important. Whether or not you plan to attend the special
stockholders' meeting, we urge you to complete, sign and return the enclosed
proxy card in the enclosed postage-paid envelope. You may revoke your proxy at
any time before it is voted by delivering to ICO-Teledesic Global Limited at
2300 Carillon Point, Kirkland, Washington 98033, a written notice of your
revocation or a duly executed, later-dated proxy or by attending the special
stockholders' meeting and voting in person. Executed proxies with no
instructions indicated will be voted "For" the approval and adoption of the
merger agreement. If you fail to return a properly executed proxy card or to
vote in person at the special stockholders' meeting, the effect will be the same
as a vote against the merger.

     The board of directors of ITGL recommends that stockholders of ITGL vote
"FOR" the approval and adoption of the merger agreement.

                                          By Order of the Board of Directors

                                          C. James Judson
                                          Secretary

Kirkland, Washington
[Date]
<PAGE>   4

                                   [ICO LOGO]

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                               COMMONWEALTH HOUSE
                                2 CHALKHILL ROAD
                           HAMMERSMITH, LONDON W6 8DW
                                    ENGLAND
                            ------------------------

                    NOTICE OF SPECIAL STOCKHOLDERS' MEETING
                      TO BE HELD ON                , 2000

To the Stockholders of New ICO Global Communications (Holdings) Limited:

     Notice is hereby given that a special meeting of stockholders of New ICO
Global Communications (Holdings) Limited will be held on             , 2000, at
[Time], local time, at [location] to:

     1. Consider and vote on a proposal to approve and adopt the Agreement and
        Plan of Merger, dated as of August 11, 2000 between New ICO and
        ICO-Teledesic Global Limited.

     2. Transact other business that may properly come before the special
        stockholders' meeting and any postponement or adjournment of the special
        stockholders' meeting.

     The board of directors of New ICO has fixed the close of business on
               , 2000 as the record date for determination of stockholders of
New ICO entitled to notice of, and to vote at, the special stockholders' meeting
and any postponement or adjournment of the special stockholders' meeting.

     Your vote is important. Whether or not you plan to attend the special
stockholders' meeting, we urge you to complete, sign and return the enclosed
proxy card in the enclosed postage-paid envelope. You may revoke your proxy at
any time before it is voted by delivering to New ICO at Commonwealth House, 2
Chalkhill Road, Hammersmith, London W6 8DW, England, or at Broadband Center,
1445 120th Avenue NE, Bellevue, Washington 98005, a written notice of your
revocation or a duly executed, later-dated proxy or by attending the special
stockholders' meeting and voting in person. Executed proxies with no
instructions indicated will be voted "For" the approval and adoption of the
merger agreement. If you fail to return a properly executed proxy card or to
vote in person at the special stockholders' meeting, the effect will be the same
as a vote against the merger.

     The board of directors of New ICO recommends that stockholders of New ICO
vote "FOR" the approval and adoption of the merger agreement.

                                          By Order of the Board of Directors

                                          Barbara Worlein
                                          Corporate Secretary

Bellevue, Washington
[DATE]
<PAGE>   5

                                [TELEDESIC LOGO]

                             TELEDESIC CORPORATION
                                BROADBAND CENTER
                              1445 120TH AVENUE NE
                           BELLEVUE, WASHINGTON 98005
                            ------------------------

                    NOTICE OF SPECIAL STOCKHOLDERS' MEETING
                      TO BE HELD ON                , 2000

To the Stockholders of Teledesic Corporation:

     Notice is hereby given that a special meeting of the stockholders of
Teledesic Corporation will be held on                     , 2000, at [TIME],
local time, at [LOCATION] to:

     1. Consider and vote on a proposal to approve and adopt the Agreement and
        Plan of Merger dated May 12, 2000, as amended on August 15, 2000, among
        Teledesic, New Satco Holdings Merger Sub, Inc. and ICO-Teledesic Global
        Limited.

     2. Transact other business that may properly come before the special
        stockholders' meeting and any postponement or adjournment of the special
        stockholders' meeting.

     The board of directors of Teledesic has fixed the close of business on
               , 2000 as the record date for determination of stockholders of
Teledesic entitled to notice of, and to vote at, the special stockholders'
meeting and any postponement or adjournment of the special stockholders'
meeting.

     Your vote is important. Whether or not you plan to attend the special
stockholders' meeting, we urge you to complete, sign and return the enclosed
proxy card in the enclosed postage-paid envelope. You may revoke your proxy at
any time before it is voted by delivering to Teledesic Corporation at Broadband
Center, 1445 120th Avenue NE, Bellevue, Washington 98005, a written notice of
your revocation or a duly executed, later-dated proxy or by attending the
special stockholders' meeting and voting in person. Executed proxies with no
instructions indicated will be voted "For" the approval and adoption of the
merger agreement. If you fail to return a properly executed proxy card or to
vote in person at the special stockholders' meeting, the effect will be the same
as a vote against the merger.

     The board of directors of Teledesic recommends that stockholders of
Teledesic vote "FOR" the approval and adoption of the merger agreement.

                                          By Order of the Board of Directors

                                          Barbara Worlein
                                          Corporate Secretary

Bellevue, Washington
[DATE]
<PAGE>   6

                        JOINT PROXY STATEMENT/PROSPECTUS

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Questions and Answers about the Mergers.....................  iii
Summary.....................................................    1
  Selected Financial Data...................................    6
  Selected Historical Financial Data -- ITGL and New ICO....    7
  Selected Historical Financial Data -- OLD ICO.............    8
  Selected Historical Financial Data -- Teledesic...........   10
  Selected Unaudited Pro Forma Condensed Combined Financial
     Data of Parent.........................................   11
  Comparative Per Share Data................................   12
Risk Factors................................................   13
  Business Risks............................................   15
  Competitive Risks.........................................   20
  Regulatory Risks..........................................   21
  Other Risks...............................................   23
ITGL Special Stockholders' Meeting..........................   24
New ICO Special Stockholders' Meeting.......................   26
Teledesic Special Stockholders' Meeting.....................   28
The New ICO Merger..........................................   30
  Background of the Merger..................................   30
  ITGL's Reasons for the New ICO Merger.....................   33
  New ICO's Reasons for the New ICO Merger..................   34
  Opinion of New ICO Financial Advisor Regarding the New ICO
     Merger.................................................   36
  The New ICO Merger Agreement..............................   40
The Teledesic Merger........................................   45
  Background of the Teledesic Merger........................   45
  ITGL's Reasons for the Teledesic Merger...................   50
  Teledesic's Reasons for the Teledesic Merger..............   50
  Opinion of Teledesic's Financial Advisor..................   52
  The Teledesic Merger Agreement............................   57
Interests of Certain Persons in the Mergers.................   61
Accounting Treatment........................................   64
Certain Material Federal Income Tax Consequences............   65
Regulatory Approvals........................................   67
Appraisal Rights............................................   68
Federal Securities Law Consequences.........................   70
Unaudited Pro Forma Combined Financial Information..........   72
Management's Discussion and Analysis of Results of
  Operations and Financial Condition of Old ICO, New ICO and
  ITGL......................................................   77
Management's Discussion and Analysis of Financial Condition
  and Results of Operations of Teledesic....................   84
Business of Parent Following the Mergers....................   91
Business of ITGL............................................   92
Business of New ICO.........................................   92
Business of Teledesic.......................................  112
Executive Officers and Directors of Parent..................  124
Parent Executive Compensation...............................  127
</TABLE>

                                        i
<PAGE>   7

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Information on the Board of Directors of Parent and Its
  Committees................................................  128
Principal Stockholders of ITGL..............................  129
Principal Stockholders of New ICO...........................  131
Principal Stockholders of Teledesic.........................  134
Parent Capital Stock........................................  137
Issuance of Parent Preferred Shares in Exchange for
  Teledesic Holdings Capital Shares.........................  138
Comparison of Rights of Stockholders of ITGL, New ICO and
  Teledesic.................................................  138
Legal Matters...............................................  142
Experts.....................................................  142
Other Matters...............................................  142
Where you can find more information.........................  142
Index to Financial Statements...............................  F-1
</TABLE>

<TABLE>
<S>         <C>
Appendix A  Agreement and Plan of Merger (New ICO)
Appendix B  Agreement and Plan of Merger (Teledesic)
Appendix C  First Amendment to Agreement and Plan of Merger (Teledesic)
Appendix D  Fairness Opinion of Lehman Brothers
Appendix E  Opinion of Jefferies & Company, Inc.
Appendix F  Delaware Appraisal Rights Statute
Appendix G  Certificate of Designation of Series A and Series B
              Preferred Stock (Parent)
Appendix H  Certificate of Incorporation (Parent)
Appendix I  Restated Bylaws (Parent)
</TABLE>

                                       ii
<PAGE>   8

                    QUESTIONS AND ANSWERS ABOUT THE MERGERS

Q: PLEASE DESCRIBE THE MERGERS

A: New ICO will transfer its assets and liabilities to a newly created wholly
   owned subsidiary. ITGL will merge with New ICO, which will change its
   corporate name to a new name that has not yet been selected. We refer to the
   renamed New ICO as Parent. We refer to this merger as the New ICO merger.

   Concurrently, Teledesic will merge with a different newly created wholly
   owned subsidiary of New ICO. We refer to this merger as the Teledesic merger.

   If the mergers are completed, Parent will be a holding company that will own
   the businesses of New ICO and Teledesic through two subsidiaries.

     Set forth below is a diagram showing how the mergers will occur.

                                 Teledisc Chart

Q: WHAT WILL I RECEIVE IN THE MERGERS FOR EACH SHARE THAT I CURRENTLY HOLD?

A:ITGL Stockholders

   - Class A common stock: 0.97 shares of Parent Class A common stock.

   - Class B common stock: 0.97 shares of Parent Class B common stock.

   Teledesic Stockholders

   - Class A, Class B and Class C common stock: 0.80025 shares of Parent Class A
     common stock.

   New ICO Stockholders

   - All Holders of New ICO Class A common stock except ITGL will retain their
     shares. These shares will represent shares of Parent after New ICO changes
     its name.

   - All currently outstanding shares of New ICO Class B common stock, all of
     which are held by ITGL, will be cancelled.

                                       iii
<PAGE>   9

Q: ARE THE MERGERS DEPENDENT ON EACH OTHER?

A: Yes. The closing of each merger is dependent upon the concurrent closing of
   the other merger. The New ICO merger will be effective immediately prior to
   the Teledesic merger.

Q: WILL I RECOGNIZE ANY INCOME TAX GAIN OR LOSS ON THE MERGERS?

A: ITGL, New ICO and Teledesic stockholders will not recognize gain or loss for
   U.S. federal income tax purposes if the mergers are completed, except that
   stockholders will recognize gain or loss with respect to cash received as a
   result of the exercise of appraisal rights. However, each of you is urged to
   consult with your own tax advisor to determine your particular tax
   consequences under federal and state law.

Q: WILL I BE ABLE TO SELL THE SHARES I RECEIVE IN THE MERGERS?

A: Stockholders of ITGL and Teledesic may resell the shares of Parent common
   stock they receive in the mergers immediately after the mergers are
   completed, although no established trading market is expected to develop
   because the Parent common stock will not then be listed on any exchange or on
   the Nasdaq Stock Market. Under the plan of reorganization of ICO Global
   Communication (Holdings) Limited ("Old ICO"), New ICO is obligated, and by
   virtue of the New ICO merger, Parent will become obligated, contractually to
   use its reasonable best efforts to cause the shares of common stock held by
   its original stockholders to be listed by March 31, 2001 on the Nasdaq Stock
   Market or a national securities exchange.

   Affiliates of ITGL, New ICO and Teledesic are subject to certain restrictions
   on the resale of their shares of Parent common stock, as are stockholders who
   have agreed to be bound by the terms of a stockholders' agreement.

Q: WHAT DO I NEED TO DO NOW?

A: After carefully reading and considering the information contained in this
   document, please complete and sign your proxy card. Mail your signed proxy
   card in the enclosed envelope as soon as possible so that your shares will be
   represented at the appropriate special stockholders' meeting and will be
   voted as you wish.

Q: CAN I CHANGE MY VOTE AFTER I HAVE MAILED MY PROXY CARD?

A: Yes, you can change your vote at any time before your proxy is actually
   voted. You can do this in one of three ways. First, you can send a written
   notice stating that you would like to revoke your proxy. Second, you can
   complete and submit a new proxy card. If you choose either of these two
   methods, you must submit your notice of revocation or your new proxy card to
   the address shown for your company below. Third, you can attend your special
   stockholders' meeting and vote in person. Simply attending the meeting,
   however, will not revoke your proxy.

Q: SHOULD I SEND IN MY STOCK CERTIFICATES NOW?

A: No. After the mergers are completed, Parent will send written instructions to
   ITGL and Teledesic.

Q: AM I ENTITLED TO APPRAISAL RIGHTS?

A: Yes. You have the right to seek an appraisal of the fair value of your shares
   in the Delaware Court of Chancery if you do not wish to accept the merger
   consideration or oppose the merger. To do so, you must make a written demand
   on your company before its special stockholders' meeting and follow certain
   procedures.

Q: WHEN DO YOU EXPECT THE MERGERS TO BE COMPLETED?

A: We expect the mergers to be completed in the fourth quarter of this year.

                                       iv
<PAGE>   10

Q: WHEN AND WHERE ARE THE MEETINGS OF STOCKHOLDERS TO BE HELD?

A: The ITGL meeting will be held on [DATE] at [TIME] at [PLACE].
   The New ICO meeting will be held on [DATE] at [TIME] at [PLACE].
   The Teledesic meeting will be held on [DATE] at [TIME] at [PLACE].

Q: WHO DO I CONTACT IF I HAVE ANY QUESTIONS ABOUT THE MEETINGS OR THE MERGERS OR
   WANT TO CHANGE MY VOTE?

<TABLE>
<S>  <C>                             <C>                              <C>
A:   ICO-Teledesic Global Limited    New ICO Global Communications    Teledesic Corporation
     2300 Carillon Point               (Holdings) Limited             Broadband Center
     Kirkland, WA 98033              Broadband Center                 1445 120th Avenue NE
     Attn: Jim Judson                1445 120th Avenue NE             Bellevue, WA 98005
     (425) 828-8000                  Bellevue, WA 98005               Attn: Barbara Worlein
                                     Attn: Barbara Worlein            (425) 602-0000
                                     (425) 602-0000
</TABLE>

                                        v
<PAGE>   11

                                    SUMMARY

     This summary highlights selected information described in greater detail
elsewhere in this document. It does not contain all of the information that may
be important to you. To understand the mergers and related matters fully and for
a more complete description of the legal terms of the mergers, you should read
carefully this entire document and the documents to which we have referred you
before you vote your shares. Each item in the summary includes a page reference
directing you to a more complete description of that item.

                                 THE COMPANIES

ICO-TELEDESIC GLOBAL LIMITED (SEE PAGE 92)
2300 CARILLON POINT
KIRKLAND, WASHINGTON 98033
(425) 828-8000

     ITGL, which was formed for the purpose of assembling, through acquisitions
and mergers, assets to become a global satellite communications company, is a
holding company which owns a controlling interest in New ICO.

NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED (SEE PAGE 92)
COMMONWEALTH HOUSE
2 CHALKHILL ROAD
HAMMERSMITH, LONDON W6 8DW
ENGLAND
44-20-8600-1000

     New ICO is a development stage company that intends to develop a global
communications satellite network that will enable customers to communicate
seamlessly from fixed and mobile locations anywhere in the world. Its goal is to
provide global Internet protocol services, including Internet connectivity,
data, voice and fax services. New ICO began operations by acquiring the assets
and assuming certain liabilities of ICO Global Communications (Holdings)
Limited, or Old ICO, when it emerged from bankruptcy proceedings in May 2000.

TELEDESIC CORPORATION (SEE PAGE 112)
1445 120TH AVENUE NE
BELLEVUE, WASHINGTON 98005
(425) 602-0000

     Teledesic is a development stage company whose objective is to be a leading
provider of affordable, high-quality, high capacity data and voice communication
services virtually anywhere in the world through a satellite network with
quality that is comparable to terrestrial networks.

           RECOMMENDATIONS TO STOCKHOLDERS (SEE PAGES 24, 26 AND 28)

     The board of directors of ITGL believes the New ICO merger is in the best
interests of ITGL and its stockholders and recommends that ITGL stockholders
vote to approve and adopt the New ICO merger agreement.

     The board of directors of New ICO believes the New ICO merger is in the
best interests of New ICO and its stockholders and recommends that New ICO
stockholders vote to approve and adopt the New ICO merger agreement. In making
this determination, the board of directors obtained the unanimous recommendation
of a special advisory committee of independent directors established to review
the merger proposal.

     The board of directors of Teledesic believes the Teledesic merger is in the
best interests of Teledesic and its stockholders and recommends that Teledesic
stockholders vote to approve and adopt the Teledesic

                                        1
<PAGE>   12

merger agreement. In making this determination, the board of directors obtained
the unanimous recommendation of a special advisory committee of independent
directors established to review the merger proposal.

              ITGL'S REASONS FOR THE NEW ICO MERGER (SEE PAGE 33)
             NEW ICO'S REASONS FOR THE NEW ICO MERGER (SEE PAGE 34)
             ITGL'S REASONS FOR THE TELEDESIC MERGER (SEE PAGE 50)
           TELEDESIC'S REASONS FOR THE TELEDESIC MERGER (SEE PAGE 50)

     The boards of directors of the three companies have identified various
benefits that are likely to result from the mergers. Each board of directors
believes the mergers are fair to its stockholders and in their best interests in
part because they expect the mergers to provide:

     - the potential for synergies from the companies' complementary assets and
       businesses; and

     - the combined companies' ability to offer the capability to transition
       customers from the New ICO-based services at data transmission rates of
       hundreds of kilobits per second to Teledesic-based services offering true
       broadband data transmission rates of up to hundreds of megabits per
       second.

     Combined into a single integrated service provider, Parent expects to offer
a comprehensive array of wireless two-way, global communications services.

              OPINIONS OF FINANCIAL ADVISORS (SEE PAGES 36 AND 52)

     On May 12, 2000, Lehman Brothers delivered its written opinion to the
special advisory committee and board of directors of Teledesic that, as of the
date of the opinion, the exchange ratio to be received by the holders of
Teledesic shares was fair from a financial point of view to those holders. The
full text of the written opinion of Lehman Brothers, which sets forth
assumptions made, matters considered and limitations on the review undertaken in
connection with the opinion, is contained in this document as Appendix D.

     On August 9, 2000, Jefferies & Company, Inc. delivered its written opinion
to the independent advisory committee of New ICO's board of directors that, as
of the date of the opinion, the exchange ratio in the New ICO merger was fair to
New ICO from a financial point of view. The full text of the written opinion of
Jefferies, which sets forth assumptions made, matters considered and limitations
on the review undertaken in connection with the opinion, is contained in this
document as Appendix E.

                       ACCOUNTING TREATMENT (SEE PAGE 64)

     We will account for the Teledesic merger using the purchase method of
accounting. The New ICO merger is not treated as a business combination for
accounting purposes, and we will account for it as a transfer of assets and
liabilities by the controlling stockholder, Eagle River Investments, LLC.

       COMPARATIVE PER SHARE PRICE AND DIVIDEND INFORMATION (SEE PAGE 12)

     Shares of ITGL, New ICO and Teledesic capital stock are not traded on any
exchange or market and therefore there is no established market value. None of
the companies has ever paid cash dividends. We do not expect Parent to pay cash
dividends in the foreseeable future following the mergers.

                                        2
<PAGE>   13

       OWNERSHIP OF PARENT AFTER THE MERGERS (SEE PAGES 129, 131 AND 134)

     The following table provides post-merger information concerning the
economic and voting interests in Parent by the current classes of stockholders
of ITGL, New ICO and Teledesic. The percentages also assume New ICO's issuance
of 9,000,000 shares of its Class A common stock to certain distribution partners
pursuant to Old ICO's plan of reorganization.

<TABLE>
<CAPTION>
                                                          ECONOMIC INTEREST    VOTING POWER
                                                          -----------------    ------------
<S>                                                       <C>                  <C>
ITGL Class A common shares..............................          8.6%              3.2%
ITGL Class B common shares..............................         19.2%             70.3%
                                                                -----             -----
  TOTAL ITGL............................................         27.8%             73.5%

New ICO Class A common shares(1)........................         42.9%             15.7%
New ICO Class B common shares(2)........................          0.0%              0.0%
                                                                -----             -----
  TOTAL NEW ICO.........................................         42.9%             15.7%

Teledesic Class A common shares.........................          2.0%              0.8%
Teledesic Class B common shares.........................         20.0%              7.3%
Teledesic Class C common shares(3)......................          7.3%              2.7%
                                                                -----             -----
  TOTAL TELEDESIC.......................................         29.3%             10.8%
                                                                -----             -----
     TOTAL..............................................        100.0%            100.0%
                                                                =====             =====
</TABLE>

     (1) Assumes conversion of 22,755,373 shares of New ICO's convertible
         preferred stock to be issued to current holders of Teledesic Holdings,
         Limited concurrently with the mergers.

     (2) As part of the ITGL merger, all currently outstanding shares of New
         ICO's Class B Common Stock, all of which are held by ITGL, will be
         cancelled.

     (3) Assumes exchange by Motorola, Inc. of its ownership in Teledesic LLC
         for shares of Teledesic Class C common stock immediately prior to the
         mergers.

           INTERESTS OF CERTAIN PERSONS IN THE MERGERS (SEE PAGE 61)

     You should know there are many overlapping or interlocking relationships
among several directors, stockholders, officers and employees of ITGL, New ICO
and Teledesic. These relationships may create conflicts of interest between you
and the persons in these relationships.

                       REGULATORY APPROVALS (SEE PAGE 67)

     Under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, the
Antitrust Division of the U.S. Department of Justice and the U.S. Federal Trade
Commission must review transactions such as the mergers. State and foreign
antitrust authorities may also review the mergers. The Hart-Scott-Rodino Act may
require the companies and specific stockholders to notify these federal agencies
of the mergers. We must wait for at least 30 days after we file these
notifications before we can complete the mergers. The U.S. Federal Trade
Commission granted early termination of the waiting period for the Teledesic
merger.

     In addition, the Teledesic merger must be approved by the U.S. Federal
Communications Commission prior to the closing of the mergers. Teledesic has
applied for the FCC approvals that are required as conditions to closing.

                                        3
<PAGE>   14

                CONDITIONS TO THE MERGERS (SEE PAGES 43 AND 59)

     Each merger is conditioned on the concurrent closing of the other.

     Other conditions to the completion of the New ICO merger include:

     - obtaining approval of the ITGL and New ICO stockholders;

     - receipt of necessary third party consents, including U.S. and foreign
       regulatory approvals; and

     - holders of no more than 5% of either of New ICO or ITGL common stock
       having exercised their statutory appraisal rights.

     Other conditions to the completion of the Teledesic merger include:

     - obtaining approval of the Teledesic stockholders;

     - receipt of necessary third party consents, including U.S. regulatory
       approvals;

     - termination of certain contracts;

     - ITGL and New ICO meeting certain capital raising milestones;

     - each of the shareholders of Teledesic Holdings Limited having sold their
       Teledesic Holdings shares to Parent;

     - assignment of certain licenses; and

     - holders of no more than 5% of Teledesic common stock having exercised
       their statutory appraisal rights.

     Where the law permits, either ITGL or New ICO could choose to waive the
satisfaction of one or more conditions to the New ICO merger and either ITGL or
Teledesic could choose to waive the satisfaction of one or more conditions to
the Teledesic merger, although New ICO is required to consent to the waiver of
the satisfaction of certain conditions to the Teledesic merger.

             TERMINATION OF MERGER AGREEMENTS (SEE PAGES 44 AND 59)

  New ICO Merger.

     ITGL and New ICO may agree to terminate the New ICO merger agreement
without completing the New ICO merger. Either party may terminate the New ICO
merger agreement without liability if the New ICO merger is not completed by
June 30, 2001.

  Teledesic Merger.

     Prior to the New ICO merger, ITGL and Teledesic may agree to terminate the
Teledesic merger agreement without completing the Teledesic merger. Either party
may terminate the Teledesic merger agreement without liability if the Teledesic
merger is not completed by March 31, 2001.

RECORD DATE AND VOTE OF THE STOCKHOLDERS TO APPROVE PROPOSALS (SEE PAGES 24, 26
                                    AND 28)

     ITGL Stockholders. You are entitled to vote at the ITGL special
stockholders' meeting if you owned shares as of the close of business on
               , 2000, the record date. Approval of the New ICO merger agreement
requires the affirmative vote of the holders of a majority of the voting power
of the shares outstanding as of the record date. The presence, in person or by
proxy, of holders of a majority of the voting power of the outstanding shares of
ITGL common stock entitled to vote is necessary for a quorum. Directors and
officers and their affiliates collectively hold the right to vote approximately
     % of the voting power of the outstanding shares of ITGL common stock.

                                        4
<PAGE>   15

     New ICO Stockholders. You are entitled to vote at the New ICO special
stockholders' meeting if you owned shares as of the close of business on
               , 2000, the record date. Approval of the New ICO merger agreement
requires the affirmative vote of the holders of a majority of the voting power
of the shares outstanding as of the record date. The presence, in person or by
proxy, of holders of a majority of the voting power of the outstanding shares of
New ICO common stock entitled to vote is necessary for a quorum. Directors and
officers and their affiliates collectively hold the right to vote approximately
     % of the voting power of the outstanding shares of New ICO common stock.
ITGL, which alone holds approximately      % of this voting power, is obligated
under the New ICO merger agreement to vote its shares of New ICO common stock in
favor of the New ICO merger agreement. Accordingly, approval of the New ICO
merger agreement by the New ICO stockholders is assured.

     Teledesic Stockholders. You are entitled to vote at the Teledesic special
stockholders' meeting if you owned shares as of the close of business on
               , 2000, the record date. Approval of the Teledesic merger
agreement requires the affirmative vote of the holders of a majority of the
voting power of the shares outstanding as of the record date. The sole holder of
Class C common stock is entitled to 55,980 votes for each outstanding Class C
share, 279,900,000 in the aggregate, and each holder of Class B common stock is
entitled to ten votes per Class B share in this vote. In addition, the separate
affirmative vote of each holder of at least 20% of Teledesic Class B common
stock is required to approve the Teledesic merger agreement. The presence, in
person or by proxy, of holders of a majority of the voting power of the
outstanding shares of Teledesic common stock entitled to vote is necessary for a
quorum. Directors and officers and their affiliates collectively hold the right
to vote approximately      % of the voting power of the outstanding shares of
Teledesic common stock.

                      ISSUANCE OF PARENT PREFERRED SHARES
        IN EXCHANGE FOR TELEDESIC HOLDINGS LIMITED SHARES (SEE PAGE 138)

     Concurrent with the closing of the mergers, the holders of shares of Class
A common stock of Teledesic Holdings Limited, an entity controlled by Teledesic,
will exchange each of their shares for 0.97 shares of Series A or Series B
preferred stock of Parent. The Parent preferred stock will be convertible into
shares of Class A common stock of Parent, initially at a conversion rate of
0.825.

                                        5
<PAGE>   16

                            SELECTED FINANCIAL DATA

     The following tables show selected historical financial data for ITGL, New
ICO, Old ICO, and Teledesic and unaudited similar information reflecting the
mergers of ITGL, New ICO and Teledesic (which we refer to as "pro forma"
information). In presenting the pro forma statement of operations data for the
year ended December 31, 1999 and for the six months ended June 30, 2000, we
assumed that the Teledesic merger occurred on January 1, 1999. For accounting
purposes the New ICO merger is not treated as a business combination, but
instead is treated as a transfer of assets and liabilities by controlling
shareholders pursuant to Securities and Exchange Commission Staff Accounting
Bulletin No. 48. Accordingly, it is not necessary to include any information
regarding the New ICO merger in the pro forma statements of operations. In
presenting pro forma balance sheet data as of June 30, 2000, we assumed the
three companies merged on June 30, 2000. The following tables also show
information about each of the companies' historical earnings per share and book
value per share and similar pro forma information.

     We base some of the information in the following tables on the historical
consolidated financial information of the companies accompanying this document.
When you read the selected financial information we provide in the following
tables, you should also read the more detailed information we provide in this
document, which you can find beginning on page F-1.

     For purposes of the selected unaudited pro forma condensed combined
financial data, we have assumed that:

     - 0.97 shares of Parent Class A common stock will be exchanged for each
       outstanding share of ITGL Class A common stock;

     - 0.97 shares of Parent Class B common stock will be exchanged for each
       outstanding share of ITGL Class B common stock;

     - each option or warrant to acquire a share for ITGL Class A or Class B
       common stock will be converted into an option or warrant to acquire 0.97
       shares of Parent common stock;

     - each share of Teledesic Class A, Class B and Class C common stock will be
       exchanged for 0.80025 shares of Parent Class A common stock;

     - each option or warrant to acquire a share of Teledesic Class A, Class B
       and Class C common stock will be converted into an option or warrant to
       acquire 0.80025 shares of Parent Class A common stock;

     - each share of Teledesic Holdings Class A common stock will be exchanged
       for 0.97 shares of Parent Series A or Series B preferred stock; and

     - each share of New ICO Class A common stock and New ICO Class B common
       stock held by ITGL immediately prior to the New ICO merger will be
       cancelled upon completion of the New ICO merger.

     The selected unaudited pro forma condensed combined financial data are not
necessarily indicative of operating results which could have been achieved had
the mergers been completed as of the beginning of the period and should not be
construed as representative of future operations. The selected unaudited pro
forma condensed combined financial data should be read in conjunction with the
unaudited pro forma combined financial statements included elsewhere in this
document.

     The total estimated purchase price of the mergers has been allocated on a
preliminary basis to assets and liabilities based on management's estimate of
their fair values. The excess of the purchase price over the fair value of the
net assets acquired has been allocated to goodwill and other intangible assets.
These allocations are subject to change pending the completion of the final
analysis of the total purchase price and fair value of the assets acquired and
the liabilities assumed. The impact of these changes in Parent's consolidated
financial statements could be material.

                                        6
<PAGE>   17

             SELECTED HISTORICAL FINANCIAL DATA -- ITGL AND NEW ICO

     The following selected historical financial data of ITGL and New ICO as of
June 30, 2000 and for the period from each company's inception to June 30, 2000,
are derived from the unaudited consolidated financial statements of ITGL and New
ICO. In the opinion of management of ITGL and New ICO the unaudited consolidated
financial statements included all adjustments necessary for a fair presentation
of the financial position and the results of operations as of June 30, 2000 and
for the periods then ended. New ICO is a development stage company. You should
read the selected historical financial data in conjunction with "Risk Factors,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations of Old ICO, New ICO and ITGL" and the consolidated financial
statements of ITGL and New ICO and the notes accompanying them, included
elsewhere in this document.

<TABLE>
<CAPTION>
                                                                    ITGL               NEW ICO
                                                              FEBRUARY 9, 2000     MARCH 17, 2000
                                                                 (INCEPTION)         (INCEPTION)
                                                                     TO                  TO
                                                                JUNE 30, 2000       JUNE 30, 2000
                                                              -----------------    ---------------
                                                              (IN THOUSANDS, EXCEPT SHARE AND PER
                                                                          SHARE DATA)
<S>                                                           <C>                  <C>
CONSOLIDATED STATEMENT OF LOSS DATA:
Revenue.....................................................     $        --        $         --
Marketing, general and administrative expenses..............         (27,089)            (26,089)
Depreciation................................................            (764)               (764)
Net loss....................................................         (13,370)            (19,705)
Basic loss per share........................................           (0.37)              (0.24)
Weighted average number of common shares outstanding........      36,009,809          81,086,563
</TABLE>

<TABLE>
<CAPTION>
                                                                    AS OF               AS OF
                                                                JUNE 30, 2000       JUNE 30, 2000
                                                              -----------------    ---------------
                                                              (IN THOUSANDS, EXCEPT SHARE AND PER
                                                                          SHARE DATA)
<S>                                                           <C>                  <C>
CONSOLIDATED BALANCE SHEET DATA:
Cash and short-term investments.............................     $   765,905        $    761,716
Total assets................................................       2,320,243           1,926,032
Debt........................................................         706,423              38,190
Shareholders' equity........................................         445,152           1,777,522
Historical book value per share(1)..........................     $      7.88        $       9.31
Shares used in computing book value per share...............      56,496,078         191,003,604
</TABLE>

---------------
(1) Historical book value per share is computed by dividing total shareholders'
    equity by the number of common shares outstanding at the end of the period.

                                        7
<PAGE>   18

                 SELECTED HISTORICAL FINANCIAL DATA -- OLD ICO

     Because Old ICO is deemed to be the accounting predecessor of New ICO, we
have included the following selected historical financial data of Old ICO. This
data is derived from:

     - Old ICO's audited consolidated financial statements as of December 31,
       1995 and for the period from its inception on January 24, 1995 through
       December 31, 1995;

     - Old ICO's audited consolidated financial statements as of and for the
       years ended December 31, 1996, 1997, 1998 and 1999; and

     - Old ICO's unaudited consolidated financial statements as of May 16, 2000,
       the day before Old ICO completed its bankruptcy proceedings, and for the
       six months ended June 30, 1999, for the period from January 1, 2000
       through May 16, 2000, and for the period from inception to May 16, 2000.

     In the opinion of ITGL and New ICO, the unaudited consolidated financial
statements included all adjustments necessary for a fair presentation of Old
ICO's financial position as of May 16, 2000 and the results of operations for
the six months ended June 30, 1999, the period from January 1 through May 16,
2000, and the period from inception through May 16, 2000. Old ICO was a
development stage company. You should read the following selected consolidated
historical financial information in conjunction with the "Management's
Discussion and Analysis of Financial Condition and Results of Operation of Old
ICO, New ICO and ITGL" and Old ICO's audited financial statements and the notes
accompanying them, included elsewhere in this document.

                                        8
<PAGE>   19

         OLD ICO-DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED
<TABLE>
<CAPTION>

                             JANUARY 24
                           (INCEPTION) TO             YEAR ENDED DECEMBER 31,
                            DECEMBER 31,    --------------------------------------------
                                1995          1996       1997        1998        1999
                           --------------   --------   ---------   ---------   ---------
                                  (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

<S>                        <C>              <C>        <C>         <C>         <C>
CONSOLIDATED STATEMENT OF
  LOSS DATA:
Revenues.................     $     --      $     --   $      --   $     142   $   2,190
Direct production
  costs..................           --            --          --        (289)     (2,946)
Marketing, general and
  administrative
  expenses...............      (18,558)      (48,913)    (67,569)   (142,189)   (116,144)
TRW settlement(1)........           --            --    (149,990)         --          --
Depreciation and
  amortization...........         (199)       (1,341)     (3,332)     (5,684)     (7,752)
Reorganization costs.....           --            --          --          --     (93,530)
                              --------      --------   ---------   ---------   ---------
                               (18,757)      (50,254)   (220,891)   (148,020)   (218,182)
Interest net.............        7,054        20,639      35,496      41,127      20,699
Taxation.................       (1,346)       (1,647)     (2,582)     (3,783)     (4,211)
                              --------      --------   ---------   ---------   ---------
Net loss for the
  period.................      (13,049)      (31,262)   (187,977)   (110,676)   (201,694)
                              --------      --------   ---------   ---------   ---------
Basic and diluted net
  loss per share(2)......     $  (1.20)     $  (0.57)  $   (1.63)  $   (0.56)  $   (0.97)
                              ========      ========   =========   =========   =========

<CAPTION>
                                                          JANUARY 24,
                                                              1995
                           JANUARY 1 TO   JANUARY 1 TO   (INCEPTION) TO
                             JUNE 30,       MAY 16,         MAY 16,
                               1999           2000            2000
                           ------------   ------------   --------------
                           (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                           (UNAUDITED)
                           --------------------------------------------
<S>                        <C>            <C>            <C>
CONSOLIDATED STATEMENT OF
  LOSS DATA:
Revenues.................    $    986       $    865       $   3,197
Direct production
  costs..................      (1,512)          (842)         (4,077)
Marketing, general and
  administrative
  expenses...............     (60,100)       (22,811)       (416,184)
TRW settlement(1)........          --             --        (149,990)
Depreciation and
  amortization...........      (3,596)        (2,551)        (20,859)
Reorganization costs.....          --        (19,897)       (113,427)
                             --------       --------       ---------
                              (64,222)       (45,236)       (701,340)
Interest net.............      25,869           (897)        124,118
Taxation.................      (2,460)        (1,765)        (15,334)
                             --------       --------       ---------
Net loss for the
  period.................    $(40,813)       (47,898)       (592,556)
                             --------       --------       ---------
Basic and diluted net
  loss per share(2)......    $  (0.20)      $  (0.23)      $   (4.68)
                             ========       ========       =========
</TABLE>

<TABLE>
<CAPTION>
                                                                         AS OF DECEMBER 31,                           AS OF
                                                    ------------------------------------------------------------     MAY 16,
                                                      1995        1996         1997         1998         1999         2000
                                                    --------   ----------   ----------   ----------   ----------   -----------
                                                                                  (IN THOUSANDS)                   (UNAUDITED)
<S>                                                 <C>        <C>          <C>          <C>          <C>          <C>
CONSOLIDATED BALANCE SHEET DATA:
Assets:
Cash, cash equivalents and marketable
  securities......................................  $363,111   $  756,385   $  378,780   $  776,697   $  185,385   $  348,483
Prepaid expenses and other current assets.........     1,378        8,064        9,093       11,253        8,515      131,269
Restricted cash and advance deposits..............    20,000       41,000       95,138       57,466       73,957      117,471
Amounts receivable following settlement...........        --           --       50,000           --           --           --
Tangible fixed assets.............................    56,755      301,271      860,929    1,818,568    2,740,644    2,637,173
                                                    --------   ----------   ----------   ----------   ----------   ----------
        Total assets..............................  $441,244   $1,106,720   $1,393,940   $2,663,984   $3,008,501   $3,234,396
                                                    ========   ==========   ==========   ==========   ==========   ==========
Liabilities and shareholders' equity:
Long-term debt....................................  $     --   $       --   $    4,432   $  533,021   $       --   $       --
Other liabilities.................................    12,160       22,812       88,062      167,204      290,151      556,612
Liabilities subject to compromise.................        --           --           --           --      957,108      978,384
Equity committed following settlement.............        --           --      149,990           --           --           --

        Total shareholders' equity................   429,084    1,083,908    1,151,456    1,963,759    1,761,242    1,699,400
                                                    --------   ----------   ----------   ----------   ----------   ----------
        Total liabilities and shareholders'
          equity..................................  $441,244   $1,106,720   $1,393,940   $2,663,984   $3,008,501   $3,234,396
                                                    ========   ==========   ==========   ==========   ==========   ==========
</TABLE>

---------------
(1) A description of the terms and conditions of the TRW settlement can be found
    at note 13 to the Old ICO Financial Statements beginning on page F-69.

(2) The calculation of basic and diluted net loss per share is based on the
    weighted average number of shares issued during the period. The weighted
    average number of shares on this basis was 10,862,856 in 1995, 54,747,180 in
    1996, 115,571,844 in 1997, 197,628,023 in 1998, 207,617,371 in 1999,
    207,627,287 for the period January 1 - June 30, 1999, 207,607,618 for the
    period January 1 - May 16, 2000 and 126,637,308 for the period January 24,
    1995 (inception) - May 16, 2000. We used the same number of shares to
    calculate basic and diluted loss per share for each period, as the effect of
    taking into account issuable shares would have been anti-dilutive.

                                        9
<PAGE>   20

                SELECTED HISTORICAL FINANCIAL DATA -- TELEDESIC

     The following selected financial data of Teledesic as of December 31, 1995,
1996, 1997, 1998 and 1999 and for the years ended December 31, 1995, 1996, 1997,
1998 and 1999, have been derived from the audited consolidated financial
statements of Teledesic. The selected financial data of Teledesic as of June 30,
2000 and for the six months ended June 30, 1999 and 2000 and for the period June
19, 1990 (inception) to June 30, 2000 are derived from the unaudited
consolidated financial statements of Teledesic. In the opinion of management of
Teledesic, these unaudited consolidated financial statements include all
adjustments necessary for a fair presentation of Teledesic's financial position
and the results of operations as of and for such periods. Teledesic is a
development stage company. You should read the following selected financial data
set forth below should be read in conjunction with "Risk Factors," "Management's
Discussion and Analysis of Financial Condition and Results of Operations of
Teledesic" and the consolidated financial statements of Teledesic and the notes
accompanying them, included elsewhere in this document.
<TABLE>
<CAPTION>

                                                            FISCAL YEAR ENDED DECEMBER 31,
                                          -------------------------------------------------------------------
                                             1995          1996          1997          1998          1999
                                          -----------   -----------   -----------   -----------   -----------
                                                    (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
<S>                                       <C>           <C>           <C>           <C>           <C>
CONSOLIDATED STATEMENT OF LOSS DATA:
Revenue.................................  $        --   $        --   $        --   $        --   $        --
General and administrative..............       (6,099)       (7,138)      (13,205)      (39,372)      (35,860)
Research and development................       (5,256)      (10,347)      (21,873)      (64,984)      (35,131)
Impairment losses.......................           --            --            --            --      (274,111)
Depreciation and amortization...........         (123)         (315)         (806)       (7,452)      (14,950)
Net loss................................      (11,021)      (17,537)      (34,525)      (74,379)     (231,702)
Basic and diluted loss per share........        (0.24)        (0.31)        (0.47)        (0.95)        (2.85)
Weighted average number of shares of
 common stock outstanding(1)............   46,808,867    56,837,884    74,139,692    78,278,736    81,302,603

<CAPTION>
                                              SIX MONTHS ENDED        JUNE 19, 1990
                                                  JUNE 30,            (INCEPTION) TO
                                          -------------------------      JUNE 30,
                                             1999          2000            2000
                                          -----------   -----------   --------------
                                          (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
<S>                                       <C>           <C>           <C>
CONSOLIDATED STATEMENT OF LOSS DATA:
Revenue.................................  $        --   $        --    $        --
General and administrative..............      (19,795)      (17,781)      (121,653)
Research and development................      (25,747)       (3,971)      (149,969)
Impairment losses.......................           --            --       (274,111)
Depreciation and amortization...........       (7,111)       (1,415)       (25,236)
Net loss................................      (33,139)      (14,224)      (392,663)
Basic and diluted loss per share........        (0.41)        (0.17)         (8.96)
Weighted average number of shares of
 common stock outstanding(1)............   80,578,021    83,159,059     43,809,531
</TABLE>
<TABLE>
<CAPTION>
                                                                  AS OF DECEMBER 31,
                                          -------------------------------------------------------------------
                                             1995          1996          1997          1998          1999
                                          -----------   -----------   -----------   -----------   -----------
                                                                    (IN THOUSANDS)
<S>                                       <C>           <C>           <C>           <C>           <C>           <C>
CONSOLIDATED BALANCE SHEET DATA:
Cash and short-term investments.........  $     4,414   $    20,447   $    36,592   $   328,360   $   359,334
Total assets............................        5,595        22,364        42,719       626,520       639,773
Debt....................................           46            27         2,535         4,716        12,361
Shareholders' equity (deficit)..........        4,334        20,092        35,964       (17,683)     (171,787)
Historical book value per share(2)......         0.08          0.28          0.47         (0.22)        (2.09)
Shares used in computing book value per
 share..................................   52,074,420    71,999,670    76,944,588    78,980,494    82,053,011

<CAPTION>
                                             AS OF
                                           JUNE 30,
                                             2000
                                          -----------

<S>                                       <C>           <C>
CONSOLIDATED BALANCE SHEET DATA:
Cash and short-term investments.........  $    95,406
Total assets............................      577,612
Debt....................................       12,841
Shareholders' equity (deficit)..........     (180,268)
Historical book value per share(2)......        (2.17)
Shares used in computing book value per
 share..................................   83,205,946
</TABLE>

---------------
(1) Anti-dilutive effects of convertible securities have been excluded. The
    number of common shares issuable on conversion of Teledesic's Series A, B
    and C convertible preferred stock issued and outstanding was included in
    calculating the average number of common shares outstanding for 1995, 1996
    and 1997.

(2) Historical book value per share is computed by dividing total shareholders'
    equity by the number of common shares and convertible preferred shares
    outstanding at the end of the period.

                                       10
<PAGE>   21

                SELECTED UNAUDITED PRO FORMA CONDENSED COMBINED
                            FINANCIAL DATA OF PARENT

     The following selected unaudited pro forma condensed combined financial
data show what the results of operations and the financial position of Parent
might have been if the mergers had occurred on January 1, 1999 for statement of
operations purposes and on June 30, 2000 for balance sheet purposes.

     These selected data have been derived from the unaudited pro forma combined
financial statements included in this document in the section entitled
"Unaudited Pro Forma Combined Financial Statements." They reflect the
adjustments and assumptions that are described in the notes accompanying those
financial statements and that are otherwise discussed in that section.

     The unaudited pro forma condensed combined financial statements do not
necessarily indicate the operating results which would have been achieved if the
mergers had been completed on the dates, or at the beginning of the periods, for
which they are being given pro forma effect, and not necessarily indicate future
results. If the mergers are completed, the actual financial position and results
of operations of Parent will differ, perhaps significantly, from the pro forma
amounts shown in this document. You should refer to "Unaudited Pro Forma
Condensed Combined Financial Statements" for more information.

                                     PARENT

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS DATA:

<TABLE>
<CAPTION>
                                                      YEAR ENDED       SIX MONTHS
                                                     DECEMBER 31,    ENDED JUNE 30,
                                                         1999             2000
                                                    --------------   --------------
                                                     (DOLLARS IN THOUSANDS, EXCEPT
                                                     SHARE AND PER SHARE AMOUNTS)
<S>                                                 <C>              <C>
Revenues..........................................   $         --     $         --
Operating loss....................................        484,704           79,751
Net loss attributed to common shareholders........        470,421           77,894
Basic and diluted net loss per share..............           1.96             0.32
Basic and diluted weighted average shares.........    239,850,671      240,809,509
</TABLE>

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET DATA:

<TABLE>
<CAPTION>
                                                                 JUNE 30,
                                                                   2000
                                                              --------------
                                                              (IN THOUSANDS)
<S>                                                           <C>
Cash and short-term investments.............................    $  861,310
Working capital.............................................       709,227
Total assets................................................     3,167,405
Long-term obligations, net of current portion...............       356,343
Total shareholders' equity..................................     2,501,001
</TABLE>

                                       11
<PAGE>   22

                           COMPARATIVE PER SHARE DATA

     The following table shows book value and loss per share data for ITGL, New
ICO, Old ICO and Teledesic on a historical basis. You should consider these
historical data in conjunction with the selected historical financial data and
the audited consolidated financial statements, and the notes accompanying them,
for ITGL, New ICO, Old ICO and Teledesic, included elsewhere in this document.

     The table also shows book value and loss per share data for Parent on a pro
forma basis. You should consider these pro forma data in conjunction with the
unaudited pro forma condensed combined financial statements, and the notes
accompanying them, for Parent, included elsewhere in this document.

     The data in the table do not necessarily indicate the results that would
have been achieved if the mergers had been completed on the dates, or at the
beginning of the periods shown, and do not necessarily indicate future results.

<TABLE>
<CAPTION>
                                                                   NET LOSS PER SHARE     NET LOSS PER SHARE
                                         BOOK VALUE PER SHARE     FOR SIX MONTHS ENDED      FOR YEAR ENDED
                                        AS OF JUNE 30, 2000(1)      JUNE 30, 2000(2)      DECEMBER 31, 1999
                                        ----------------------    --------------------    ------------------
<S>                                     <C>                       <C>                     <C>
Historical ITGL.......................          $ 7.88                   $0.37                     NA
Historical New ICO....................          $ 9.31                   $0.24                     NA
Historical Old ICO....................          $ 8.19                   $0.23                  $0.97
Historical Teledesic..................          $(2.17)                  $0.17                  $2.85
Unaudited pro forma Parent............          $10.16                   $0.32                  $1.96
Pro forma equivalent per share ITGL...          $ 7.64                   $0.36                     NA
Pro forma equivalent per share
  Teledesic...........................          $(1.73)                  $0.13                  $2.28
</TABLE>

---------------
(1) For Old ICO, book value per share as of May 16, 2000

(2) For ITGL, net loss per share for period from February 9, 2000 (inception)
    through June 30, 2000
    For New ICO, net loss per share for period from March 17, 2000 (inception)
    through June 30, 2000
    For Old ICO, net loss per share for period from January 1, 2000 through May
    16, 2000

                                       12
<PAGE>   23

                                  RISK FACTORS

     The mergers involve a high degree of risk. By voting in favor of the
mergers, you will be choosing to invest in Parent capital stock. An investment
in Parent capital stock involves a high degree of risk. In addition to the other
information contained in this document, you should carefully consider the
following risk factors in deciding whether to vote for the mergers.

                                 COMPANY RISKS

NONE OF US HAS ANY SIGNIFICANT HISTORY OF OPERATIONS ON WHICH STOCKHOLDERS CAN
BASE ON EVALUATION OF OUR PERFORMANCE OR PROSPECTS AND WE ARE IN THE PRELIMINARY
STAGES OF DEVELOPING A NEW BUSINESS PLAN.

     Each of the companies is at a development stage with little or no operating
history. You will have no operating or financial data about the New ICO network
or the Teledesic network in deciding whether to approve the mergers. You should
consider our materials with respect to target markets and products and services
and other forward-looking information to be not only preliminary, but also
highly speculative in nature.

     The business plan that we intend to implement following completion of the
mergers will be substantially different from the business plan Old ICO was
implementing prior to its bankruptcy filing and during the first couple of
months of its reorganization. The business plan is still in the early stages of
development and may change significantly. In addition, our management team has
not been finalized.

     The development and implementation of our business plan and the
technologies upon which it will be based are still in preliminary stages. We may
encounter technological, regulatory, commercial, competitive or marketing
obstacles in the implementation of the business plan or the development and
commercialization of products and services based on underlying technologies. If
these obstacles are significant, we may be unable or may decide not to develop
further and commercialize our planned products and services, which would have a
material adverse effect on the development of our business and our financial
condition and results of operations.

WE DO NOT CURRENTLY HAVE OPERATING REVENUES AND AS A RESULT WE HAVE EXPERIENCED
SIGNIFICANT LOSSES WHICH ARE EXPECTED TO CONTINUE FOR SEVERAL YEARS.

     We currently have no significant income producing assets. Old ICO and
Teledesic each has incurred substantial and increasing operating losses since
inception. In 1999, Old ICO incurred operating losses of $124.7 million and net
losses of $201.7 million. Teledesic has produced no operating revenues to date,
and incurred operating losses of $360.1 million and net losses of $231.7 million
in 1999. We expect to launch the New ICO commercial satellite service in mid
2003, but this launch could occur later if deployment of the New ICO network is
delayed. We do not expect to begin deployment of the Teledesic network until
2004 and do not expect to offer commercial services until 2005. No assurance can
be given that either network will become operational or that we will generate
revenues from operations or positive cash flow or become profitable. Moreover,
because of the anticipated costs associated with deployment of the Teledesic
network, we expect to realize significant net losses even after we begin
commercial operation of the New ICO and Teledesic networks.

WE MAY NOT BE ABLE TO OBTAIN THE SUBSTANTIAL FINANCING WE NEED AT ALL OR ON
ACCEPTABLE TERMS.

     We will need to raise a substantial amount of money shortly after
completion of the mergers. New ICO will require at least $2.8 billion of
additional investment in order to begin commercial service through the New ICO
network. The majority of funds required for the New ICO network will be used to
pay contractors to complete the development, launch, deployment and integration
of the satellite system and ground network.

     Teledesic will require substantially more funding than New ICO in order to
begin commercial operations. The amount of capital required will not be known
until Teledesic has contracted with a prime
                                       13
<PAGE>   24

contractor for the design, development and deployment of its network. Teledesic
intends to initiate a competitive process to select a prime contractor in 2001.

     We also may require additional financing over and above these amounts if:

     - we experience satellite launch failures;

     - we encounter problems during the deployment of the satellites;

     - we experience a delay in either of our anticipated commercial service
       launch dates; or

     - our development plans, marketing plans or financial projections change or
       prove inaccurate.

     In addition, the actual amount and timing of our future capital
requirements may differ materially from current estimates as a result of such
things as the demand for our products and services and regulatory, technological
and competitive developments in the telecommunications industry and other
factors. Revenues and costs will depend upon factors, some of which are not
within our control, such as regulatory changes, changes in technology and
increased competition. Because of these uncertainties, actual revenues and costs
will likely vary from what we now expect, possibly to a material degree, and any
variations are likely to affect our future capital requirements and
profitability.

     We expect that an important factor in attracting new investment following
the mergers will be the continued association with Parent of our controlling
shareholder, Craig O. McCaw. Mr. McCaw, however, has no obligation to retain his
controlling interest in Parent or to remain actively involved in its affairs.
If, for any reason, Mr. McCaw were no longer to be personally associated with
Parent following the mergers, our ability to raise additional financing could be
materially adversely affected.

     We cannot assure you that we will be able to raise the necessary financing
on acceptable terms, or at all. If we cannot, we may encounter severe financial
and operational difficulties.

ONE STOCKHOLDER WILL BE ABLE TO CONTROL OUR MANAGEMENT AND CORPORATE AFFAIRS AND
COULD PROHIBIT A FUTURE CHANGE OF CONTROL TRANSACTION THAT YOU MIGHT CONSIDER
BENEFICIAL.

     Upon completion of the mergers, Mr. McCaw, primarily through his majority
ownership and control of Eagle River, will own or control more than 60% of the
voting power of the outstanding shares of Parent. Therefore, he will have the
ability to elect a majority of Parent's board of directors, and otherwise to
determine matters affecting our business or requiring shareholder approval,
except as otherwise required by law.

     The presence of a controlling stockholder also could discourage others from
initiating any potential merger, takeover or other change of control transaction
that may otherwise be beneficial to our business or to you. This control could
also reduce the price that investors are willing to pay in the future for shares
of Parent's capital stock.

MR. MCCAW HAS AN INTEREST IN COMPANIES THAT MAY BE COMPETITIVE WITH OUR
BUSINESS.

     Mr. McCaw invests in and has effective control of several companies in the
telecommunications industry. We do not have a non-competition agreement with Mr.
McCaw or his affiliates. Conflicts of interest may arise from Mr. McCaw's or his
affiliates' holdings in these or future companies.

THERE IS NO ESTABLISHED TRADING MARKET FOR THE SHARES OF PARENT STOCK TO BE
ISSUED IN THE MERGERS.

     There is no established trading market for shares to be issued in the
mergers and none is expected to develop in the near future. Under the Old ICO
plan of reorganization, New ICO is required, and, by virtue of the New ICO
merger, Parent will be required, to use its reasonable best efforts to list no
later than March 31, 2000 on the Nasdaq Stock Market or a national securities
exchange shares of Class A common stock issued under the plan of reorganization.
Until a trading market develops, you will have limited ability to trade the
shares issued in the mergers.

                                       14
<PAGE>   25

                                 BUSINESS RISKS

WE HAVE LIMITED EXPERIENCE IN THE SATELLITE COMMUNICATIONS INDUSTRY.

     Many of our personnel do not have direct experience in the satellite
communications industry. This lack of experience may result in errors in the
conception or implementation of our business plan, which in turn may result in
lower than expected revenues and higher than expected costs.

CHANGES IN EXISTING REGULATORY REQUIREMENTS OR POLICIES, OR OUR FAILURE TO
COMPLY WITH CURRENT OR FUTURE REQUIREMENTS, COULD INCREASE OUR COST OF DOING
BUSINESS AND CAUSE OUR REVENUES TO DECLINE.

     Our business is subject to regulation by the FCC and other regulatory
organizations. Changes in regulatory requirements or policies or our failure to
comply with current or future requirements could increase our cost of doing
business. These requirements may also make portions of our business impossible
to operate.

WE WILL DEPEND ON OUR PRINCIPAL SUPPLIERS TO DESIGN AND IMPLEMENT THE NEW ICO
NETWORK AND THE TELEDESIC NETWORK; DELAYS BY SUPPLIERS IN DELIVERING COMPONENTS
OF THE NETWORKS COULD HARM US.

     We will need to design, develop and implement equipment and systems in
order to be able to successfully deploy the networks. We will not independently
design and implement much of the equipment or systems. Our suppliers may not be
able to develop, manufacture and deliver equipment for the space or terrestrial
segments of the network or user equipment, or to provide rockets for satellite
deployment. In addition, certain of our contracts provide or may provide in the
future our suppliers with a right to delay delivery without incurring any
penalty. The occurrence of any of these events could delay our commencement of
commercial satellite services and limit the capacity of the networks and the
quality of service offered. Any significant delay in implementing and developing
the networks or any significant limitations in their performance could
materially and adversely affect our operations and market acceptance and
increase our development costs and capital requirements. In addition, we may not
be able to obtain manufacturing services from alternate providers on a timely
basis or on commercially acceptable terms, which could delay or limit our
products and services.

WE MAY NOT BE ABLE TO SUCCESSFULLY NEGOTIATE MATERIAL CONTRACTS ON REASONABLE
TERMS.

     The successful deployment of the New ICO and Teledesic networks depends, in
part, on having contracts for such things as the launch and support of the
satellites, deployment of the ground network, and maintenance of the networks.
Some of these contracts that relate to the New ICO network may not be finalized
until after the mergers take place. The current status of the Teledesic network
design makes it likely that most contracts for these items as they relate to the
Teledesic network will not be entered into until 2001 at the earliest. Failure
to negotiate such contracts on favorable terms could result in higher costs and
lower revenues than anticipated.

OUR FAILURE TO INTRODUCE NEW PRODUCTS AND SERVICES AND ENHANCE CURRENT PRODUCTS
SUCCESSFULLY COULD ADVERSELY AFFECT THE IMPLEMENTATION OF OUR BUSINESS MODEL.

     Our success depends on:

     - the successful deployment of largely unproven and, in some instances,
       undeveloped technology;

     - the development of new products and services based on this technology;
       and

     - in some instances, the desire of customers to purchase these goods and
       services at volumes that allow us to operate profitably.

     Any material failure to accomplish any of these milestones could cause our
business plan to fail.

                                       15
<PAGE>   26

LAUNCH FAILURES MAY RESULT IN SATELLITE LOSS OR DAMAGE; THE EFFECT OF SATELLITE
LOSSES OR DAMAGES COULD BE SUBSTANTIAL.

     Satellite launches are subject to significant risk, including the
possibility of disabling damage to or loss of satellites. We cannot assure you
that our planned satellite launches will be successful. For example, Old ICO's
first satellite was lost during launch on March 12, 2000. If one or more of
these satellite launches fail, our ability to commence commercial mobile
satellite operations may be delayed. Two or more additional launch or satellite
failures would degrade our service quality and reduce the capacity of the
networks until such time as we could construct and launch replacement
satellites.

ERRORS INVOLVING HARDWARE AND SOFTWARE IN SPACE AND ON THE GROUND, OR DELAYS IN
THE INTEGRATION OF TECHNOLOGIES, COULD HARM US.

     Errors involving hardware or software components in space or on the ground,
or delays in the integration of the technologies that we employ, may limit
services and reduce anticipated revenue. In order to build the New ICO network
and the Teledesic network, and to make these networks work together, we and our
suppliers and service providers must integrate a number of sophisticated
technologies. The integration of these technologies is a complex task that has
not previously been accomplished. We will not be able to confirm the ability of
the New ICO network and the Teledesic network to function as a whole within
their design specifications, including their ability to handle the anticipated
amount of data and voice usage with a quality of service expected by the
marketplace, until we have deployed a substantial portion of the New ICO network
and the Teledesic network. The failure or inability to integrate these
businesses successfully could result in the incurrence of additional debt,
contingent liabilities and amortization expenses related to goodwill and other
intangible assets and other unanticipated expenses and losses, all of which
could have a material adverse effect on our financial condition and operating
results.

OUR NETWORK OF GROUND STATIONS MAY NOT BE COMPLETED ON SCHEDULE.

     We are in the process of completing our ground stations and bringing them
into an operational state. Failure to complete our ground stations on time could
delay the launch of our commercial satellite services. We are renegotiating our
long-term agreements with ground station operators for the operation and
maintenance of our ground stations with a view toward obtaining more favorable
terms. We may not be able to successfully renegotiate these agreements on
acceptable terms or at all. Deployment of the Teledesic network is dependent, in
large part, on the successful deployment and operation of the New ICO network of
ground stations.

POOR PERFORMANCE OF OUR GROUND STATION OPERATORS COULD AFFECT THE QUALITY OF OUR
SERVICES.

     In some cases we may operate our ground stations under contract with local
operators. Failure by these ground station operators to meet their contractual
obligations may adversely affect our service quality and capacity. To the extent
we are unable to achieve more favorable arrangements with ground station
operators, we may have to rely on them to:

     - provide site infrastructure;

     - operate and maintain the ground stations;

     - provide interconnection arrangements for the terrestrial segment of our
       network to and from the public switched telephone network and through
       international switching facilities;

     - provide high capacity cable links between ground stations; and

     - obtain necessary regulatory approvals for ground station operation.

OUR SATELLITES MAY FAIL OR SUFFER DAMAGE PRIOR TO THE END OF THEIR USEFUL LIVES.

     A significant portion of our tangible assets will be satellites. Premature
failure or interruption of one or more satellites, including temporary losses,
that for whatever reason are not promptly corrected or
                                       16
<PAGE>   27

replaced, could cause gaps in service availability, significantly degrade
service quality, increase costs and result in a loss of service, depressed
customer satisfaction and demand and, therefore, materially and adversely affect
our results of operation. The actual life of a satellite will depend upon a
variety of factors, including the quality of construction of the satellite, the
quality and durability of its components, the expected degradation of certain
components such as the solar panels, batteries and electronics, the orbit in
which the satellite is placed and which satellites sustain casualty damage. Our
satellites also face risk of damage from meteors or collisions with other
objects, and solar storms, which are recurring phenomena. There can be no
assurances that the longevity of our satellites will not be adversely affected
by any of these factors or events.

IF WE CANNOT ESTABLISH CIRCULATION AGREEMENTS IN KEY MARKETS, OUR SUBSCRIBER
NUMBERS COULD BE LIMITED.

     We may need to enter into circulation agreements with many countries in
order to ensure that our user equipment may be used in their countries. If we
fail to establish unrestricted circulation agreements in key commercial markets,
our ability to attract subscribers may diminish.

WE MAY BE UNABLE TO FIND DISTRIBUTORS IN SOME TERRITORIES, WHICH COULD DISRUPT
THE DISTRIBUTION OF OUR SERVICES, AND OUR DISTRIBUTORS MAY NOT DISTRIBUTE OUR
SERVICES OR SERVE OUR CUSTOMERS EFFECTIVELY.

     In addition to distribution through our own direct sales channels, we plan
to distribute our services through authorized distributors. In some countries or
territories, we may be unable to identify suitable distributors, or may be
unable to reach commercial or technical agreements with potential distributors,
and so we may be unable to provide service in these territories. Also, our
competitors may enter into distribution arrangements with distributors before
us, thereby effectively excluding us from providing service through those
channels. We will rely on our distributors to provide billing, customer support
and other services to the majority of our customer base. If these services prove
inadequate or untimely, this will impair our ability to generate revenues.

DEMAND FOR OUR SERVICES MAY NOT MATERIALIZE.

     There can be no assurance that demand for our services will be sufficient
to generate positive cash flows or profits. End user demand for our services
will depend on the type, quality and pricing of the services we offer. Our
services are expected to be most viable when there is no satisfactory
terrestrial-based alternative.

     We have only limited knowledge about market demand for commercial satellite
services, and we will not know the actual level of demand until our networks
have operated for some period of time. End user demand for our service could
fall below our current expectations. Factors that may negatively affect
subscriber demand include:

     - customers may find service quality unacceptable and/or inferior to
       existing terrestrial systems due to many factors, including delay in data
       and voice transmissions, low transmission completion rates and
       disconnection of transmissions;

     - we may not be able to price our services competitively or affordably;

     - suppliers may not be able to develop and manufacture user equipment at a
       price and to a size necessary to make our service offerings attractive to
       customers;

     - an economically viable wireless connection that allows customer's
       existing cell phones, laptops or other communication device to
       communicate seamlessly with New ICO products may not be adopted or become
       available within the timeframe we anticipate; and

     - demand for data services in areas not already served by terrestrial
       technologies may prove to be less than expected.

     We do not know how these service limitations will affect subscriber
acceptance.

                                       17
<PAGE>   28

SIGNIFICANT COSTS OF RELOCATING EXISTING USERS TO OTHER FREQUENCIES COULD
ADVERSELY AFFECT THE DISTRIBUTION OF OUR SERVICES.

     Existing users on our frequency bands may have to be relocated in order to
permit interference-free operation of the New ICO network or the Teledesic
network. In the United States, and perhaps other jurisdictions, it may be very
costly to relocate existing users involuntarily in a timely fashion. Significant
relocation costs could exceed our budgeted amounts and thus adversely affect
financial returns and the development of commercial satellite services.

OUR SERVICES MAY SUFFER RADIO AND TROPOSPHERIC FREQUENCY INTERFERENCE.

     In certain countries, government and military organizations operate radios
and radars in the lower levels of the Earth's atmosphere known as the
troposphere that may interfere with our commercial satellite communication
frequency bands. In extreme circumstances, tropospheric radios and radars could
cause temporary disruptions in our data and voice services.

     To mitigate the effects of potential interference, it may be necessary to
enter into frequency coordination agreements with governments and operators. We
will also need to undertake technical modifications to our satellites or ground
stations to mitigate the risk of interference. Frequency coordination efforts
and potential technical modifications to the system may result in additional
costs in developing our commercial mobile satellite operations. It is also
possible that frequency coordination efforts may result in a reduction or
limitation to the space segment capacity or quality of service of the networks,
either of which could reduce potential revenues. If we cannot enter into
frequency coordination agreements or, if necessary, undertake technical
modifications to our satellites or ground stations to mitigate the risk of
potential radio and radar tropospheric interference, we may not be able to
implement our business plan successfully.

THE CAPACITY OF OUR NETWORKS CANNOT GROW ABOVE CERTAIN LIMITS WITHOUT
SIGNIFICANT ADDITIONAL INVESTMENT; WE MAY NOT BE ABLE TO ALLOCATE CAPACITY TO
MARKETS WHERE IT IS NEEDED.

     The spectrum and satellite infrastructure characteristics of our networks
create inherent limitations that prevent capacity expansion. Failure to achieve
a commercially viable level of capacity would adversely affect us. Various
factors could cause capacity of the networks to be inadequate in particular
geographic areas or on a network-wide basis. Most important among these factors
will be usage patterns and spectrum available to us. Actual usage patterns may
differ from our expectations. We could experience unexpected usage patterns that
exceed the capacity of the networks through one or several satellites. If we
face significant capacity issues resulting from inadequate spectrum
availability, we may face significant regulatory hurdles to increase our
spectrum rights.

     If we were to invest additional capital to improve the capacity or other
technical characteristics of the networks, this could delay deployment of the
networks or significantly increase other costs.

WE MAY NEED TO USE INTELLECTUAL PROPERTY OWNED BY THIRD PARTIES, WHICH MAY
INCREASE OUR COSTS.

     Our business requires that we own or otherwise have the right to use
various intellectual property rights. We expect that we will confront
intellectual property issues with third parties from time to time in relation to
the technology incorporated in or relied on by the networks. In these cases, we
may need to secure rights to use the necessary intellectual property in some
countries. We may not be able to secure these rights on commercially acceptable
terms or at all. If we cannot obtain these rights, we would be required to
redesign aspects of the networks to avoid infringement, the cost of which could
be considerable.

                                       18
<PAGE>   29

POLITICAL EVENTS IN RUSSIA, KAZAKHSTAN OR UKRAINE MAY ADVERSELY AFFECT OUR
SATELLITE LAUNCHES.

     The manufacturer of one of the rocket types that we plan to use in
connection with the New ICO network is based in Ukraine and another is based in
Russia. In addition, some of our rockets will be launched from Kazakhstan.
Changes in laws, treaties, trade agreements, governmental policies or political
leadership in Russia, Kazakhstan or Ukraine could affect the political and
economic relationships between these countries and the United States. These
developments could affect the cost, availability, timing or overall advisability
of utilizing these launch service providers and sites.

                                       19
<PAGE>   30

                               COMPETITIVE RISKS

THE COMMERCIAL SATELLITE SERVICES SECTOR IS EXTREMELY COMPETITIVE AND SOME
COMPETITORS HAVE ENTERED OR WILL ENTER THE MARKET BEFORE US.

     The satellite services industry is highly competitive. The uncertainties
and risks created by this competition are intensified by the continuous
technological advances that characterize the industry, regulatory developments
that affect competition and alliances between and among industry participants.
The industry includes major domestic and international companies, many of which
have financial, technical, marketing, sales, distribution and other resources
substantially greater than those we possess and which may provide a wider range
of products and services than we will provide. The success of our networks will
depend on our ability to develop and operate the networks in a timely fashion.

     Early market entrants may have an advantage over us in providing services
and acquiring customers with optimal usage and credit qualities. Regional
entrants with relatively simple ground systems that deploy no more than two
satellites may also succeed in deploying their systems earlier than us. As a
later market entrant, we could face difficulties in establishing our
distribution networks if existing telecommunication providers enter into
exclusive distribution arrangements with our competitors. Any delay in
commencing commercial satellite operations could permit these competitors to
establish themselves in target markets before we launch our service, which could
have a material adverse effect on our ability to compete.

TERRESTRIAL TECHNOLOGIES MAY CAPTURE OUR TARGET MARKET.

     Terrestrial technologies may be deployed faster and more broadly than we
anticipate in our target markets. This may cause us to capture less of the
potential market than we anticipate.

NEW TECHNOLOGY COULD RENDER OUR TECHNOLOGY OBSOLETE.

     New technology could render our technology obsolete or less competitive by
satisfying customer demand in alternative ways or through the introduction of
communications standards incompatible with our technology. The introduction of a
number of new technologies could adversely affect our business.

                                       20
<PAGE>   31

                                REGULATORY RISKS

WE MAY NEED TO OBTAIN ADDITIONAL REGULATORY APPROVALS OF CONTEMPLATED
MODIFICATIONS TO THE TELEDESIC NETWORK DESIGN.

     We are currently undertaking modifications to Teledesic's network design to
better align that design with our developing business plan and the New ICO
network. As a result, it is expected that the Teledesic network will differ from
the system approved in Teledesic's FCC license and International
Telecommunication Union registration. Those aspects of the design that differ
will have to be filed with the FCC and, possibly, the International
Telecommunication Union. To maintain Teledesic's FCC and International
Telecommunication Union priority, any design modifications must not negatively
impact the interference environment for other satellite systems seeking to
operate in the same radiofrequency spectrum. Teledesic is seeking to ensure that
those modifications improve the interference environment for other systems.
Failure to obtain FCC approval for those modifications likely would require
Teledesic to make certain changes in order to accommodate other applicants for
similar systems, which could potentially reduce the capacity or performance of
the Teledesic network. In a worst case scenario, Teledesic's system
modifications would have to be considered in a new FCC processing round, which
could delay the deployment of the Teledesic network or make deployment of the
network uneconomical. Failure to obtain FCC approval of its system modifications
would also reduce the chances of Teledesic maintaining its current International
Telecommunication Union priority. See "Business of Teledesic -- Regulatory."

WE NEED TO OBTAIN A SIGNIFICANT NUMBER OF LICENSES AND OTHER REGULATORY
APPROVALS BEFORE OFFERING SERVICES.

     We will operate in a highly regulated industry. Failure to obtain licenses
and other authorizations required to deploy and operate our networks could delay
the commencement of our satellite operations or reduce the capacity of the
networks. These required regulatory approvals include:

     - assignment of radio frequencies;

     - frequency coordination agreements and relocation of incumbent users to
       other frequencies;

     - equipment standards necessary to protect other services from
       interference;

     - operating licenses for ground stations;

     - procedures for unrestricted circulation and across-border use of user
       equipment; and

     - licenses for the provision of communications services.

     Some of these approvals will be required on a national rather than
international basis in every country where we wish to offer services. Failure to
obtain necessary approvals could limit the number of countries where we can
establish distribution and offer satellite services. We may not be able to
obtain national licenses in some target markets before we commence commercial
satellite operations. The fees required to obtain national licenses may exceed
our budgeted amounts, which could have an adverse effect on our financial
returns.

WE MAY LOSE OLD ICO'S LICENSES.

     The sale of assets by Old ICO through the bankruptcy proceedings to New ICO
and the ITGL merger may be deemed to be a change of control by various
regulatory authorities. As a result, regulatory authorities of the various
jurisdictions in which we plan to operate may terminate some existing licenses
and we may be unable to obtain additional licenses.

U.S. RESTRICTIONS ON FOREIGN OWNERSHIP MAY IMPAIR OUR ABILITY TO OFFER SOME
SERVICES.

     If foreign ownership of our shares exceeds 25%, we might not be able to
obtain licenses to offer some types of services, or we may lose licenses
permitting us to provide those services. U.S. law limits foreign

                                       21
<PAGE>   32

ownership or control of companies holding some types of FCC licenses. We are
likely to need licenses subject to a 25% limit to execute our current business
plan. We may not be able to limit foreign ownership of our shares in order to
comply with the 25% limit.

FAILURE TO OBTAIN APPROVALS FOR SATELLITE LAUNCHES COULD DELAY OUR SERVICE
LAUNCH.

     Failure to receive required regulatory approvals for satellite launches
could delay deployment of the networks and the commencement of our services. The
use of some of our launch service providers, such as International Launch
Services, requires U.S. government approval under the Arms Export Control Act
and the Export Administration Act.

WE COULD LOSE CRITICAL REGULATORY LICENSES IF DEPLOYMENT OF THE TELEDESIC
NETWORK OR THE NEW ICO NETWORK IS DELAYED.

     The FCC generally requires all U.S. satellite licensees to meet certain
implementation milestones during the period between the granting of the license
and commencement of commercial operations. As of August 10, 2000, Teledesic was
not subject to any such milestones, but the FCC is expected to impose them in
the near future. Because New ICO satellites have been authorized by non-U.S.
regulatory authorities, it is not clear whether those requirements apply to New
ICO satellites. When a licensee fails to meet applicable requirements, the
licensee must obtain an extension of the due date or the FCC may declare the
license null and void. Thus, delays in the deployment of the Teledesic network
or the New ICO network could cause the loss of the FCC licenses we need to
operate.

     Under the International Telecommunication Union regulations, transmission
to and from at least one satellite in the Teledesic constellation, and possibly
more than one satellite, must occur on or before September 26, 2004. If the
condition is not met Teledesic will lose its current priority at the
International Telecommunication Union which may require Teledesic to file again
for priority and to negotiate additional coordination agreements.

OUR ABILITY TO OPERATE GROUND STATIONS OUTSIDE THE UNITED STATES DEPENDS ON
OBTAINING U.S. REGULATORY APPROVAL FOR THE EXPORT OF REQUIRED EQUIPMENT,
SERVICES AND TECHNOLOGY.

     The export of required equipment, services and technical data required for
the operation of our ground stations located outside the United States requires
approvals from the U.S. government under U.S. laws and regulations, including
the Arms Export Control Act, Nuclear Proliferation Act and Export Administration
Act. Failure to receive any of the required approvals, or satisfy all conditions
imposed in connection with these approvals, could delay the scheduled deployment
of the networks and commencement of our services. For example, current U.S. laws
prohibit the export of some ground station equipment and technical data to
India, where we intend to operate a ground station. This prohibition may
restrict our ability to use that ground station for tracking, telemetry and
control and related operations.

                                       22
<PAGE>   33

                                  OTHER RISKS

PERCEIVED HEALTH RISKS INVOLVING THE USE OF MOBILE PHONES MAY RESULT IN NEW
REGULATIONS APPLICABLE TO HANDHELD MOBILE USER EQUIPMENT OR IN LITIGATION.

     Media reports have suggested:

     - links between the use of mobile telephones that integrate a transmitting
       antenna into the handset and health risks, including cancer; and

     - interference between digital mobile telephones and pacemakers, hearing
       aids and other electronic medical devices.

     The perception that there are health risks involving the use of mobile
phones could result in several developments, any of which may increase our costs
or reduce our revenues:

     - regulations may change, requiring modifications to handheld mobile user
       equipment;

     - we could become subject to litigation in this area; or

     - demand for our services could be negatively affected.

FORWARD-LOOKING STATEMENTS ABOUT PARENT, NEW ICO AND TELEDESIC MAY PROVE
INACCURATE.

     This document and the accompanying documents contain forward-looking
statements that are statements about future expectations and are subject to
risks and uncertainties. You can find many of these statements by looking for
words such as "believe," "expect," "anticipate," "estimates," "intend" or
similar expressions in this document or in the materials included with this
document. We caution you not to place undue reliance on these statements, which
only speak as of the date of this document. Forward-looking statements include
information concerning possible or assumed future results of operations of
Parent, New ICO or Teledesic, including any forecasts, projections and
descriptions of anticipated cost savings or other anticipated synergies related
to the mergers. You should note that many factors could affect our actual
financial results and could cause actual results to differ materially from those
in the forward-looking statements.

     These factors include those described above and the following:

     - regulatory authorities may make adverse determinations regarding the
       mergers or the regulation of our business;

     - expected cost savings from the mergers may not be fully realized or
       realized within the expected time frame;

     - revenues following the mergers may be lower than expected;

     - competitive pressures facing us may increase significantly;

     - costs or difficulties related to the integration of the businesses may be
       greater than expected;

     - demands placed on management may increase because of the substantial
       increase in the combined company's size;

     - financing and other costs may increase unexpectedly;

     - general economic or business conditions where our companies do business,
       either nationally or internationally, may be less favorable than
       expected;

     - legislative or regulatory changes may adversely affect the communications
       industry; and

     - other opportunities may be presented to and be pursued by us.

                                       23
<PAGE>   34

                       ITGL SPECIAL STOCKHOLDERS' MEETING

     This document is being furnished to stockholders of ITGL as part of the
solicitation of proxies by the ITGL board of directors for use at the ITGL
special stockholders' meeting to be held on                , 2000 at [TIME]
local time, at [PLACE].

     The purposes of the ITGL special stockholders' meeting are to:

     - consider and vote on a proposal to approve and adopt the New ICO merger
       agreement; and

     - transact other business that may properly come before the special
       stockholders' meeting and any postponement or adjournment.

     A form of proxy for use at the ITGL special stockholders' meeting
accompanies each copy of this document mailed to holders of ITGL common stock.

RECOMMENDATION OF THE ITGL BOARD

     The ITGL board approved and adopted the New ICO merger agreement and the
Teledesic merger agreement. The ITGL board believes the transactions
contemplated by the New ICO merger agreement are advisable and in the best
interests of ITGL and its stockholders. Accordingly, the ITGL board recommends
ITGL stockholders vote FOR approval and adoption of the New ICO merger
agreement. For a discussion of the factors the ITGL board considered in making
this recommendation, see "Background of the Mergers -- Reasons of ITGL for the
Mergers."

RECORD DATE AND VOTE REQUIRED

     The ITGL board has fixed the close of business on                , 2000 as
the record date to determine the stockholders entitled to receive notice of and
to vote at the ITGL special stockholders' meeting. Each holder of ITGL Class A
common stock on the ITGL record date is entitled to one vote per share and each
holder of ITGL Class B common stock is entitled to ten votes per share held on
all matters properly presented at the ITGL special stockholders' meeting. As of
the close of business on the ITGL record date,                shares of ITGL
Class A common stock and 60,000,000 shares of Class B common stock were
outstanding and entitled to vote, held by                holders of record. The
presence, in person or by proxy, of the holders of a majority of the voting
power represented by the outstanding shares of ITGL common stock entitled to
vote is necessary to constitute a quorum for the transaction of business at the
ITGL special stockholders' meeting. Approval of the New ICO merger agreement
requires the affirmative vote of the holders of a majority of the voting power
represented by the outstanding shares of ITGL common stock.

     As of                  , 2000, directors and executive officers of ITGL and
their affiliates owned                shares of ITGL Class A common stock and
               shares of Class B common stock, representing approximately      %
of the total voting power represented by the common shares of ITGL outstanding
as of the record date.

VOTING OF PROXIES

     Proxies for shares of ITGL common stock may be submitted by completing,
signing, dating and mailing the enclosed proxy card in accordance with the
instructions set forth on the card.

     If an executed proxy card is returned and the stockholder has explicitly
abstained from voting on any matter, the shares represented by the proxy will be
considered present at the ITGL special stockholders' meeting for purposes of
determining a quorum. Failure to vote, or expressly abstaining from voting, will
have the same effect as a vote against the New ICO merger.

     If the enclosed proxy card is properly executed and returned to ITGL in
time to be voted at the ITGL special stockholders' meeting, the shares
represented by it will be voted in accordance with the instructions marked on
it. Executed proxies without instructions will be voted "For" approval and
adoption

                                       24
<PAGE>   35

of the New ICO merger agreement. Although the ITGL board knows of no business to
be presented at the special stockholders' meeting other than that described in
this document, if any other business is so presented, including:

     - a motion to adjourn or postpone the meeting to another time or place for
       the purpose of soliciting additional proxies in favor of the approval and
       adoption of the New ICO merger agreement; or

     - to permit the dissemination of information regarding material
       developments relating to the merger proposal or otherwise germane to the
       ITGL special stockholders' meeting;

the persons named in the proxy card will vote the shares represented by the
proxy upon these matters as determined in their discretion.

     Approval of the New ICO merger agreement also will have the effect of
approving and adopting:

     - the certificate of designation of Parent's Series A and Series B
       preferred stock, included as Appendix   to this document;

     - Parent's amended and restated certificate of incorporation, included as
       Appendix   to this document; and

     - Parent's amended and restated bylaws, included as Appendix   to this
       document.

     If the ITGL special stockholders' meeting is adjourned for any reason, the
approval and adoption of the New ICO merger agreement may be considered and
voted upon by stockholders at the subsequently reconvened meeting. Assuming a
new record date is not required, all proxies will be voted in the same manner as
they would have been voted at the original meeting, except for any proxies that
have been properly withdrawn or revoked.

REVOKING PROXIES

     A proxy may be revoked by:

     - filing with the secretary of ITGL, at or before the vote at the ITGL
       special stockholders' meeting, a written notice of revocation dated after
       the date of the proxy;

     - signing a later dated proxy relating to the same shares and delivering it
       to the secretary of ITGL before the ITGL special stockholders' meeting;
       or

     - attending the ITGL special stockholders' meeting and voting in person.

     Attendance at the ITGL special stockholders' meeting, however, will not in
and of itself constitute a revocation of a proxy. All written notices of
revocation and other communications about revocation of ITGL proxies should be
addressed to ITGL at 2300 Carillon Point, Kirkland, Washington 98033, Attention:
C. James Judson, Secretary, or hand delivered to the secretary at or before the
taking of the vote at the ITGL special stockholders' meeting.

SOLICITATION OF PROXIES

     The cost of soliciting proxies for the ITGL special stockholders' meeting
will be borne by ITGL. In addition to soliciting proxies by mail, proxies may be
solicited personally or by telephone, facsimile, or other means of
communications by directors, officers and employees of ITGL. These persons will
not be specifically compensated for these activities, but they may be reimbursed
for reasonable out-of-pocket expenses in connection with this solicitation.

     ITGL stockholders should not send stock certificates with their proxy
cards.

                                       25
<PAGE>   36

                     NEW ICO SPECIAL STOCKHOLDERS' MEETING

     This document is being furnished to stockholders of New ICO as part of the
solicitation of proxies by the New ICO board of directors for use at the New ICO
special stockholders' meeting to be held on                     , 2000 at
                    local time, at [PLACE].

     The purposes of the New ICO special stockholders' meeting are to:

     - consider and vote on a proposal to approve and adopt the New ICO merger
       agreement; and

     - transact other business that may properly come before the special
       stockholders' meeting and any postponement or adjournment.

     A form of proxy for use at the New ICO special stockholders' meeting
accompanies each copy of this document mailed to holders of New ICO common
stock.

RECOMMENDATION OF THE NEW ICO BOARD

     Upon the unanimous recommendation of the New ICO independent advisory
committee, the New ICO board approved and adopted the New ICO merger agreement.
The New ICO board believes the transactions contemplated by the New ICO merger
agreement are advisable and in the best interests of New ICO and its
stockholders. Accordingly, the New ICO board recommends New ICO stockholders
vote FOR approval and adoption of the New ICO merger agreement. For a discussion
of the factors the New ICO board considered in making this recommendation, see
"Background of the Mergers -- Reasons of New ICO for the New ICO Merger."

RECORD DATE AND VOTE REQUIRED

     The New ICO board has fixed the close of business on             , 2000 as
the record date to determine the stockholders entitled to receive notice of and
to vote at the New ICO special stockholders' meeting. Each holder of New ICO
Class A common stock on the New ICO record date is entitled to one vote per
share and each holder of Class B common stock on the New ICO record date is
entitled to ten votes per share held on all matters properly presented at the
New ICO special stockholders' meeting. As of the close of business on the New
ICO record date,                shares of New ICO Class A common stock were
outstanding and entitled to vote, held by                holders of record, and
31,003,382 shares of New ICO Class B common stock were outstanding and entitled
to vote, held by one holder of record. The presence, in person or by proxy, of
the holders of a majority of the voting power represented by the outstanding
shares of New ICO common stock entitled to vote is necessary to constitute a
quorum for the transaction of business at the New ICO special stockholders'
meeting. Approval of the proposal requires the affirmative vote of the holders
of a majority of the voting power represented by the outstanding shares of New
ICO common stock.

     As of                  , 2000, ITGL, a company controlled by New ICO's
chairman, Craig McCaw, owned 31,003,382 shares of New ICO Class B common stock,
representing approximately      % of the total voting power represented by the
shares of New ICO common stock outstanding as of the record date. ITGL is
contractually obligated to vote for approval of the New ICO merger agreement.
Accordingly, approval of the New ICO merger agreement by the New ICO
stockholders is assured.

VOTING OF PROXIES

     Proxies for shares of New ICO common stock may be submitted by completing
signing, dating and mailing the enclosed proxy card in accordance with the
instructions set forth on the card.

     If an executed proxy card is returned and the stockholder has explicitly
abstained from voting on any matter, the shares represented by the proxy will be
considered present at the New ICO special stockholders' meeting for purposes of
determining a quorum. Failure to vote, or expressly abstaining from voting, will
have the same effect as a vote against the New ICO merger agreement.

                                       26
<PAGE>   37

     If the enclosed proxy card is properly executed and returned to New ICO in
time to be voted at the New ICO special stockholders' meeting, the shares
represented by it will be voted in accordance with the instructions marked on
it. Executed proxies without instructions will be voted "For" approval and
adoption of the New ICO merger agreement. Although the New ICO board knows of no
business to be presented at the special stockholders' meeting other than that
described in this document, if any other business is so presented, including:

     - a motion to adjourn or postpone the meeting to another time or place for
       the purpose of soliciting additional proxies in favor of the approval and
       adoption of the New ICO merger agreement; or

     - to permit the dissemination of information regarding material
       developments relating to the merger proposal or otherwise germane to the
       New ICO special stockholders' meeting;

the persons named in the proxy card will vote the shares represented by the
proxy upon these matters as determined in their discretion.

     Approval of the New ICO merger agreement also will have the effect of
approving and adopting:

     - the certificate of designation of Parent's Series A and Series B
       preferred stock, included as Appendix G to this document;

     - Parent's amended and restated certificate of incorporation, included in
       Appendix I to this document; and

     - Parent's amended and restated bylaws, included as Appendix F to this
       document.

     If the New ICO special stockholders' meeting is adjourned for any reason,
the approval and adoption of the merger agreement may be considered and voted
upon by stockholders at the subsequently reconvened meeting. Assuming a new
record date is not required, all proxies will be voted in the same manner as
they would have been voted at the original meeting, except for any proxies that
have been properly withdrawn or revoked.

REVOKING PROXIES

     A proxy may be revoked by:

     - filing with the secretary of New ICO, at or before the vote at the New
       ICO special stockholders' meeting, a written notice of revocation dated
       after the date of the proxy;

     - signing a later dated proxy relating to the same shares and delivering it
       to the secretary of New ICO before the New ICO special stockholders'
       meeting; or

     - attending the New ICO special stockholders' meeting and voting in person.

     Attendance at the New ICO special stockholders' meeting, however, will not
in and of itself constitute a revocation of a proxy. All written notices of
revocation and other communications about revocation of New ICO proxies should
be addressed to New ICO, Commonwealth House, 2 Chalkhill Road, Hammersmith,
London W6 8DW, England, Attention: Gardner L. Grant, Jr., General Counsel, or
Broadband Center, 1445 120th Avenue NE, Bellevue, Washington 98005, Attention:
Barbara Worlein, Corporate Secretary, or hand delivered to the secretary at or
before the taking of the vote at the New ICO special stockholders' meeting.

SOLICITATION OF PROXIES

     The cost of soliciting proxies for the New ICO special stockholders'
meeting will be borne by New ICO. In addition to soliciting proxies by mail,
proxies may be solicited personally or by telephone, facsimile, or other means
of communications by directors, officers and employees of New ICO. These persons
will not be specifically compensated for these activities, but they may be
reimbursed for reasonable out-of-pocket expenses in connection with this
solicitation.

     New ICO stockholders should not send stock certificates with their proxy
cards.
                                       27
<PAGE>   38

                    TELEDESIC SPECIAL STOCKHOLDERS' MEETING

     This document is being furnished to stockholders of Teledesic as part of
the solicitation of proxies by the Teledesic board of directors for use at the
special stockholders' meeting to be held on                , 2000 at [TIME]
local time, at [PLACE].

     The purposes of the Teledesic special stockholders' meeting are to:

     - consider and vote on a proposal to approve and adopt the Teledesic merger
       agreement; and

     - transact other business that may properly come before the special
       stockholders' meeting and any postponement or adjournment.

     A form of proxy for use at the Teledesic special stockholders' meeting
accompanies each copy of this document mailed to holders of Teledesic common
stock.

RECOMMENDATION OF THE TELEDESIC BOARD

     Upon the unanimous recommendation of the Teledesic independent advisory
committee, the Teledesic board approved and adopted the amended Teledesic merger
agreement. The Teledesic board believes the transactions contemplated by the
amended Teledesic merger agreement are advisable and in the best interests of
Teledesic and its stockholders. Accordingly, the Teledesic board recommends
Teledesic stockholders vote FOR approval and adoption of the amended Teledesic
merger agreement. For a discussion of the factors the Teledesic board considered
in making this recommendation, see "Background of the Mergers -- Reasons of
Teledesic for the Teledesic Merger."

RECORD DATE AND VOTE REQUIRED

     The Teledesic board has fixed the close of business on                ,
2000 as the record date to determine the stockholders entitled to receive notice
of and to vote at the Teledesic special stockholders' meeting. Each holder of
Teledesic Class A common stock on the Teledesic record date is entitled to one
vote per share, each holder of Class B common stock on the Teledesic record date
is entitled to ten votes per share, and the sole holder of Teledesic Class C
shares is entitled to 279,900,000 votes for all of the outstanding Teledesic
Class C shares, held on all matters properly presented at the Teledesic special
meeting. As of the close of business on the Teledesic record date,
               shares of Teledesic Class A common stock were outstanding and
entitled to vote, held by                holders of record, 75,675,275 shares of
Teledesic Class B common stock were outstanding and entitled to vote, held by
nine holders of record, and 50,000 shares of Teledesic Class C common stock were
outstanding and entitled to vote held by one holder of record. The presence, in
person or by proxy, of the holders of a majority of the voting power represented
by the outstanding shares of Teledesic common stock is necessary to constitute a
quorum for the transaction of business at the Teledesic special meeting.
Approval of the Teledesic merger agreement requires the affirmative vote of the
holders of a majority of the voting power represented by the outstanding shares
of Teledesic common stock. In addition, the separate affirmative vote of each
holder of at least 20% of Teledesic Class B common stock is required to approve
the Teledesic merger agreement.

     As of August 7, 2000, directors and executive officers of Teledesic and
their affiliates owned                shares of Teledesic common stock,
representing approximately      % of the total voting power of the shares of
Teledesic common stock outstanding as of the record date.

VOTING OF PROXIES

     Proxies for shares of Teledesic common stock may be submitted by
completing, signing, dating and mailing the enclosed proxy card in accordance
with the instructions set forth on the card.

     If an executed proxy card is returned and the stockholder has explicitly
abstained from voting on any matter, the shares represented by the proxy will be
considered present at the Teledesic special stockholders' meeting for purposes
of determining a quorum. Failure to vote, or expressly abstaining from voting
will have the same effect as a vote against the Teledesic merger agreement.
                                       28
<PAGE>   39

     If the enclosed proxy card is properly executed and returned to Teledesic
in time to be voted at the Teledesic special stockholders' meeting, the shares
represented by it will be voted in accordance with the instructions marked on
it. Executed proxies without instructions will be voted "For" approval and
adoption of the Teledesic merger agreement. Although the Teledesic board knows
of no business to be presented at the special stockholders' meeting other than
that described in this document, if any other business is so presented,
including:

     - a motion to adjourn or postpone the meeting to another time or place for
       the purpose of soliciting additional proxies in favor of the approval and
       adoption of the Teledesic merger agreement; or

     - to permit the dissemination of information regarding material
       developments relating to the merger proposal or otherwise germane to the
       Teledesic special stockholders' meeting;

the persons named in the proxy card will vote the shares represented by the
proxy upon these matters as determined in their discretion.

     If the Teledesic special stockholders' meeting is adjourned for any reason,
the approval and adoption of the amended Teledesic merger agreement may be
considered and voted upon by stockholders at the subsequently reconvened
meeting. Assuming a new record date is not required, all proxies will be voted
in the same manner as they would have been voted at the original meeting, except
for any proxies that have been properly withdrawn or revoked.

REVOKING PROXIES

     A proxy may be revoked by:

     - filing with the secretary of Teledesic, at or before the vote at the
       Teledesic special stockholders' meeting, a written notice of revocation
       dated after the date of the proxy;

     - signing a later dated proxy relating to the same shares and delivering it
       to the secretary of Teledesic before the Teledesic special stockholders'
       meeting; or

     - attending the Teledesic special stockholders' meeting and voting in
       person.

     Attendance at the Teledesic special stockholders' meeting, however, will
not in and of itself constitute a revocation of a proxy. All written notices of
revocation and other communications about revocation of Teledesic proxies should
be addressed to Teledesic at Broadband Center, 1445 120th Avenue NE, Bellevue,
Washington 98005, Attention: Barbara Worlein, Corporate Secretary, or hand
delivered to the secretary at or before the taking of the vote at the Teledesic
special stockholders' meeting.

SOLICITATION OF PROXIES

     The cost of soliciting proxies for the Teledesic special stockholders'
meeting will be borne by Teledesic. In addition to soliciting proxies by mail,
proxies may be solicited personally or by telephone, facsimile, or other means
of communications by directors, officers and employees of Teledesic. These
persons will not be specifically compensated for these activities, but they may
be reimbursed for reasonable out-of-pocket expenses in connection with this
solicitation.

     Teledesic stockholders should not send stock certificates with their proxy
cards.

                                       29
<PAGE>   40

                               THE NEW ICO MERGER

BACKGROUND OF THE MERGER

     Old ICO was a development stage global mobile communications group
established in January 1995 to provide global, mobile personal communications
services utilizing a network of satellites. From 1995 until August 1999, Old ICO
was engaged in the design, development and construction of a global mobile
communications system using a constellation of high performance satellites in
medium earth orbit and a global ground telecommunications network.

     On August 27, 1999, Old ICO, filed for protection from its creditors under
chapter 11 of the United States bankruptcy code. At that same date, Old ICO
commenced related proceedings in Bermuda and in the Cayman Islands.

     In order to finance operating expenses during the chapter 11 case, Old ICO
sought debtor-in-possession financing from a variety of potential investors.
While negotiating the terms of this financing, Old ICO was approached by Mr.
McCaw, who expressed interest in acquiring a controlling stake in Old ICO or a
successor to Old ICO. Eagle River Investments, LLC, an entity controlled by Mr.
McCaw, with the assistance of Teledesic, then undertook a review and analysis of
Old ICO, its business plan, assets and potential opportunities. To that end, on
October 31, 1999, Eagle River executed a binding letter agreement with Old ICO.

     Pursuant to the binding letter agreement, Eagle River and ITGL, to which
Eagle River assigned certain of its funding obligations, agreed to acquire a
controlling interest in New ICO and also agreed to and did provide:

     - $95.5 million in debtor-in-possession financing to the extent not
       otherwise provided by Old ICO's existing investors in order to enable Old
       ICO to continue to operate through the end of calendar year 1999;

     - up to an additional $275 million in debtor-in-possession financing to
       enable Old ICO to continue to operate until the Spring of 2000; and

     - $577 million of financing together with an additional $123 million
       provided by other investors, to fund Old ICO's emergence from chapter 11.

     The terms and conditions on which the financing contemplated by the binding
letter agreement was to be provided were set forth in two documents, a credit
agreement dated as of November 8, 1999 among Old ICO, as borrower, Eagle River,
other lenders and Credit Suisse First Boston Management Corporation, as agent,
and a definitive agreement dated February 4, 2000 between Old ICO and Eagle
River.

     Investments under the credit agreement were structured as secured loans in
order to provide protection to the lenders in the event that Old ICO was unable
to emerge from chapter 11. The loans were convertible into equity interests in
New ICO if Old ICO's plan of reorganization was confirmed by the bankruptcy
court and certain other conditions were satisfied.

     Because Eagle River's business plan for New ICO differed significantly from
Old ICO's original business plan, Eagle River required that certain key vendor
contracts be amended as a condition to funding certain advances. On February 4,
2000, Old ICO executed memoranda of agreement with Hughes Space and
Communications International, Inc., Hughes Network Systems and NEC Corporation,
under which each of the parties agreed to amend the underlying contracts to
Eagle River's satisfaction.

     From October 31, 1999 through February 9, 2000, Eagle River pursued a
number of alternatives for structuring the operations and ownership of New ICO,
including the possibility of assigning all or a portion of its position under
the definitive agreement to Teledesic.

                                       30
<PAGE>   41

     On February 9, 2000, Eagle River formed ITGL and assigned to ITGL certain
of its rights and obligations under the definitive agreement and its rights and
obligations as a lender under the credit agreement.

     Beginning in February of 2000, the ITGL management and board of directors
explored the possibility of merging ITGL, New ICO and Teledesic. While
negotiating the terms of the Teledesic merger, ITGL's management analyzed the
benefits and synergies of also merging with New ICO. The merger of New ICO with
ITGL was discussed with the Old ICO management and was contemplated in Old ICO's
plan of reorganization.

     On May 3, 2000, the bankruptcy court approved Old ICO's plan of
reorganization. As contemplated by the definitive agreement, New ICO
subsequently raised $122.9 million from outside investors and, as provided in
the definitive agreement, Eagle River invested an additional $577.1 million and
converted its debt holdings in New ICO into equity. On May 17, 2000, Old ICO's
plan of reorganization became effective. On that day, Old ICO transferred
substantially all of its assets to New ICO in exchange for shares of New ICO
Class A common stock.

     As a result of the events described above, as of May 17, 2000, Mr. McCaw,
directly and indirectly through Eagle River and ITGL, held a controlling
interest in New ICO.

     On May 18, 2000, ITGL presented to the board of directors of New ICO a term
sheet for the merger of New ICO with ITGL. Under the proposed term sheet the
stockholders of New ICO would receive one share of ITGL Class A common stock for
each share of capital stock of New ICO.

     At a meeting of the board of directors of New ICO on May 18, 2000, New ICO
established an independent advisory committee of the New ICO board of directors
consisting of three independent directors of New ICO to evaluate the ITGL merger
proposal and advise the board of directors of New ICO with respect to the
proposal. The New ICO board of directors also authorized the independent
advisory committee to select and engage independent legal and financial
advisors, at New ICO's expense, to advise the committee on matters regarding the
ITGL merger proposal. Members of the committee were Donna Alderman, as
chairperson, Craig Scott Bartlett and Charles M. Skibo.

     The independent advisory committee met on or about June 8, 2000 to discuss
the terms of the merger proposed by ITGL and to select its legal and financial
advisors. A number of nationally recognized legal and financial advisors were
considered by the independent advisory committee. On or about June 13, 2000, the
independent advisory committee determined to retain Cadwalader, Wickersham &
Taft as its legal advisor and Jefferies & Company as its financial advisor.
Although negotiations of the terms of engagement of Jefferies continued until
the engagement letter was executed, Jefferies began its review of New ICO, ITGL
and Teledesic soon after the independent advisory committee determined to retain
Jefferies as its financial advisor.

     During late June, several telephone calls occurred among the chairperson of
the independent advisory committee and the committee's legal advisor concerning
planned due diligence activities and general terms of the proposed New ICO
merger. The chairperson apprised the other members of the results of those
calls. In early July, legal and financial advisors of the independent advisory
committee began due diligence activities, which continued for the next several
weeks. During the week of July 2, 2000, Davis Wright Tremaine, legal advisor to
ITGL, circulated a draft merger agreement to the independent advisory committee
and its legal advisor.

     On July 10, 2000, the independent advisory committee held a telephonic
meeting. Present at the meeting were all of the members of the independent
advisory committee and its legal advisor, who provided a report of ongoing
discussions between representatives of New ICO and ITGL and answered questions
raised by members of the independent advisory committee. The legal advisor also
advised the independent advisory committee of the fiduciary duties of boards of
directors and the special committee process under Delaware law.

                                       31
<PAGE>   42

     During late July, legal advisors to the independent advisory committee and
to ITGL specializing in taxation matters engaged in discussions regarding the
best structure to allow the proposed New ICO merger to achieve the desired
holding company structure while still qualifying as a tax free reorganization.
As a result of these discussions, the structure of the proposed New ICO merger
was changed so that ITGL would merge into New ICO, and ITGL would cease to
exist.

     On July 31, 2000, the independent advisory committee held a telephonic
meeting. Present at the meeting were all of the members of the independent
advisory committee and its legal and financial advisors. The independent
advisory committee reviewed a draft of the New ICO merger agreement, the
Teledesic merger agreement and materials regarding fiduciary duties of special
committees. The legal advisor to the independent advisory committee discussed
the revised structure of the proposed New ICO merger to enable it to qualify for
tax free treatment and the ongoing negotiations of the New ICO merger agreement,
and answered questions raised by the members of the independent advisory
committee. The independent advisory committee's financial advisor presented its
preliminary valuation analysis, including the results of due diligence efforts,
a discounted cash flow analysis, comparable companies analysis and last round of
investment analysis. The independent advisory committee's financial and legal
advisors also answered questions raised by the members of the independent
advisory committee. At this meeting, the independent advisory committee's
financial advisor indicated on a preliminary basis that an exchange ratio of
one-to-one was at the lower end of the range of fairness.

     On July 31, 2000, the engagement letter retaining Jefferies & Company, Inc.
as the independent advisory committee's financial advisor was executed by the
chairperson, representatives of New ICO and Jefferies.

     On August 1, 2000, the independent advisory committee held a telephonic
meeting. Present at the meeting were all of the members of the independent
advisory committee and its legal and financial advisors. The independent
advisory committee's financial advisor presented its revised preliminary
valuation and various valuation methods. The independent advisory committee's
legal advisor discussed the ongoing negotiations of the New ICO merger agreement
and negotiation strategy with the independent advisory committee.

     On August 1, 2000, after the independent advisory committee meeting, the
chairperson and the New ICO committee's legal and financial advisors discussed
with representatives of ITGL and its legal advisor the exchange ratio,
indicating that they thought a reduction in the exchange ratio was appropriate.
The discussion concluded without an agreement.

     On August 4, 2000, the chairperson engaged in further negotiations with
representatives of ITGL regarding the exchange ratio and apprised the other
members of the independent advisory committee and its legal and financial
advisors of such negotiations throughout the day. After substantial
negotiations, the chairperson and representatives of ITGL tentatively agreed on
an exchange ratio of 0.97 shares of New ICO capital stock for each share of ITGL
capital stock as the merger consideration.

     The independent advisory committee held a telephonic meeting on the morning
of August 7, 2000. Present at the meeting were all of the members of the
independent advisory committee and its legal and financial advisors. The
independent advisory committee reviewed the revised New ICO merger agreement,
the Teledesic merger agreement, and other documents circulated by its legal
advisor. The independent advisory committee's legal advisor updated the
independent advisory committee on the ongoing negotiations of the New ICO merger
agreement and addressed questions raised by the members of the independent
advisory committee. The chairperson updated the parties in attendance at the
meeting of the negotiations of August 4, 2000 and the proposed exchange ratio of
0.97. The independent advisory committee's financial advisor presented to the
independent advisory committee a summary of its financial analyses and conveyed
its preliminary determination that the exchange ratio of 0.97 New ICO shares to
one ITGL share was within the range of fairness. The independent advisory
committee's financial advisor also answered questions raised by the members of
the committee.

                                       32
<PAGE>   43

     The independent advisory committee held another telephonic meeting on the
evening of August 7, 2000. Present at the meeting were all of the members of the
independent advisory committee and its legal and financial advisors. The
independent advisory committee's financial advisor presented its revised
preliminary valuation. After review of the independent advisory committee's
financial advisor's presentation, the members of the independent advisory
committee asked questions of their financial advisor and discussed the valuation
methods used by their financial advisor.

     On the morning of August 9, 2000, the independent advisory committee held a
telephonic meeting. Present at the meeting were all of the members of the
independent advisory committee and its legal and financial advisors. The
independent advisory committee's legal advisor discussed the terms of the New
ICO merger agreement and related documents. The independent advisory committee's
financial advisors presented to the independent advisory committee a summary of
its final analyses on the strategic rationale for and financial analyses related
to the proposed New ICO merger and its oral opinion that the exchange ratio of
0.97 shares of New ICO capital stock for one share of ITGL capital stock under
the New ICO merger agreement was fair, from a financial point of view, to New
ICO, which opinion was subsequently confirmed in writing. After an extensive
review and discussion of the proposed merger, the independent advisory committee
unanimously approved the New ICO merger and related agreements, subject to
finalization of the New ICO merger agreement, declared them advisable and
resolved to recommend that the board of directors of New ICO approve the merger
and related agreements. The independent advisory committee also authorized the
chairperson to negotiate further non-material terms of the New ICO merger
agreement.

     On August 9, 2000, the independent advisory committee's financial advisor
delivered its final executed written fairness opinion to the independent
advisory committee at the meeting of the board of directors of New ICO.

     Legal advisors of each of ITGL and New ICO continued negotiations of
non-material terms of the New ICO merger agreement and related documents for the
next two days.

     On August 9, 2000, the New ICO board of directors met and reviewed the New
ICO merger agreement, the fairness opinion to be delivered by the financial
advisor and its analysis underlying the fairness opinion. The independent
advisory committee informed the board of its receipt of the fairness opinion
from the independent advisory committee's financial advisor. The board discussed
the financial terms of the proposed New ICO merger, the benefits of the New ICO
merger and the independent advisory committee's analysis of the New ICO merger
terms. The New ICO board of directors then approved the New ICO merger agreement
in its substantially final form by the vote of the directors. Russell Daggatt
and Dennis M. Weibling abstained from the vote and Craig O. McCaw was not
present at the meeting.

     On August 11, 2000, the board of directors of ITGL met to review the terms
of the New ICO merger and the substantially final draft of the New ICO merger
agreement. ITGL management representatives and advisors provided an overview of
the New ICO merger and answered questions relating to the structure of the New
ICO merger, the economic effect of the New ICO merger and the terms of the New
ICO merger agreement. The ITGL board of directors then approved the New ICO
merger agreement in its substantially final form by vote of the directors.
Russell Daggatt and Dennis Weibling abstained from the vote and Mr. McCaw was
not present.

     Later on August 11, 2000, representatives from ITGL and New ICO concluded
the final form of New ICO merger agreement and executed and delivered the New
ICO merger agreement.

ITGL'S REASONS FOR THE NEW ICO MERGER

     The board of directors of ITGL has determined that the proposed merger with
New ICO is in the best interests of ITGL and its stockholders. Accordingly, the
ITGL board of directors has approved and declared advisable the New ICO merger
agreement and recommends that the ITGL stockholders vote "For" approval and
adoption of the New ICO merger agreement.

                                       33
<PAGE>   44

     As described above under "-- Background of the New ICO Merger", the
decision of the ITGL board of directors to approve the New ICO merger agreement
and the New ICO merger was preceded by extensive internal and external
discussions and evaluation. As part of that evaluation, the ITGL board of
directors analyzed the benefits and potential synergies achieved as a result of
the New ICO and Teledesic mergers. Representatives of ITGL also extensively
negotiated the terms and conditions of the New ICO merger agreement with the
independent advisory committee of New ICO. During the period in which Eagle
River, Teledesic and then ITGL evaluated the business plan and opportunities of
Old ICO, through the time the terms of the definitive New ICO merger agreement
were agreed, ITGL continued to evaluate the benefits of the mergers.

     The ITGL board of directors considered, among other things, the following
factors without assigning relative weights to them:

     - the terms and conditions of the New ICO merger agreement, including but
       not limited to the exchange ratio, the covenants of each party and the
       conditions to closing;

     - the prospective ability of the combined companies to fund their business
       operations after the mergers;

     - the potential for synergies from the companies' complementary assets and
       businesses;

     - the current conditions in, and the future prospects of, the satellite
       communications industry and the relative competitive positions of New ICO
       and Teledesic;

     - the ability to deploy New ICO's modified and upgraded satellite system;

     - the ability of Teledesic to build on the New ICO network platform for the
       next generation of telecommunications satellites;

     - the combined companies' ability, as a result of the mergers, to offer the
       capability to transition customers from the New ICO-based services at
       data transmission rates of hundreds of kilobits per second to
       Teledesic-based service offering true broadband data transmission rates
       of up to hundreds of megabits per second; and

     - the ability to complete the mergers on a tax-free basis.

NEW ICO'S REASONS FOR THE NEW ICO MERGER

     The independent advisory committee determined that the New ICO merger is
fair to and in the best interests of New ICO and its stockholders, approved the
New ICO merger and related agreements, and unanimously recommended that the
board of directors of New ICO adopt the New ICO merger agreement.

     The independent advisory committee believes that, following the New ICO
merger, New ICO will have greater financial strength, operational efficiencies
and growth potential than any of New ICO, Teledesic or ITGL would have on its
own. The independent advisory committee also identified a number of potential
benefits of the proposed New ICO merger, including the following:

     - the potential for synergies from the companies' complementary assets and
       businesses;

     - the prospective ability of ITGL to raise capital to fund development of
       New ICO and future business operations;

     - the combined companies' ability, as a result of the mergers, to offer the
       capability to transition customers from the New ICO-based services at
       data transmission rates of hundreds of kilobits per second to
       Teledesic-based service offering true broadband data transmission rates
       of up to hundreds of megabits per second; and

     - a significantly stronger capital structure and financial resources
       providing greater operating flexibility;

                                       34
<PAGE>   45

     - a larger market size that may result in increased interest by
       institutional investors; and

     - enabling and facilitating the deployment of New ICO's modified and
       upgraded satellite system.

     In reaching its determination to approve the New ICO merger, the
independent advisory committee also considered, in addition to the factors
described above:

     - information concerning the financial performance and condition, business
       operations, capital and prospects of each of ITGL, New ICO and Teledesic
       on a stand-alone basis as well as on a combined basis;

     - current economic and financial trends and future prospects of the
       telecommunications industry, including the benefits of advancements of
       the satellite telecommunications industry and the relative competitive
       positions of New ICO and Teledesic;

     - the relative contributions of Teledesic's licenses to New ICO's current
       business plan and network platform;

     - the valuation ascribed to New ICO's capital stock in the New ICO merger
       agreement and the valuation implied for the combined entity;

     - the value created for the stockholders of New ICO as well as the
       stockholders of ITGL and Teledesic by combining the assets and systems of
       New ICO, ITGL and Teledesic;

     - the oral and written opinion delivered by Jefferies to the independent
       advisory committee on August 9, 2000 to the effect that, as of that date
       and based on and subject to the assumptions, limitations and
       qualifications in the opinion, the ratio for exchanging shares of ITGL's
       capital stock for shares of New ICO's capital stock is fair, from a
       financial point of view, to New ICO;

     - the valuation analyses presented by Jefferies, including the last round
       of investment analysis;

     - the effectiveness of the New ICO merger in implementing and accelerating
       New ICO's growth strategy compared to New ICO continuing as a stand-alone
       company;

     - the expectation that the New ICO merger would be accomplished on a
       tax-free basis for federal income tax purposes;

     - the structure of the New ICO merger and the terms and conditions of the
       New ICO merger agreement including, but not limited to, the exchange
       ratio, the covenants of each party and the conditions to closing; and

     - the likelihood of the New ICO merger being approved by the appropriate
       regulatory authorities.

     The independent advisory committee also considered potential risks relating
to the New ICO merger, including:

     - the risk that the benefits and synergies sought from the New ICO merger
       would not be fully achieved;

     - the risk that the New ICO merger would not be completed;

     - the risk that the Teledesic merger would not be completed and the
       potential benefits from the synergies created from the Teledesic merger
       would not be realized;

     - the highly speculative nature of future financial performances projected
       by ITGL, New ICO and Teledesic utilized by Jefferies in its valuation
       materials and the risk that each of ITGL, New ICO and Teledesic may not
       achieve such projections;

     - the risk that certain events may occur prior to closing of the mergers
       that may affect valuation of ITGL, New ICO and Teledesic; and

     - the limitations imposed by the New ICO merger agreement on the conduct of
       New ICO's business prior to the New ICO merger.
                                       35
<PAGE>   46

     The independent advisory committee believes that these risks were
outweighed by the potential benefits to be realized by the New ICO merger. The
foregoing discussion of the information and factors considered by the
independent advisory committee is not intended to be exhaustive but includes all
material factors considered by the independent advisory committee. In view of
the wide variety of information and factors considered, the independent advisory
committee did not find it practical to, and did not, assign any relative or
special weights to the foregoing factors, and individual members of the
independent advisory committee may have given differing weights to different
factors. The independent advisory committee approved and recommended the New ICO
merger agreement and the transactions contemplated by the New ICO merger
agreement in consideration of all of the facts, matters and information brought
to its attention. Taking into account all of the material facts, matters and
information, including those described above, the independent advisory committee
believes that the terms of the New ICO merger agreement and the transactions
provided for therein are fair to and in the best interests of New ICO's
stockholders.

OPINION OF NEW ICO FINANCIAL ADVISOR REGARDING THE NEW ICO MERGER

     The independent advisory committee to the board of directors of New ICO
retained Jefferies & Company to render an opinion as to the fairness to New ICO,
from a financial point of view, of the exchange ratio in the New ICO merger. The
independent advisory committee retained Jefferies & Company based on Jefferies &
Company's experience as a financial advisor in connection with mergers and
acquisitions and in securities valuations generally, as well as Jefferies &
Company's familiarity with Old ICO and New ICO.

     On August 9, 2000, Jefferies & Company rendered an oral opinion, which was
confirmed by delivery of its written opinion dated August 9, 2000 to the
independent advisory committee to the effect that, as of such date and based
upon and subject to the assumptions, limitations and qualifications set forth in
the opinion, the exchange ratio was fair to New ICO, from a financial point of
view. The form and amount of the consideration was determined through
negotiations between New ICO and ITGL, and Jefferies & Company did not recommend
to New ICO that any specific consideration was appropriate for the transaction.

     The full text of the opinion, which sets forth the assumptions made,
procedures followed, matters considered and limitations on the scope of review
undertaken by Jefferies & Company, is attached as Appendix E to this document
and is incorporated into this document by reference. The opinion is directed to
the independent advisory committee, and addresses only the fairness to New ICO,
from a financial point of view, of the exchange ratio. Jefferies & Company
provided the opinion to inform and assist the independent advisory committee in
connection with its consideration of the New ICO merger. The opinion does not
constitute a recommendation to any New ICO stockholder as to how the stockholder
should vote, or as to what action to take, with respect to the proposed New ICO
merger. The opinion does not address the relative merits of the proposed New ICO
merger or any other transactions or business strategies that may have been
considered by the New ICO board as alternatives to the proposed New ICO merger,
or the underlying business decision of the New ICO board to proceed with the New
ICO merger. The summary of the opinion set forth below is qualified in its
entirety by reference to the full text of the opinion. Stockholders are urged to
read the opinion carefully and in its entirety.

     In the course of performing its review and analyses for rendering its
opinion, Jefferies & Company, among other things:

     - reviewed the latest draft of the New ICO merger agreement and the
       Teledesic merger agreement, including any schedules and exhibits to these
       agreements which were provided by New ICO;

     - reviewed certain financial and other information that was publicly
       available or furnished to Jefferies & Company by New ICO, including the
       financial terms of the New ICO merger, certain internal financial
       analyses, projections, budgets, reports and other information prepared by
       New ICO's management and certain projections and other information
       prepared by the managements of ITGL and Teledesic;
                                       36
<PAGE>   47

     - held discussions with various members of senior management of ITGL, New
       ICO and Teledesic concerning each of their historical and current
       operations, financial condition and prospects, as well as the strategic
       and operating benefits anticipated from the business combination;

     - compared certain financial information for New ICO and Teledesic with
       similar public information for other companies that Jefferies & Company
       considered relevant; and

     - conducted other reviews, analyses and inquiries and considered other
       financial, economic and market criteria as Jefferies & Company considered
       appropriate in rendering its opinion.

     No limitations were imposed by the independent advisory committee on
Jefferies & Company with respect to the investigations made or procedures
followed by it in rendering its opinion.

     In its review and analysis, and in arriving at its opinion, Jefferies &
Company assumed and relied upon the accuracy and completeness of all of the
financial and other information provided to it including, without limitation,
information furnished to it orally or otherwise discussed with it by the
management of ITGL, New ICO and Teledesic, as well as publicly available
information. Jefferies & Company did not assume any responsibility for
independent investigation or verification of any of this information. Jefferies
& Company relied upon the assurances of management of each of ITGL, New ICO and
Teledesic that they were not aware of any facts that would make this information
inaccurate or misleading. Furthermore, Jefferies & Company did not assume any
responsibility for obtaining or making any independent evaluation or appraisal
of the properties, assets or liabilities, contingent or otherwise, of ITGL, New
ICO or Teledesic nor was Jefferies & Company furnished with any evaluation or
appraisal. In addition, Jefferies & Company assumed that the New ICO merger
would be consummated upon the terms set forth in the New ICO merger agreement
without waiver of these terms.

     With respect to the financial forecasts and projections and the assumptions
and bases therefor that Jefferies & Company reviewed, Jefferies & Company
assumed that such forecasts and projections:

     - had been reasonably prepared in good faith on the basis of reasonable
       assumptions;

     - reflected the best available estimates and judgements as to the future
       financial condition and performance of New ICO and Teledesic; and

     - will be realized in the amounts and in the time periods estimated.

     The opinion is necessarily based upon market, economic and other conditions
as in effect on, and information made available to Jefferies & Company as of the
date of the opinion. It should be understood that subsequent developments may
affect the conclusion expressed in the opinion and that Jefferies & Company
disclaims any undertaking or obligation to advise any person of any change in
any matter affecting the opinion which may come or be brought to its attention
after the date of the opinion. The opinion is limited to the fairness, from a
financial point of view, and as of the date the opinion, of the exchange ratio
to New ICO.

     The following is a summary of certain of the financial analyses performed
by Jefferies & Company in connection with rendering its opinion. The summary of
the financial analyses is not a complete description of all of the analyses
performed by Jefferies & Company.

     Comparable Companies Analyses. Using publicly available information,
Jefferies & Company analyzed and compared, among other things, the trading
multiples of selected publicly-traded companies that Jefferies & Company
believed were generally comparable to New ICO and Teledesic. The companies
considered generally fell into the categories of: mobile satellite service
companies, sometimes referred to as MSS, digital audio radio satellite
companies, sometimes referred to as DARS and data satellite services.
fixed wireless service providers, broadband access providers and digital service
line-like service providers.

                                       37
<PAGE>   48

     This was accomplished by deriving a range of multiples determined by
dividing the total enterprise value of these companies by certain operating
results. The total enterprise value of each comparable company was based on
closing stock prices as of August 4, 2000. Multiples compared by Jefferies &
Company consisted of total enterprise value to:

     - estimated 2000, 2001 revenues based on future projections discounted to
       present

     - estimated 2004, 2005, 2006 revenues

     - estimated 2005, 2006 EBITDA (earnings before interest, taxes,
       depreciation, and amortization)

     The comparable companies analyses applied by Jefferies & Company resulted
in the following ranges of implied combined ITGL-Teledesic, New ICO and
Teledesic equity values per share:

<TABLE>
<S>                                           <C>
ITGL-Teledesic..............................  $ 9.52 - $10.88
New ICO.....................................  $12.63 - $22.92
Teledesic...................................  $ 7.37 - $ 9.37
</TABLE>

     Jefferies & Company emphasized to the independent advisory committee that
no company compared in the comparable companies analysis is identical to New ICO
or Teledesic. Accordingly, an analysis of the results of the foregoing is not
entirely mathematical; rather it involves complex considerations and judgments
concerning differences in financial and operating characteristics and other
factors that could affect the acquisition, public trading and other values of
the comparable companies to which they are being compared.

     Discounted Cash Flow Analysis. Jefferies & Company performed a discounted
cash flow analysis of the projected after-tax free cash of New ICO and Teledesic
using management's projections for the years ended December 31, 2000 to 2007 for
New ICO and December 31, 2000 to 2010 for Teledesic. The purpose of the
discounted cash flow analysis was to establish a range for the potential equity
values of New ICO and Teledesic by determining a range for the net present value
of New ICO's and Teledesic's projected future cash flows. Jefferies & Company
first discounted the projected, after-tax free cash flows through December 31,
2007 and December 31, 2010 for New ICO and Teledesic, respectively, using
discount rates ranging from 20.0% to 35.0% for New ICO and 25.0% to 40.0% for
Teledesic. The range of discount rates applied to Teledesic's projections was
higher than the range applied to New ICO's projections to reflect the added
uncertainty and risk associated with Teledesic's business plan compared to that
of New ICO. New ICO's and Teledesic's after-tax free cash flows were calculated
as projected earnings before income, tax as depreciation and amortization,
sometimes referred to as EBITDA, minus capital expenditures. Jefferies & Company
then added to the present value of the free cash flows the terminal value of New
ICO at December 31, 2007 and of Teledesic at December 31, 2010, discounted back
at the same discount rate as cash flows to represent a present value. The range
of terminal values of the projected free cash flows, for projected free cash
flows beyond December 31, 2007 for New ICO and December 31, 2010 for Teledesic
was determined by multiplying the projected EBITDA in the fiscal year ending
December 31, 2007 for New ICO and December 31, 2010 for Teledesic by an EBITDA
multiple ranging from 9.0x to 12.0x to reach a range of total enterprise values.

     The discounted cash flow analyses applied by Jefferies & Company resulted
in the following ranges or implied New ICO and Teledesic equity values per
share:

<TABLE>
<S>                                  <C>
New ICO............................  Negative Values - $13.87
Teledesic..........................  Negative Values - $32.74
</TABLE>

     Combined Discounted Cash Flow Analysis. Jefferies & Company also conducted
a discounted cash flow analysis on an estimation of the combined forecasts of
New ICO and Teledesic. Jefferies & Company received financial projections from
Teledesic through 2010, but did not receive financial projections for New ICO
for the years 2008 through 2010. In order to evaluate the combined projections a
0% growth rate of EBITDA and capital expenditures for New ICO for the years 2008
through 2010 was assumed. Jefferies & Company explained to the independent
advisory committee to the board of directors of New ICO the basis for the
assumption and emphasized that the assumption was not provided by

                                       38
<PAGE>   49

management of New ICO. The purpose of the combined discounted cash flow analysis
was to establish a range, for illustrative purposes, of the potential equity
values of the combined entity of New ICO and Teledesic by determining a range
for the net present value of New ICO's and Teledesic's projected combined future
cash flows. Jefferies & Company noted that the projections of the combined
entity were to be viewed as an estimation only and not relied on as the expected
future results for the combined entity. Jefferies & Company first discounted the
projected, after-tax free cash flows through December 31, 2010 for the combined
New ICO and Teledesic using discount rates ranging from 22.5% to 37.5%, an
overlapping range of the discount rates used in the independent discounted cash
flow analyses. Jefferies & Company then added to the present value of the
projected free cash flows the estimated terminal value of the combined entity at
December 31, 2010 discounted back at the same discount rate as cash flows to
represent a present value. The range of terminal values of the projected free
cash flows was determined by multiplying the projected EBITDA in the fiscal year
ending December 31, 2010 by an EBITDA multiple ranging from 9.0x to 12.0x to
reach a range of total enterprise values.

     The combined discounted cash flow analysis applied by Jefferies & Company
resulted in the following range of implied combined New ICO and Teledesic equity
values per share:

           Combined New ICO and Teledesic: Negative Values -- $16.45

     Implied Last Round/Last Trade Analysis. Jefferies & Company also analyzed
the equivalent values of the last round of financing, or trade of shares that it
was aware of, for ITGL, New ICO and Teledesic as well as the blended investment
price paid for New ICO shares by entities affiliated with Craig McCaw. The
purpose of this analysis was to estimate a most recent relative market value on
the equity of each of ITGL, New ICO and Teledesic based solely on the most
recent investments in the respective companies. The range of implied last round
share prices for ITGL was determined by subtracting from the nominal $10.00 per
share purchase price of shares sold in a capital raise completed in July 2000
the value of the warrants associated with the shares and, in the case of Eagle
River, the tax-liability avoided by Eagle River through its contribution of
Nextel Communications, Inc. shares in exchange for ITGL shares and taking into
account the round of financing at $10.45 per share currently being marketed by
ITGL. The range of implied last trade share prices for New ICO was determined by
the exit financing with independent investors at $10.45 per share raised during
New ICO's emergence from bankruptcy and the nominal $10.45 per share purchase
price contributed in the recent transaction with Satellite Phone Japan and
subtracting the value of the warrants associated with the shares issued to
Satellite Phone Japan. The blended investment price paid for New ICO shares by
entities affiliated with Craig McCaw was determined by calculating a weighted
average purchase price of shares in Old ICO's debtor-in-possession financing and
Old ICO's exit round financing and subtracting the value of warrants associated
with shares issued in the exit round financing. All of the warrant values were
calculated using the Black-Scholes valuation method assuming volatility of 75%,
based on historical volatilities of comparable satellite companies, and a
risk-free rate of 6%. The implied last round share price for Teledesic was based
upon the $10.00 nominal per share price of ITGL and the negotiated 0.825
exchange ratio stated by the Teledesic merger agreement. Jefferies & Company
advised the independent advisory committee that the circumstances effecting the
market price of such shares may have changed substantially since such
investments and transactions had been consummated.

     The implied last round/last trade analysis applied by Jefferies & Company
resulted in the following range of values for ITGL, New ICO and Teledesic:

<TABLE>
<S>                                             <C>
ITGL..........................................  $8.03 - $10.45
New ICO (last trade)..........................  $6.17 - $10.45
Teledesic.....................................  $8.25
</TABLE>

     While the foregoing summary describes certain analyses and factors that
Jefferies & Company deemed material in its presentation to the independent
advisory committee to the board of directors of New ICO, it is not a
comprehensive description of all analyses and factors considered by Jefferies &
Company. The preparation of a fairness opinion is a complex analytical process
that involves various

                                       39
<PAGE>   50

determinations as to the most appropriate and relevant methods of financial
analysis and the application of these methods to the particular circumstances
and, therefore, such an opinion is not readily susceptible to partial analysis
or summary description. Jefferies & Company believes that its analyses must be
considered as a whole and that selecting portions of its analyses and of the
factors considered by it, without considering all analyses and factors, would
create an incomplete view of the evaluation process underlying the opinion.
Several analytical methodologies were employed and no one method of analysis
should be regarded as critical to the overall conclusion reached by Jefferies &
Company. Each of the analyses conducted by Jefferies & Company was carried out
in order to provide a different perspective on the proposed New ICO merger and
add to the total mix of information available. Each analytical technique has
inherent strengths and weaknesses, and the nature of the available information
may further affect the value of particular techniques. The conclusions reached
by Jefferies & Company are based on all analyses and factors taken as a whole
and also on application of Jefferies & Company's own experience and judgment.
Its conclusions may involve significant elements of subjective judgment and
qualitative analysis. Jefferies & Company therefore gives no opinion as to the
value or merit standing alone of any one or more parts of the analysis it
performed. In performing its analyses, Jefferies & Company considered general
economic, market and financial conditions and other matters, many of which are
beyond the control of New ICO. The analyses performed by Jefferies & Company are
not significantly more or less favorable than those suggested by such analyses.
Accordingly, analyses relating to the value of a business do not purport to be
appraisals or to reflect the prices at which the business actually may be
purchased. Furthermore, no opinion is being expressed as to the prices at which
shares of New ICO common stock may be traded at any future time. As described
above, Jefferies & Company's opinion to the independent advisory committee was
one of many factors taken into consideration by the New ICO board of directors
in making its determination to approve the ITGL/New ICO merger agreement and
should not be considered as determinative of such decision.

     The engagement letter between Jefferies & Company and the independent
advisory committee provides that, for its services, Jefferies & Company is
entitled to receive a fee for rendering a fairness opinion, all of which was
immediately due upon delivery of the opinion. New ICO has also agreed to
reimburse Jefferies & Company for certain out-of-pocket expenses, including
legal fees, and to indemnify and hold harmless Jefferies & Company and its
affiliates and any director, employee or agent of Jefferies & Company or any of
its affiliates, or any person controlling Jefferies & Company or its affiliates
for certain losses, claims, damages, expenses and liabilities relating to or
arising out of services provided by Jefferies & Company in rendering its opinion
to the independent advisory committee. The terms of the fee arrangement with
Jefferies & Company, which New ICO and Jefferies & Company believe are customary
in transactions of this nature, were negotiated at arm's length between the
independent advisory committee to the board of directors of New ICO and
Jefferies & Company, and the New ICO board was aware of these fee arrangements.

     Jefferies & Company is a nationally recognized investment banking firm. As
part of its investment banking business, Jefferies & Company is frequently
engaged in the valuation of businesses and their securities in connection with
mergers and acquisitions, negotiated underwritings, secondary distributions of
securities, private placements and other purposes. In 1999, Jefferies & Company
was retained by the creditors committee of Old ICO to provide advisory services
in connection with the bankruptcy proceedings.

THE NEW ICO MERGER AGREEMENT

     We believe this summary describes all material terms of the New ICO merger
agreement. However, since the New ICO merger agreement is the primary legal
document that governs the New ICO merger, we recommend that you read carefully
the complete text of the New ICO merger agreement for its precise legal terms
and other information that may be important to you. The New ICO merger agreement
is included in Appendix A to this document and is incorporated by reference.

     The New ICO merger agreement provides for the merger of ITGL with New ICO.
Prior to the merger, New ICO will form a wholly owned subsidiary into which it
will transfer all of its assets and
                                       40
<PAGE>   51

liabilities. After the New ICO merger, New ICO will be the surviving corporation
and will change its name to Parent.

     The completion of the New ICO merger will take effect no later than the
third business day following the date when the last of the conditions to the
merger is fulfilled or waived or at any other mutually agreed time and date. On
the closing of the New ICO merger, ITGL and New ICO will cause a certificate of
merger to be filed with the Secretary of State of Delaware which will provide
that the merger will become effective at 6:01 p.m. on the date it is filed. The
certificate is to be filed simultaneously with the certificate of merger for the
Teledesic merger, which will be effective at 6:02 p.m. on the date it is filed.

Merger Consideration

     At the effective time of the New ICO merger, each share of ITGL Class A
common stock outstanding immediately before the effective time will be converted
into the right to receive 0.97 shares of Parent Class A common stock. Each share
of ITGL Class B common stock will be converted into the right to receive 0.97
shares of Parent Class B common stock.

     At the effective time of the New ICO merger, each outstanding option or
warrant to purchase shares of ITGL common stock will be converted into options
or warrants, as the case may be, to purchase shares of Parent common stock equal
to the product, rounded to the nearest whole number, of the number of shares of
ITGL common stock subject to the option or warrant immediately before the
effective time of the New ICO merger multiplied by 0.97. The exercise price for
each option and warrant will also be adjusted by dividing it by 0.97. All other
terms and conditions of the converted options and warrants will remain the same.

Exchange of Certificates for Shares

     Promptly after completion of the New ICO merger, the transfer agent, Chase
Mellon Shareholder Services, LLC, will mail to each record holder of ITGL common
stock instructions for exchanging the ITGL certificates for certificates
representing shares of capital stock issued in the merger. On surrender to the
exchange agent of an ITGL certificate, together with any other required
documents, the holder of the ITGL certificate will be entitled to receive the
merger consideration and the ITGL certificate will be canceled.

     If the exchange of certificates representing shares of ITGL capital stock
is to be made to a person other than the person in whose name the surrendered
New ICO certificate is registered:

     - the ITGL certificate must be properly endorsed or otherwise in proper
       form for transfer; and

     - the person requesting the exchange must have paid any required transfer
       or other taxes.

     After the completion of the New ICO merger and until properly surrendered,
each ITGL certificate will represent only the right upon surrender to receive
the merger consideration.

     Holders of ITGL capital stock should not forward ITGL certificates to the
exchange agent until they have received transmittal forms. Holders of ITGL
capital stock should not return ITGL certificates with the enclosed proxy.

     Original holders of New ICO capital stock should not return New ICO
certificates with the enclosed proxy. These certificates will represent Parent
shares following the New ICO merger.

                                       41
<PAGE>   52

Representations and Warranties

     The New ICO merger agreement contains customary representations and
warranties by ITGL with regard to itself and, to its knowledge, with regard to
Teledesic relating to the following:

     - corporate organization and similar corporate matters;

     - authorization, execution, delivery, performance and enforceability of the
       agreement and related matters;

     - required filings with government agencies;

     - the absence of any material adverse affects as a result of entering into
       the New ICO merger agreement;

     - subsidiaries and joint ventures;

     - tax matters;

     - the status of permits and licenses;

     - the delivery of fairness opinions by financial advisors;

     - brokers' and finders' fees;

     - the absence of material changes to our businesses since a recent date;

     - capital structure;

     - the absence of any adverse material suits, claims or proceedings and
       other litigation;

     - compliance with agreements;

     - employee and labor matters;

     - employee benefits;

     - the absence of any undisclosed liabilities;

     - the required vote of stockholders;

     - intellectual property;

     - the nonexistence of other agreements to sell or companies or their
       assets;

     - title and leases;

     - board of directors approval and applicable state takeover laws; and

     - information supplied in connection with this document.

Conduct of Business Pending the Merger

     Each company has agreed that, during the period from the date of the New
ICO merger agreement until the closing of the New ICO merger, it will:

     - carry on its businesses in the ordinary and usual manner; and

     - maintain its existing relations with customers, suppliers, employees and
       business associates.

     Each company has also agreed that during the period from the date of the
New ICO merger agreement until the closing of the New ICO merger it will not:

     - materially amend its certificate of incorporation, bylaws or other
       comparable document;

     - declare or pay any dividend or other distribution; or

     - change its accounting methods unless required to do so by generally
       accepted accounting principles.
                                       42
<PAGE>   53

     In addition, ITGL has agreed that in this period it will not, except with
written consent of New ICO:

     - issue or sell any capital stock or rights to acquire capital stock for
       cash or non-cash consideration that is less than $10.14 per share, other
       than the sale of preferred stock to the stockholders of Teledesic
       Holdings Limited pursuant to the terms of a purchase agreement in the
       form substantially similar to that delivered to New ICO by ITGL;

     - redeem, purchase or acquire any of its capital stock at a price greater
       than $10.14 per share, other than the purchase of shares pursuant to the
       exercise of appraisal rights under the Delaware General Corporation Law;

     - acquire or agree to acquire by merging or otherwise consolidating with or
       by purchasing a substantial portion of the assets of, or by any other
       manner an affiliate of ITGL or the business of any such affiliate.

     ITGL has also agreed not to waive, without New ICO's consent, specific
covenants and conditions under the Teledesic merger agreement.

     In addition, New ICO has agreed that in this period it will not, except
with written consent of ITGL:

     - sell, lease, license, mortgage or otherwise encumber or subject to any
       lien or otherwise dispose of any of its properties or assets, other than
       in the ordinary course of business consistent with past practice;

     - pay, discharge, settle or satisfy any claims, liabilities, obligations,
       or litigation other than those consistent with past practice and, in
       accordance with their terms, liabilities recognized or disclosed in the
       most recent consolidated financial statements, or waive the benefits or
       agree to modify in any manner any stand still agreement or similar
       agreement to which New ICO or its subsidiaries are a party; or

     - redeem or repurchase its shares for more than $10.14 per share.

Conditions to Our Obligations to Complete the New ICO Merger

     Each company's obligation to complete the New ICO merger is subject to the
satisfaction or waiver of the following conditions:

     - approval of the stockholders of each of New ICO and ITGL and receipt of
       all other material third party approvals and consents;

     - expiration or termination of the waiting period applicable to the New ICO
       merger under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as
       amended;

     - receipt of all foreign anti-trust approvals;

     - receipt of all material consents and approvals from and completion of
       material filings with any governmental entities;

     - the absence of any judgment, order, decree, statute, law, ordinance, rule
       or regulation prohibiting the completion of the New ICO merger or have a
       material adverse effect on New ICO or ITGL;

     - continued effectiveness of the registration statement of which this
       document is a part;

     - compliance with required federal and state securities law or blue sky
       laws;

     - the exercise of statutory appraisal rights by the holders of no more than
       5% of either New ICO or ITGL capital stock; and

     - concurrent closing of the Teledesic merger.

                                       43
<PAGE>   54

     In addition, the obligation of ITGL to complete the New ICO merger is
subject to:

     - the accuracy representations and warranties of New ICO;

     - performance by New ICO of its obligations under the New ICO merger
       agreement;

     - receipt of a favorable tax opinion from legal counsel;

     - the absence of any material adverse change with respect to New ICO; and

     - execution by specific Teledesic stockholders of the ITGL stockholders
       agreement.

     In addition, the obligation of New ICO to complete the New ICO merger is
subject to:

     - the accuracy of representations and warranties of ITGL;

     - performance by ITGL of its obligations under the New ICO merger
       agreement;

     - receipt of a favorable a tax opinion from legal counsel; and

     - the absence of any material adverse change with respect to ITGL.

Termination of the Merger Agreement

     The New ICO merger agreement may be terminated and the New ICO merger may
be abandoned:

     - by mutual written consent of ITGL and New ICO.

     - by either ITGL or New ICO:

        - if the New ICO merger shall not have been consummated by June 30,
          2001;

        - if the New ICO merger is prohibited by laws regulation or any final
          and non-appealable court order;

        - approval of ITGL or New ICO stockholders is not obtained;

        - any final and non-appealable order which enjoins or prohibits the New
          ICO merger or would have a material adverse effect on ITGL or New ICO;
          or

        - if any litigation, judgment, order or decree having the effects of
          enjoining or otherwise prohibiting the consummation of the New ICO
          merger or which is otherwise reasonably likely to have a material
          adverse effect on New ICO or ITGL shall be in effect and shall have
          become final and nonappealable.

     - by ITGL, if New ICO shall have misrepresented, breached or failed to
       perform in any material respect any of its representations, covenants or
       other agreements contained in the New ICO merger agreement; or

     - by New ICO, if ITGL shall have misrepresented, breached or failed to
       perform in any material respect any of its representations, covenants or
       other agreements contained in the New ICO merger agreement.

Amendments and Waiver

     The New ICO merger agreement may be modified or amended only by a written
agreement. A party to the New ICO merger agreement may waive its rights under
the New ICO merger agreement only in writing and, in the case of a waiver by New
ICO, only with the consent of the independent advisory committee of the New ICO
board.

                                       44
<PAGE>   55

                              THE TELEDESIC MERGER

BACKGROUND OF THE MERGER

     Since 1990 Craig McCaw has been involved with Teledesic and its
predecessor, Calling Communications Corporation, as an investor. Since 1994, he
has served as Chairman of Teledesic's board of directors and has served as
either Chief Executive Officer or Co-Chief Executive Officer of Teledesic for
most of the years between 1994 and the present.

     The possibility of a corporate consolidation of Teledesic with ITGL arose
as a result of Eagle River's acquisition of a controlling interest in New ICO.
Mr. McCaw and Eagle River began pursuing a possible acquisition of Old ICO in
the fall of 1999 soon after Old ICO had filed for bankruptcy protection. Mr.
McCaw and Eagle River recognized that potential synergies existed between Old
ICO and Teledesic. In October 1999, Teledesic became involved in the discussions
between Eagle River and Old ICO in order to further explore these possible
synergies and to provide technical and management expertise to Mr. McCaw and to
Eagle River with respect to evaluating the business and assets of Old ICO.

     On October 31, 1999, Eagle River and Old ICO entered into a binding letter
agreement regarding the acquisition of a controlling interest in Old ICO,
including investment through a debtor-in-possession financing, the terms and
conditions of which were definitively set forth in a credit agreement dated
November 8, 1999. The binding letter agreement and credit agreement are more
fully described in the section entitled "The New ICO Merger -- Background of the
Merger." In order to facilitate the planned association between Teledesic and
Old ICO, in a letter dated November 11, 1999 Eagle River offered Teledesic the
opportunity to assume a substantial portion of Eagle River's rights and
obligations under the credit agreement and the binding letter agreement. The
Eagle River offer required that Teledesic satisfy the following conditions:

     - agree to assume the obligation of Eagle River and Mr. McCaw under the
       existing agreement relating to the ICO Opportunity and obtain the consent
       of Old ICO and the bankruptcy court to substitute Teledesic for Eagle
       River and Mr. McCaw under existing agreements;

     - reimburse $95.5 million plus interest previously advanced by Eagle River
       pursuant to the credit agreement; and

     - assume the risk of increased funding obligations pursuant to the binding
       letter agreement to cover the costs of certain modifications to contracts
       between Old ICO and its significant vendors.

     The offer also stated that Eagle River would retain certain management
options provided under the binding letter agreement to purchase up to 40 million
shares of New ICO Class A common stock at an exercise price of $12.50 per share
and to purchase up to 16 million shares of New ICO Class A common stock at an
exercise price of $10.45 per share.

     At its regular meeting on November 12, 1999, the board of directors of
Teledesic considered the Eagle River offer and determined that the offer
presented a significant opportunity to Teledesic and that it was in Teledesic's
best interests to further evaluate such opportunity. Recognizing a possible
conflict of interest between Teledesic and Eagle River and Mr. McCaw with
respect to the offer, the Teledesic board of directors voted to establish an
independent advisory committee, consisting of three independent directors of
Teledesic, to evaluate the Eagle River offer and to propose terms under which
Teledesic might participate in the ICO opportunity. The directors comprising the
independent advisory committee were Tom Alberg, Michael Larson and Ed Tuck.

     In a letter to Eagle River dated November 19, 1999, the independent
advisory committee proposed conditions to Teledesic's assumption of Eagle
River's rights and obligations under the binding letter agreement and the credit
agreement, including:

     - that prior to assuming such obligations, Teledesic obtain not less than
       $100 million of additional funding from investors other than Eagle River
       and Eagle River make a matching investment commitment in Teledesic of
       $100 million;
                                       45
<PAGE>   56

     - that Teledesic receive the management options to purchase 40 million
       shares of New ICO Class A common stock at $12.50 per share while Eagle
       River would retain the option to purchase 16 million shares of New ICO
       Class A common stock at $10.45 per share; and

     - that Eagle River remain a signatory to the binding letter agreement and
       responsible to Old ICO to underwrite its exit financing to the extent
       that commitments therefor were not obtained from existing Old ICO
       stakeholders or other investors.

     The investment in Teledesic by Eagle River proposed by the independent
advisory committee provided that Eagle River would purchase shares of Class A
common stock of Teledesic at a purchase price of $10.00 per share and that each
share have a warrant attached to it for the purchase of an additional share of
Class A common stock of Teledesic at a purchase price of $25 per share
exercisable at any time within three years. The independent advisory committee
indicated its belief that Teledesic could also contribute management and
technical expertise to oversee Old ICO's successful implementation of a new
business plan.

     Over the next two months, representatives of Teledesic and Eagle River,
with the assistance and input of the independent advisory committee, discussed
variations on the Eagle River offer and the proposal set forth by the
independent advisory committee. During these discussions, the representatives of
Teledesic and Eagle River considered several factors including:

     - Eagle River's obligations under the binding letter agreement and credit
       agreement;

     - Teledesic's current valuation and the challenges of securing the
       necessary funding to satisfy such obligations;

     - the possibility of Teledesic assuming only a portion of Eagle River's
       rights and obligations; and

     - Teledesic's efforts to date on Eagle River's behalf in connection with
       the binding letter agreement and credit agreement including technical,
       business and legal reviews of Old ICO and participation in discussions
       with Old ICO.

     On January 20, 2000, the independent advisory committee met to consider
several corporate transactions presented to Teledesic. The committee reviewed
the status of the Old ICO transaction and discussed the latest proposal by Eagle
River which required Teledesic to invest between $125 and $200 million in New
ICO. William Owens, co-CEO of Teledesic, and Dennis James, President of
Teledesic, gave presentations regarding Eagle River's interest in acquiring the
assets of Iridium LLC and the possibility of consolidating Iridium with New ICO.
The independent advisory committee then discussed whether Teledesic might also
be a candidate for consolidation and determined that it was appropriate that the
committee's authority be expanded to cover the various opportunities presented
to Teledesic.

     At its regular meeting on January 21, 2000, the Teledesic board of
directors expanded the authority of the independent advisory committee to
include the strategic planning issues related to possible business combinations
between Teledesic, New ICO and Iridium under a single holding company
established by Eagle River. The board authorized the independent advisory
committee to engage independent legal and financial advisors, at Teledesic's
expense, to advise it regarding these matters. A series of communications among
members of the committee and Teledesic's management followed this meeting during
which the committee reviewed and considered the qualifications of various
financial advisors.

     On February 4, 2000, during the course of these discussions, Eagle River
entered into the definitive agreement with Old ICO setting forth additional
terms and conditions relating to the acquisition of a controlling interest in
Old ICO contemplated by the binding letter agreement. On February 9, 2000, Eagle
River formed ITGL and assigned to ITGL its rights and obligations under the
definitive agreement and its rights and obligations as a lender under the credit
agreement.

                                       46
<PAGE>   57

     Between February 9, 2000 and March 17, 2000, the ITGL board of directors
and management considered the potential synergies of merging Teledesic into a
subsidiary of ITGL and discussed with its financial and legal advisors the terms
of such a merger.

     On March 17, 2000, representatives from ITGL presented a proposal to the
members of the Teledesic board of directors to merge Teledesic with a wholly
owned subsidiary of ITGL pursuant to which all shares of Teledesic common stock,
regardless of class, would be exchanged for shares of ITGL Class A common stock
using an exchange ratio based on valuations of $7.50 per Teledesic share and
$10.00 per ITGL share. Immediately following this meeting, the independent
advisory committee met and selected Lehman Brothers as its independent financial
advisor to advise it with respect to this transaction. Michael Larson, one of
the members of the independent advisory committee, resigned from the independent
advisory committee at this time in consideration of his affiliation with Cascade
Investment L.L.C., which was separately considering an investment in ITGL. The
independent advisory committee met two more times in March to select its legal
counsel and to follow the progress of Lehman Brothers' review and analysis of
the merger offer.

     During this time, the independent advisory committee considered the option
of proceeding with the merger offer in lieu of participating in the financing of
Old ICO. The independent advisory committee concluded that it would be extremely
difficult for Teledesic to raise the funds required to participate in the Old
ICO financing at a favorable valuation given the distressed financial condition
of the satellite industry generally and the technological and strategic
differences between the Old ICO business model and Teledesic's goal of providing
high quality broadband access. Consequently, the independent advisory committee
determined that the merger with ITGL would allow Teledesic to take advantage of
the synergies between New ICO and Teledesic most effectively and that the goal
of assuming ITGL's obligations in connection with the Old ICO financing should
be abandoned.

     Discussions with respect to the merger offer continued, with frequent
telephonic meetings between the independent advisory committee and
representatives of Lehman Brothers and legal advisors occurring during the month
of April. While significant progress was made, key issues remained unresolved,
primarily with respect to the independent advisory committee's proposals to
increase the consideration to be received by Teledesic's stockholders in the
merger, the treatment of Teledesic's employees, the treatment of shareholders of
Teledesic Holdings Limited, and certain other conditions to the merger. During
the course of these meetings, the independent advisory committee proposed
improving the merger consideration through warrant coverage. In consultation
with its legal advisors and with Lehman Brothers, and following negotiations on
this subject matter with ITGL, the independent advisory committee considered the
value of alternative warrant proposals as well as restrictions on such proposals
if the merger was to qualify for treatment as a tax-free reorganization. After
deliberations, the independent advisory committee determined that an increase to
the exchange ratio would benefit the stockholders of Teledesic better than the
warrant coverage that would be permissible in order to maintain the tax-free
status of the transaction and which ITGL was willing to accept. Accordingly, the
independent advisory committee engaged in further negotiations with ITGL
regarding the exchange ratio.

     Throughout the remainder of March and April, the executive officers and
board of directors negotiated with the executive officers and the independent
advisory committee of Teledesic on the terms of the proposed merger. They
evaluated and considered different proposals of the independent advisory
committee and discussed such proposals with its legal and financial advisors.

     The independent advisory committee and ITGL also discussed the treatment of
Teledesic's employees and the treatment of shareholders of Teledesic Holdings
Limited in the merger. As a result of these discussions, ITGL agreed to the
establishment of a severance program that would apply to any employees in
service on April 17, 2000, or hired by Teledesic, prior to the effective time of
the Teledesic merger with the consent of ITGL who are involuntarily terminated
as a result of a general downsizing or general reduction in staff or as a result
of the merger, or who are constructively terminated by a decision announced to
Teledesic employees on or before June 30, 2001 that would force the employees to
relocate. ITGL and Teledesic also agreed that the shareholders of Teledesic
Holdings Limited would receive

                                       47
<PAGE>   58

preferred stock of ITGL in connection with the merger in order to induce such
shareholders to sell their shares of Teledesic Holdings Limited to ITGL
concurrently with the consummation of the merger.

     On April 25, 2000, Dennis Weibling, a representative of ITGL, joined the
telephonic meeting of the independent advisory committee and presented ITGL's
position with respect to the merger terms. He proposed an exchange ratio based
on valuations of Teledesic's and ITGL's common stock of $8.25 and $10.00 per
share, respectively. He also presented the details of the tender offer to the
shareholders of Teledesic Holdings Limited outlining the proposed dividend rate,
term, and payment and conversion features of the ITGL preferred stock that would
be offered to such shareholders. Mr. Weibling also discussed the proposed
treatment of the stock options held by the Teledesic employees. He indicated
that ITGL was willing to assume all of Teledesic's outstanding options but that
ITGL was still willing to consider alternative treatment for these options so
long as such treatment was found to be fair to all employees and did not result
in unsatisfactory tax or accounting consequences. After discussion among the
parties, the independent advisory committee indicated that it found the terms of
the merger generally satisfactory subject to its further review of the analysis
by Lehman Brothers, the definitive merger agreement and the terms of the ITGL
preferred stock offered to the shareholders of Teledesic Holdings Limited and
delivery by Lehman Brothers of its fairness opinion.

     The independent advisory committee met again telephonically on April 26,
2000 to discuss progress with respect to delivery of Lehman Brothers' completed
analysis and fairness opinion and resolution of the treatment of stock options
for Teledesic employees.

     From April 26 through May 2, 2000, the independent advisory committee
reviewed a series of drafts of the merger agreement and summaries of the
significant terms of such agreement. During that same period, ITGL and its legal
advisors prepared and revised drafts of the merger agreement and negotiated with
Teledesic's management and legal advisors on the terms of such definitive
agreement. The independent advisory committee also reviewed and offered comments
on the proposed substance of Lehman Brothers' fairness opinion.

     During this period, ITGL proposed to Teledesic's management and
communicated with the independent advisory committee regarding its proposal that
Teledesic LLC loan ITGL $200 million in connection with ITGL's investment in New
ICO.

     Between April 15, 2000 and May 2, 2000, ITGL's management considered,
evaluated and later proposed to Teledesic's management the economic terms of the
loan from Teledesic LLC to ITGL.

     On May 2, 2000, the independent advisory committee met with its legal and
financial advisors to discuss the proposed merger. Lehman Brothers delivered to
the committee its final presentation, which is described in the section entitled
"The Teledesic Merger -- Opinion of Teledesic's Financial Advisor Regarding the
Teledesic Merger," addressing the financial terms of the proposed merger, and
responded to questions from the members of the independent advisory committee.
The independent advisory committee requested and received further explanation
from Lehman Brothers regarding the ownership in ITGL by Teledesic's stockholders
following the consummation of the proposed mergers with Teledesic and New ICO.
Teledesic's management provided further explanation of the economic impact and
terms of the proposed $200 million loan by Teledesic LLC to ITGL. The
independent advisory committee then received the oral opinion of Lehman Brothers
related to the fairness of the proposed merger from a financial point of view.
After presentations to the independent advisory committee by its legal advisors
and members of Teledesic management regarding the terms of the proposed merger,
and after consideration of its fiduciary duties and the duties assigned to it by
the Teledesic board of directors, the independent advisory committee unanimously
resolved to recommend that the Teledesic board of directors approve the proposed
merger.

     Between May 2, 2000 and May 12, 2000, management of Teledesic, the members
of the independent advisory committee and legal advisors to Teledesic and the
independent advisory committee reviewed and commented on numerous drafts of the
merger transaction documents. During that same period, ITGL and its legal
advisors drafted, reviewed and negotiated with Teledesic's management and legal
counsel as to the

                                       48
<PAGE>   59

terms of the definitive merger agreement. In addition, ITGL drafted, proposed
and negotiated with Teledesic's management and legal counsel the definitive
terms of the proposed credit agreement embodying the $200 million loan from
Teledesic LLC to ITGL.

     On May 12, 2000, the Teledesic board of directors met and again reviewed
the terms of the merger and the final draft of the merger agreement. The
independent advisory committee summarized the background surrounding the
analysis prepared by Lehman Brothers, its consultations with its legal advisors
and its negotiations with ITGL. The Teledesic board of directors then reviewed
the overview of the merger prepared by Teledesic and the final analysis
delivered by Lehman Brothers. The independent advisory committee also informed
the board of its receipt of Lehman Brothers' oral opinion regarding fairness of
the proposed merger from a financial point of view and the board considered the
substance of that opinion. The committee responded to questions from the board
regarding the financial terms of the proposed merger, the background of the
proposed merger and Teledesic's alternatives as an independent entity. The
independent advisory committee recommended that the board approve the proposed
merger. The independent advisory committee informed the board that its
recommendation was based on both the analysis and fairness opinion of Lehman
Brothers and the independent advisory committee's own conclusions regarding the
benefits that Teledesic's stockholders would receive in the merger, the current
state of the satellite telecommunications industry and Teledesic's need to build
its business on an established platform. The independent advisory committee
informed the board that it had determined that the merger agreement was fair and
in the best interests of Teledesic's stockholders.

     The independent advisory committee also reported that it was aware of the
terms of the proposed $200 million loan to be made by Teledesic LLC to ITGL but
had not considered such loan to be within its mandate from the board. The
Teledesic board of directors then approved the merger agreement in its
substantially final form by unanimous vote of those directors voting on the
matter (Mr. Weibling abstained from the vote and Mr. McCaw and Mr. Larson were
not present). After further discussion, the Teledesic board of directors also
determined that the $200 million loan by Teledesic LLC to ITGL would facilitate
the speedy completion of the New ICO financing, and the loan was subsequently
approved by unanimous vote of those directors present (with the exception of Mr.
Weibling who abstained from the vote).

     Later on May 12, 2000, representatives from Teledesic and ITGL concluded
the final form of the Teledesic merger agreement and the Teledesic merger
agreement was executed and delivered by both parties. In addition, the
representatives of each of Teledesic and ITGL concluded the final form of the
credit agreement which was then executed by both parties.

     In late July 2000, ITGL proposed to Teledesic's management and board of
directors an amendment to the Teledesic merger agreement resulting from the
structure and terms of the New ICO merger agreement. The proposed amendment
included:

     - an amendment of the assignment provision;

     - an amendment to the exchange ratio to reflect the application of the
       exchange ratio in the New ICO merger to the exchange ratio in the
       Teledesic merger agreement;

     - an amendment requiring the Teledesic merger and the New ICO merger to
       occur simultaneously with the effective time of the Teledesic merger to
       be one minute after the effective time of the New ICO merger; and

     - approved the assignment by New Satco Merger Sub to New ICO Merger Sub of
       its obligations and rights under the Teledesic merger agreement.

     The management of ITGL and the management of Teledesic, and their
respective legal advisors, negotiated the terms of such an amendment. On August
11, 2000, the boards of directors of each ITGL and Teledesic met and each
approved the terms of the amendment to the Teledesic merger agreement. The
representatives of each ITGL and Teledesic executed the final form of amendment
to the Teledesic merger agreement on August 15, 2000.

                                       49
<PAGE>   60

ITGL'S REASONS FOR THE TELEDESIC MERGER

     The management and ITGL board of directors have determined that the
proposed New ICO and Teledesic mergers are in the best interests of ITGL.
Accordingly, the ITGL board of directors has approved and adopted the Teledesic
merger agreement.

     As described above under "Background of the Teledesic Merger", the decision
of the ITGL board of directors to approve the Teledesic merger agreement and the
Teledesic merger was preceded by internal discussions and evaluation regarding
the benefits of and synergies achieved by the mergers, extensive negotiations
with the management and independent advisory board of Teledesic regarding the
structure and the terms of the mergers. During the period in which Teledesic,
Eagle River and ITGL evaluated the business and opportunities of Old ICO through
the time the definitive terms of the Teledesic merger agreement were agreed to
by the respective parties, ITGL continued to evaluate the comparative benefits
of the mergers.

     The ITGL board of directors, among all of the information evaluated by the
board, considered, without assigning relative weights to, the following factors:

     - the terms and conditions of the Teledesic merger agreement, including but
       not limited to the exchange ratio, covenants of each party prior to
       closing, and the conditions to closing;

     - the prospective ability of Parent to raise the necessary capital to fund
       the business operations of Teledesic and New ICO following of the
       mergers;

     - the opportunity of Teledesic to build from the New ICO system in
       developing next generation of satellite telecommunications services and
       the synergies created by combining the business and technical expertise
       of New ICO and Teledesic;

     - Parent's ability as a result of the merger to offer the capability to
       transition customers from the New ICO-based services at data transmission
       rates of hundreds of kilobits per second to Teledesic-based services
       offering true broadband data transmission rates at up to hundreds of
       megabits per second;

     - the value created for the stockholders of ITGL, as well as the New ICO
       and Teledesic stockholders, by the combination of those three entities;

     - the current conditions in, and future prospects of the satellite
       telecommunications industry and the relative competitive positions of New
       ICO and Teledesic;

     - the potential for synergies from the complementary assets and business
       strategies of New ICO and Teledesic; and

     - the ability to complete the mergers on a tax-free basis.

TELEDESIC'S REASONS FOR THE TELEDESIC MERGER

     The independent advisory committee and the Teledesic board of directors
have determined that the Teledesic merger is fair to and in the best interests
of Teledesic and its stockholders. Accordingly, the Teledesic board of directors
has approved and declared advisable the Teledesic merger agreement and the
Teledesic merger and recommends that Teledesic stockholders vote "For" the
approval and adoption of the Teledesic merger agreement.

     As described above under "-- Background of the Teledesic Merger," the
decisions of the independent advisory committee and the board of directors to
recommend and approve the Teledesic merger agreement and the merger were
preceded by extensive negotiations between the independent advisory committee
and ITGL and internal discussions regarding the terms of the Teledesic merger
agreement and the benefits of the combination with ITGL and New ICO. During the
period between the initial discussion of the opportunity to participate in the
Old ICO financing and the Teledesic board's approval of the merger on May 12,
2000, the independent advisory committee met fifteen times and the Teledesic
board of directors

                                       50
<PAGE>   61

met seven times, at which meetings both the independent advisory committee and
the Teledesic board of directors reviewed Teledesic's business opportunities,
and the proposed New ICO merger. Also during this period, the independent
advisory committee reviewed, with the assistance of Lehman Brothers, the
information provided by Teledesic management and Lehman Brothers regarding
Teledesic's business plan, Teledesic's valuation as an independent company and
as part of a larger enterprise, and the uncertainties related to achieving these
valuations.

     During the course of their deliberations relating to a possible merger with
ITGL, the independent advisory committee and the Teledesic board of directors
each took into account the information about Teledesic, ITGL and New ICO
acquired during the negotiations for the Old ICO financing, and also considered,
without assigning relative weights to, the following factors:

     - the terms and conditions of the Teledesic merger agreement, including:

        - the amount and form of the consideration;

        - the fact that the holders of shares of Teledesic Class B and Class C
          common stock will receive for their shares the same consideration
          offered the holders of Teledesic Class A common stock; and

        - the degree of flexibility provided to Teledesic to conduct its
          business prior to the effective date of the merger;

     - their belief that the terms and conditions were the most favorable that
       could be obtained from ITGL;

     - the prospective business of Teledesic, including, among other things:

        - the current financial condition and future prospects of Teledesic;

        - the strategic direction of Teledesic's business and the benefits to
          building such business on an established platform like the one
          contemplated by ITGL and New ICO;

        - the current conditions in, and future prospects of, the satellite
          telecommunications industry and the likelihood that Teledesic would
          not be able to raise funds as an independent entity at a favorable
          valuation based on its business model and stage of development;

        - the competitive position of Teledesic in the satellite
          telecommunications industry, and the future prospects of ITGL and New
          ICO and their current financial conditions, which indicated to the
          independent advisory committee and the Teledesic board of directors
          that there exists a beneficial strategic fit between the companies;
          and

        - the ability for Teledesic stockholders to participate in a combined
          enterprise that will have greater business and financial resources
          than Teledesic and that is well positioned to take advantage of new
          opportunities and meet competitive challenges;

     - the potential for synergies from the companies' complementary assets and
       businesses, which the independent advisory committee and the Teledesic
       board of directors believed would have a favorable impact on the
       long-term value for Teledesic stockholders as holders of ITGL common
       stock after the merger;

     - the combined companies' ability, as a result of the mergers, to offer the
       capability to transition customers from the New ICO-based services at
       data transmission rates of hundreds of kilobits per second to
       Teledesic-based service offering true broadband data transmission rates
       of up to hundreds of megabits per second; and

     - the opportunity for the Teledesic stockholders to retain a significant
       continuing interest in the satellite telecommunications industry through
       the acquisition of Parent common stock, which the independent advisory
       committee and the Teledesic board of directors believed would be
       favorable to

                                       51
<PAGE>   62

       Teledesic's stockholders and consistent with their investment intent in
       purchasing Teledesic common stock;

     - the requirement that ITGL provide liquidity to the stockholders of New
       ICO no later than March 31, 2001, which may result in increased liquidity
       for the Teledesic stockholders;

     - the risks of remaining an independent entity, including the inability to
       raise funds at a favorable valuation and the possible loss of key
       technical and management employees;

     - the structure of the merger, which will permit holders of Teledesic
       common stock to exchange all their shares for Parent common stock on a
       tax-free basis;

     - that all holders of Teledesic Class A common stock would receive the same
       exchange ratio as other significant shareholders of Teledesic, including
       Craig McCaw, Eagle River, William H. Gates III and Motorola; and

     - the presentation of Lehman Brothers delivered to the independent advisory
       committee, confirmed by its written opinion dated May 12, 2000, that, as
       of such date, the consideration to be received by Teledesic stockholders
       in connection with the merger is fair to Teledesic stockholders from a
       financial point of view.

OPINION OF TELEDESIC'S FINANCIAL ADVISOR

     The independent committee of the board of directors of Teledesic engaged
Lehman Brothers to act as its financial advisor in connection with the Teledesic
merger. On May 12, 2000, Lehman Brothers confirmed in writing its oral opinion
previously rendered to the independent advisory committee of the board of
directors of Teledesic and the board of directors of Teledesic that, as of the
date of the opinion, and based upon and subject to the assumptions, limitations
and qualifications set forth therein, the exchange ratio to be received by the
stockholders of Teledesic and Teledesic Holdings Limited was fair, from a
financial point of view, to the stockholders of Teledesic and Holdings. On
August 15, 2000, Teledesic amended the merger agreement with ITGL to provide
that Teledesic would merge with a wholly owned subsidiary of New ICO. That same
day, Lehman Brothers confirmed to the board of directors of Teledesic in writing
that New ICO's succession to ITGL's rights and obligations under the Teledesic
merger agreement and the adjustment of the exchange ratio did not adversely
affect its May 17, 2000 fairness opinion.

     The full text of the Lehman Brothers' written opinion dated May 12, 2000 is
included as Appendix E to this document. Stockholders may read the Lehman
Brothers opinion for a discussion of the procedures followed, assumptions made,
factors considered and limitations of the review undertaken by Lehman Brothers
in arriving at its opinion. The Lehman Brothers opinion is for the use and
benefit of the independent advisory committee of the board of directors of
Teledesic and the board of directors of Teledesic and was rendered to the
independent advisory committee of the board of directors of Teledesic in
connection with their consideration of the proposed merger and only addresses
the fairness, from a financial point of view, to the stockholders of Teledesic
and Teledesic Holdings Limited, of the merger consideration to be received by
these stockholders in the proposed transaction and does not constitute a
recommendation to any stockholder as to how such stockholder should vote at the
Teledesic special stockholders' meeting.

     Lehman Brothers was not requested to opine as to, and the Lehman Brothers
opinion does not address, Teledesic's underlying business decision to proceed
with or effect the merger.

     In evaluating the proposed transaction, as defined in the Lehman Brothers
opinion, Lehman Brothers assumed the satisfaction of all conditions precedent to
the consummation of the proposed transaction as set forth in the merger
agreement, including:

     - the successful restructuring, including the exit from chapter 11
       bankruptcy proceedings, of Old ICO,

                                       52
<PAGE>   63

     - the successful funding by ITGL of all its obligations in connection with
       the New ICO restructuring, including satisfaction of the financing
       conditions to closing as set forth in the Teledesic merger, which require
       an aggregate amount of equity raised by ITGL from its inception of at
       least $1.0 billion as calculated according to paragraph 6.3(e) of the
       Teledesic merger agreement, and

     - any subsequent merger of ITGL and New ICO is based on a per share
       valuation of ITGL of $9.50 or higher.

     In arriving at its opinion, Lehman Brothers reviewed and analyzed:

           (1) a draft of the Teledesic merger agreement dated May 12, 2000, as
     amended;

           (2) unaudited financial statements of Teledesic dated February 29,
     2000, including a consolidated balance sheet, consolidated statements of
     operations, consolidated statements of comprehensive loss, and consolidated
     statements of changes in stockholders' equity (deficit);

           (3) financial and operating information with respect to the business,
     operations and prospects of Teledesic, including financial projections
     prepared by the Teledesic management and furnished to Lehman Brothers by
     Teledesic;

           (4) a comparison of the historical financial results and present
     financial condition of Teledesic with those of other companies that Lehman
     Brothers deemed relevant in a variety of related industries and sectors;

           (5) the materials dated March 24, 2000 prepared by New ICO's
     financial advisor, Wasserstein Perella, in connection with New ICO's
     financing;

           (6) the materials dated March 2000 provided to Lehman Brothers by
     Teledesic and prepared by ITGL's financial advisor, Merrill Lynch, in
     connection with the ITGL private placement;

           (7) the key terms and conditions of the New ICO merger;

           (8) the pro forma cash and debt balances of ITGL following the New
     ICO financing, the ITGL private placement and the Teledesic merger;

           (9) the potential pro forma financial statements of ITGL once it
     effects the proposed transaction;

          (10) financial and operating information with respect to the business,
     operations and prospects of ITGL including financial projections furnished
     to Lehman Brothers by Teledesic; and

          (11) a comparison of the trading history of other companies that
     Lehman Brothers deemed relevant in a variety of related industries and
     sectors.

     In addition, Lehman Brothers had discussions with the managements of ITGL,
New ICO and Teledesic concerning their respective businesses, operations,
assets, financial condition and prospects and undertook such other studies,
analyses and investigations as it deemed appropriate.

     In arriving at its opinion, Lehman Brothers assumed and relied upon the
accuracy and completeness of the financial and other information used by it
without assuming any responsibility for independent verification of this
information. Lehman Brothers further relied upon the assurances of the
managements of Teledesic and ITGL that they are not aware of any facts or
circumstances that would make this information inaccurate or misleading. With
respect to all financial forecasts furnished to Lehman Brothers by Teledesic,
including those of ITGL, upon advice of Teledesic Lehman Brothers assumed that
such forecasts were reasonably prepared on a basis reflecting the best currently
available estimates and judgments of the managements of Teledesic and ITGL as to
the future financial performance of Teledesic and ITGL. Although Lehman Brothers
had the opportunity to discuss ITGL's business with ITGL's

                                       53
<PAGE>   64

management, the Lehman Brothers opinion is primarily based on the indications
from Teledesic management:

     - that it was comfortable with the financial projections of ITGL that were
       provided to Lehman Brothers; and

     - that such projections are a reasonable basis upon which to evaluate and
       analyze the future financial performance of ITGL and that Lehman Brothers
       may use such projections and base the conclusions set forth in the Lehman
       Brothers opinion on such projections in rendering its opinion.

     In arriving at its opinion, Lehman Brothers did not conduct a physical
inspection of the properties and facilities of Teledesic or ITGL and did not
make or obtain any evaluations or appraisals of the assets or liabilities of
ITGL and Teledesic. In addition, Lehman Brothers was not authorized to solicit,
and did not solicit, any indications of interest from any third party with
respect to the purchase of all or a part of Teledesic's business. The Lehman
Brothers opinion was necessarily based upon market, economic and other
conditions as they existed on, and could be evaluated as of, the date of its
opinion.

     In arriving at its opinion, Lehman Brothers did not ascribe a specific
range of value to ITGL or Teledesic, but rather made its determination as to the
fairness, from a financial point of view, to the stockholders of Teledesic and
Teledesic Holdings Limited of the merger consideration to be received by these
stockholders in the Teledesic merger on the basis of financial and comparative
analyses. The preparation of a fairness opinion involves various determinations
as to the most appropriate and relevant methods of financial and comparative
analysis and the application of those methods to the particular circumstances,
and therefore, such an opinion is not readily susceptible to summary
description. Furthermore, in arriving at its opinion, Lehman Brothers made
qualitative judgements as to the significance and relevance of each analysis and
factor and in the process, Lehman Brothers attributed more weight to its
discounted cash flow analysis described below because of the inherent
differences between the businesses, operations, financial conditions and
prospects of ITGL and Teledesic and the businesses, operations, financial
conditions and prospects of the companies included in the respective comparable
company groups. Accordingly, Lehman Brothers believes that its analyses must be
considered as a whole and that considering any portion of such analyses and
factors, without considering all analyses and factors as a whole, could create a
misleading or incomplete view of the process underlying its opinion. In its
analyses, Lehman Brothers made numerous assumptions with respect to industry
performance, general business and economic conditions and other matters, many of
which are beyond the control of Teledesic and ITGL. None of Teledesic, ITGL,
Lehman Brothers or any other person assumes responsibility if future results are
materially different from those discussed. Any estimates contained in these
analyses were not necessarily indicative of actual values or predictive of
future results or values, which may be significantly more or less favorable than
as set forth therein. In addition, analyses relating to the value of businesses
do not purport to be appraisals or to reflect the prices at which businesses
actually may be sold.

     The following is a summary of the material financial analyses used by
Lehman Brothers in connection with providing its opinion to the Teledesic board
of the directors and the independent advisory committee of the Teledesic board
of directors. Certain of the summaries of financial analyses include information
presented in tabular format. In order to fully understand the financial analyses
used by Lehman Brothers, the tables must be read together with the text of each
summary. The tables alone do not constitute a complete description of the
financial analyses. In particular, you should note that in applying the various
valuation methods to the particular circumstances of Teledesic, ITGL, and the
Teledesic merger, Lehman Brothers made qualitative judgments as to the
significance and relevance of each analysis and factor. In addition, Lehman
Brothers made numerous assumptions with respect to industry performance, general
business and economic conditions and other matters, many of which are beyond the
control of Teledesic and ITGL. Accordingly, the analyses listed in the tables
and described below must be considered as a whole. Considering any portion of
such analyses and of the factors considered, without considering all analyses
and factors, could create a misleading or incomplete view of the process
underlying the Lehman Brothers opinion.

                                       54
<PAGE>   65

     Discounted Cash Flow Analysis. The discounted cash flow analysis provides a
net present valuation of management projections of the projected after-tax
unlevered free cash flows calculated as operating cash flow available after
working capital, capital spending, tax and other operating requirements, based
upon Teledesic's and ITGL's financial projections and strategic benefits
expected to result from the Teledesic merger, by both Teledesic and ITGL.
Utilizing these financial forecasts, Lehman Brothers calculated a range of
present values for ITGL using a range of after-tax discount rates from 22.5% to
27.5% and a terminal value based upon a range of multiples of its estimated
earnings before interest, taxes, depreciation and amortization, sometimes
referred to as EBITDA, in 2007 from 8.0 to 10.0x. For Teledesic, Lehman Brothers
used a range of after-tax discount rates from 30% to 35% and a terminal value
based upon a range of multiples of estimated EBITDA in 2010 from 8.0 to 10.0x.
The following table presents the range of implied equity values per
fully-diluted share of ITGL and Teledesic common stock, with preferred stock
valued as common on an as converted basis, based on the range of discount rates
and the terminal values.

<TABLE>
<CAPTION>
                                                VALUE PER SHARE
                                                ---------------
<S>                                             <C>
ITGL..........................................  $3.42 - $ 9.44
Teledesic.....................................  $2.19 - $12.76
</TABLE>

     Comparable Company Trading Analysis. The comparable company trading
analysis provides a market valuation benchmark based on the common stock trading
multiples of selected comparable companies. For this analysis, Lehman Brothers
reviewed the public stock market trading multiples for selected companies that
Lehman Brothers deemed comparable to ITGL and Teledesic. Lehman Brothers first
calculated and then applied various financial multiples and ratios to both
Teledesic and ITGL in order to estimate the value of each company based on their
respective selected comparable companies if each were publicly traded.

     The two primary multiples derived by Lehman Brothers were: enterprise
value, calculated as the sum of the aggregate market value as of May 8, 2000, of
the outstanding common stock of an enterprise plus its debt and preferred stock,
sometimes referred to as the Enterprise Value, less cash divided by its EBITDA,
and the Enterprise Value divided by total revenues. In the case of ITGL, Lehman
Brothers made these determinations for the years of 2004 and 2005 based on
financial forecasts prepared by ITGL management, and for the comparable
companies for the same periods using projections from publicly-available
sources. In the case of Teledesic, Lehman Brothers made these determinations for
the comparable companies based on the years 2000 and 2001 and applied the
resulting multiples to the financial forecasts prepared by Teledesic management
for the years 2004 and 2005. The future values were then discounted back as
described in more detail below.

     Lehman Brothers selected groups of companies from the universe of possible
companies that it deemed to be the most comparable based on financial and
operating characteristics. The groups of selected comparable companies for ITGL
consisted of Globalstar and Pasifik Satellit Nusantara (PSN), defined as Mobile
Satellite Services companies, sometimes referred to as MSS, and Sirius and XM
Satellite, defined as Digital Audio Radio Satellite companies, sometimes
referred to as DARS. The following table presents the average revenue and EBITDA
multiples used in the comparable company trading analysis of ITGL:

MEAN COMPARABLES

<TABLE>
<CAPTION>
                                                        MSS     DARS
                                                        ----    ----
<S>                                                     <C>     <C>
ENTERPRISE VALUE TO:
2004 Revenue..........................................  1.4x    2.4x
2005 Revenue..........................................  1.1x    1.3x
2004 EBITDA...........................................  1.7x    7.0x
2005 EBITDA...........................................  1.4x    2.9x
</TABLE>

                                       55
<PAGE>   66

     Similarly, in addition to the DARS group described above, the groups of
selected companies deemed to be comparable to Teledesic and used in this
analysis consisted of the following:

<TABLE>
<CAPTION>
DATA COMMUNICATIONS         INTERNET SERVICE
SATELLITE COMPANIES        PROVIDER COMPANIES        OTHER NETWORK COMPANIES
-------------------    --------------------------    -----------------------
<S>                    <C>                           <C>
   Motient                       PSINet                     BroadWing
    Gilat                      Verio Inc.                Global Crossing
   Stratos              Concentric Network Corp.       ITC(CARET)Deltacom
                           AppliedTheory Corp             Qwest/US West
                       Cybernet Internet Services    Williams Communications
                             CAIS Internet
</TABLE>

     The following table presents the ranges, the mean and the median figures
for the selected comparable companies used to arrive at the comparable company
trading values of Teledesic:

MEAN COMPARABLES

<TABLE>
<CAPTION>
                                                    INTERNET       OTHER
                                       DATA          SERVICE      NETWORK
                                  COMMUNICATIONS    PROVIDERS    COMPANIES
                                  --------------    ---------    ---------
<S>                               <C>               <C>          <C>
ENTERPRISE VALUE TO:
2000 Revenue....................       5.1x           7.8x          5.8x
2001 Revenue....................       3.2x           4.6x          4.5x
2000 EBITDA.....................      20.7x             NA         23.3x
2001 EBITDA.....................       9.2x             NA         19.8x
</TABLE>

     Because Teledesic, according to the financial projections provided by
Teledesic's management, will not begin generating revenue until 2005 and since
there were no adequate publicly available financial projections beyond 2001 for
the selected companies, with the exception of the DARS group of comparable
companies, Lehman Brothers applied the comparable companies 2000 and 2001
multiples to the 2004 and 2005 financial projections of Teledesic to obtain
estimated future values for Teledesic. These future values were then discounted
back at rates ranging between 40% and 50% annually in order to arrive at a
present value of Teledesic based on its comparable company multiples.

     For the DARS group of companies, similarly to how the values for ITGL were
derived, Lehman Brothers applied the comparable companies 2004 and 2005
multiples to the 2004 and 2005 financial projections of Teledesic to obtain
estimated values for Teledesic.

     The following table presents the range of implied equity values per
fully-diluted share of ITGL and Teledesic common stock, with preferred stock
valued as common on an as converted basis, based on the comparable trading
multiples of Teledesic and ITGL.

<TABLE>
<CAPTION>
                                                VALUE PER SHARE
                                                ---------------
<S>                                             <C>
ITGL..........................................  $7.90 - $12.00
Teledesic.....................................  $7.96 - $10.41
</TABLE>

     Because of the inherent differences between the businesses, operations,
financial conditions and prospects of ITGL and Teledesic and the businesses,
operations, financial conditions and prospects of the companies included in the
respective comparable company groups, Lehman Brothers believed that it was
inappropriate to, and therefore did not, rely solely on the quantitative results
of the analysis, and accordingly, also made qualitative judgments concerning
differences between the financial and operating characteristics of ITGL,
Teledesic and companies in the respective comparable company groups that would
affect the public trading values of ITGL, Teledesic and such comparable
companies.

     Lehman Brothers is an internationally recognized investment banking firm
and, as part of its investment banking activities, is regularly engaged in the
valuation of businesses and their securities in connection with mergers and
acquisitions, negotiated underwritings, competitive bids, secondary
distributions of listed and unlisted securities, private placements and
valuations for corporate and other purposes. The independent advisory committee
of the board of directors of Teledesic selected Lehman Brothers to

                                       56
<PAGE>   67

render an opinion in connection with the merger based upon Lehman Brothers'
expertise, reputation and familiarity with the satellite-based services industry
generally.

     Under an engagement letter dated April 6, 2000 between Teledesic and Lehman
Brothers, Teledesic:

          (a) paid Lehman Brothers a fee of $2,000,000; and

          (b) agreed to indemnify Lehman Brothers for certain liabilities and
     expenses that may arise out of its engagement by Teledesic, and the
     rendering of the Lehman Brothers opinion, including liabilities under
     federal securities laws.

THE TELEDESIC MERGER AGREEMENT

     We believe this summary describes all material terms of the Teledesic
merger agreement. However, since the Teledesic merger agreement is the primary
legal document that governs the Teledesic merger, we recommend that you read
carefully the complete text of the Teledesic merger agreement for its precise
legal terms and other information that may be important to you. The Teledesic
merger agreement is included as Appendix B to this document and is incorporated
by reference.

     The Teledesic merger agreement provides for the merger of a merger
subsidiary of ITGL into Teledesic. The rights and responsibilities of this ITGL
subsidiary has been assigned to a merger subsidiary of New ICO. Therefore,
following the ITGL merger with New ICO, the New ICO merger subsidiary will merge
into Teledesic. As a result, Teledesic will become a wholly owned subsidiary of
New ICO, which will have been renamed Parent.

     The completion of the Teledesic merger will take effect at 6:02 p.m. EST on
the date the certificate of merger is duly filed with the Delaware Secretary of
State, which certificate will be filed simultaneously with the certificate of
merger for the New ICO merger, which will be effective at 6:01 p.m. EST on that
date.

Merger Consideration

     On completion of the Teledesic merger, each share of Teledesic common stock
outstanding immediately before the merger will be converted into the right to
receive 0.80025 shares of Parent Class A common stock.

     Upon completion of the Teledesic merger, each outstanding Teledesic option
or warrant to purchase shares of Teledesic common stock will be converted into
options or warrants, as the case may be, to purchase the number of shares of
Parent Class A common stock equal to the product, rounded down to the nearest
whole number, of the number of shares of Teledesic common stock subject to the
option or warrant immediately before the effective time of the merger multiplied
by 0.80025. The exercise price for each option or warrant will be adjusted by
dividing it by 0.80025 and rounding to the nearest whole cent. All other terms
and conditions of the converted Teledesic options and warrants will remain the
same.

Exchange of Certificates for Shares

     As soon as reasonably practicable after the completion of the Teledesic
merger, the transfer agent will mail to each record holder of outstanding
certificates that immediately before the effective time represented shares of
Teledesic common stock instructions for exchanging the Teledesic certificates
for certificates representing shares of Parent common stock. On surrender to the
exchange agent of a Teledesic certificate, together with any other required
documents, the holder of the Teledesic certificate will be entitled to receive
the merger consideration and the Teledesic certificate will be canceled.

     If the exchange of certificates representing shares of Teledesic capital
stock is to be made to a person other than the person in whose name the
surrendered Teledesic certificate is registered:

     - the Teledesic certificate must be properly endorsed or otherwise in
       proper form for transfer; and

     - the person requesting the exchange must have paid any required transfer
       and other taxes.
                                       57
<PAGE>   68

     After the effective time of the Teledesic merger and until properly
surrendered, each Teledesic certificate will represent only the right to receive
the merger consideration.

     Holders of Teledesic capital stock should not forward Teledesic
certificates to the exchange agent until they have received transmittal forms.
Holders of Teledesic capital stock should not return Teledesic certificates with
the enclosed proxy.

Representations and Warranties

     The merger agreement contains customary representations and warranties by
each company relating to the following:

     - corporate organization and similar corporate matters;

     - capital structure;

     - authorization, execution, delivery, performance and enforceability of the
       agreement and related matters;

     - absence of undisclosed liabilities;

     - the absence of certain changes or events;

     - litigation;

     - compliance with applicable laws;

     - material contracts;

     - employer benefit plans;

     - tax matters;

     - voting requirements;

     - state takeover statutes;

     - brokers' and professional fees;

     - labor and employment matters;

     - real property and assets; and

     - the Foreign Corrupt Practices Act.

Conduct of Business Pending the Merger

     Teledesic has agreed that, during the period from the date of the Teledesic
merger agreement until the closing of the Teledesic merger, it will:

     - carry on its businesses in the ordinary and usual manner; and

     - maintain its existing relations with customers, suppliers, employees and
       business associates.

     Teledesic has also agreed that during the period from the date of the
Teledesic merger agreement until the closing of the Teledesic merger, it will
not:

     - split, combine or reclassify its outstanding common stock or change its
       authorized capitalization;

     - declare or pay any dividend or other distribution; or

     - change its accounting methods unless required to do so by changes in
       generally accepted accounting principles.

     - issue or sell any capital stock or rights to acquire capital stock, other
       than pursuant to options issued in the ordinary course consistent with
       practice or pursuant to its outstanding warrants;

                                       58
<PAGE>   69

     - redeem, purchase or acquire any of its capital stock;

     - with some exceptions, incur, assume or guarantee additional debt;

     - enter into new agreements or modify existing agreements with its officers
       or employees to increase compensation or benefits, except as previously
       disclosed to New ICO; or

     - authorize capital expenditures other than in the ordinary course of
       business, form any subsidiaries, other than certain non-U.S.
       subsidiaries, or make any acquisitions of or investments in assets or
       stock of any other person or entity, except as previously disclosed to
       New ICO.

Conditions to the Obligation to Complete the Merger

     The obligations of Teledesic and ITGL to complete the Teledesic merger are
subject to the following conditions:

     - the Teledesic stockholders shall have approved the merger;

     - the Teledesic merger shall be consummated concurrently with the closing
       of the New ICO merger;

     - the waiting period applicable to the merger under the Hart-Scott-Rodino
       Antitrust Improvements Act of 1976, as amended, shall have been
       terminated or expired and all material foreign antitrust approvals
       required to be obtained prior to the merger shall have been obtained;

     - all consents of governmental entities and other third parties shall have
       been obtained;

     - no judgment, order, decree, statute, law, ordinance, rule or regulation
       shall restrain the merger;

     - each of the parties to the existing Teledesic stockholders' agreement
       shall have (a) signed the ITGL stockholders agreement; (b) agreed to
       terminate the Teledesic stockholders agreement, and (c) waived their
       rights under the Teledesic stockholders agreement and released any and
       all claims they may have against Teledesic and its subsidiaries;

     - certain agreements between Teledesic and Motorola shall have been
       terminated;

     - certain licenses shall have been assigned from Motorola to Teledesic;

     - the representations and warranties of Teledesic set forth in the merger
       agreement shall be materially true and correct;

     - each of ITGL and Teledesic shall have received a favorable tax opinion
       from legal counsel;

     - ITGL and New ICO shall have met certain capital raising milestones;

     - each of the shareholders of Teledesic Holdings Limited shall have sold
       their Teledesic Holdings shares to New ICO;

     - Teledesic and ITGL shall have performed their respective obligations
       under the merger agreement; and

     - other conditions set forth in the merger agreement.

Termination of the Merger

     The Teledesic merger agreement may be terminated and the merger may be
abandoned prior to the effective time upon the mutual written consent of the
parties, by either party if the merger shall not have occurred by March 31,
2001, if any law or regulation makes consummation of the merger illegal or
otherwise prohibited or a judgment, injunction, order or decree enjoins the
merger, and under certain other conditions. In addition, Teledesic may terminate
the merger agreement if it receives a binding bona fide offer or proposal from a
third party relating to an acquisition of Teledesic and the board of directors
of Teledesic or the independent advisory committee determines that the failure
to terminate the Teledesic merger agreement would be reasonably likely to
constitute a breach of its fiduciary duties to the Teledesic stockholders.

                                       59
<PAGE>   70

Amendments and Waiver

     The Teledesic merger agreement may be modified or amended only by our
written agreement. A party may waive its rights under the amended Teledesic
merger agreement only in writing. Furthermore, the independent advisory
committee of New ICO must consent to any material amendments and certain waivers
of conditions or covenants set forth in the Teledesic merger agreement.

                                       60
<PAGE>   71

                  INTERESTS OF CERTAIN PERSONS IN THE MERGERS

     You should be aware of the interests of executive officers and directors of
the three companies have in the New ICO and Teledesic mergers. These interests
are different from and in addition to your and their interests as stockholders.
In discussing the fairness of the mergers to the stockholders, the respective
boards of directors of ITGL, New ICO and Teledesic took into account these
interests. These interests are summarized below.

     Ownership and Voting Stock. The principal direct and beneficial
stockholders of each of ITGL, New ICO or Teledesic who also own stock in one or
more of the other entities:

<TABLE>
<CAPTION>
                                                  ITGL         NEW ICO      TELEDESIC
                    NAME                       STOCKHOLDER   STOCKHOLDER   STOCKHOLDER
                    ----                       -----------   -----------   -----------
<S>                                            <C>           <C>           <C>
Craig O. McCaw...............................      Yes           Yes           Yes
Eagle River Investments, LLC ................      Yes           Yes           Yes
William H. Gates III.........................      Yes            No           Yes
Cascade Investment, LLC .....................      Yes            No            No
Dennis Weibling..............................      Yes           Yes           Yes
Michael Larson...............................      Yes            No           Yes
</TABLE>

     Mr. McCaw is an affiliate of Eagle River Investments, LLC, which is a
stockholder of ITGL. Mr. McCaw, directly and through Eagle River, owns
approximately      % of the outstanding shares of ITGL Class A common stock,
     % and      % of the outstanding shares of ITGL Class B common stock. He
also owns approximately      % of the outstanding shares of New ICO Class A
common stock and 100% of the outstanding shares of New ICO Class B common stock.
He owns approximately      % of the outstanding shares of Teledesic common
stock. Mr. McCaw disclaims beneficial ownership of all securities held by Eagle
River, except to the extent of his pecuniary interest therein.

     Mr. Gates is an affiliate of Cascade Investment, LLC, which is a
stockholder of ITGL. Mr. Gates, directly and through Cascade, owns approximately
     % of the outstanding shares of ITGL Class A common stock and      % of the
outstanding shares of ITGL Class B common stock. He also owns approximately
     % of the outstanding shares of Teledesic common stock.

     Mr. Weibling also is an affiliate of Eagle River. Mr. Wiebling indirectly
through Eagle River owns approximately      % of the outstanding shares of New
ICO Class A common stock and 100% of the outstanding shares of New ICO Class B
common stock. He also owns through Eagle River approximately      % of the
outstanding shares of Teledesic common stock and      % of the ITGL Class B
common stock. Mr. Weibling disclaims beneficial ownership of all securities held
by Eagle River, except to the extent of his pecuniary interest therein.

     Mr. Larson is an affiliate of Cascade Investment, LLC, which is a
stockholder of ITGL. Mr. Larson indirectly owns through his affiliation with
Cascade approximately      % of the outstanding shares of Teledesic common stock
and      % of the outstanding shares of ITGL Class B common stock. Mr. Larson
disclaims beneficial ownership of such shares.

     ITGL reimburses Teledesic for the salary paid by Teledesic to Russ Daggatt.
Mr. Daggatt is vice chairman of Teledesic, vice chairman of ITGL, the former
chief executive officer of ITGL and the acting chief executive officer of New
ICO.

                                       61
<PAGE>   72

     Common Directors. The directors of each of ITGL, New ICO or Teledesic who
also are directors of one or more of the other entities are as follows:

<TABLE>
<CAPTION>
                                                       ITGL     NEW ICO    TELEDESIC
                       NAME                          DIRECTOR   DIRECTOR   DIRECTOR
                       ----                          --------   --------   ---------
<S>                                                  <C>        <C>        <C>
Craig O. McCaw.....................................   Yes        Yes        Yes
Michael Larson.....................................   Yes        No         Yes
W. Russell Daggatt.................................   Yes        Yes        Yes
Dennis Weibling....................................   Yes        Yes        Yes
Steven W. Hooper...................................   No         Yes        Yes
William A. Owens...................................   Yes        No         Yes
</TABLE>

     Certain Transactions. Set forth below are brief descriptions of
transactions between or among ITGL, New ICO and/or Teledesic and their
respective officers, directors and major stockholders:

     - In connection with its investment of $100,000,000 in ITGL, ITGL granted
       to Cascade Investment, LLC, a Washington limited liability company, an
       option to purchase 5,506,977 shares of ITGL Class A common stock at an
       exercise price of $12.13 per share, which option may be exercised, in
       whole or in part, from time to time at any time during the two-year
       period that commences on May 16, 2003. The option granted to Cascade is
       subject to the terms and conditions of an option agreement between ITGL
       and Cascade dated July 17, 2000. In the event the ITGL merger is not
       consummated by April 30, 2003, ITGL is required to transfer and assign to
       Cascade that portion of an option held by ITGL to purchase an equal
       number of shares of Class A common stock of New ICO and the option to
       purchase shares in ITGL will be cancelled. Cascade is an affiliate of Mr.
       Gates, who is a Teledesic stockholder. Mr. Larson is an affiliate of
       Cascade, a stockholder of Teledesic and a member of the ITGL and
       Teledesic boards of directors.

     - On October 31, 1999, Eagle River and Mr. Daggatt entered into a agreement
       that grants Mr. Daggatt the right to sell to Eagle River up to one
       million of his shares of Teledesic common stock at a price of $18.50 a
       share. This right vests in four equal traunches. The first traunche
       became exercisable with respect to 250,000 shares upon the execution of
       the agreement. The second traunche was earned and became vested on April
       30, 2000. The third traunche became exercisable upon closing and funding
       of the Old ICO exit financing. The fourth traunche will become
       exercisable with respect to the remaining shares if Eagle River
       determines that Mr. Daggatt's performance in connection with the New ICO
       merger has met certain standards. This right terminates on January 30,
       2001. The agreement also grants Eagle River a right to purchase these
       shares, subject to Mr. Daggatt's right described above, at a purchase
       price of $18.50 a share at any time between February 1, 2001 and March
       31, 2001. On January 20, 2000, Mr. Daggatt exercised his right with
       respect to 100,000 shares of Teledesic common stock.

     - On May 12, 2000, ITGL entered into a credit agreement with Teledesic LLC
       under which Teledesic LLC loaned $200 million to ITGL. If the Teledesic
       merger has not been consummated on or before its maturity date, then the
       loan may be repaid, at Teledesic LLC's option, in shares of ITGL Class A
       common stock at a price of $10.00 per share in lieu of any cash
       repayment. If Teledesic LLC fails to exercise this option, the loan will
       be repaid in forty equal quarterly installments of principal and interest
       beginning January 1, 2002.

     - ITGL has granted to Cascade certain pre-emptive rights in the event ITGL
       issues additional shares of its capital stock.

     - On July 13, 2000, a subsidiary of New ICO assumed from Teledesic LLC the
       obligations under an agreement between Teledesic LLC and Lockheed Martin
       Commercial Launch Services Inc. Under the terms of the assumed agreement,
       the New ICO subsidiary reimbursed Teledesic LLC the sum of $196,000 for
       deposits made by Teledesic LLC under the assumed agreement. New ICO also
       has guaranteed the performance of its subsidiary under the assumed
       agreement. Teledesic LLC remains liable under the assumed agreement.

                                       62
<PAGE>   73

     - On May 15, 2000, certain affiliates of Eagle River Investments, LLC
       loaned to ITGL $190,499,637. As of the date of this document, these loans
       have been paid in full.

     - On April 21, 2000, ITGL entered into an agreement with Satellite Phone
       Japan Limited under which ITGL agreed, upon the occurrence of certain
       conditions, to purchase from Satellite Phone Japan all of its shares of
       New ICO Class A Common Stock together with warrants to purchase shares of
       New ICO Class A Common Stock received by Satellite Phone Japan with
       respect to its claims against ICO Global Communications Holdings BV
       arising out of the rejection of an agreement dated February 26, 1998,
       under the reorganization plans for Old ICO and ICO BV. ITGL closed the
       purchase of a portion of Satellite Phone Japan's current shareholdings in
       August 2000.

     - ITGL has entered into registration rights agreements with Eagle River and
       Cascade, which includes demand rights for two registrations as well as
       piggyback registration rights.

     - In connection with the investments made by Cascade and Eagle River, ITGL
       entered into indemnification agreements with Cascade and Eagle River.

     - Under an option agreement dated May 16, 2000, Eagle River was granted an
       option to purchase up to an aggregate of 40 million shares of New ICO
       Class A common stock at an exercise price of $12.50 per share and an
       option to purchase up to an aggregate of 16 million shares of New ICO at
       $10.45 per share. On July 26, 2000, Eagle River assigned to ITGL its
       right, title and interest in that agreement to purchase certain of the
       shares covered by the $12.50 option and ITGL assumed all rights of Eagle
       River with regard to the purchase of these shares. New ICO consented to
       the form of the assignment and the assignment itself. It also consented
       to the further assignment by ITGL to Cascade under the terms of the
       option agreement between ITGL and Cascade.

     - Under a stock purchase agreement between ITGL, Cascade and Eagle River,
       Eagle River has agreed to vote its shares of ITGL to elect one
       representative of Cascade to the ITGL board of directors. Under this
       agreement, following the mergers Eagle River will vote its shares of New
       ICO common stock to elect one representative of Cascade to the New ICO
       board of directors. Michael Larson, an affiliate of Cascade, will be the
       representative of Cascade on the New ICO board of directors.

     - Teledesic has adopted a severance benefit policy that would apply to
       employees of Teledesic who are involuntarily terminated as a result of a
       general downsizing or general reduction in staff following the mergers,
       or who are constructively terminated by a decision announced to employees
       on or before June 30, 2001, that would force the employees to relocate.
       The benefit policy provides for severance pay, accelerated vesting of a
       portion of stock options, benefit continuation and outplacement services.

     - ITGL and certain of its stockholders have entered into a Stockholders'
       Agreement that restricts the ability of these stockholders to transfer
       their shares of ITGL capital stock, allows them to participate in the
       sale of ITGL stock by other stockholders under certain circumstances and
       requires them to sell their share of ITGL capital stock under certain
       circumstances. In addition, the agreement grants to them certain rights
       to review and inspect ITGL's records.

                                       63
<PAGE>   74

                              ACCOUNTING TREATMENT

     We intend to account for the Teledesic merger using the purchase method of
accounting. The value of the New ICO shares issued to acquire the portion of
Teledesic not held by Eagle River will be recorded at fair value. The Teledesic
shares to be acquired from Eagle River will be retroactively reflected in our
financial statements at Eagle River's book value under American Institute of
Certified Public Accountants Interpretation No. 39 (AIN 39). Also pursuant to
AIN 39, upon completion of the Teledesic merger the pre-merger financial
statements of New ICO will be restated, in a manner similar to a pooling of
interests, as if New ICO had held Eagle River's investment in Teledesic for as
long as Eagle River has held it. The cost to acquire the remainder of Teledesic
will be allocated to the assets acquired and liabilities assumed according to
their fair values, with the excess purchase price being allocated to goodwill.

     We intend to account for the New ICO merger as a transfer of assets and
liabilities by controlling stockholders under Securities and Exchange Commission
Staff Accounting Bulletin No. 48. Accordingly, the transfer will occur at ITGL's
book value of the assets and liabilities. Given the nature of the assets and
liabilities and the limited time during which they were held by ITGL, their book
value approximates fair value.

                                       64
<PAGE>   75

                CERTAIN MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The following discussion is intended only as a summary of certain of the
material federal income tax consequences of the New ICO and Teledesic mergers to
holders of shares of ITGL, New ICO or Teledesic capital stock. This discussion
assumes that each holder of shares of ITGL, Teledesic or New ICO capital stock
holds these shares as capital assets within the meaning of Section 1221 of the
Internal Revenue Code of 1986, as amended (the "Code"). This discussion does not
address all aspects of federal income taxation that may be relevant to a
particular stockholder subject to special federal income tax treatment,
including, without limitation, dealers in securities or foreign currencies,
banks, trusts, insurance companies, financial institutions, tax-exempt
organizations, foreign persons, retirement plans and persons who acquired their
stock pursuant to the exercise of employee stock options or otherwise as
compensation. In addition, this discussion does not address (i) the tax
consequences of the mergers under foreign, state, or local tax laws, (ii) the
effect of any federal tax laws other than those pertaining to federal income
tax, (iii) the tax consequences of transactions occurring prior or subsequent
to, or concurrently with, either of the mergers, regardless of whether any of
these transactions are undertaken in connection with the mergers; or (iv) the
tax consequences of exchanges of warrants.

     The following discussion is based upon the Code, applicable Treasury
Regulations thereunder and administrative rulings and judicial authority as of
the date hereof and factual assumptions and representations as to factual
matters made or to be made by ITGL, New ICO, and Teledesic. Any change in
currently applicable law, which may or may not have retroactive effect, or
failure of any of the factual assumptions and representations to be true,
correct and complete in all material respects, could affect the validity of this
discussion.

     None of ITGL, New ICO or Teledesic has requested or will request a ruling
from the Internal Revenue Service with regard to any of the federal income tax
consequences of the mergers and the discussion below is not binding on the
Internal Revenue Service. As a result, there can be no assurance that the
Internal Revenue Service will not challenge any of the conclusions set forth
below, or that any challenge by the Internal Revenue Service will not be upheld
by the courts.

THE NEW ICO MERGER

     The obligations of ITGL on the one hand, and of New ICO on the other hand,
to complete the New ICO merger are conditioned on the receipt by ITGL of an
opinion of Davis Wright Tremaine LLP, on the date on which this document is
declared effective by the Securities and Exchange Commission and on the closing
date of the New ICO merger, and the receipt by New ICO of an opinion of
Cadwalader, Wickersham & Taft, on the date on which this document is declared
effective by the Securities and Exchange Commission and on the closing date of
the New ICO merger, in each case to the effect that the New ICO merger will be
treated for federal income tax purposes as a reorganization within the meaning
of Section 368(a) of the Code. Each opinion will be based upon, among other
things, factual assumptions and representations satisfactory in form and
substance to each counsel executed on the date the opinion is rendered. Neither
ITGL nor New ICO intends to waive the receipt of these opinions on the closing
date as a condition precedent to the closing of the New ICO merger.

     Subject to the limitations and qualifications referred to in this
discussion, the qualification of the New ICO merger as a reorganization within
the meaning of Section 368(a) of the Code will generally result in the following
federal income tax consequences:

     - no gain or loss will be recognized by the holders of ITGL capital stock
       upon the conversion of this stock into New ICO capital stock as a result
       of the New ICO merger;

     - the aggregate tax basis of the shares of New ICO capital stock into which
       shares of ITGL capital stock are converted under the merger agreement
       will be the same as the aggregate tax basis of the shares of ITGL capital
       stock converted into New ICO capital stock in the New ICO merger;

     - for purposes of determining whether gain or loss on the subsequent
       disposition of New ICO capital stock received by a holder of ITGL capital
       stock in the New ICO merger is long-term or short-
                                       65
<PAGE>   76

       term, the holding period of the shares of New ICO capital stock received
       by the ITGL stockholder holder will include the holding period for their
       shares of ITGL capital stock converted in the New ICO merger;

     - subject to the provisions of Section 302(a) of the Code, any holder of
       ITGL capital stock who exercises appraisal rights and receives cash in
       exchange for the holder's ITGL capital stock will recognize capital gain
       or loss;

     - no gain or loss will be recognized by a holder of New ICO capital stock
       as a result of the merger, unless the stockholder exercises his or her
       appraisal rights and receives cash in exchange for the stockholder's New
       ICO capital stock, in which case the stockholder will, subject to the
       provisions of Section 302(a) of the Code, recognize capital gain or loss;
       and

     - no gain or loss will be recognized by ITGL or New ICO as a result of the
       New ICO merger.

     A successful challenge by the Internal Revenue Service to the qualification
of the New ICO merger as a reorganization under Section 368(a) of the Code
would, unless an independent basis existed for tax free treatment, result in the
recognition of gain or loss to ITGL stockholders who exchange stock with net
appreciation or depreciation, and to ITGL if it transfers assets with net
appreciation or depreciation. In that case, gain or loss would be recognized by
each ITGL stockholder with respect to the ITGL capital stock held by that
stockholder, in an aggregate amount equal to the difference between the fair
market value, as of the effective time of the New ICO merger, of the New ICO
capital stock received in exchange therefor and the stockholder's aggregate
basis in its ITGL capital stock. As a result, each ITGL stockholder's aggregate
basis in the New ICO capital stock received in the New ICO merger would equal
the fair market value of that stock at the effective time of the New ICO merger
and the stockholder's holding period for that stock would begin on the day after
the New ICO merger is completed. Gain or loss recognized by ITGL stockholders
would be capital gain or loss, and would be long-term capital gain or loss if
the exchanged stock were held for more than one year on the closing date of the
New ICO merger. Any long-term capital gain recognized by any non-corporate ITGL
stockholder would be subject to tax at a reduced rate, as compared to short term
capital gain or loss of ordinary income. Gain or loss would also be recognized
by ITGL in an amount equal to the difference between the aggregate fair market
value of the New ICO capital stock issued by New ICO in the New ICO merger and
ITGL's basis in its assets. New ICO would assume, by operation of law, any
resulting income tax liability imposed upon ITGL.

THE TELEDESIC MERGER

     The obligations of New ICO on the one hand, and of Teledesic on the other
hand to complete the Teledesic merger are conditioned on (i) the receipt by New
ICO of an opinion of Davis Wright Tremaine LLP, dated the closing date of the
Teledesic merger, and (ii) the receipt by Teledesic of an opinion of Jones, Day,
Reavis & Pogue, dated the closing date of the Teledesic merger, in each case to
the effect that (x) the Teledesic merger will be treated for federal income tax
purposes as a reorganization within the meaning of Section 368(a) of the Code
and (y) each of New ICO, Teledesic, and New ICO's merger subsidiary will be a
party to the reorganization within the meaning of Section 368(b) of the Code.
Each opinion will be based upon, among other things, factual assumptions and
representations satisfactory in form and substance to each counsel executed on
the date the opinion is rendered. Neither New ICO nor Teledesic intends to waive
the receipt of such opinion as a condition precedent to the closing of the
Teledesic merger.

     Subject to the limitations and qualifications referred to in this
discussion, the qualification of the Teledesic merger as a reorganization within
the meaning of Section 368(a) of the Code will generally result in the following
federal income tax consequences:

     - no gain or loss will be recognized by the holders of Teledesic capital
       stock upon the conversion of this stock into New ICO capital stock as a
       result of the Teledesic merger;

                                       66
<PAGE>   77

     - the aggregate tax basis of the shares of New ICO capital stock into which
       shares of Teledesic capital stock are converted under the Teledesic
       merger will be the same as the aggregate tax basis of the shares of
       Teledesic capital stock converted into New ICO stock in the Teledesic
       merger;

     - for purposes of determining whether gain or loss on the subsequent
       disposition of New ICO capital stock received by a Teledesic stockholder
       in the Teledesic merger is long-term or short-term, the holding period of
       the shares of New ICO capital stock received by the Teledesic stockholder
       will include the holding period for its shares of Teledesic capital stock
       exchanged in the Teledesic merger;

     - subject to the provisions of Section 302(a) of the Code, any holder of
       Teledesic capital stock who exercises appraisal rights and receives cash
       in exchange for the holder's Teledesic capital stock will recognize
       capital gain or loss;

     - no gain or loss will be recognized by a holder of New ICO capital stock
       as a result of the Teledesic merger; and

     - no gain or loss will be recognized by Teledesic, New ICO's merger
       subsidiary or New ICO as a result of the Teledesic merger.

     A successful challenge by the Internal Revenue Service to the qualification
of the Teledesic merger as a reorganization under Section 368(a) of the Code
would, unless an independent basis existed for tax-free treatment, result in the
recognition of gain or loss to Teledesic stockholders who exchange stock with
net appreciation or depreciation. In that case, gain or loss would be recognized
by each Teledesic stockholder with respect to the Teledesic capital stock held
by that stockholder, equal to the difference between the fair market value, as
of the effective time of the Teledesic merger, of the New ICO capital stock
received in exchange and the stockholder's aggregate basis in its Teledesic
capital stock. As a result, each Teledesic stockholder's aggregate basis in the
New ICO capital stock received in the Teledesic merger would equal the fair
market value of that stock at the effective time of the Teledesic merger and the
stockholder's holding period for that stock would begin on the day after the
Teledesic merger is completed. Gain or loss recognized by Teledesic stockholders
would be capital gain or loss, and would be long-term capital gain or loss if
the exchanged stock were held for more than one year on the closing date of the
Teledesic merger. Any long-term capital gain recognized by any non-corporate
Teledesic stockholder would be subject to tax at a reduced rate.

     The foregoing discussion of material federal income tax consequences is for
general information purposes only and is not tax advice. The opinions of Davis
Wright Tremaine LLP, Cadwalader, Wickersham & Taft and Jones, Day, Reavis &
Pogue are not binding on the Internal Revenue Service. Because of the complexity
of the tax laws, and because the tax consequences to any particular stockholder
may be affected by matters not discussed in this document, each stockholder of
ITGL, New ICO or Teledesic is urged to consult the stockholder's own tax adviser
with respect to the stockholder's own particular circumstances and with respect
to the specific tax consequences of the New ICO merger or the Teledesic merger,
as the case may be, to the stockholder, including the applicability and effect
of state, local and foreign tax laws, estate tax laws and proposed changes in
applicable tax laws.

                              REGULATORY APPROVALS

     Under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, the
Antitrust Division of the U.S. Department of Justice and the U.S. Federal Trade
Commission must review transactions such as the mergers. The mergers may also be
reviewed by state and foreign antitrust authorities. The Hart-Scott-Rodino Act
requires that we and certain of our stockholders notify these federal agencies
of the Teledesic merger and that specific stockholders notify these agencies of
the New ICO merger. We and certain of our stockholders have filed the
notification reports with the Antitrust Division and the Federal Trade
Commission concerning the Teledesic merger and the waiting period has expired.

                                       67
<PAGE>   78

     At any time before or after the mergers become effective, the Antitrust
Division, the Federal Trade Commission, state antitrust authorities or a private
person or entity could seek to enjoin either or both of the mergers or to cause
ITGL, New ICO or Teledesic to divest certain assets.

     In addition, the Teledesic merger must be approved by the FCC prior to the
closing of the mergers. Teledesic has applied for the FCC approval that is
required as a condition of closing and each company will submit other
applications as appropriate.

     Under the merger agreements, the obligation of ITGL, New ICO and Teledesic
to complete their mergers is conditioned on:

     - the termination of the waiting period; and

     - the absence of any injunction against the merger on antitrust or other
       grounds.

     Other than the approvals described in this document, we are not aware of
any other significant government or regulatory approvals that we need to obtain
to complete the mergers. If we discover that other approvals are required, we
will seek to obtain them.

                                APPRAISAL RIGHTS

     Under Delaware law, New ICO and ITGL stockholders will have appraisal
rights with respect to the New ICO merger and Teledesic stockholders will have
appraisal rights with respect to the Teledesic merger.

     Under Section 262 of the Delaware General Corporation Law minority
stockholders who do not wish to accept the merger consideration or who otherwise
oppose the mergers have the right to seek an appraisal of the fair value of
their shares in the Delaware Court of Chancery. ITGL stockholders wishing to
assert this right must make a written demand for the appraisal of their shares
on or before                     , 2000, the date of the ITGL special
stockholders meeting. New ICO stockholders wishing to assert this right must
make a written demand for the appraisal of their shares on or before
            , 2000, the date of the New ICO special stockholders meeting.
Teledesic stockholders wishing to assert this right must make a written demand
for the appraisal of their shares on or before                ,2000, the date of
the Teledesic special stockholders meeting. The demand must reasonably inform
the corporation of the identity of the stockholder making the demand as well as
the intention of the stockholder to demand an appraisal of the fair value of the
shares held by that stockholder. A vote against the merger does not constitute
such a demand and will not effectively exercise the stockholder's appraisal
rights.

     For purposes of making a demand for an appraisal, the address of each
corporation is

              ICO-Teledesic Global Limited
              2300 Carillon Point
              Kirkland, WA 98033

              New ICO Global Communications (Holdings) Limited
              Commonwealth House
              2 Chalkhill Road
              Hammersmith, London
              W6 8DW
              England

              Teledesic Corporation
              Broadband Center
              1445 120th Avenue NE
              Bellevue, Washington 98005

                                       68
<PAGE>   79

     Only a holder of record of shares of capital stock, or a person duly
authorized and explicitly purporting to act on the holder's behalf, is entitled
to assert an appraisal right for the shares of capital stock registered in the
holder's name. Beneficial owners that are not record holders and that wish to
exercise appraisal rights are advised to consult promptly with the appropriate
record holders as to the timely exercise of appraisal rights. A record holder,
such as a broker, that holds shares of capital stock as a nominee for others,
may exercise appraisal rights with respect to the shares of capital stock held
for one or more beneficial owners, while not exercising these rights for other
beneficial owners. In that case, the written demand should set forth both the
number of shares of capital stock and the beneficial ownership of the capital
stock as to which the demand is made. Where no shares of capital stock are
expressly mentioned, the demand will be presumed to cover all shares held in the
name of the record holder.

     A demand for the appraisal of shares of capital stock owned of record by
two or more joint holders must identify and be signed by all of the holders. A
demand for appraisal signed by trustees, executors, administrators, guardians,
attorneys-in-fact, officers of corporations or others acting in a fiduciary or
representative capacity must so identify the persons signing the demand.

     Stockholders electing to exercise their appraisal rights under Section 262
of the DGCL must not vote for approval of the merger. If a stockholder returns a
signed proxy but does not specify a vote against approval of the merger or a
direction to abstain, the proxy will be voted for approval of the merger, which
will have the effect of waiving that stockholder's appraisal rights.

     An appraisal demand may be withdrawn by a stockholder within 60 days after
the effective time of the respective merger, or thereafter with the approval of
ITGL in the case of an ITGL stockholder, New ICO in the case of an New ICO
stockholder or Teledesic in the case of a Teledesic stockholder. Upon withdrawal
of an appraisal demand, the stockholder will be entitled to receive the merger
consideration.

     Within 120 days after the effective time of the New ICO merger, any New ICO
or ITGL stockholder who has properly demanded an appraisal and has not withdrawn
the demand as provided above has the right to file in the Delaware Chancery
Court a petition demanding a determination of the fair value of the shares of
New ICO or ITGL capital stock held by all of the dissenting stockholders. If,
within the 120-day period, no petition is filed as provided above, all rights to
appraisal will cease and all of the dissenting stockholders will become entitled
to receive the merger consideration. New ICO and ITGL are not obligated to file
a petition. Any dissenting stockholder is entitled, within the 120-day period
and upon written request to New ICO or ITGL to receive from New ICO or ITGL a
statement setting forth the aggregate number of shares of New ICO or ITGL
capital stock with respect to which demands for appraisal have been received and
the aggregate number of dissenting stockholders.

     Within 120 days after the effective time of the Teledesic merger, any
Teledesic stockholder who has properly demanded an appraisal and has not
withdrawn the demand as provided above has the right to file in the Delaware
Chancery Court a petition demanding a determination of the fair value of the
shares of Teledesic capital stock held by all of the dissenting stockholders.
If, within the 120-day period, no petition is filed as provided above, all
rights to appraisal will cease and all of the dissenting stockholders will
become entitled to receive the merger consideration. Teledesic is not obligated
to file a petition. Any dissenting stockholder is entitled, within the 120-day
period and upon written request to Teledesic to receive from Teledesic a
statement setting forth the aggregate number of shares of Teledesic capital
stock with respect to which demands for appraisal have been received and the
aggregate number of dissenting stockholders.

     Upon the filing of a petition, the Delaware Chancery Court may order that
notice of the time and place fixed for the hearing on the petition be mailed to
the corporations and all of the dissenting stockholders, and be published at
least one week before the day of the hearing in a newspaper of general
circulation published in the City of Wilmington, Delaware, or other publication
as may be determined by the court. The costs relating to these notices will be
borne by the corporations.

     If a hearing on the petition is held, the Delaware Chancery Court is
empowered to determine which dissenting stockholders are entitled to an
appraisal of their shares. The court may request dissenting

                                       69
<PAGE>   80

stockholders to deliver their certificates representing shares of capital stock
for notation thereon of the pendency of the appraisal proceedings and the court
is empowered to dismiss the proceedings as to any dissenting stockholder who
does not comply with this request. Accordingly, dissenting stockholders are
cautioned to retain their stock certificates pending resolution of the appraisal
proceedings.

     After determination of the dissenting stockholders entitled to an
appraisal, the Delaware Chancery Court will appraise the shares of capital stock
held by the dissenting stockholders at their fair value as of the effective
time, exclusive of any element of value arising from the accomplishment or
expectation of the respective merger. When the value is so determined, the court
will direct the payment by each respective corporation of this value, with
interest thereon if the court so determines, to the dissenting stockholders
entitled to receive the payment, upon surrender to the applicable corporation by
the dissenting stockholders of the certificates representing the shares.

     In determining fair value, the Delaware Chancery Court will take into
account all relevant factors. In Weinberger v. UOP, Inc., the Delaware Supreme
Court stated that "proof of value by any techniques or methods which are
generally considered acceptable in the financial community and otherwise
admissible in court" should be considered, and that "fair price obviously
requires consideration of all relevant factors involving the value of a
company." The Delaware Supreme Court stated that, in making this determination
of fair value, the Delaware Chancery Court must consider market value, asset
value, dividends, earnings prospects, the nature of the enterprise and any other
facts which could be ascertained as of the date of the merger that throw any
light on future prospects of the merged corporation. In addition, the Delaware
Supreme Court stated that elements of future value "which are known or
susceptible of proof as of the day of the merger and not the product of
speculation" may be considered. The value so determined could be more than, less
than, or equal to the merger consideration.

     The Delaware Chancery Court may also, on application, assess costs among
the parties as the court deems equitable and order all or a portion of the
expenses incurred by any dissenting stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorneys' fees and fees
and expenses of experts, to be charged pro rata against the value of all shares
entitled to appraisal. Determinations by the Delaware Chancery Court are subject
to appellate review by the Delaware Supreme Court. Dissenting stockholders
generally are permitted to participate in the appraisal proceedings. No
appraisal proceedings in the Delaware Chancery Court shall be dismissed as to
any dissenting stockholder without the approval of the court, and this approval
may be conditioned upon terms which the court deems just.

     The foregoing description is not, and does not purport to be, a complete
summary of the applicable provisions of Section 262 of the DGCL and is qualified
in its entirety by reference to the text of Section 262, which is set forth in
Appendix F. Any stockholder considering demanding an appraisal is advised to
consult legal counsel.

                      FEDERAL SECURITIES LAW CONSEQUENCES

     All shares of Parent capital stock received in the mergers will be freely
transferable, except for shares received by persons who are deemed to be
affiliates, as that term is defined under the Securities Act of 1933. If you are
an affiliate of ITGL or Teledesic before the mergers, you may resell the shares
of Parent capital stock you receive in the merger only in transactions permitted
by the resale provisions of Rule 145 under the Securities Act. In the case of
persons who become affiliates of Parent following the mergers, you may resell
the shares of Parent capital stock you receive in the merger only in transaction
permitted by the resale provisions of Rule 144 under the Securities Act, or as
otherwise permitted under the Securities Act. Persons who may be deemed to be
affiliates of ITGL, New ICO or Teledesic generally include individuals or
entities that control, are controlled by, or are under common control with,
ITGL, New ICO or Teledesic, and may include certain officers and directors as
well as principal stockholders of ITGL, New ICO or Teledesic.

                                       70
<PAGE>   81

     Parent capital stock will not be listed on any stock exchange or any
electronic trading system such as the Nasdaq Stock Market on completion of the
mergers. Under the terms of Old ICO's plan of reorganization, Parent will be
obligated to use its reasonable best efforts to list its Class A common stock no
later than March 31, 2001 on a national stock exchange or an electronic trading
system such as the Nasdaq Stock Market.

                                       71
<PAGE>   82

               UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

     The unaudited pro forma combined financial statements that follow reflect:

     - the Teledesic merger using the purchase method of accounting; and

     - the New ICO merger not as a business combination but as a transfer of
       assets and liabilities by controlling stockholders and, accordingly, are
       stated at carryover basis in the pro forma combined balance sheet.

     The unaudited pro forma combined balance sheet assumes the mergers took
place on June 30, 2000. The unaudited pro forma combined statements of
operations assume that the mergers took place on January 1, 1999 and combine the
consolidated historical statements of operations of New ICO, Old ICO and
Teledesic for the six months ended June 30, 2000 and the year ended December 31,
1999.

     The unaudited pro forma combined statements of operations are not
necessarily indicative of operating results which would have been achieved had
the mergers been completed as of the beginning of the period and should not be
construed as representative of future operations. The pro forma adjustments are
based on available information and assumptions that are believed to be
reasonable under the circumstances.

     These unaudited pro forma combined financial statements should be read in
conjunction with the respective audited and unaudited consolidated historical
financial statements and the accompanying notes of ITGL, New ICO, Old ICO and
Teledesic, which are contained in this document.

     If the Teledesic merger is completed, it will be accounted for using the
purchase method of accounting. The value of the New ICO shares issued to acquire
Teledesic will be recorded at fair value, except for the Teledesic shares issued
to Eagle River, which will be recorded at Teledesic's book value pursuant to
American Institute of Certified Public Accountants Interpretation No. 39. This
cost to acquire Teledesic will be allocated to the assets acquired and
liabilities assumed according to their respective fair values, with the excess
purchase price being allocated to goodwill. After completion of the mergers,
valuations and other studies of the significant assets, liabilities and business
operations of Teledesic will be completed. Using this information, a final
purchase price allocation between tangible assets and liabilities, identifiable
intangible assets and goodwill in connection with the Teledesic merger will be
made. The impact of these changes, principally affecting intangible assets and
related amortization, in Parent's consolidated financial statements could be
material.

     If the New ICO merger is completed, it will be accounted for as a transfer
of assets and liabilities by controlling shareholders under Securities and
Exchange Commission Staff Accounting Bulletin No. 48. Accordingly, the transfer
will occur at ITGL's book value of the assets and liabilities. Given the nature
of the assets and liabilities and the limited time during which they were held
by ITGL their book basis approximates fair value. Under this accounting
treatment, only the pro forma balance sheet below will be impacted by the New
ICO merger.

     The pro forma financial information included or referred to in this
document has been prepared by and is the responsibility of ITGL, New ICO and
Teledesic. Neither Arthur Andersen LLP nor PricewaterhouseCoopers has examined
or compiled the accompanying pro forma financial information and, accordingly,
Arthur Andersen LLP and PricewaterhouseCoopers do not express an opinion or any
other form of assurance with respect to this information. The Arthur Andersen
LLP and PricewaterhouseCoopers reports included in this document relate to the
historical financial statements of ITGL, New ICO, Old ICO, and Teledesic; they
do not extend to the pro forma financial information and should not be read to
do so.

                                       72
<PAGE>   83

     The pro forma unaudited combined financial position of Parent as if the New
ICO and Teledesic mergers occurred on June 30, 2000 is as follows:

                                     PARENT

                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET

<TABLE>
<CAPTION>
                                                                          AS OF JUNE 30, 2000
                                             -----------------------------------------------------------------------------
                                                             ITGL
                                                           ASSETS &
                                              NEW ICO     LIABILITIES   TELEDESIC                              PARENT PRO
                                               AS OF         AS OF        AS OF                                FORMA WITH
                                              JUNE 30,     JUNE 30,     JUNE 30,                                ITGL AND
                                                2000         2000         2000      ADJUSTMENTS      NOTE       TELEDESIC
                                             ----------   -----------   ---------   ------------   ---------   -----------
                                                               [A] (DOLLARS IN THOUSANDS)
 <S>                                         <C>          <C>           <C>         <C>            <C>         <C>
 CURRENT ASSETS:
   Cash and cash equivalents...............  $  761,716    $   2,982    $  12,056    $       --                $  776,754
   Restricted cash.........................          --           --           21            --                        21
   Marketable securities...................          --        1,206       83,329            --                    84,535
   Receivables.............................      89,496       20,000       27,388        (7,163)      [b][e]      129,721
   Prepaid and other current assets........      27,607           --          650            --                    28,257
                                             ----------    ---------    ---------    ----------    ---------   ----------
         Total current assets..............     878,819       24,188      123,444        (7,163)                1,019,288
 NOTE RECEIVABLE FROM ITGL.................          --           --      200,000      (200,000)         [b]           --
 TANGIBLE FIXED ASSETS:
   Property and equipment in service.......       2,475           --       13,482            --                    15,957
   Property under construction.............     942,496        8,254      105,046            --                 1,055,796
 INVESTMENT IN NEXTEL COMMUNICATIONS INC.,
   PLEDGED SHARES..........................          --      361,723           --            --                   361,723
 DEPOSITS AND OTHER INTANGIBLE ASSETS......     102,242           45      135,640       476,714    [c][d][e]      714,641
                                             ----------    ---------    ---------    ----------    ---------   ----------
         Total assets......................  $1,926,032    $ 394,210    $ 577,612    $  269,551                $3,167,405
                                             ==========    =========    =========    ==========    =========   ==========
 CURRENT LIABILITIES:
   Accounts payable........................  $   22,243    $   2,715    $   1,200    $   (2,835)         [b]   $   23,323
   Accrued expenses........................      88,077       29,187        9,521        (2,968)         [b]      123,817
   Line of credit..........................          --           --        9,960            --                     9,960
   Note payable............................          --           --        2,488            --                     2,488
   Advances from affiliates................          --      150,473           --            --                   150,473
                                             ----------    ---------    ---------    ----------    ---------   ----------
         Total current liabilities.........     110,320      182,375       23,169        (5,803)                  310,061
 NEXTEL COMMUNICATIONS INC. SHARE PLEDGE...          --      317,760           --            --                   317,760
 NOTE PAYABLE TO TELEDESIC LLC.............          --      200,000           --      (200,000)         [b]           --
 OTHER LONG TERM DEBT......................      38,190           --          393            --                    38,583
 DEFERRED INCOME TAXES.....................          --      122,713           --      (122,713)         [e]           --
                                             ----------    ---------    ---------    ----------    ---------   ----------
         Total liabilities.................     148,510      822,848       23,562      (328,516)                  666,404
 MINORITY INTERESTS IN CONSOLIDATED
   SUBSIDIARIES............................          --           --      734,318      (734,318)         [d]           --
                                             ----------    ---------    ---------    ----------    ---------   ----------
 STOCKHOLDERS' EQUITY:
   Preferred stock.........................          --           --           --       372,934          [d]      372,934
   Common stock............................   1,795,352     (428,437)     214,230       594,323       [c][d]    2,175,468
   Deferred compensation...................          --           --           --        (3,655)         [d]       (3,655)
   Other comprehensive income..............       1,875         (201)      (1,835)        1,835          [c]        1,674
   Deficit.................................     (19,705)          --     (392,663)      366,948          [c]      (45,420)
                                             ----------    ---------    ---------    ----------    ---------   ----------
         Total stockholders' equity........   1,777,522     (428,638)    (180,268)    1,332,385                 2,501,001
                                             ----------    ---------    ---------    ----------    ---------   ----------
         Total liabilities and
           stockholders' equity............  $1,926,032    $ 394,210    $ 577,612    $  269,551                $3,167,405
                                             ==========    =========    =========    ==========    =========   ==========
</TABLE>

Notes:
[a] Issue New ICO shares to former shareholders of ITGL and cancel shares of New
    ICO held by ITGL. This transaction results in the assets and liabilities of
    ITGL (excluding its ownership in New ICO) being recorded on New ICO's
    financial statements at carryover basis pursuant to SEC Staff Accounting
    Bulletin No. 48.
[b] Eliminate intercompany payables and receivables between the Teledesic
    companies and ITGL and New ICO.
[c] Eliminate existing equity of Teledesic. The offset is to goodwill.
[d] Record value of shares, stock options and warrants to be issued by New ICO
    in exchange for Teledesic's and Teledesic Holdings' equity including
    elimination of minority interests of Teledesic. The excess cost is recorded
    as goodwill. The Teledesic shares and warrants held by Eagle River are
    recorded at Teledesic's book value including a deficit of $25.7 million
    attributed to Eagle River.
[e] ITGL's assets and liabilities included a deferred tax liability related to
    the excess of fair value of the Nextel pledged shares over their tax basis.
    In accounting for the Teledesic merger, the existence of this liability
    reduces the deferred tax valuation allowance required by Parent and
    accordingly reduces the amount of purchase price recorded in the merger.

                                       73
<PAGE>   84

     Pro forma unaudited combined results of operations of Parent as if the
Teledesic merger occurred on January 1, 1999 is as follows:
                                     PARENT

              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                     SIX MONTHS ENDED JUNE 30, 2000
                                       ------------------------------------------------------------------------------------------
                                                                                                                    PARENT PRO
                                                                                                                    FORMA WITH
                                                                                                                     TELEDESIC
                                          NEW ICO       OLD ICO FROM     TELEDESIC FOR                              MERGER FROM
                                         INCEPTION     JANUARY 1, 2000      THE SIX                               JANUARY 1, 2000
                                          THROUGH          THROUGH       MONTHS ENDED                                 THROUGH
                                       JUNE 30, 2000    MAY 16, 2000     JUNE 30, 2000    ADJUSTMENTS     NOTES    JUNE 30, 2000
                                       -------------   ---------------   -------------   --------------   -----   ---------------
                                                           (IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
<S>                                    <C>             <C>               <C>             <C>              <C>     <C>
OPERATING EXPENSES:
  Revenue net of direct production
    costs............................  $         --     $        (23)      $     --         $     --               $        (23)
  General and administrative.........        26,089           22,811         17,781               --                     66,681
  Research and development...........            --               --          3,971               --                      3,971
  Depreciation and amortization......           764            2,551          1,415               --      (a)             4,730
  Corporate restructuring............            --               --          4,392               --                      4,392
                                       ------------     ------------       --------         --------               ------------
         Total operating loss........        26,853           25,339         27,559               --                     79,751
INTEREST EXPENSE.....................            --               --            420                                         420
INTEREST INCOME......................        (5,332)              --        (10,790)                                    (16,122)
OTHER (INCOME) EXPENSE...............          (797)             897          2,315               --                      2,415
CORPORATE REORGANIZATION.............            --           19,897          2,000          (21,897)     (b)                --
                                       ------------     ------------       --------         --------               ------------
    Loss before minority interest and
      income taxes...................        20,724           46,133         21,504          (21,897)                    66,464
MINORITY INTEREST IN LOSS OF
  CONSOLIDATED SUBSIDIARIES..........            --               --         (7,280)           7,280      (c)                --
                                       ------------     ------------       --------         --------               ------------
    Loss before income taxes.........        20,724           46,133         14,224          (14,617)                    66,464
INCOME TAXES.........................        (1,019)           1,765             --            1,361                      2,107
                                       ------------     ------------       --------         --------               ------------
    Net loss.........................  $     19,705     $     47,898       $ 14,224         $(13,256)              $     68,571
                                       ============     ============       ========         ========               ============
    Preferred stock dividends........                                                       $  9,323      (d)      $      9,323
                                                                                            ========               ============
    Loss per share...................  $       0.24     $       0.23                                               $       0.32
                                       ============     ============                                               ============
Weighted average number of common
  shares outstanding.................    81,086,563      207,607,618                                      (e)       240,809,509
                                       ============     ============                                               ============
</TABLE>

---------------
Notes:

<TABLE>
<C>  <S>
[a]  There will be no amortization of goodwill from the Teledesic
     merger until the assets are put in service.
[b]  Remove the non-recurring corporate reorganization expenses.
[c]  Eliminate minority interest since the former minority
     interest holders of Teledesic will become shareholders of
     the parent company.
[d]  5% cumulative annual dividends on preferred shares to be
     issued to former shareholders of Teledesic Holdings Limited.
[e]  The calculation of the weighted average number of common
     shares outstanding reflects the Parent shares issued to ITGL
     shareholders less the ITGL shares of New ICO that are
     cancelled in the New ICO merger and gives effect to the
     shares issued to buyout Teledesic and Teledesic Holdings
     Limited. Shares to either ITGL or New ICO shareholders
     issued on or before the acquisition of the Old ICO assets
     are treated as outstanding since January 1, 2000 in
     calculating the pro forma weighted average number of shares
     outstanding.
</TABLE>

                                       74
<PAGE>   85

     Pro forma unaudited combined results of operations of Parent as if the
Teledesic merger occurred on January 1, 1999 is as follows:

                                     PARENT

              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS

<TABLE>
<CAPTION>
                                                                              YEAR ENDED DECEMBER 31, 1999
                                                        -------------------------------------------------------------------------
                                                                                    ADJUSTMENTS TO
                                                                                       COMBINE                 PARENT PRO FORMA
                                                                                     TELEDESIC &                WITH TELEDESIC
                                                          OLD ICO      TELEDESIC       NEW ICO        NOTES         MERGER
                                                        ------------   ---------   ----------------   -----   -------------------
                                                               (DOLLARS IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
<S>                                                     <C>            <C>         <C>                <C>     <C>
OPERATING EXPENSES:
  Revenue net of direct production costs..............  $        756   $      --       $     --                  $        756
  General and administrative..........................       116,144      35,860             --                       152,004
  Research and development............................            --      35,131             --                        35,131
  Impairment losses...................................            --     274,111             --                       274,111
  Depreciation and amortization.......................         7,752      14,950             --                        22,702
                                                        ------------   ---------       --------                  ------------
        Total operating loss..........................       124,652     360,052             --                       484,704
INTEREST EXPENSE......................................         3,013         528             --                         3,541
INTEREST INCOME.......................................       (14,156)    (17,276)            --                       (31,432)
OTHER (INCOME) EXPENSE................................        (9,556)        306             --                        (9,250)
CORPORATE REORGANIZATION..............................        93,530          --        (93,530)      [a]                  --
                                                        ------------   ---------       --------                  ------------
    Loss before minority interests and income taxes...       197,483     343,610        (93,530)                      447,563
MINORITY INTEREST IN LOSS OF CONSOLIDATED
  SUBSIDIARIES........................................            --    (111,908)       111,908       [b]                  --
                                                        ------------   ---------       --------                  ------------
    Loss before income taxes..........................       197,483     231,702         18,378                       447,563
INCOME TAXES..........................................         4,211          --             --                         4,211
                                                        ------------   ---------       --------                  ------------
    Net loss..........................................  $    201,694   $ 231,702       $ 18,378                  $    451,774
                                                        ============   =========       ========                  ============
    Preferred stock dividend..........................                                 $ 18,647       [c]        $     18,647
                                                                                       ========                  ============
    Loss per share....................................  $       0.97                                  [d]        $       1.96
                                                        ============                                             ============
Weighted average number of common shares
  outstanding.........................................   207,617,000                                              239,850,671
                                                        ============                                             ============
</TABLE>

---------------
Notes:

[a] Remove non-recurring corporate reorganization expenses.

[b] Eliminate minority interest since the former minority interest holders of
    Teledesic will become shareholders of the parent company.

[c] 5% cumulative annual dividends on preferred shares to be issued to former
    shareholders of Teledesic Holdings Limited.

[d] The calculation of the weighted average number of common shares outstanding
    reflects the Parent shares issued to ITGL shareholders less the ITGL shares
    of New ICO that are cancelled in the New ICO merger and gives effect to the
    shares issued to buyout Teledesic and Teledesic Holdings Limited. Shares to
    either ITGL or New ICO shareholders issued on or before the acquisition of
    the Old ICO assets are treated as outstanding since January 1, 1999 in
    calculating the pro forma weighted average number of shares outstanding.

                                       75
<PAGE>   86

                                     PARENT

      UNAUDITED PRO FORMA ANALYSES OF EQUITY ACCOUNTS AS OF JUNE 30, 2000

                 DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS

<TABLE>
<CAPTION>
                                                               CLASS A       CLASS B      COMBINED
                                                              ----------   -----------   -----------
<S>                                                           <C>          <C>           <C>
PREFERRED SHARES
Teledesic Holdings Limited Class A common shares to be
  exchanged for preferred shares of PARENT..................   8,644,332    14,814,815    23,459,147
Exchange Ratio..............................................        0.97          0.97          0.97
                                                              ----------   -----------   -----------
Number of PARENT preferred shares to be issued..............   8,385,002    14,370,370    22,755,373
                                                                                         ===========
Amount per share............................................  $    20.62   $     13.92
                                                              ----------   -----------
Pro forma PARENT preferred shares...........................  $  172,899   $   200,036   $   372,934
                                                              ==========   ===========   ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                               VALUE OF COMMON SHARES INCLUDING
                                                                              WARRANTS, OPTIONS AND DISTRIBUTOR
                                            NUMBER OF COMMON SHARES                    SHARE COMMITMENT
                                    ---------------------------------------   ----------------------------------
                                      CLASS A       CLASS B      COMBINED      CLASS A     CLASS B     COMBINED
                                    -----------   -----------   -----------   ----------   --------   ----------
                                                                                        (IN THOUSANDS)
<S>                                 <C>           <C>           <C>           <C>          <C>        <C>
COMMON SHARES
PARENT shares outstanding prior to
  mergers.........................  160,000,222    31,003,382   191,003,604   $1,520,352   $275,000   $1,795,352
PARENT shares held by ITGL to be
  cancelled in merger.............  (57,594,094)  (31,003,382)  (88,597,476)    (608,358)  (275,000)    (883,358)
PARENT shares to be issued to
  shareholders of:
      -- ITGL at the exchange
       ratio of .97 at ITGL's book
       value......................    6,301,195    48,500,000    54,801,195       52,308    402,613      454,921
      -- Teledesic excluding Eagle
       River and affiliate at the
       exchange ratio of .80025 at
       $10.45 per share...........   67,234,561            --    67,234,561      702,601         --      702,601
      -- Eagle River and affiliate
       for their shares of
       Teledesic at the exchange
       ratio of .80025 at
       Teledesic's historic book
       value......................   21,709,982            --    21,709,982       25,715         --       25,715
PARENT options and warrants for
  Class A common stock issued to
  holders of Teledesic options and
  warrants excluding Eagle River
  and affiliate...................           --            --            --       80,237         --       80,237
                                    -----------   -----------   -----------   ----------   --------   ----------
Pro forma PARENT shares
  outstanding after the mergers...  197,651,866    48,500,000   246,151,866   $1,772,855   $402,613   $2,175,468
                                    ===========   ===========   ===========   ==========   ========   ==========
</TABLE>

                                       76
<PAGE>   87

               MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF
        OPERATIONS AND FINANCIAL CONDITION OF OLD ICO, NEW ICO AND ITGL

     Old ICO completed its chapter 11 reorganization on May 17, 2000. New ICO
began operations with the acquisition of substantially all of the assets of Old
ICO out of the chapter 11 bankruptcy proceedings on that date. New ICO,
therefore, is considered to be Old ICO's successor for accounting purposes.

     ITGL has majority control of New ICO. ITGL's results of operations,
therefore, include New ICO's results of operations. Accordingly, the results of
operations of New ICO and ITGL are all covered in this discussion and analysis.

     The following discussion and analysis provides information that we believe
is relevant to an assessment and understanding of:

     - Old ICO's consolidated results for the period January 1, 1997 through May
       16, 2000;

     - the consolidated results of ITGL, consolidating New ICO, from February 9,
       2000 (inception) through June 30, 2000; and

     - ITGL's financial condition, consolidating New ICO, as of June 30, 2000.

You should read this discussion and analysis in conjunction with Old ICO's
audited consolidated financial statements and the notes accompanying them, Old
ICO's unaudited consolidated financial statements and the notes accompanying
them, New ICO's unaudited consolidated financial statements and the notes
accompanying them for the period ended June 30, 2000, and ITGL's unaudited
consolidated financial statements and the notes accompanying them for the period
ended June 30, 2000, all of which appear elsewhere in this document.

OVERVIEW

     Old ICO, a development-stage company, was engaged primarily in the design,
development and commercialization of its mobile satellite communications
network. From inception in 1995 through May 16, 2000, Old ICO recorded an
aggregate net loss of $592.6 million. In addition, at May 16, 2000, Old ICO had
capitalized approximately $2.6 billion of costs relating to construction of its
network.

     On May 17, 2000, as part of the bankruptcy reorganization of Old ICO, New
ICO, also a development stage company, acquired substantially all of the assets
of Old ICO. New ICO intends to develop a global communications satellite network
that will enable customers to communicate seamlessly from fixed and mobile
locations anywhere in the world. Its goal is to provide global Internet access
protocol services, including Internet connectivity, data, voice and fax
services.

     ITGL was formed to facilitate the mergers, and is a holding company that
has a controlling interest in New ICO. To date, it has had no operations or
business activity other than to negotiate the merger agreements and engage in
financing activities with respect to itself, Old ICO and New ICO.

     As part of the New ICO merger, New ICO will transfer its assets and
liabilities to a wholly owned subsidiary and ITGL will then merge with New ICO,
which will change its name to Parent.

LIQUIDITY AND CAPITAL RESOURCES

     FUNDING REQUIREMENTS

     Parent believes it will require at least $2.8 billion of additional
investment in order to begin commercial service of the New ICO network, which is
expected to begin in mid 2003. The majority of these funds will be used to pay
contractors to complete the development, launch, deployment and integration of
the New ICO satellite system and ground network.

     Over time Parent anticipates significantly increasing personnel,
consultants and other operating expenses necessary to commence commercial
operations of the New ICO network. Once New ICO's commercial operations have
begun, Parent will also require funds for working capital, interest on

                                       77
<PAGE>   88

borrowings and other operating expenses until that time when expenses can be
completely funded by revenue from operations.

     Old ICO had entered into agreements with several manufacturers and service
providers for satellite equipment, satellite launch services and user terminals
as well as the construction of the ICONET and the development of the business
operations support system. Following Old ICO's petition for protection under
chapter 11 management entered into discussions with several of the vendors to
re-negotiate contracts to reflect the future requirements of New ICO. A number
of the smaller contracts have been finalized but discussions with HSC and NEC,
although well developed are not yet complete.

     Satellite Contract: The original contract of approximately $1.4 billion was
for the design and build of twelve medium earth orbit satellites by Hughes, the
first of which was launched in March 2000 but due to a launch anomaly had to be
aborted. The contract is now being modified to include a replacement satellite
for F1, which was fully insured, and an on-the-ground spare to overcome the
problem of long lead times in the event of a satellite failure. Negotiations
also include Tropo modifications to minimize interference and improve product
reliability. Although negotiations are not yet complete it is anticipated that
the revised contract will be in the order of $2.2 billion and will include
incentives for delivering improved performance.

     Launch Services Contract: The launch services contract, originally
supporting the satellite contract, provided that Hughes shall secure all permits
licenses, approvals and consents as may be required to effect the provision and
scheduling of the launch of each satellite. Following the failure of the first
launch and the change in both launch timing and the number of launches,
discussions are in hand to finalize a preferred launch program. In the meantime,
the opportunity has been taken to transfer two options on Atlas launches from
Teledesic to New ICO. The expected cost of the launch program is approximately
$1 billion, of which $650 million has been incurred.

     ICONET Supply Contract: Old ICO entered into a supply agreement for the
ICONET with NEC Corporation of Japan as prime contractor relating to the design,
manufacture, construction, delivery, installation, integration and testing of
the ICONET ground facilities together with a demonstration of the functioning of
the ICO network as a whole. Although the network remains the same with twelve
groundstations, changes are being specified for upgrades in voice and data
quality, it is now anticipated that the contract value will be approximately
$1.5 billion of which $724 million has been incurred.

     In addition to the main contracts, New ICO contracted with CSC computer
systems to develop the business operation support system and work is in hand for
finalizing user equipment requirements.

     We cannot assure you that Parent will be able to obtain the substantial
amounts of financing it will require on acceptable terms, or at all, or that it
will be able to do so in a timely fashion. Moreover, the amount and timing of
Parent's actual cash requirements will depend on a number of factors and could
materially exceed Parent's current estimates. Some of the risks associated with
Parent's need for financing are discussed under "Risk Factors -- Company Risk.
We may not be able to obtain the substantial financing we need on acceptable
terms" beginning on page 13.

     SOURCES OF FUNDING

     Between August 27, 1999, the date Old ICO started its bankruptcy
proceedings, through June 30, 2000, ITGL, New ICO and Old ICO, in the aggregate,
raised approximately $1.3 billion primarily through private debt and equity
financings. Between July 1 and July 31, 2000, ITGL and New ICO, in the
aggregate, raised an additional $303 million in private equity financings and
received $80 million in insurance proceeds. As of July 31, 2000, ITGL, combined
with New ICO, had approximately $1.0 billion in total cash, cash equivalents and
marketable securities. Other sources of funding include an additional round of
private equity expected to raise up to $500 million beginning September 2000 and
options held by investors that were obtained from their investments made in July
2000, which if exercised could raise an additional $400 million. These amounts,
along with cash and short term investments currently on hand, will bring total
sources of capital to approximately $1.9 billion. Parent believes these
resources should be

                                       78
<PAGE>   89

sufficient to meet its and New ICO's current funding needs until at least
[DATE]. Parent will not be able to generate necessary funds from operations
beyond this date in order to satisfy its financing needs. Parent will have to
obtain these funds from a combination of vendor and private and public debt and
equity financing.

DISCUSSION OF CASH FLOWS

     OLD ICO

     During the period January 1 through May 16, 2000, Old ICO generated a net
increase in cash of $163.1 million as follows:

     - $28.5 million of cash was generated by operating activities, primarily
       from receipt of the first installment of the insurance proceeds partially
       offset by net losses and payments against liabilities originally recorded
       in prior periods.

     - $136.4 million of cash was used in investing activities, primarily for
       capital expenditures required under its satellite, satellite launch and
       ground station contracts.

     - $275.0 million of cash was generated from financing activities from
       receipt of the second installment debtor-in-possession financing.

     - $4.0 million decrease from the translation of assets and liabilities held
       in foreign currencies.

     In 1999, Old ICO used $219.0 million of cash in operating activities
compared with $17.5 million in 1998 and $16.0 million in 1997. In 1999, Old ICO
used $389.0 million of cash in investing activities compared with $1,149.3
million in 1998 and $617.4 million in 1997. In 1999, Old ICO generated $243.7
million of cash in financing activities compared with $1,336.0 million in 1998
and $255.8 million in 1997. Old ICO's principal capital expenditure requirements
comprised payments due under its satellite contract with Hughes, its satellite
launch contract and other contracts relating to the ICO network. In addition,
Old ICO required additional capital for the business operations support system,
network management centers, ground stations, satellite insurance, office space,
corporate overhead and personnel.

     ITGL (EXCLUDING NEW ICO)

     During the period February 9, 2000 (inception) through June 30, 2000, ITGL
generated a net increase in cash of $3.0 million as follows:

     - $7.1 million of cash was provided by operating activities primarily from
       interest received of $4.3 million on Old ICO debtor-in-possession
       financing and $1.7 million of interest received on overnight deposits;

     - $860.3 million of cash was used in investing activities primarily related
       to ITGL's investment in New ICO; and

     - $856.2 million of cash was generated from financing activities, including
       $351.6 million from the monetization of shares of Nextel Communications,
       Inc., $350.5 million from the issuance of related-party loans and $154.1
       million from the issuance of ITGL common stock.

     NEW ICO

     During the period March 17, 2000 (inception) through June 30, 2000, New ICO
generated a net increase in cash of $761.7 million as follows:

     - $132.1 million of cash was provided by operating activities, primarily
       from the receipt of insurance proceeds related to a failed satellite
       launch of $145 million;

     - $70.0 million of cash was used in investing activities primarily for the
       purchase of Old ICO's assets;

                                       79
<PAGE>   90

     - $700.0 million of cash was generated by financing activities, primarily
       from the proceeds from the issuance of New ICO Class A common stock of
       $700 million; and

     - $0.3 million decrease from the translation of assets and liabilities held
       in foreign currencies.

RESULTS OF OPERATIONS

     SIX MONTHS ENDED JUNE 30, 1999 AND 2000

     Revenues. Old ICO's revenues for the year to date period ended May 16, 2000
were $0.9 million and for the six months ended June 30, 1999 were $1.0 million.
All revenues related to ICOroam, a limited cellular roaming service, which was
discontinued in July 2000.

     Direct production costs. Old ICO's direct production costs for the year to
date period ended May 16, 2000 were $0.8 million and for the six months ended
June 30, 1999 were $1.5 million. These costs consisted of royalties, service
provider charges and customer care support fees in relation to ICOroam.

     Marketing, general and administrative expenses. Old ICO's marketing,
general and administrative expenses for the year to date period ended May 16,
2000 were $22.8 million and for the six months ended June 30, 1999 were $60.1
million. In 2000, these expenses consisted principally of salary and other
headcount related costs and office rental fees. The decline in costs reflects
the lower level of activity during the chapter 11 proceedings, particularly with
respect to product development and marketing activities.

     New ICO's marketing, general and administrative expenses for the period
from inception on March 17, 2000 to June 30, 2000 were $26.1 million. These
expenses consisted primarily of staff related costs of $13.8 million,
stock-based compensation of $9.2 million, office costs of $1.3 million, and
ICONET operating costs of $2.0 million.

     ITGL incurred $1.0 of marketing, general and administrative expenses for
the period from inception to June 30, 2000, consisting primarily of
organizational costs.

     We anticipate substantial increases in marketing, general and
administrative expenses associated with New ICO's progression towards commercial
operations.

     Capitalization of costs and depreciation. Old ICO and New ICO have
capitalized substantially all of the costs incurred in the construction and
deployment of the New ICO network, including interest costs. No charges to
expense for depreciation of the assets associated with the network have been
made. These assets will be depreciated over their estimated useful lives from
the later of the time they are placed in service and the start of commercial
mobile satellite operations.

     Old ICO's depreciation expense for the year to date period ended May 16,
2000 was $2.6 million and for the six months ended June 30, 1999 was $3.6
million, which related to property and equipment in service. This expense
consisted principally of leasehold improvements, computer and other office
equipment. The reduction in charges was due to assets becoming fully depreciated
during 1999 and 2000.

     New ICO's depreciation expense for the period from inception to June 30,
2000 was $0.8 million. This related to property and equipment in service
comprising leasehold improvements, computer and other office equipment.

     ITGL incurred no depreciation expense from inception to June 30, 2000.

     Interest income/(expense) net. Old ICO had no net interest expense for the
year to date period ended May 16, 2000 and net interest income of $25.9 million
for the six months ended June 30, 1999. All interest earned by Old ICO during
2000 was included in reorganization costs. Interest expense during the period,
principally relating to debtor-in-possession and vendor financing, was
capitalized by Old ICO as it is a development stage company.

     New ICO had interest income of $5.3 million for the period from inception
to June 30, 2000, consisting of interest earned on the proceeds from the
financing completed in connection with Old ICO's emergence from bankruptcy.

                                       80
<PAGE>   91

     Net interest expense for ITGL for the period from inception to June 30,
2000 was $3.6 million. This consisted of interest earned of $6.0 million on
debtor-in-possession notes received from Old ICO and idle cash invested in
highly liquid, low-risk commercial paper, which was offset by $4.5 million of
imputed interest expense related to the financing transaction described below
and $5.1 million of interest expense related to short-term notes to related
parties.

     Other income. Old ICO incurred foreign currency translation losses through
May 16, 2000 of $0.9 million.

     New ICO incurred foreign currency translation gains for the period from
inception to June 30, 2000 of $1.9 million.

     Reorganization costs. Old ICO recorded reorganization costs of $19.9
million during the period January 1 through May 16, 2000. These consisted of
legal, joint provisional liquidator, investment banker and accounting fees for
bankruptcy activity and restructuring efforts on behalf of Old ICO and the
official creditors committee of $22.9 million, offset by interest income for the
period of $3.0 million.

     Minority interest. Minority interest for ITGL for the period from inception
to June 30, 2000 was $9.3 million. This represents that portion of New ICO's
loss included in the ITGL consolidated statement of operations, belonging to
minority owners of New ICO.

     Taxation. Old ICO's income taxes for the year to date period ended May 16,
2000 were $1.8 million and for the six months ended June 30, 1999 were $2.5
million. These charges consisted primarily of taxes payable on cost-plus
management fees recognized in funding Old ICO's foreign subsidiary operations.

     New ICO's income tax benefit for the period from inception to June 30, 2000
was $1.0 million and related to New ICO's net loss and foreign subsidiaries,
which account for funding received using the cost-plus method.

     OLD ICO -- YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

     Revenues. Old ICO recognized revenues of $2.2 million in 1999 and revenues
of $0.1 million in 1998, relating to ICOroam, its limited cellular roaming
service. Prior to 1998, Old ICO did not recognize any revenues.

     Direct production costs. Direct production costs for ICOroam were $2.9
million in 1999 and $0.3 million in 1998, and consisted of royalties, service
provider charges and customer care support fees. Prior to 1998, Old ICO did not
recognize any direct production costs.

     Marketing, general and administrative expenses. Marketing, general and
administrative expenses were $116.1 million in 1999, $142.2 million in 1998, and
$67.6 million in 1997. The decrease for 1999 compared with 1998 was due to cash
conservation measures throughout the year and the restrictions of chapter 11 on
Old ICO's business development. The increase for 1998 compared with 1997
resulted from ongoing development of the global infrastructure of the business
and increasing levels of activity required to build the Old ICO network and
establish distribution relationships. These expenses constitute marketing,
general and administrative expenses that Old ICO could not capitalize in
connection with the development of its network.

     TRW settlement. On January 7, 1998, Old ICO entered into an agreement with
TRW in connection with the settlement of litigation relating to a dispute over
alleged patent rights. As a result, TRW agreed to, among other things, subscribe
for ordinary shares of Old ICO for an equity investment of $50 million. In
connection with this agreement, in 1997 Old ICO recorded an expense of
approximately $150 million in respect of a cash payment of $25 million that we
made to TRW, a further $25 million payment and a discount of $100 million
against the fair value of the ordinary shares issued to TRW under the
settlement. Old ICO's obligations to TRW were restructured under the chapter 11
plan of reorganization. For more information, see Note 12 to Old ICO's
consolidated financial statements.

     Capitalization of costs and depreciation. Old ICO capitalized substantially
all costs directly attributable to the construction and development of the Old
ICO network, including interest costs. At December 31, 1999, Old ICO had
capitalized costs relating to the Old ICO network included in property under
construction of $2.7 billion compared with $1.8 billion at December 31, 1998.
For 1999 and 1998,

                                       81
<PAGE>   92

these amounts included capitalized interest costs of $70.3 and $41.8 million,
respectively. Old ICO incurred no interest costs in 1997.

     Depreciation expense in 1999 was $7.8 million relating to leasehold
improvements and office equipment already in use, compared with $5.7 million in
1998 and $3.3 million in 1997. This increasing charge was attributable to
capital additions.

     Interest and other income, net. Old ICO's principal source of income since
inception was interest income on cash, cash equivalents and marketable
securities. In 1999, interest income totaled $20.7 million, compared with $41.1
million in 1998. The decline in interest income in 1999 was due to lower average
cash balances available for investment than in 1998. Interest income in 1997 was
$35.5 million, again due to lower average cash available for investment than in
1998. Old ICO invested surplus funds on a short-term basis in bank and treasury
instruments and commercial paper.

     Old ICO capitalized all interest expense in 1999 and 1998, except that in
1998 Old ICO did not capitalize an aggregate $2.1 million of amortization on
deferred financing costs and interest expense relating to early payment of share
calls by some of its investors. In 1997, Old ICO had no interest expense.

     Reorganization costs. Reorganization costs of $93.5 million were recorded
during the period from August 28 through December 31, 1999. Legal, joint
provisional liquidator, investment banker and accounting fees for bankruptcy
activity and restructuring efforts on behalf of the debtors and the official
creditors committee totaled $14.2 million. A charge of $81.7 million was
recorded relating to the restatement of senior notes and the write off of
deferred financing costs, offset by $2.4 million of interest income earned in
the post-petition period.

     Taxation. Taxes were $4.2 million in 1999, $3.8 million in 1998 and $2.6
million in 1997. They principally comprised taxes payable on cost-plus
management fees raised between Old ICO group companies.

MARKET RISK

     The primary market risk affecting Old ICO was the impact of foreign
exchange transactions on non-U.S. dollar denominated contracted expenditures.
Going forward, however, we expect substantially all of our contracts to be U.S.
dollar denominated.

EURO CONVERSION

     On January 1, 1999, eleven member countries of the European Union
established fixed conversion rates between their existing currencies and the
European Union's common currency, the Euro. The transition period for the
introduction of the Euro is between January 1, 1999 and January 1, 2002.

     Old ICO prepared for the introduction of the Euro, including recalculating
currency risk, conversion of information technology systems, and effects on the
processes for preparing taxation and accounting records. Old ICO did not incur,
nor does New ICO expect to incur, significant costs for Euro conversion.

RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as a part of hedge
transaction and, if it is, the type of hedge transaction. This statement is
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000. We are currently reviewing the impact of this statement on our financial
statements and results of operations.

                                       82
<PAGE>   93

     In December 1999, the staff of the Securities and Exchange Commission
released Staff Accounting Bulletin 101 (SAB 101), "Revenue Recognition in
Financial Statements." This pronouncement summarized certain of the SEC staff's
views in applying generally accepted accounting principles to revenue
recognition. We are required to adopt SAB 101 during the fourth quarter of 2000.
We believe our revenue recognition practices are in conformity with the
guidelines in SAB 101.

     In March 2000, the FASB released FASB Interpretation No. 44, "Accounting
for Certain Transactions involving Stock Compensation, an interpretation of APB
Opinion No. 25," which provides clarification of Opinion 25 for certain issues
such as the determination of an employee, the criteria for determining whether a
plan qualifies as a non-compensatory plan, the accounting consequences of
various modifications to the terms of a previously fixed stock option or award,
and the accounting for an exchange of stock compensation awards in a business
combination. We believe that our practices are in conformity with this guidance,
and therefore Interpretation No. 44 will have no impact on our financial
statements.

                                       83
<PAGE>   94

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

OVERVIEW

     Teledesic Corporation was incorporated in June 1990 and is in its
development stage. Teledesic is organized to build a global, broadband,
non-geostationary satellite system to enable low-cost fixed access to DSL- and
fiber-like telecommunications capability anywhere in the world. To date,
Teledesic's principal activities have included obtaining international and
national regulatory approvals, technology development, strategic planning,
working and negotiating with contractors, market research, and raising capital.
Teledesic has never generated any revenue from operations and does not
anticipate doing so until 2005, at the earliest. In addition, Teledesic will
require significant additional capital to complete development of its system and
commence operations.

     You should read this discussion and analysis in conjunction with
Teledesic's audited consolidated financial statements at December 31, 1998 and
1999 and for the years ended December 31, 1997, 1998 and 1999 and the notes
accompanying them, and Teledesic's unaudited consolidated financial statements
and the notes accompanying them at and for the six months ended June 30, 1999
and 2000, all of which appear elsewhere in this document.

LIQUIDITY AND CAPITAL RESOURCES

     At June 30, 2000, Teledesic had total cash, cash equivalents, marketable
securities and restricted investments of $95.4 million compared with a total of
$359.3 on December 31, 1999. The decrease of $263.9 million is primarily due to
a $200 million loan made to ITGL, a $48.0 million redemption of capital stock of
a subsidiary company from an investor that exercised its put right related to a
1999 investment, and normal operating expenses.

     FUNDING REQUIREMENTS

     Teledesic will require significant additional funding before commencement
of commercial operations in 2005. The majority of funds required will be used to
pay a prime contractor to complete the development, deployment and integration
of the satellite system and ground network. While Teledesic has developed
objectives for system performance, capacity, cost and schedule, the amount of
capital required will not be known with certainty until a new prime contractor
for the system has been selected. In late 2000 or early 2001, Teledesic intends
to initiate a competitive process to select a prime contractor. It is
Teledesic's intention to enter into a firm, fixed-price contract with the
selected prime contractor in 2001. This contract will then bound, within certain
limits, the cost and schedule of deploying the Teledesic network.

     In addition to the funding requirements associated with the prime system
contract, Teledesic also has near-term capital needs, although substantially
lower than the longer term system contract requirements described above.

     Teledesic has a launch services agreement with International Launch
Services that calls for four firm launches to occur between July 2003 and
December 2006. A down payment of $11.0 million was paid in 1999, and the next
contractual payment of $5.6 million is due in January 2002, eighteen months
prior to the first launch. The payment moves with the launch date, which
Teledesic has the right to postpone up to one year without penalty or price
escalation. The contract also has an assignment provision that allows for
transfer of the rights and responsibilities under the contract to another party.

     Teledesic is currently using, and expects to continue to use for the
remainder of 2000, net cash of approximately $3 million each month. Other
significant capital requirements for 2000 include a payment in August of $3.8
million related to an insurance settlement that required Teledesic to return a
portion of the insurance proceeds received for a failed satellite launch.
Another significant use of capital may result from Teledesic's decision to
pursue a research and development project, or projects, to develop certain
antenna

                                       84
<PAGE>   95

technology critical to the design of Teledesic's customer user equipment.
Teledesic is currently considering engaging outside vendors in such a project.
The maximum amount Teledesic intends to invest in this activity would be $10 to
$20 million, all of which would occur in the remainder of 2000 and 2001. Given
these expected requirements, and excluding the costs that will be incurred when
Teledesic enters into a prime contract, Teledesic's $165 million of sources, as
described below, would be sufficient to maintain current operations well into
2002.

     To fund the continued development and completion of the system, Teledesic
will need to engage in a variety of additional fund raising activities. Sources
of capital are expected to include a combination of additional private equity,
public equity, and public and private debt. Upon completion of the mergers,
Teledesic expects to receive necessary capital from Parent. In addition to the
capital requirements previously described, Teledesic also anticipates
significantly ramping up personnel, consultants and other operating expenses
necessary to begin commercial operations. These plans, however, will be
re-evaluated upon completion of the mergers. Once commercial operations begin,
Teledesic will also require funds for working capital, interest on borrowings
and other operating expenses until the time when expenses can be completely
funded by revenue.

     We cannot assure you that Teledesic will be able to obtain the substantial
amounts of financing it will require on acceptable terms, or at all, or that it
will be able to do so in a timely fashion. Moreover, the amount and timing of
Teledesic's actual cash requirements will depend on a number of factors and
could materially exceed expectations. Some of the risks associated with
Teledesic's need for financing are discussed under "Risk Factors -- Company
Risks -- We may not be able to obtain the substantial financing we need on
acceptable terms" beginning on page 13.

     SOURCES OF FUNDING

     At July 31, 2000 Teledesic had approximately $95 million of cash and
short-term investments on-hand. Additionally, Teledesic expects to receive the
final $50 million of Motorola's $300 million investment in two equal payments of
$25 million in September and October of this year. Teledesic also expects to
receive another $20 million payment from Motorola in September, which is
essentially a refund associated with the termination of the prime contract
Teledesic had entered into with Motorola in 1998. These payments, along with the
cash currently on hand, will bring Teledesic's total sources of capital to
approximately $165 million.

     To date, Teledesic has funded its capital needs through the issuance of
equity securities to private investors that have included founders, industrial
partners, and other strategic partners. As of June 30, 2000, Teledesic has
received a total of $1,074 million in equity capital, $736 million of which has
been cash and $338 million in in-kind contributions.

     In addition to equity financing, Teledesic has funded the construction of
leasehold improvements of its headquarters with an approximately $10 million
line of credit through a local bank with a variable interest rate with
frequently recurring maturities. The current agreement matures September 30,
2000. Teledesic intends to renegotiate that agreement extending the maturity
date at least one year.

DISCUSSION OF CASH FLOWS

     SIX MONTHS ENDED JUNE 30, 1999 AND 2000

     Net cash used was $98.9 million for the six months ended June 30, 2000,
while for the six months ended June 30, 1999, net cash of $19.7 million was
generated. The primary changes are as follows:

     - $90 million larger net proceeds from the purchase and sale of marketable
       securities in 2000;

     - $200 million used to fund a note to ITGL in 2000;

     - lower cash proceeds from equity capital of $27.6 million;

                                       85
<PAGE>   96

     - no draws on the line of credit in 2000 as compared to $7.5 million of
       draws in 1999; and

     - a decrease from a smaller net loss in 2000.

     YEARS ENDED DECEMBER 31, 1998 AND 1999

     Net cash generated was $55.6 million and $18.8 million for 1999 and 1998,
respectively. The primary changes are as follows:

     - a larger net loss in 1999, offset by a non-cash impairment loss of $274.1
       million;

     - larger net proceeds from the purchase and sale of marketable securities
       of $335 million in 1999;

     - $261 million used in payments for Teledesic network contracts;

     - lower cash proceeds from equity capital of $17.3 million; and

     - increased draws on the line of credit in 1999 of $5 million.

     YEARS ENDED DECEMBER 31, 1997 AND 1998

     Net cash generated was $18.8 million and $16.1 million for 1998 and 1997,
respectively. The primary changes are as follows:

     - a $41 million larger net loss in 1998, offset by a non-cash expense of
       $50;

     - lower net proceeds from the purchase and sale of marketable securities of
       $270 million in 1998; and

     - higher cash proceeds from equity capital of $267.7 million in 1998.

RESULTS OF OPERATIONS

     SIX MONTHS ENDED JUNE 30, 1999 AND 2000

     General and administrative. General and administrative expenses consist
primarily of salary and occupancy costs for executive, finance, legal,
regulatory, marketing, business development and administrative personnel. It
also includes consulting, professional fees, taxes other than income taxes and
overhead.

     General and administrative expenses were $17.8 million for the six months
ended June 30, 2000, a decrease of $2.0 million from $19.8 million for the six
months ended June 30, 1999. The decrease reflected:

     - a $2.9 million decrease in payroll, travel & related costs due primarily
       to the corporate restructuring as explained in corporate reorganization
       below;

     - a $6.1 million decrease in legal and professional fees due primarily to
       slowdown in negotiations related to the Teledesic system agreement;

     - a $2.4 million increase due to the recording of a settlement agreement
       reached with a former employee; and

     - a $4.6 million increase due to stock-based compensation recorded in
       connection with a put agreement between an executive and a principal
       stockholder.

     Teledesic expects general and administrative expenses to increase in future
periods as it increases the level of corporate and administrative activity and
makes additional investments to support the commercialization of the Teledesic
network.

     Research and development. Research and development expenses consist
primarily of payroll and related support costs of employees, contractors and
consultants engaged in research and development activities. Research and
development expenses were $4.0 million for the six months ended June 30, 2000, a
decrease of $21.7 million from $25.7 million for the six months ended June 30,
1999. The decrease resulted from significant use of outside consultants in 1999
in connection with designing the proposed

                                       86
<PAGE>   97

Teledesic network under the agreement with Motorola. $20 million of the decrease
related directly to payments made to Motorola for design and technical work in
1999. Teledesic believes that a significant level of continuing research and
development expenses will be required to commercialize the Teledesic network.
Accordingly, Teledesic believes that it will continue to commit substantial
resources to research and development, including hiring additional technical and
support personnel, and that these costs will increase in future periods above
2000 levels.

     Depreciation and amortization. Depreciation and amortization expense was
$1.4 million for the six months ended June 30, 2000, a net decrease of $5.7
million from $7.1 million for the six months ended June 30, 1999. The increase
in depreciation, $1.4 million for the six months ended June 30, 2000, up $0.6
million from $0.8 million for the six months ended June 30, 1999, resulted from
capital expenditures on furniture, equipment and leasehold improvements related
to Teledesic's new office space. This increase was offset by the near
elimination of amortization, $0.02 million for the six months ended June 30,
2000, down $6.28 million from $6.3 million for the six months ended June 30,
1999, which resulted from a write-down of certain intangible assets which were
contributed by Motorola in July of 1998. Teledesic recorded the impairment loss
in December of 1999. Those intangible assets were originally valued at $63
million.

     Corporate restructuring. During the first six months of 2000, Teledesic
recorded a one-time charge for corporate reorganization of $4.4 million.
Effective April 15, 2000, the staffing of Teledesic was reorganized. As a
result, 29 employees, or approximately one-fourth of the staff, were terminated.
The estimated cost of the reorganization was recognized in April 2000. The cash
cost of the reorganization includes severance, bonuses, and out-placement
services for the former employees and totals approximately $2.8 million. In
addition, the vesting was accelerated for a portion of the stock options held by
the terminated employees and the time to exercise those options was extended. In
connection with these modifications, Teledesic recorded non-cash compensation
expense of $1.6 million. It expects general and administrative and research and
development expenses to decrease in the short-term due to this reorganization.
The impact is expected to reduce the pre-reorganization monthly net cash use of
approximately $5 million to approximately $3 million.

     Interest expense. Interest expense was $0.4 million for the six months
ended June 30, 2000, an increase of $0.3 million from $0.1 million for the six
months ended June 30, 1999. The increase resulted from interest charged on
borrowings under a line of credit agreement opened in 1998 for the purpose of
funding the construction of leasehold improvements to Teledesic's new office
space. The outstanding balance under this line of credit was $10 million at
December 31, 1999 and $2.5 million at December 31 1998.

     Interest income. Interest income was $10.8 million for the six months ended
June 30, 2000, an increase of $2.0 million from $8.8 million for the six months
ended June 30, 1999. The increase resulted from interest received on the net
proceeds of the $323 million of capital raised throughout 1999. Teledesic
invests all cash, in excess of current needs, in highly secure short-term
investments, including both corporate and United States government securities.
The investments are managed by an outside, professional money management
organization.

     Other (income) expense. Other expense was $2.3 million for the six months
ended June 30, 2000, a change of $2.9 million from the $0.6 million for the six
months ended June 30, 1999. The other income and expense resulted primarily from
net gains and losses realized on the sale of marketable securities.

     Corporate Restructuring. Pursuant to the expected merger with New ICO, $2.0
million of professional fees were incurred.

     Minority interests in loss of consolidated subsidiaries. Minority interests
in loss of consolidated subsidiaries was $7.3 million for the six months ended
June 30, 2000, a decrease of $3.0 million from $10.3 million for the six months
ended June 30, 1999. This item represents that portion of Teledesic LLC's loss,
included in the Teledesic consolidated statement of operations, belonging to
minority owners of member units of Teledesic LLC. The decrease is due to
Teledesic LLC incurring a smaller loss for the six months ended June 30, 2000 of
$21.5 million, than for the six months ended June 30, 1999 of $43.4 million, due
to the items explained above, and an increase in the minority shareholder
percentage

                                       87
<PAGE>   98

ownership of member units of Teledesic LLC. Minority owners held 34% of the
member units of Teledesic LLC at June 30, 1999 and 2000.

     YEAR ENDED DECEMBER 31, 1998 AND 1999

     General and Administrative. General and administrative expenses were $35.9
million for 1999, a decrease of $3.5 million from $39.4 million for 1998. The
decrease resulted primarily from:

     - a $7.3 million decrease due to a 1998 non-cash stock option related
       expense recorded pursuant to a transaction with a former executive;

     - a $2.1 million increase due to non-cash stock option related expense
       recorded as a result of Teledesic increasing its use of options to
       compensate consultants; and

     - a $1.7 million increase due to growth of staff and related operating
       expenses across the organization in connection with preparations to
       engage a prime contractor for the system.

     Research and development. Research and development expenses were $35.1
million for 1999, a decrease of $29.9 million from $65 million for 1998. The net
decrease resulted primarily from:

     - a $3.7 million decrease due to a payment made in 1998 related to the
       cancellation of an agreement naming Hughes as the prime system
       contractor;

     - a $50 million decrease due to an expense recorded in 1998 in connection
       with common stock issued to The Boeing Company. When Motorola replaced
       Boeing as prime contractor for the system, Boeing was compensated for the
       services it had provided to date. This expense was non-recurring;

     - a $10 million increase due to payments made to Motorola for design and
       technical work; and

     - a $15.2 million increase due to an $11.4 million decrease recorded in
       1998 for receipt of insurance proceeds related to a failed satellite
       launch, and a $3.8 million increase in 1999 due to a settlement that
       resulted in a return of a portion of these insurance proceeds.

     Impairment losses. Impairment losses were $274.1 million for 1999 and $0
for 1998. Intangible assets are reviewed for impairment whenever events or
changes in business circumstances indicate the carrying value of the assets may
not be recoverable. Impairment losses are recognized when expected future cash
flows of the related assets are less than their carrying values. In 1999 certain
assets contributed by Motorola, including business plans, marketing studies,
trademarks and other materials related to Motorola's research, as well as
Teledesic's initial payment to Motorola for work associated with the contract to
design and construct the space segment of Teledesic network, were written-off as
impaired.

     Depreciation and amortization. Depreciation and amortization expense was
$15 million for 1999, an increase of $7.5 million from $7.5 million for 1998.
The increase in depreciation, $2.3 million for 1999, up $1.2 million from $1.1
million in 1998, resulted from capital expenditures on furniture, equipment and
leasehold improvements related to Teledesic's new office space. The increase in
amortization, $12.6 million for 1999, up $6.3 million from $6.3 million in 1998,
resulted from certain intangible assets contributed by Motorola in July 1998.
Teledesic held and amortized those assets for six months in 1998 and the full
year in 1999. Those intangible assets were originally valued at $63 million.

     Interest expense. Interest expense was $0.5 million for 1999, an increase
of $0.4 million from $0.1 million for 1998. The increase resulted from increased
borrowings under a line of credit agreement opened in 1998 for the purpose of
funding the construction of leasehold improvements to Teledesic's new office
space.

     Interest income. Interest income was $17.3 million for 1999, an increase of
$5.1 million from $12.2 million for 1998. The increase resulted from interest
received on the net proceeds of the capital raised in 1998 and 1999.

                                       88
<PAGE>   99

     Other (income) expense. Other expense was $0.3 million for 1999, a change
of $1 million from other income of $0.7 million for 1998. This change resulted
primarily from net gains realized on the sale of marketable securities.

     Minority interests in loss of consolidated subsidiaries. Minority interests
in loss of consolidated subsidiaries was $111.9 million for 1999, an increase of
$87.3 million from $24.6 million for 1998. The increase is due to Teledesic LLC
incurring a larger loss in 1999 of $344 million, than in 1998 of $100 million,
primarily due to the impairment loss described above, and an increase in the
minority shareholder percentage ownership of member units of Teledesic LLC.
Minority owners held 30% of the member units of Teledesic LLC at December 31,
1998 and 34% at December 31, 1999.

     YEAR ENDED DECEMBER 31, 1997 AND 1998

     General and administrative. General and administrative expenses were $39.4
million for 1998, an increase of $26.2 million from $13.2 million for 1997. The
increase resulted from growth of staff and related operating expenses across the
organization in connection with preparations to engage a prime contractor for
the system and build infrastructure to support the system.

     Research and development. Research and development expenses were $65.0
million for 1998, an increase of $43.1 million from $21.9 million for 1997. The
net increase resulted from three significant changes as follows:

     - $4.5 million increase due to growth of staff and like expenses related to
       work on the proposed systems with two prime contractors;

     - $50 million increase recorded in connection with common stock issued in
       return for services received from a potential prime system contractor;
       and

     - $11.4 million decrease due to receipt of insurance proceeds related to a
       failed satellite launch.

     Depreciation and amortization. Depreciation and amortization expense was
$7.5 million for 1998, an increase of $6.7 million from $0.8 million for 1997.
The increase in depreciation, $1.1 million for 1998, up $0.3 million from $0.8
million in 1997, resulted from capital expenditures on furniture and equipment
to accommodate the growing staff. The increase in amortization, $6.3 million for
1998, as compared to a nominal amount in 1997, resulted from intangible assets
contributed by Motorola, which were originally valued at $63 million.

     Interest income. Interest income was $12.2 million for 1998, an increase of
$11.5 million from $0.7 million for 1997. The increase resulted from interest
received on the net proceeds of the $300 million of capital raised in 1998.

     Other (income) expense. Other income was $0.7 million for 1998 and $0.7
million for 1997. These amounts were the result of net gains realized on the
sale of marketable securities and fixed assets.

     Minority interests in loss of consolidated subsidiaries. Minority interests
in loss of consolidated subsidiaries was $24.6 million for 1998 and $0 for 1997.
The increase resulted because from formation in October 1997 to April 1998,
Teledesic LLC was a wholly owned subsidiary of Teledesic Corporation, thus,
there were no minority shareholders in 1997.

RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as a part of hedge
transaction and, if it is, the type of hedge transaction. This statement is
effective for all fiscal quarters of all fiscal years beginning after

                                       89
<PAGE>   100

June 15, 2000. We are currently reviewing the impact of this statement on its
financial statements and results of operations.

     In March 2000, the FASB released FASB Interpretation No. 44, "Accounting
for Certain Transactions involving Stock Compensation, an interpretation of APB
Opinion No. 25," which provides clarification of Opinion 25 for certain issues
such as the determination of an employee, the criteria for determining whether a
plan qualifies as a non-compensatory plan, the accounting consequences of
various modifications to the terms of a previously fixed stock option or award,
and the accounting for an exchange of stock compensation awards in a business
combination. We believe that our practices are in conformity with this guidance,
and therefore Interpretation No. 44 will have no impact on our financial
statements.

                                       90
<PAGE>   101

                    BUSINESS OF PARENT FOLLOWING THE MERGERS

     Upon completion of the transactions contemplated by the merger agreements,
Parent will own the current businesses of New ICO and Teledesic through two
direct subsidiaries.

STRATEGY

     Parent's strategy is to become a leading provider of data and voice
services available everywhere in the world. The key elements of this strategy
include:

     - delivering services anywhere in the world using an integrated
       circuit-switched and packet-based communications network consisting of a
       constellation of satellites and a global ground telecommunications
       infrastructure;

     - upgrading the New ICO network with enhanced voice services and
       packet-based capability better than current terrestrial cellular
       networks, delivering high bandwidth data and voice services at
       competitive prices and, in the case of voice services, with quality
       comparable to or better than today's cellular telephones;

     - through Teledesic, developing a next generation network capable of
       delivering connectivity at rates of up to hundreds of megabits per
       second; and

     - establishing effective distribution by using both existing distribution
       channels and developing new direct sales channels.

     Starting in mid 2003, Parent expects to introduce a variety of products and
services to individual consumers and businesses through the commencement of
commercial service using the New ICO network. Parent expects to begin deployment
of the Teledesic network in 2004 and to offer commercial broadband services
through this network by 2005.

OVERVIEW

     Parent intends to use the networks being developed by New ICO and Teledesic
to provide global Internet-protocol services, including broadband Internet
connectivity, data, voice, fax, and real-time and near real-time two-way
messaging services. Internet protocol, or IP, permits communications to be
routed through the Internet. "Bandwidth," which is the basic measure of the
capacity of a telecommunications system, is the difference between the highest
and lowest frequencies over which the system can transmit. Systems with larger
bandwidths, called "broadband," are able to transmit large amounts of data or
voice transmissions faster than systems with smaller bandwidths, which are
called "narrowband."

     To provide its planned services, New ICO is developing an integrated
communications network consisting of a constellation of 12 high performance
satellites in medium-earth-orbit, 12 ground stations and a global terrestrial
network to connect the ground stations. Parent plans to begin testing of New ICO
services in 2002. Commercial service launch and revenue generating activities
are planned for mid 2003. Parent expects that New ICO's constellation of 12
nongeostationary satellites will support over 14 million individual end-user
devices. Geostationary satellites orbit the earth in such a way as to remain
above the same point on the earth's surface. Nongeostationary satellites orbit
the earth in a way in which the area of the earth underneath them changes.

     The New ICO network builds upon the Old ICO network, which was designed for
circuit-switched, narrowband voice and data access to handheld satellite phones.
Circuit-switched networks establish an exclusive connection between two or more
users until the connection is terminated. New ICO intends to refocus its
business around Internet protocol applications and to enhance the New ICO
network to also become a packet-based data system. A packet-based system
transmits data in bundles, which are called packets. This bundling increases the
capacity of the system to transport data. To broaden its appeal beyond the
markets for handheld satellite phones, New ICO plans to develop a range of new
packet-based data and voice services. Additionally, the product offering is
expected to allow customers to communicate with

                                       91
<PAGE>   102

the satellite constellation, whether indoors or outdoors, thus addressing a
common shortcoming of existing handheld mobile satellite systems. These new
products and services are intended to constitute a significant part of New ICO's
business and we believe they should appeal to a broader market than Old ICO had
intended to serve.

     Teledesic also expects to build significantly on New ICO's products and
services and the ICONET infrastructure. Together, New ICO and Teledesic intend
to provide a broad array of high quality communications products and services.
New ICO's products and services will primarily focus on customers with
relatively low data traffic requirements. Teledesic, on the other hand, will
focus primarily on fixed customers with high data traffic requirements.
Teledesic will use the distribution channels and customer base that New ICO will
establish. Similarly, some of New ICO's customers are expected to migrate to
Teledesic's products and services, thereby freeing capacity on the New ICO
network for additional customers. Teledesic plans to use and expand the ICONET
terrestrial network infrastructure. As demand for Teledesic services grows,
Teledesic plans to work with New ICO to add additional capacity to ICONET when
and where appropriate.

     The Teledesic network, the design of which is currently being re-evaluated,
is expected to consist of a constellation of broadband satellites utilizing
1,000 MHz of spectrum in the Ka band. Spectrum is a range of radio frequencies
that can be used to transmit data and voice communications. The Ka-band refers
to a high frequency portion of the spectrum where the highest frequencies and
the largest bandwidths are available. Teledesic expects its network to offer
bandwidth-on-demand applications including Internet access, high quality voice
and other digital data services which are comparable to digital subscriber line
and fiber optic based services.

                                BUSINESS OF ITGL

     ITGL is a Delaware corporation formed in February 2000 to facilitate the
mergers. To date, ITGL has had no operations or business activity other than to
negotiate the merger agreements and engage in financing activities with respect
to itself, Old ICO and New ICO. As a result of the New ICO merger, ITGL will
cease to exist.

                              BUSINESS OF NEW ICO

OVERVIEW

     While certain aspects of New ICO's network are established with some
certainty, other aspects are likely to change, perhaps significantly. The
discussion below sets forth New ICO's plans and expectations only as of the date
of this document and the information set forth below is likely to change.

     Following the mergers, the assets and liabilities of New ICO will be held
by a newly formed, wholly owned subsidiary of Parent. When we refer to the
business of New ICO following the mergers we mean the business of that
subsidiary.

     New ICO intends to develop a global communications network that will enable
customers to communicate seamlessly from both fixed and mobile locations
anywhere in the world. New ICO's goal is to provide global Internet protocol
services, including Internet connectivity, data, voice and fax services. The New
ICO network is also intended to provide other data communications services, such
as global real-time and near real-time two-way messaging services. At service
launch, New ICO expects that its data capabilities will be comparable to and its
voice quality capabilities will be comparable to or superior to those of current
terrestrial mobile networks. New ICO plans to launch its services in 2002 with a
period of extensive customer testing and expects to launch commercial service
and begin generating revenue in mid 2003.

     To provide these services, New ICO will seek to develop a global integrated
communications network consisting of a constellation of 12 high performance
medium earth orbit satellites and a high bandwidth

                                       92
<PAGE>   103

ground Internet protocol network. New ICO believes that the constellation of 12
satellites will support over 14 million individual end-user devices. New ICO
also expects to have the ability to add more capacity by launching additional
satellites.

     New ICO's goal is to build upon the network originally designed by Old ICO
to provide narrowband voice and circuit-switched data access to handheld
satellite phones. New ICO intends to develop its business around Internet
protocol applications and is taking steps to enhance the New ICO network to also
become a packet-based data system. New ICO believes that, in the future,
providing only narrowband voice and circuit-switched data will not be
competitive, as users become accustomed to the superior functionality of
packet-based data services now being deployed in terrestrial cellular systems.

     A packet-based data system enables access to web and wireless application
protocol information services such as weather reports, stock quotes and standard
electronic mail. Wireless application protocol, or WAP, enables wireless devices
with low data transmission rate connections to access and view content from the
Internet. Packet-based data also allows users to be charged only for the data
they actually send and receive rather than their time spent online. New ICO is
designing its network to work with terrestrial packet-based data standards and
the applications that use them. The use of packet-based data will also enable
the New ICO network to support a large number of users simultaneously. This
means that the New ICO network, as currently contemplated, will be able to
support always on connections similar to those provided by cable modem and
digital-subscriber line technology. To the user, always on means that the
connection appears to be available at all times without having to establish a
connection through a cumbersome dial up process. This avoids the set-up time of
approximately 20 seconds needed for typical analog modems. New ICO expects its
network will support data transmission rates of up to 144 Kbps.

     New ICO intends to make significant investments to enhance existing
technologies and develop new technologies in order to provide its anticipated
offering of products and services. Specifically, New ICO plans to invest in
technologies that will allow customers to use its services indoors, which is a
common shortcoming of existing handheld mobile satellite systems, and that
broaden the range of applications for which the New ICO network can be used.

PRODUCTS AND SERVICES

     At service launch, New ICO expects to offer a variety of products and
services to individual consumers and businesses, which will include:

     HANDHELD MOBILE SERVICE

     New ICO's planned handheld mobile services are expected to permit customers
to make telephone calls in locations where they would otherwise be unable to
receive traditional mobile telephone signals, where terrestrial alternatives are
otherwise inadequate or where the low number of users in a given area favors a
satellite-based solution. Upon full deployment, customers should be able to
access this service by using a cradle accessory to adapt a standard mobile phone
for satellite communication.

     New ICO expects that its handheld mobile service will support voice and
other services, such as short message services, voicemail and call forwarding,
as well as circuit-switched data.

     New ICO plans to offer handheld mobile services to customers who need
portable voice and data transmission capabilities. Target users will primarily
include professionals working in industries such as maritime, oil and gas,
construction, utilities, mining and agriculture. Many individuals in these
industries work in remote areas that are not covered by existing terrestrial
wireline networks. These individuals currently account for a significant portion
of the demand for satellite-based telecommunication services. New ICO expects
that by offering to prospective customers handheld portability and high-quality
wireless services at prices competitive with alternative services, it will have
an opportunity to enter these markets.

     Over time, New ICO believes that some demand for handheld mobile services
will emerge from other market segments as well, including residents in areas
having inadequate cellular infrastructure and individuals participating in
leisure activities, such as skiing and mountaineering, at remote locations.

                                       93
<PAGE>   104

     MOBILE INSTALLED SERVICE

     New ICO plans to deliver services tailored to the needs of users in the
trucking, maritime, aviation and other mobile industries. New ICO expects third
party manufacturers to design and manufacture low cost user equipment for
trucks, ships and aircraft through which customers would have access to voice
and Internet protocol data services wherever their fleets travel. Benefits to
these customers include improved operational effectiveness of fleets as well as
making a variety of services available to crew and passengers.

     FIXED SERVICE

     New ICO plans to offer its fixed service to customers in areas underserved
by existing terrestrial networks. This service will be designed to operate
through the installation of an outdoor antenna that is mounted on a customer's
home or office. The outdoor antenna will communicate with a customer's indoor
device either through wired or possibly wireless means. New ICO expects to offer
both data and voice as part of this fixed service. Examples of potential users
include remote business sites such as oil-drilling platforms and mining sites
and residential users in isolated areas faced with long delays in obtaining
traditional terrestrial communications services.

     TWO-WAY MESSAGING SERVICES

     New ICO plans to design this service to provide two-way messaging to or
from any location in the world. The principal target markets include the
transportation, maritime and aviation industries. New ICO believes this service
will permit customers in these and other markets to exchange position reports
and location information. The two-way messaging service is expected to use a
low-cost modem suitable for integration with existing and planned communications
systems offered by other providers. This two-way messaging service should enable
fleet operators to manage logistical and operational activities, track assets
for delivery updates, monitor and schedule preventive maintenance of equipment
and prevent theft and fraud. Real-time messaging is expected to permit real-time
location inquiry, while near-real-time messaging is expected to allow railcars
and other vehicles to report on their location at regular intervals. As
currently envisioned, this messaging service will impose no limits on the length
of messages transmitted.

     DATA SERVICES

     The upgrade of the New ICO network to a packet-based data system is
expected to allow New ICO to offer Internet protocol data services. New ICO will
target these services to customers whose connectivity needs are not met through
terrestrial services. In addition to voice services, New ICO is designing its
network to support any Internet protocol or application that runs over current
terrestrial networks.

     While the packaging of these data services has not yet been finalized, New
ICO expects to provide global connectivity and Internet access. Such services
will allow businesses and consumers to access the Internet from anywhere in the
world at speeds comparable to those currently available only in developed urban
areas. The New ICO network initially is expected to be capable of providing
two-way packet data services at data transmission rates of up to 144 kbps.

     Included within its data services, New ICO plans to offer a return channel
service for satellite operators who provide one-way broadcast services. This
return channel service will be designed to provide a communications path from
the customer to the broadcast satellite provider. The New ICO return channel
allows the provider to offer two-way broadband web access, as well as
supplementary interactive services such as pay-per-view movie ordering or
e-commerce. The return channel enables two-way web access by allowing the
customer to send requests for information over the New ICO network, followed
instantaneously by the requested information being delivered to the customer
through the broadcast satellite provider's network. Using the New ICO network
for this service provides the customer a cost competitive alternative to using a
telephone modem, while also providing better performance. Unlike telephone
modems, the New ICO return channel will feature always-on connectivity, prevent
busy signals

                                       94
<PAGE>   105

or the need for a second telephone line, and avoid the 20 second process
associated with initiating a telephone modem session. Additionally, this service
is expected to be attractive to the many customers of digital satellite
television in the developing world without access to a telephone line at all.

TARGET MARKETS

     New ICO intends to target markets that are underserved by terrestrial
communications services. New ICO's initial strategy will be to target existing
markets, such as the maritime, transportation, oil and gas and construction
industries and governmental agencies, where there is an established demand for
satellite communications services. New ICO plans to eventually extend its focus
to broader markets such as small and medium-sized businesses, small office and
residential users.

     MARITIME MARKET

     The maritime satellite services market includes commercial shipping,
fishing and recreational vessels, as well as government fleets. New ICO divides
the maritime market in three segments:

     - deep sea vessels;

     - smaller commercial vessels; and

     - leisure boats.

     Deep Sea Vessels. Deep sea vessels typically engage in long distance
operations and have an average of 10 to 20 crew members. Many existing deep sea
vessels are already fitted with satellite communications equipment although most
vessels still rely on traditional radio systems for their communications needs.

     Small Commercial Vessels. Small commercial and fishing vessels usually
operate in coastal waters and inland waterways with up to ten crew members.
Usually these vessels operate outside of terrestrial cellular coverage. New ICO
believes that most of these ships do not have satellite communications equipment
and rely on traditional radio systems for commercial and safety communications.

     Leisure Boats. The operating patterns of these vessels vary widely,
depending on their size. Most large leisure boats have radio or satellite
communication equipment, but most smaller leisure boats lack this equipment.
Leisure boat operators have increased their usage of terrestrial cellular
telephones in recent years, but large vessels often sail outside the range of
terrestrial cellular coverage.

     New ICO expects use of its satellite communication service to vary greatly
in the maritime market: deep-sea trading and fishing vessels normally spend most
of their time at sea and generate a high volume of voice and data traffic per
ship per year, while leisure boats tend to be moored in harbor, so that the
annual average usage is much less than other maritime customers.

     TRANSPORTATION MARKET

     The transportation market consists of three main segments:

     Long-Haul Transport Companies. Long-haul transport companies specialize in
high value cargo and just-in-time delivery operations. They require fleet
management applications to control their operating expenses and to improve
operations and customer service. They also require position reporting and the
ability to transfer dispatch information and load/off-load activity information.

     Physical Asset Tracking. Customers for physical asset tracking applications
require location information and telemetry for road bound vehicles, rail cars
and heavy-duty construction equipment.

     Passenger Vehicles. Applications for passenger vehicles include location,
e-mail and two-way data transfer for services such as emergency call-out,
road-side assistance, service location and, in some cases, Internet browsing.

     New ICO expects to offer data, fax and voice services tailored to support
these customers. New ICO also plans to offer on-board mapping and messaging
applications for passenger cars.

                                       95
<PAGE>   106

     New ICO's initial emphasis will be on commercial road transport companies
with international operations and those that carry freight over distances of
more than 300 miles. New ICO views all commercial vehicles above six gross tons
as potential customers for its transportation services. Heavy commercial
vehicles tend to travel farther than lighter vehicles, and New ICO expects them
to have a greater need for satellite-based vehicle tracking and messaging
services.

     GOVERNMENT MARKET

     New ICO will seek to position itself as the leading provider of global
mobile satellite services for the government market. The government market has
unique characteristics requiring special, value-added services such as data,
voice encryption, restricted user groups and global coverage. The key segments
of the government market include:

     - military forces;

     - embassies and foreign offices;

     - interior agencies and ministries; and

     - international agencies, such as departments of the United Nations, World
       Bank and Red Cross.

     OIL, GAS, CONSTRUCTION AND OTHER INDUSTRIES

     New ICO believes that there is a significant opportunity among
professionals working in the oil and gas, heavy construction, utilities, mining
and agricultural industries. Individuals in these industries tend to be located
in remote areas that are not covered by existing terrestrial networks and have,
to date, accounted for most of the demand for satellite communication services.

     INDIVIDUALS AND SMALL AND MEDIUM-SIZED BUSINESSES

     New ICO believes that there is an attractive market among individuals and
small and medium-sized businesses that are underserved by fixed and mobile
networks or that lack access to data services or telephony. New ICO also expects
some demand to come from wealthy individuals in areas with a poor mobile and
fixed infrastructure, as well as from individuals engaging in leisure activities
such as skiing and mountaineering.

DISTRIBUTION STRATEGY

     New ICO intends to distribute its products and services through a global
network of experienced distributors and its own direct sales channels. New ICO
expects its global network of distributors to include:

     - specialized satellite communication distributors;

     - national, regional and global telecommunication service providers;

     - mobile and terrestrial network operators;

     - consumer electronics retailers;

     - system integrators and value-added resellers; and

     - partnerships with original equipment manufacturers.

     Many distributors are expected to be entities that have been strategic
investors in Old ICO since the early stages of its development. They include
leading national and international communications companies that have a
significant number of existing fixed and mobile customers. New ICO expects to
enter into non-exclusive agreements with most of its distributors. New ICO
expects that its distributors will act as service providers for most of its
customers and will be primarily responsible for customer acquisition, billing
and customer care.

                                       96
<PAGE>   107

THE NEW ICO NETWORK

                       [NEW ICO'S BENT PIPE ARCHITECTURE]

     The New ICO network is intended to be an enhanced version of the network
initially contemplated by Old ICO. Key technical features of the New ICO network
include:

     - a ground segment consisting of 12 ground stations interconnected by
       terrestrial links. New ICO calls this ground segment ICONET. New ICO will
       own or lease these dedicated high capacity links;

     - a constellation of 12 satellites in medium earth orbit, enabling high
       call completion rates and global coverage. These satellites will use a
       bent pipe architecture, a configuration where the satellites act like
       mirrors to reflect signals between the user equipment and the ground
       station;

     - the air interface, a communications protocol similar to that employed by
       terrestrial cellular systems, that allows user equipment to communicate
       with the network. The air interface, to be incorporated in the user
       equipment and ground stations, is expected to be developed to allow next
       generation terrestrial wireless applications to operate through New ICO
       satellites at data transmission rates of up to 144 Kbps; and

     - the ability to support a wide range of user equipment.

     As noted above, the New ICO network is being designed with a bent pipe
architecture. In a bent pipe system the satellite is used to relay communication
between the end-user equipment and a ground station that is part of the
terrestrial infrastructure. The terrestrial infrastructure, rather than
satellite-to-satellite

                                       97
<PAGE>   108

communication links, provides the connection to the destination network or
end-user. New ICO believes that this design will be sufficiently flexible to
enable future increases in system capacity and functionality through the
modification and addition of terrestrial equipment. New ICO also is designing
the ICONET with the flexibility to carry data and voice traffic of other
terrestrial and satellite operators.

     New ICO will own the entire space segment and plans to implement and
control its ground segment operations. New ICO intends to route outbound calls
from New ICO user equipment through its satellites and the ICONET to the
appropriate terrestrial data or voice network or to other New ICO user
equipment. For incoming calls, the New ICO network will route calls from
terrestrial networks through the ICONET and the ICONET will then automatically
select a satellite through which a call can be connected to the specified New
ICO end-user equipment.

     The New ICO network will consist of three main segments: the user
equipment, the ground segment infrastructure and the space segment.

                                [ICONET DIAGRAM]

     The space segment relays data communication packets and control information
between the end-user equipment and the ground segment. The end-user equipment
connects the end-user to the network. The terrestrial infrastructure provides
the interconnection with other networks as well as supporting network and
constellation management and control functions.

     SPACE SEGMENT

     The New ICO satellite constellation is expected to consist of 12
medium-earth-orbit satellites orbiting the earth in two distinct planes. Each
orbital plane will incline at 45 degrees to the equator, with six operational
satellites on each plane. Each satellite will orbit at an altitude of
approximately 6,400 miles above the earth's surface and will circle the earth
approximately once every six hours. Because of the relatively high altitude of
the satellite constellation, each satellite will have a significantly greater
footprint than a typical low earth orbit satellite. A footprint is the area of
the earth's surface served by a satellite at any given time. The footprint of
New ICO's medium-earth-orbit satellites will have a diameter of approximately
9,300 miles, representing more than 25% of the earth's surface.

                                       98
<PAGE>   109

     Of the 12 satellites, 10 of the satellites will form the base constellation
and the other two satellites will act as on-orbit spares. The on-orbit spares,
which are in excess of the number of satellites required for New ICO's service,
provide additional capacity and can be used as replacements if any of the 10
base satellites fail. New ICO is also constructing an additional satellite that
will serve as a replacement in the event of a launch failure or an on-orbit
satellite failure. Depending on the success of New ICO's launch campaign, the
remaining additional satellite will either be kept in storage on the ground or
may be launched and maintained as an on-orbit spare. New ICO believes that this
sparing strategy will better ensure that New ICO is able to continue to offer
high quality services to users if any satellites fail.

     The main communications component of each satellite is expected to be able
to transmit signals from ground station to user equipment in the forward
direction and from user equipment to ground station in the return direction, and
to handle signals of any type compatible with a 150 kHz bandwidth. New ICO
expects to be able to allocate communication resources within the satellites in
response to traffic demand. This flexibility should enable New ICO to optimally
manage traffic patterns and maintain its high quality services without the need
to launch additional satellites.

     New ICO believes that its satellites in medium earth orbit will provide
call availability that is superior to that of competing low earth orbit systems.
This superiority should result, in part, from a higher average elevation angle
for the satellites, which minimizes the probability that a call signal will be
obstructed. Elevation angle is a measure of the incline above the horizon that a
satellite appears to the user equipment. Also, as a result of their higher
altitude, New ICO satellites will move across the sky significantly more slowly
than low-earth-orbit satellites. This should result in fewer calls being passed
from one satellite to another during a call and minimize the possibility of
dropped calls. In addition, this satellite configuration should reduce the
complexity and operating cost of the space segment as compared to competing
low-earth-orbit systems. As noted above, the New ICO network is expected to use
12 satellites and 12 ground stations to provide global coverage. This compares
favorably with competing low-earth-orbit systems which, due to their smaller
satellite footprints, require a significantly greater number of satellites and
either more ground stations or complex inter-satellite links in order to provide
the same global coverage. Because New ICO expects to deploy relatively fewer
satellites than its competitors, it should be able to implement an efficient
space segment with lower operating and maintenance costs than competitors using
low-earth-orbit satellites.

     Old ICO entered into a fixed-price supply agreement for the construction of
the space segment with Hughes Space and Communications International, Inc. Under
this agreement, Hughes will construct all of New ICO's planned satellites and
the related telemetry, tracking and control equipment. New ICO has renegotiated
certain aspects of this contract in order to make enhancements to its satellites
to make them less susceptible to interference, including tropospheric frequency
interference. New ICO has also ordered three additional satellites, one to
replace the satellite lost in the first launch failure and two others to be used
as spares. In addition, Hughes will procure launch services for 12 satellites as
well. The Hughes satellite contract, together with New ICO's launch services
contracts and satellite insurance costs, which are described below, comprise
substantially all of New ICO's investment in the space segment.

     The equipment necessary for New ICO's telemetry, tracking and control
infrastructure has been fully installed and tested at six of New ICO's ground
stations. New ICO expects these ground stations to provide nearly continuous
monitoring of the satellites in orbit, permitting it to control the satellites
and respond rapidly to any anomalies that may occur. Initially, the satellite
control center will communicate with the ground station through a dedicated data
support network. As the New ICO network is deployed, New ICO plans to integrate
these communications with ICONET. The primary satellite control center at New
ICO's London facilities has been installed and is being tested.

     In working with Hughes, New ICO developed the design of the platform for
its satellites from an existing model, the Hughes HS601 satellite platform. The
satellite platform is the mechanical and electrical infrastructure supporting
the communications payload. Hughes had to modify the satellites to suit the
special requirements of a medium earth orbit. The design life of New ICO's
satellites is 12 years, nearly twice the average life of a typical low earth
orbit satellite.

                                       99
<PAGE>   110

     SATELLITE LAUNCH STRATEGY

     New ICO has a launch services agreement with Hughes. Under the terms of
this contract, Hughes is obligated to procure launch services for 12 satellite
launches, including the first launch that failed. New ICO also expects Hughes to
perform all launch management and launch operations tasks associated with
deploying the satellite constellation. Under this contract New ICO will make
payments to Hughes upon the achievement of specified milestones. New ICO also
has a contract with Lockheed Martin Commercial Launch Services for two satellite
launches and related launch services. This contract was assigned to New ICO by
Teledesic in July 2000.

     The first satellite, F1, was launched by Sea Launch on March 17, 2000.
Although this launch failed, New ICO believes that there will be no significant
adverse financial effect to its business plan as the F1 launch was adequately
insured to cover the anticipated costs of building and launching a replacement
satellite. New ICO does not expect the launch failure to delay the introduction
of its services.

     New ICO's proposed launch plan includes several launch vehicles, which will
include one or more of Atlas IIASs, Protons and Delta IIIs. Given the risks
associated with satellite launches, New ICO may experience delays resulting from
launch failures or satellite failures resulting from damage sustained during
launch. New ICO has elected to use separate launch vehicles, so as to mitigate
scheduling risk in the event of launch problems. In addition, if New ICO
experiences problems with launch scheduling, it believes that Hughes' and
Lockheed Martin's long-term relationships with the launch providers will assist
it in rescheduling launches. New ICO's ability to schedule launches will depend,
in part, on market demand for launch services during the period.

     SATELLITE INSURANCE

     Launch and in-orbit insurance protect a company from the risk of loss to
satellites and other associated costs during three specific phases: 1)
pre-launch, 2) launch and deployment, and 3) in-orbit operations. The pre-launch
phase begins when the satellite arrives at the launch site and ends when the
launch and deployment phase begins. The launch and deployment phase begins when
intentional ignition of the launch vehicle takes place and ends when the
satellite is separated from the launch vehicle. The in-orbit operations phase
begins when the satellite separates from the launch vehicle and ends as
described in each specific insurance policy.

     Under the fixed-price supply agreement with Hughes Space and Communications
International, Inc., Hughes will provide insurance coverage against satellite
risk of loss during transportation of satellites to the launch site and through
the end of the pre-launch phase. New ICO will be responsible for the risk
management strategy for the launch/deployment phase, and the in-orbit operations
phase. The first New ICO satellite launch failed, resulting in the loss of the
satellite. New ICO, however, has received the full amount of the $225 million
launch insurance proceeds. New ICO is currently reviewing its risk management
approach, and expects to be able to obtain appropriate launch and in-orbit
insurance for its satellites.

     GROUND SEGMENT

     The ICONET is designed to be a worldwide communications network consisting
of 12 ground stations and primary and backup network management centers. New ICO
has constructed ground station sites for 11 ground stations and is currently
working on an arrangement for a ground station site in China. In addition, New
ICO is considering locating a 13th ground station in Russia. New ICO expects
that some of the ICONET ground stations with interconnecting links may become
available for integration and testing in the third quarter of 2000 and that New
ICO will substantially complete deployment of the ICONET in the second quarter
of 2002.

                                       100
<PAGE>   111

     Each ground station will provide an interface between the New ICO
satellites and terrestrial networks, and will manage routing over the New ICO
network. Each ground station will have five main elements:

     - five ground-based antennas, each with associated equipment to communicate
       with the satellites;

     - both packet and circuit-switched equipment to route traffic on the ICONET
       and to interconnecting terrestrial wireline and mobile networks;

     - registers to support mobility, call and service access management;

     - platforms to provide value-added services such as voice, facsimile and
       data messaging services; and

     - general packet radio services, or GPRS equipment, which will direct
       traffic and store data and support a range of Internet protocol services.

     Each ground station will track the satellites within its range of sight
through the ground antennas and will manage traffic routing between the ground
and satellite antennas so as to maintain uninterrupted communications. In
addition to managing usage of the radio links, New ICO will depend on ground
stations, as controlled by the network management center, to coordinate and
direct the allocation of frequency spectrum and satellites in a manner
consistent with traffic and the regulatory requirements applicable in each
country. New ICO intends to operate the entire ground segment so as to provide
consistent, high quality services and to manage interconnection costs.

     New ICO will perform all signal processing on the ground within the ICONET,
which will include technology to direct calls and route data and manage the New
ICO network operations. The ICONET is being designed to be sufficiently flexible
to permit increased capacity and functionality as technology advances. This
design should enable New ICO to develop and offer new products and services
without having to physically modify the space segment.

     The ICONET switches will set up and manage calls on the New ICO network and
record service usage for billing. These switches will use computer databases,
known as network registers, to control a customer's access to our
telecommunication services and to facilitate the routing of calls to New ICO
equipment. The network registers in each earth station will store details of New
ICO phones registered to that ground station. New ICO will employ authentication
software to check the identity of users, which should significantly reduce the
potential for fraudulent use of the New ICO network. Old ICO installed and
tested switching equipment at 11 ground stations, of which 10 are fully tested.

     Old ICO installed five-antenna systems at 11 sites. All antenna systems and
associated equipment at the five of the six locations, tracking and control
sites are fully operational and ready to support the launch of New ICO's first
satellite.

     New ICO's ground stations will interconnect the ICONET with the land-based
fixed and mobile networks in the host country and, through international
switching facilities in that country, to other countries. The ground stations
will be able to transfer calls to the local land-based fixed and mobile systems.
Additionally, New ICO will seek to establish connections between the ground
stations for its exclusive network management use.

     New ICO's network management centers will monitor and control activity on
the ICONET. The overall network architecture has been designed so that many
functions can be centrally managed. The network will include both primary and
back-up network management centers in an effort to ensure a high degree of
availability.

     Old ICO entered into supply agreements for the construction and development
of the ICONET with several suppliers under an overall supply agreement with NEC.
Under this contract, the ICONET suppliers are responsible for the design,
manufacture, installation and testing of the ICONET equipment. For example, NEC
is supplying New ICO with radio frequency terminals, network management systems
and, at New ICO's option and at incremental cost, system integration services.
Hughes Network Systems is supplying satellite base station systems, which are
located at the ground stations and enable communications to and from satellites.
Ericsson Ltd. will provide mobile packet support nodes and circuit-

                                       101
<PAGE>   112

switching centers. New ICO is currently renegotiating certain aspects of its
ICONET supply contracts in order to make significant enhancements to the ICONET
in order to provide service, including packet-data services that were not
contemplated by the original design.

     INTERWORKING FUNCTIONS

     Circuit-mode Operations. New ICO plans to use the global system for mobile,
or GSM, standard as its digital communications technology platform. The GSM
standard is currently the leading digital mobile standard, and the use of this
platform should enable New ICO to deliver its services, including cellular
services, to all customers whose home network is based on this system without
the need for additional technological developments. In addition, New ICO expects
to develop the service capabilities, called interworking functions, necessary to
enable users of the New ICO network to roam across mobile networks using other
existing standards.

     Packet-mode and Internet protocol operations. New ICO expects to support
services similar to general packet radio services, or GPRS. This is an
enhancement to GSM that supports data packets, and other types of Internet
protocol service.

     SYSTEMS INTEGRATION

     To bring the New ICO network into service, New ICO will have to fully
integrate its space segment, the ICONET, including interconnection with other
fixed and mobile networks and service providers, New ICO end-user equipment and
the business operations support system. New ICO plans to carry out these
integration activities under contract with several systems integration service
providers, including its existing suppliers, and under other contracts relating
to the development of the New ICO network.

     NETWORK CAPACITY

     The effective capacity of the New ICO network will depend on a number of
factors, including:

     - the total radio frequency spectrum available to mobile satellite systems;

     - the number of systems sharing that spectrum;

     - national regulatory policies for assigning spectrum;

     - the types of New ICO user equipment developed;

     - the mix of services offered;

     - system usage patterns;

     - average call length;

     - the geographic distribution of New ICO user equipment around the world;

     - the number of operational satellites deployed; and

     - management of resources, including satellite and ground stations, and
       allocation efficiencies.

     New ICO anticipates that the New ICO network will be able to support
end-user equipment for more than 14 million end-user devices.

     Business Operations Support Systems

     New ICO's business operation and support systems and business data centers
are expected to provide the infrastructure required for customer activation,
wholesale billing, fraud detection, partner care, billing, data management and
exchange with a selected set of settlement houses, interconnection accounting
and various other management information and inventory functions. These support
systems are expected to consist of modules selected from several existing
commercial tools that New ICO is customizing to suit its

                                       102
<PAGE>   113

unique needs. New ICO believes that this architecture will enable New ICO to
readily add new functionality without affecting the performance of the rest of
the New ICO network.

     These support systems are expected to collect, price and process records of
all billable calls and other data-services generated on the New ICO network.
This system is expected to include pricing algorithms reflecting packages
offered in different markets and customers. To facilitate preparation of
end-user bills, New ICO plans to make available to service providers the
appropriate billing records of market segments through selected settlement
houses. CSC Computer Sciences Limited is responsible for the development and
integration of these support systems.

     These support systems are expected to exchange billing data in a number of
industry standard formats, directly with a selected set of data clearing and
settlement houses, which in turn are expected to communicate with the billing
systems of the service providers for data exchange and financial settlements.
New ICO expects its service providers to maintain customer data regarding
end-users and provide retail billing and care to these customers using their own
billing systems. New ICO expects to use these support systems to support
customer inquiries referred by its distributors.

     New ICO expects to enhance its ability to support retail billing and
provide customer support for customers to whom we sell directly. New ICO expects
to continue to fine-tune the system to support new service packages.

COMPETITION

     The global communications industry is highly competitive, particularly in
those segments in which New ICO intends to compete. This competition creates
risks and uncertainties, that are intensified by the continuous technological
advances that characterize the industry, regulatory developments and evolving
alliances among industry participants. While no single satellite or terrestrial
communications system currently serves all of the market segments that New ICO
plans to target, New ICO expects to face significant competition in each of
these market segments in the future.

     GLOBAL MOBILE SATELLITE SERVICE COMPETITORS

     To date there have been two low-earth-orbit global satellite service
providers, Iridium and Globalstar. Iridium ceased operating and commenced formal
liquidation proceedings in March 2000. Globalstar began introducing commercial
services in the United States in the first quarter of 2000 and is expanding its
service to other markets.

     Globalstar, which was founded by Loral Space and Communications and
Qualcomm, Inc., has launched a constellation of 48 low-earth-orbit satellites.
The Globalstar system provides mobile telephony and data transmission services
at rates of up to 9.6 kbps. The Globalstar system has been marketed primarily to
customers and industries in rural markets and in industries with broad
geographical reach, such as oil and gas, transportation and agriculture. It has
also been positioned as an extension for terrestrial cellular service.
Globalstar has stated that it may require as many as 100 ground stations to
minimize terrestrial long distance charges and to respect national boundaries.
However, it has also stated that it could provide global, land-based coverage to
virtually all inhabited areas of the world using as few as 80 ground stations.
Globalstar had 17 operational ground stations at the end of the second quarter
of 2000. It has introduced services in 39 countries, and intends to be present
in nearly 100 countries by the end of 2000. Globalstar's partners include
experienced mobile telephony network operators, who have the responsibility for,
among other things, the distribution of Globalstar's services.

     Other competitors in the global mobile satellite services industry may
include Mobile Communications Holdings, Inc., known as Ellipso, and
Constellation Communications, Inc., known as ECCO. Both of these companies are
licensed to operate mobile satellite services in the United States, but neither
has started building its system.

     Inmarsat operates a network of geostationary satellites. Due to the long
distance of geostationary satellites from earth, Inmarsat connections have a
longer delay than nongeostationary satellites, such as

                                       103
<PAGE>   114

New ICO. This delay is usually noticeable on voice calls and can adversely
affect some data connections. Also, Inmarsat service is not available to
handheld mobile phones. Inmarsat's 38 earth stations are owned and operated by
authorized telecommunications entities in the host countries. Earth stations are
the facilities that house antennas and other equipment that transmit and receive
signals between the terrestrial network infrastructure and the satellites. These
operators market Inmarsat services directly to end users or to authorized
resellers in their respective countries. The Inmarsat system is capable of
providing fixed and mobile voice and data transmission services at rates of up
to 64 Kbps. These services may be accessed through a variety of user devices,
including laptop-sized terminals and car-mounted units. Inmarsat is currently
preparing a new generation of satellites that it expects to launch starting in
2004. It expects these satellites to offer data transmission services at rates
of between 144 and 432 Kbps and to operate as an overlay network for mobile
handsets.

     In addition to the competitors and potential competitors mentioned above,
there are a number of other entities currently pursuing the necessary
authorizations for next generation global/mobile satellite services. These
include some existing competitors such as Globalstar and Inmarsat, as well as
new competitors such The Boeing Company. It is impossible to say which of these
system proposals, if any, will be deployed and when deployment may occur.

     REGIONAL GEOSTATIONARY COMPETITORS

     New ICO also expects to face competition from regional mobile satellite
service providers operating geostationary satellite systems. Because of the high
altitude of geostationary satellites, users of geostationary satellite systems
experience a perceptible signal delay. Existing regional geostationary satellite
systems currently access their satellites through subscriber equipment ranging
in size from a laptop-sized computer to a suitcase, but some of these systems
may introduce smaller handheld devices in the near future. New ICO expects these
competitors to focus on providing voice and data services in regional rural
fixed and mobile markets. Although several regional geostationary satellite
systems may form an alliance in the future to provide a form of global mobile
satellite services, New ICO currently believes it is unlikely that they will be
able to provide consistent worldwide service due to the technical constraints
inherent in their systems.

     The regional geostationary satellite providers with which New ICO may
compete include:

     - TMI Communications, Inc., which provides services in North America, South
       America and the Caribbean;

     - Motient Corporation, which provides services in North America;

     - Optus MobileSat, which provides services to the Australian region;

     - Asia Cellular Satellite, or ACeS, which is expected to cover Southeast
       Asia and which launched its Garuda 1 satellite in the first quarter of
       2000 and plans to begin offering commercial services in September of
       2000;

     - Thuraya, which is expected to cover the Middle East, North Africa,
       Eastern Europe, Central Asia and India, and which plans to launch its
       first satellite in September of 2000;

     - Euro-African Satellite Telecommunications Project, which is expected to
       cover Europe, Central Asia, the Middle East and Africa;

     - Afro-Asian Satellite Communications, or ASC, with its system Agrani,
       which is expected to cover 54 countries in the Middle East, Central Asia
       and eventually Africa; and

     - INSAT 2C, currently covering India.

     Of these providers, TMI Communications, Motient, Optus MobileSat and INSAT
2C currently offer non-handheld communications services.

                                       104
<PAGE>   115

     In addition to the competitors and potential competitors mentioned above,
there are other entities currently pursuing the necessary authorizations for
regional mobile satellite services. These include some existing competitors,
such as TMI, as well as new potential competitors such as Celsat. It is
impossible to say which of these proposed systems, if any, will be deployed and
when deployment may occur.

     TERRESTRIAL COMPETITION

     New ICO expects that its services will complement existing terrestrial
fixed and mobile services. The New ICO network likely will lack the capacity to
provide local service to large numbers of end users in urban areas, and will not
afford the same signal strength or degree of building penetration as most
terrestrial mobile services in the areas where those services are deployed. As a
result, New ICO does not currently intend to compete directly with existing
terrestrial fixed and mobile services.

     Some of the services that New ICO may offer are now available through
roaming arrangements among service providers in several countries, including
countries that use mobile standards that are not compatible with GSM. Asia
Cellular Satellite has also indicated that it will offer some form of dual-mode
satellite/terrestrial mobile service, which may include interprotocol roaming
capabilities.

     New ICO expects that terrestrial mobile services using the GSM standard
will continue to expand, including in North America. The expansion of GSM
service will provide subscribers with broad roaming capabilities using a single
phone and without the need for equipment that allows users to move between
different protocols. Audiovox Corp. and Bosch Telecom, a unit of Robert Bosch
GmbH, have recently introduced this type of service. In addition, a variety of
phone rental service providers permit persons traveling in countries with
incompatible mobile standards to rent local phones. All of these services may
compete with New ICO's satellite services to some extent.

     Industry representatives are now developing a single global standard for
third generation terrestrial mobile telephone products. If this standard gains
worldwide acceptance and roaming agreements are concluded to use it, this would
represent additional competition for New ICO's services.

     Gradual extensions of terrestrial fixed and mobile communications networks
to areas not currently served may reduce demand for New ICO's basic mobile
handheld service and other services that it is expected to provide.

     LOW-RATE DATA SERVICE COMPETITION

     Currently, two companies offer commercial mobile satellite services for
data-only applications. One of these, ORBCOMM, has obtained a license to operate
in the United States. This system is designed to provide low transmission rate
data and messaging communications at rates up to 2.4 kbps using a constellation
of up to 48 low-earth-orbit satellites. Currently, ORBCOMM has launched 35
satellites, and its coverage includes the United States, Canada, Europe, Asia,
South America and South Africa. The second entity, OmniTRACS/EutelTRACS, is a
geostationary satellite two-way mobile communications and tracking system that
provides low-rate data transmission for position reporting and other similar
services to trucking companies and other mobile and fixed site customers.

     BROADBAND COMPETITORS

     Several companies are developing new satellite systems to provide high
speed, portable data services. These broadband satellite services are expected
to address a market for customers requiring affordable, broad bandwidth on
demand virtually anywhere in the world. SkyBridge, Hughes Electronics (through
its Spaceway system), Astrolink and numerous other companies have proposed
systems, with some companies planning to commence service in the next two to
three years. These broadband systems, if successfully developed and implemented,
may provide data transmission rates ranging from 16 kbps to 10 Mbps.

                                       105
<PAGE>   116

REGULATORY

     The international regulatory framework for telecommunications services is
established by the International Telecommunication Union, a specialized agency
of the United Nations. This agency, which has 189 member states, has three
sectors:

     - radiocommunication;

     - telecommunications standardization; and

     - development.

     The International Telecommunication Union establishes relevant rules and
regulations through sector recommendations and resolutions and World
Radiocommunication Conferences. The radiocommunication sector determines the
allocation and regulation of radio frequencies for services on an international
basis. After approval by a World Radiocommunication Conference, these
regulations are incorporated in the International Telecommunication Union radio
regulations.

     A national administration in each member country decides how the radio
frequencies that the International Telecommunication Union has allocated to
particular radiocommunication services should be allocated to those services and
assigned to specific systems domestically. In addition, the provision of
telecommunications services in most countries is subject to regulatory controls
by the national governments of each country.

     A number of regional telecommunications organizations have been established
to coordinate the regulation of telecommunications within groups of countries
with common interests. The European Conference of Postal and Telecommunications
Administrations, or CEPT, the Asia Pacific Telecommunity and the Inter-American
Telecommunication Commission are examples of regional telecommunications
organizations that exist today.

     In February 1997, 69 national administrations signed the World Trade
Organization Agreement on Basic Telecommunications. The WTO agreement covers
nearly 90% of revenues for the worldwide telecommunications market and includes
provisions with respect to the mobile satellite services that we intend to
provide. One of the most significant obligations arising from the WTO agreement
is "most-favored-nation treatment, which prohibits signatories from treating
entities from other signatories less favorably than they treat entities from any
other signatory. The agreement became effective on February 5, 1998. Signatories
to the WTO agreement represent a majority of our target markets.

     The provision of New ICO's service in each country is subject to licensing
under that country's telecommunications regulations by the national regulatory
authority. The licenses will have to be negotiated separately with each country.

     SPACE SEGMENT ITU FREQUENCY COORDINATION

     The frequencies used by the space segment of the New ICO network are
coordinated under the provisions of the radio regulations of the International
Telecommunication Union. Under this coordination procedure, the United Kingdom
Radiocommunications Agency submits data on the New ICO System to the
International Telecommunication Union, which is then circulated to all member
countries for their review and comment with respect to potential interference to
existing or planned networks. The relevant requests for coordination information
for the New ICO System under these procedures for both 2 GHz mobile satellite
service links and 5 and 7 GHz mobile satellite feeder links have been published
by the International Telecommunication Union. Approximately 20 countries have
formally responded in accordance with the coordination procedures. New ICO's
frequency coordination activities will include negotiation with the individual
member countries of the International Telecommunication Union. New ICO is
currently involved in technical coordination consultations with the 20
responding countries and others through various channels at the international
and national level.

                                       106
<PAGE>   117

     GROUND SEGMENT LICENSING APPROVALS

     New ICO's ground stations use the 5 and 7 GHz bands for feeder links to the
satellites as well as at 2 GHz. Approval for use of these frequencies is being
or will be sought by New ICO or the ground station operator from the relevant
national regulatory authority. Since a gateway station may be regarded as a
telecommunications facility, authorization for its operation may be also
required in some countries. Approvals where necessary for interconnection of the
ground stations to the public wireline and mobile networks will be similarly
sought. To the extent practicable and consistent with relevant national
regulations, New ICO will directly apply for all necessary approvals or
licenses.

     NEW ICO USER EQUIPMENT

     Efforts are ongoing at the regional and global levels to establish
technical standards for phones and other user equipment to be used in various
mobile satellite systems. The International Telecommunication Union and the
European Telecommunications Standards Institute have recently adopted standards
for ground stations that are consistent with the design specifications of New
ICO's user equipment.

     LICENSING THE LAUNCH AND OPERATION OF SATELLITES

     On March 8 and 9, 2000 respectively, Old ICO obtained licenses from the
Cayman Islands and United Kingdom governments to launch and operate Old ICO's
first satellite on March 12, 2000. Similar applications will be made to these
authorities in relation to future satellite launches.

     LICENSING IN THE UNITED STATES

     On September 26, 1997, Old ICO submitted a letter of intent to the FCC
indicating Old ICO's intention, as a satellite system not licensed by the FCC,
to serve the United States and requesting access to specific satellite services
bands. The filing of a letter of intent is a procedure at the FCC under which a
satellite system that is licensed or approved by the International
Telecommunication Union notifies the FCC that it intends to provide service in
the United States in designated frequencies and orbital locations or planes. A
letter of intent essentially acts as a request for coordination and/or
reservation of frequencies and orbital locations. A letter of intent must
contain substantially identical information as is required in the license
application submitted by a U.S. entity. New ICO expects to receive a conditional
FCC approval of New ICO's letter of intent in early 2001.

     LICENSING IN EUROPE

     Old ICO initiated a filing in accordance with the process of the milestone
review committee established under the decision adopted by CEPT. Old ICO
submitted this filing to the milestone review committee through the United
Kingdom Department of Trade and Industry. On February 23, 1998, the milestone
review committee issued a satisfactory finding for Old ICO with respect to
milestones 1 through 5 inclusive. These include submission of International
Telecommunication Union advanced publication and co-ordination requests; binding
agreement with the satellite manufacturer; completion of critical design review;
satellite launch agreement; and binding agreement for the construction of
gateway earth station which will allow service within CEPT countries. The other
three milestones are: launch of satellite; complete International
Telecommunication Union frequency co-ordination; and provision of services
within CEPT. New ICO's compliance with the CEPT milestones will facilitate the
national licensing of New ICO's mobile satellite services in each CEPT country
in accordance with relevant national regulations. Global mobile personal
communications services refers to satellite-based telephony services such as
those provided by GlobalStar and which New ICO expects to provide.

     LICENSING IN OTHER COUNTRIES

     Old ICO has obtained relevant approvals in the United Kingdom and New
Zealand.

                                       107
<PAGE>   118

     To the extent practicable and consistent with relevant national
regulations, New ICO will directly apply for all such approvals or licenses for
provision of New ICO's mobile satellite services and national access to specific
spectrum.

     RELOCATION OF EXISTING USERS

     To the extent the New ICO system cannot share frequencies with existing
terrestrial radio system users within a specific spectrum or otherwise reduce
the interference to or from such systems, users of those systems must be
relocated to other portions of the spectrum. New ICO has consistently advocated
to national regulators that this relocation process should not include the
requirement to compensate existing users for relocation. However, in some
countries, including the United States, the present policy is to require mobile
satellite services operators such as New ICO to compensate incumbent users for
their relocation where sharing with the New ICO system is not feasible. New ICO
will continue to urge the relevant regulatory bodies to adopt more favorable
policies to avoid altogether or substantially reduce the requirement for payment
of relocation costs in order to facilitate the development and provision of new
satellite services.

     NATIONAL SOVEREIGNTY AND SECURITY

     In order to provide communications services on a global basis, New ICO will
be required to comply with national sovereignty and security regulations in most
countries. These security provisions vary widely from country to country and
include the following.

     Assisting Law Enforcement Authorities. Generally, communications networks
operate under national regulations that require service providers to assist law
enforcement and security agencies. These regulations typically include
requirements for national routing and for search and legal interception, which
involves providing call information to police relating to persons or
organizations subject to security or criminal investigations, surveillance or
prosecutions. Mobile satellite services represent a new environment for
interception activities for which there is little precedent. However, New ICO
expects to be required to provide details of its compliance with these national
laws.

     It is also expected that, in conjunction with our service providers, New
ICO may be asked to provide interception assistance in several jurisdictions
simultaneously. New ICO will need to ensure that by meeting legal obligations in
one jurisdiction, it does not place itself in jeopardy with respect to privacy
or illegal interception laws in another jurisdiction.

     New ICO may not be able to satisfy all the interception requirements of
each country. In addition, the emergence of governmental or political concerns
could impair New ICO's ability to obtain or maintain licenses or continue to
offer services.

     Electronics Surveillance Laws. The U.S. Congress enacted the Communications
Assistance for Law Enforcement Act of 1994 on October 25, 1994. This law
requires that telecommunications carriers deploy equipment, facilities and
services that meet certain electronic surveillance requirements identified in
the statute. A civil penalty of up to $10,000 per day may be imposed upon a
telecommunications carrier, or a manufacturer of telecommunications transmission
or switching equipment, for noncompliance. Because an industry safe harbor
standard has not been developed identifying the capability requirements for
satellite systems and because the capacity requirements have not been determined
for the New ICO network, New ICO cannot be certain as to the scope of the
wiretap capabilities and capacity that ultimately may be required for New ICO
network by this law. Nonetheless, satellite service providers are required to be
in compliance with the capability requirements imposed by Section 103 of this
law regardless of the existence of an industry standard. On September 11, 1998,
the FCC extended the deadline for compliance with the requirements of this law
to June 30, 2000. On March 15, 1999, the FCC adopted rules requiring
telecommunications carriers to establish policies and procedures to ensure the
supervision of those officers and employees charged with implementing the
provisions of this law, and to file such policies and procedures with the FCC
within 90 days of the effective date of the new rules.

                                       108
<PAGE>   119

     In addition to U.S. requirements, other countries may impose surveillance
requirements applicable to the New ICO network as well.

     National Sovereignty. At present, certain countries require calls that
originate and/or terminate in that country to be routed through the terrestrial
fixed or mobile networks of that country. Mobile satellite services such as New
ICO's, however, are able to provide telecommunications services to end-users
without reference to the national networks. At the present time these national
sovereignty requirements are not clear, but New ICO expects to address these
issues through the national approval process.

     Export Control of Encryption Software, Hardware and Technology. New ICO
will protect the privacy of transmissions on the New ICO network by using
customized versions of security encryption systems for systems using the GSM
standard. These security encryption systems will encode signals for transmission
on the route between a phone and a ground station. New ICO has obtained an open
individual export license from the United Kingdom Department of Trade and
Industry in order to export these encryption systems to suppliers and
manufacturers.

     Because New ICO employs some U.S.-origin technology in its encryption
systems or products using those systems, re-export of that technology is
regulated by the U.S. government and may require a license or other
authorization.

     In addition, many other countries regulate the export, re-export and import
of cryptography. The responsibility for subsequent re-export or transfer of New
ICO's products with embedded encryption systems or intended to be used with
encryption systems from the country of manufacture rests with the
manufacturers/exporters of New ICO user equipment and related products.

     Operational Control of Encryption. Some countries have regulations
prohibiting or imposing restrictions on radio-encryption. New ICO may be
required to negotiate an acceptable regime of encryption-control, possibly based
on position determination. New ICO may also be required to make compliance
filings with individual jurisdictions in respect of encryption controls.

     UNITED STATES INTERNATIONAL TRAFFIC IN ARMS REGULATIONS; EXPORT
ADMINISTRATION ACT

     The U.S. International Traffic in Arms Regulations under the U.S. Arms
Export Control Act authorizes the President of the United States to control the
export and import of articles and services that can be used in the production of
arms. Among other things, these regulations, which are administered by the
Office of Defense Trade Controls of the U.S. Department of State, limit the
ability to export certain articles and related technical data to certain
nations. The scope of these regulations is broad and extends to some spacecraft,
including some satellites. Some information involved in the performance of New
ICO's operations is likely to fall within the scope of these regulations and, as
a result, require a license prior to export or re-export.

     The United States has on occasion imposed sanctions against certain
countries under the Arms Export Control Act and the Nuclear Proliferation Act,
most recently against India and Pakistan for conducting nuclear tests. These
sanctions may restrict the export or re-export of some of New ICO's technologies
or equipment. In particular, the sanctions may restrict New ICO's ability to
make full use of its ground station in India for tracking, location and control
and related operations. New ICO is considering ways to address these
restrictions.

     The United States Export Administration Regulations control the export and
re-export of sensitive technology and commodities from the United States, and,
in certain circumstances, of sensitive U.S.-origin technology and commodities
even if located abroad. These regulations may prohibit or limit export and
re-export of certain telecommunications equipment and related technology which
are not subject to the International Traffic in Arms Regulations. A license or
other authority from the Department of Commerce is required before controlled
items may be exported or re-exported to certain destinations.

     Hughes has obtained substantially all of the U.S. export approvals
necessary for the first 11 New ICO satellite launches. In addition, most of New
ICO's location and control equipment has been exported

                                       109
<PAGE>   120

under U.S. export license exemptions. The export of ICONET hardware and software
from the United States is an ongoing process and Hughes Network Systems is
responsible for obtaining export licenses as and when they are necessary.

     FOREIGN ASSETS CONTROL REGULATIONS

     The U.S. Department of Treasury's Office of Foreign Assets Control
administers regulations prohibiting certain financial and commercial
transactions by U.S. persons that involve certain foreign countries, including
Cuba and Libya, or which involve entities from such countries. These
restrictions are enacted pursuant to the Trading With the Enemy Act and the
International Emergency Economic Powers Act, and apply to both U.S.
corporations, including their controlled affiliates and U.S. nationals. As a
result, no U.S. corporation, controlled affiliate of that U.S. corporation or
U.S. nationals, including New ICO employees who are U.S. nationals, may
participate in prohibited transactions with those countries. These regulations
also may place restrictions on the ability of U.S. companies, including New
ICO's United States service providers, to provide equipment or other services to
New ICO in connection with transactions involving the above-mentioned countries.

     In addition, the Cuban Liberty and Democratic Solidarity Act of 1996, also
known as the Helms-Burton Act, creates a federal cause of action against
companies that traffic in property that has been expropriated by the Cuban
government. This law allows a U.S. national whose property was confiscated to
file an action seeking damages against the person trafficking in this type of
property. President Clinton has exercised his power under this law to delay
implementation of these provisions. He must renew his decision every six months
in order to prevent these provisions from taking effect.

     This law also denies U.S. visas to any corporate officer, principal or
controlling shareholder of an entity which traffics in expropriated property, as
well as the spouse, minor child or agent of such person. The provisions of this
law could apply if New ICO were to conduct activities involving expropriated
property, and thus could subject New ICO to liability in the United States or
restrict the ability of its senior management to travel to the United States.

INTELLECTUAL PROPERTY

     "ICO" is a registered trademark. New ICO also is applying for trademark
protection of secondary marks such as "ICOroam" and "ICONET." In addition, New
ICO uses various other product names, trade names and trademarks.

     Internet-in-the-Sky(R) is a registered service mark of Teledesic. New ICO
has the right to use this service mark under a revocable, non-exclusive license
agreement with Teledesic.

     In December 1997, Old ICO settled an intellectual property dispute with
TRW. This dispute related to a claim of alleged patent infringement regarding
several aspects of the New ICO network, principally related to the location of
telecommunications satellites in medium-earth-orbit. To settle the dispute, Old
ICO and TRW agreed to remove TRW's FCC license for its Odyssey project, which
New ICO had expected to be a competitive system, and Old ICO and TRW granted
each other non-exclusive, royalty free, worldwide and perpetual rights to their
patents and patent applications filed before January 7, 2005. In addition, Old
ICO and TRW each agreed to use the other's patents and patent applications with
respect to designated telecommunications systems.

     Other than as discussed elsewhere in this document, New ICO is not aware of
any intellectual property rights held by third parties, or which it must obtain
from third parties, that would prevent successful deployment of the New ICO
network. In this highly technical industry, however, New ICO expects that
intellectual property issues may arise from time to time as it develops and
operates the New ICO network. In these cases, New ICO may have to secure
licenses or other appropriate rights to use contested intellectual property.
There are no material intellectual property claims pending or threatened against
New ICO.

                                       110
<PAGE>   121

PROPERTY

     New ICO leases 46,400 square feet of office space at one location in
London, England. The leases covering this space expire between June 2000 and
March 2012. New ICO assumed all of these leases.

     Through ICO Global Communications Holdings BV, New ICO expects to maintain
long-term contracts with its ground station operators for access to ground
station sites. In some instances, New ICO will have the right to retain access
to its ground station sites indefinitely, subject to rental payments, even if
the relevant ground station agreement is terminated.

     New ICO also leases 27,800 square feet of office space at eight regional
locations outside the United Kingdom on leases expiring between October 2000 and
December 2007.

     ICO Properties Limited, a Bermudan company, owns a 31,000 square foot
freehold facility near London. This site is expected to serve as New ICO's
primary satellite control center and network management center. ICO Properties
Limited leases this site to ICO Services Limited, an English company, under a
lease that expires on February 17, 2023.

EMPLOYEES

     As of August 7, 2000, New ICO had 240 employees, 171 of which were based in
the United Kingdom and 69 of which were based elsewhere.

                                       111
<PAGE>   122

                             BUSINESS OF TELEDESIC

OVERVIEW

     Teledesic is a development stage company incorporated in June 1990 to
develop and build a satellite system to enable affordable fixed broadband access
services at speeds up to hundreds of megabits per second to customers anywhere
in the world.

     Teledesic expects its network to be characterized primarily by two
qualities: low costs and flexibility. Teledesic expects the cost of its services
to be lower than other satellite systems and to be comparable in cost and
superior in quality to terrestrial providers in non-urban and developing areas.
This expected low cost is based on the fact that the Teledesic network will have
much greater capacity than other satellite systems to handle millions of
end-users simultaneously. Spreading its costs over millions of end-users should
result in lower costs per megabyte.

     Capacity is also expected to provide significant flexibility to the
Teledesic network. Because of the capacity of the network, Teledesic expects to
be able to change the mix of products and services more easily and to initiate
changes quicker.

     The system Teledesic intends to deploy will be a global network comprised
of non-geostationary satellites and terrestrial infrastructure. Teledesic
expects to begin deployment in 2004 and offer commercial broadband services by
2005.

     Teledesic has been granted first priority in 1000 MHz of spectrum -- far
more than has been allocated to other commercial satellite systems. Teledesic
believes that this amount of spectrum provides a significant competitive
advantage over competing satellite systems by allowing higher bandwidth services
to be offered to a greater number of customers. Additionally, the global
priority designation ensures that no other satellite system may use Teledesic's
spectrum without first conclusively demonstrating that it will not interfere
with Teledesic services.

     The Teledesic network will be designed to provide broadband access services
from a fixed, rather than mobile, location. Broadband services provide the user
with access to the Internet, as well as the user's intranet or extranet. Because
of the inherent flexibility of the Teledesic network, Teledesic's expects to
enable a wide variety of services to be tailored to the needs of customers in
developed and developing countries around the world. Teledesic expects to
provide:

     - non-corporate users with direct, high-speed high quality access directly
       to the Internet;

     - medium and large enterprises, governmental and non-profit organizations
       with high-speed and high-quality extension of terrestrial access networks
       for the Internet as well as intranets and extranets;

     - high-speed access to the Internet and intranets and extranets through
       existing mobile phones, personal digital assistants and laptops through a
       wireless connection to a fixed terminal placed on the outside of a
       building with an in-building range of up to 100 meters.

     In developed countries, Teledesic believes that by 2010 the need for
broadband access service will be nearly as pervasive as the need for basic
telephone services today. All types of customers, from residential users to
large multinational corporations, will depend on broadband services for their
day-to-day activities. Teledesic anticipates that a wide variety of access
technologies will be available including digital subscriber line, cable modems,
broadband wireless and fiber optic cable. The ability of any specific broadband
access technology to penetrate a particular market and maintain market share
will depend on two critical factors: price and quality of service. As a result,
Teledesic intends to provide broadband access services priced competitively with
alternative technologies, especially in suburban regions where terrestrial
services may be of variable quality or unavailable.

     In developing countries, Teledesic expects to offer the opportunity to
deliver broadband services anywhere in the world at a price and quality of
service comparable to terrestrial access technologies available in nations with
the most advanced communications infrastructure.

                                       112
<PAGE>   123

     Teledesic believes it will be the only global broadband satellite-based
technology that can compete with terrestrial systems in some suburban and urban
markets. While Teledesic considers that a significant market exists in rural
regions where satellite will be the only available broadband solution, Teledesic
believes rural markets may not provide a sufficiently profitable business over
the long-term. Rather than rely on demand solely from rural markets, Teledesic
plans to capture a large and substantial market in other areas, such as in
suburban areas of the developed world. Given its expected combination of
capacity, low relative cost per megabyte, quality and coverage, Teledesic
believes it will be well-positioned to not only capture a significant market
share in rural broadband markets, but to also compete effectively in some of
these more densely populated areas around the world.

     Teledesic also expects to build significantly on New ICO's products and
services and the ICONET infrastructure. Together, New ICO and Teledesic intend
to provide a continuous spectrum of products. New ICO's products and services
will focus primarily on mobile customers with relatively low data traffic
requirements. Teledesic, on the other hand, will focus primarily on fixed
customers with high data traffic requirements. Teledesic will use the
distribution channels and a customer base that New ICO will establish.
Similarly, some of New ICO's customers will migrate to Teledesic's products and
services, thereby freeing capacity on the New ICO network for additional
customers. Teledesic plans to use and expand the ICONET terrestrial network
infrastructure. As demand for Teledesic services grows, Teledesic plans to work
with New ICO to add additional capacity to ICONET when and where appropriate.

STRATEGY

     Teledesic's objective is to be a leading provider of affordable,
high-quality broadband satellite services that are comparable to services
provided through digital subscriber lines and fiber optic cable, but also are
available virtually anywhere in the world. The key components of Teledesic's
strategy include:

     - Deliver high-bandwidth, low cost per megabyte services anywhere in the
       world. Using the 1,000 MHz of spectrum allocated on a priority basis to
       Teledesic, Teledesic expects to design and deploy a global satellite
       network capable of transmitting tens of billions of bits per second. When
       this high capacity is coupled with the anticipated cost advantages of its
       satellite constellation and using New ICO's existing ICONET ground
       infrastructure, Teledesic expects to be able to deliver services that are
       competitive with other satellite and some terrestrial broadband access
       services.

     - Penetrate suburban markets in developed countries and suburban and urban
       markets in developing countries where we can compete effectively. In
       rural regions of developed and developing countries, Teledesic expects
       satellite operators to be the primary means of providing broadband access
       services because the low density of users does not justify the deployment
       of terrestrial broadband services. In urban and suburban regions of
       developed countries, terrestrial networks are likely to be the primary
       means of broadband access. Nonetheless, Teledesic believes that the
       deployment of affordable, high-quality terrestrial services such as
       digital subscriber line will vary widely in suburban areas because of the
       variability of population density and the inconsistent quality of
       existing networks. Because of its anticipated low cost per megabyte,
       Teledesic intends to compete on price and quality of service directly
       with terrestrial services in these suburban markets. In developing
       countries, where the introduction of terrestrial broadband service is
       expected to be slower than in the developed world, Teledesic believes it
       can penetrate even further into suburban and possibly urban markets.

     - Deliver a consistently high quality of service. Teledesic intends to
provide services with some of the same essential characteristics as terrestrial
broadband services:

       - high-bandwidth channels;

       - low error rate; and

       - low signal delay.

                                       113
<PAGE>   124

     The Teledesic network is being designed to provide seamless compatibility
with existing network hardware and software; the customer need not know that the
connection is provided through a satellite network. Teledesic also intends to
provide multiple levels of service quality, from best efforts to guaranteed, to
meet the needs of the end users' applications and ensure compatibility with
other networks such as the Internet and enterprise networks.

     - Take advantage of New ICO's direct and indirect distribution channels. By
       2005, the anticipated service launch of Teledesic's broadband system,
       Teledesic expects New ICO to have well-established indirect and direct
       sales channels. Teledesic will build on the relationships that New ICO
       establishes with key markets, such as government or the oil and gas
       industry, and on the distribution channels established with
       telecommunications companies, equipment manufacturers and others.
       Teledesic also expects some of New ICO's customers to move to Teledesic's
       products, which are expected to offer significantly greater bandwidth at
       lower prices.

     - Provide low-cost, easy-to-install user equipment. Teledesic is working
       with major manufacturers to develop end-user equipment for Teledesic's
       services. For its services comparable to fiber-optic cable, Teledesic has
       initial designs that employ a mechanically steered antenna system. For
       its other services, Teledesic is consulting with manufacturers to develop
       a low profile, phased-array or mechanically steered antenna that would be
       smaller and more aesthetically pleasing than today's direct-to-home
       satellite dishes. Unlike a common curved dish antenna, a phased-array
       antenna uses a pattern of grooves or holes on a flat surface to collect
       the signal. The Teledesic user equipment is expected not to require the
       precise pointing typical of direct-to-home satellite TV dishes and, as a
       result, installation is expected to be quick and easy.

TARGET MARKETS

     Teledesic plans to target the following market segments:

     - Residential and small office/home office users: A growing number of homes
       and single-site businesses require affordable high-speed network
       connections for educational and entertainment applications and
       work-related activities. Teledesic expects to be able to provide an
       appealing service to this customer segment with the combination of
       compact, reasonably priced end-user equipment and high-quality,
       high-speed Internet access. A typical customer in this segment is likely
       to be either a residential Internet enthusiast or someone who works from
       home and who does not have satisfactory access to a terrestrial
       technology.

     - Small businesses: Until recently, small businesses have tended to trail
       the corporate networking market. They are now becoming an increasingly
       important market sector as network solutions become more affordable. A
       growing number of sophisticated small business customers in the developed
       and developing worlds require high-speed Internet access as well as
       effective links between their sites and key customers and suppliers.
       Small businesses represent a broad range of industries and are generally
       characterized by one to three sites, all of which potentially require
       connectivity to each other and to the Internet.

     - Medium and large enterprises: Medium and large enterprises, such as
       national and multinational corporations, typically have a number of sites
       that require a wide range of corporate applications and information
       services throughout their organizations and beyond. The number of sites
       at medium and large enterprises range from a few sites in the case of a
       regional medium-sized enterprise to hundreds of sites spread across
       multiple continents in the case of a large multinational corporation.
       While most medium and large sites are likely to be well served by
       terrestrial technologies, many smaller sites are beyond the reach of
       terrestrial broadband services. Thus, smaller sites that are part of
       medium and large enterprises are a key Teledesic target market because of
       the increasing need to connect these sites to the rest of the
       organization via through reliable, high-speed connections. Moreover,
       service providers, such as Teledesic, can create solutions that are
       designed for specific industries, which can then be tailored to offer a
       variety of services to medium and large enterprises.

                                       114
<PAGE>   125

     - Government and public sector organizations: In both the developed and
       developing worlds, public sector organizations have a growing need to
       interconnect their sites with broadband links and to have access to the
       Internet and other external networks, at high data transmission rates.
       Many of these organizations have sites in remote locations for which
       affordable, quality network solutions are not available. Additionally, in
       developing countries there continues to be a pressing need for basic, but
       high-quality, telephony service. Teledesic's expected low price per unit
       of capacity should allow its services to be deployed in rural and
       suburban regions at lower cost compared with comparable terrestrial and
       other satellite infrastructure options.

PRODUCTS AND SERVICES

     Teledesic plans to provide three core products and services that can be
scaled to suit the price, availability and data capacity needs of its target
customers, and at service launch, Teledesic expects to offer the following
products and services:

<TABLE>
<CAPTION>
                                                  PRODUCTS AND SERVICES
                        -------------------------------------------------------------------------
                               DSL-LIKE                FIBER-LIKE           BROADBAND REPEATER
                        -----------------------  -----------------------  -----------------------
<S>                     <C>                      <C>                      <C>
PRINCIPAL APPLICATIONS  Two-way, high-speed      Two-way, high-speed      Local wireless access
                        Internet access          Internet/intranet/extranet for cell phones,
                                                 access                   personal digital
                                                                          assistants and other
                                                                          mobile users where
                                                                          wide-band
                                                                          third-generation
                                                                          terrestrial services
                                                                          and in-building
                                                                          coverage is not yet
                                                                          available

PERFORMANCE             256 kbps - 2 Mbps on     10 - 50 Mbps on the      Up to 256 kbps on the
                        the uplink and up to a   uplink and up to a       uplink and up to a
                        maximum of about 100     maximum of about 100     maximum of
                        Mbps on the downlink     Mbps on the downlink     approximately 10 Mbps
                                                                          on the downlink

TARGET MARKETS          Residential, small       Medium to large          Medium to large
                        office/ home office and  enterprises, government  enterprises, government
                        small enterprises in     and non-profit sites in  and non-profit sites in
                        non-urban regions        rural and remote         non-urban regions.
                                                 regions of developed
                                                 countries and all
                                                 regions of developing
                                                 countries
</TABLE>

     - The DSL-like product. The DSL-like product is for residential, small
       office/home office and small enterprise users who need affordable,
       high-quality Internet access. The end-user equipment communicates
       directly with the satellites through a low profile, phased-array antenna
       which electronically enables the transmission of radio communication and
       is smaller than current direct-home satellite TV receiving dishes. In the
       event this phased array approach is not ready for service launch in 2005,
       other reliable, low-profile mechanically-steered designs that
       mechanically point antennas to a satellite are also being pursued. User
       equipment will be designed for easy installment by the user without
       demanding the precise pointing required to install direct-home satellite
       TV dishes. The indoor portion of the user equipment includes options for
       both wired and wireless connection to a personal computer, router or
       other network devices. Variants of the DSL-like product could be produced
       to support small maritime, aeronautical and other markets where
       portability is a desired feature.

     - The fiber-like product. The fiber-like product is intended to fulfill the
       needs of customers with very high capacity requirements and for whom the
       quality of service provided by optical fiber, such as very high
       availability and low delay, is very important. To meet their needs,
       Teledesic intends to develop a compact user equipment design that employs
       a mechanically steered antenna system. Technology advancements may enable
       a phased-array antenna to be introduced at a later date.

                                       115
<PAGE>   126

       Customers are likely to include medium to large enterprises, government
       and non-profit sites located in non-urban regions where terrestrial
       services are not available or are of inadequate quality.

     - The broadband repeater product. The broadband repeater product is
       intended to have an external mounted satellite antenna that is connected
       by cable to an indoor device that communicates with end-user equipment
       through a wireless connection. Thus, any cell phone, personal digital
       assistant, laptop or other mobile device equipped with a modem could
       access the Internet or intranet at high-speed and inside buildings at an
       expected range of 100 meters. This product would be a natural evolution
       of some of the products that are expected to be offered by New ICO.
       Teledesic views this product as an ideal solution for deploying third
       generation-type cellular services in remote parts of the world. Another
       potential market for this product are governments seeking to meet basic
       telephony targets, such as the deployment of payphones in rural areas.
       The simple installation, portability, and low price per minute charges
       anticipated to be provided by the repeaters would offer an attractive
       alternative to most other technologies.

     In addition to these core products, Teledesic expects to use the bandwidth
available to it for a wide range of other applications, such as video,
aeronautical and maritime communications, and others. The flexibility of the
Teledesic network, coupled with the anticipated low unit cost of Teledesic
capacity, provides the opportunity to create a portfolio of services tailored to
each customer segment of the Teledesic network.

THE TELEDESIC NETWORK

  NETWORK CONCEPT

     Teledesic holds a license from the FCC to build, launch and operate a
satellite communication system consisting of 288 satellites operating in a
low-earth-orbit. The Teledesic and New ICO mergers however present the
opportunity to take advantage of significant synergy between the two companies
and their networks. Teledesic's broadband fixed-site service is expected to
complement New ICO's services. Teledesic also expects to offer some of New ICO's
customers an efficient way to access more services, higher data transmission
rates and much greater system capacity. Both networks may also benefit by
sharing some of the ground infrastructure and operational costs.

     Teledesic is evaluating several network design concepts that meet most of
the service and performance goals of its original network design while taking
advantage of potential synergies with New ICO. Described below are some of the
significant characteristics of this design concept as described below.

  SERVICE AND PERFORMANCE SUMMARY

     The Teledesic network is expected to be a high-quality global broadband
wireless communication system that supports a wide range of services,
applications and user data rates. Teledesic is designing the network to
efficiently serve large numbers of users with varying communication needs, and
who demand the instant response of a always-on connection and to provide
efficient transport of Internet protocol traffic.

     Teledesic expects its end-user equipment to support data transmission rates
between hundreds of kilobits per second to tens of megabits per second from the
end-user to the network, and peak data rates of more than one hundred megabits
per second from the network to the user. One-way transmission delay from user
equipment through a satellite and to a ground station is expected to be
approximately 70 milliseconds, compared to 250 milliseconds for geostationary
satellite communication systems. This difference in transmission delay is
noticeable to the typical user, and Teledesic believes a system with lower
transmission delay is more appealing to most users.

                                       116
<PAGE>   127

     The Teledesic network will consist of three main segments: the end-user
equipment, the terrestrial infrastructure, and the space segment.

                        [TELEDESIC NETWORK DIAGRAM]<QC>

     The space segment relays data communication packets and control information
between the end-user equipment and the terrestrial infrastructure. The end-user
equipment performs the interworking between the air interface and the space
segment. The terrestrial infrastructure provides the interconnection with other
networks such as the Internet and other service provider networks, as well as
supporting network and constellation management and control functions.

  Space Segment

     The space segment will be comprised of a constellation of satellites
orbiting in non-geostationary orbit. A non-geostationary orbit means that the
satellite moves relative to the earth and is not always in the same position in
the sky relative to the end user. The constellation characteristics include:

     - high end user elevation angles;

     - multiple satellites in view of the end user; and

     - the ability to increase the size of the constellation when additional
       capacity is required.

     The satellites in the constellation provide the data communication paths
between terrestrial network infrastructure and the user equipment in their
footprint. All satellite communication links will operate in the portion of the
Ka band designated for non-geostationary orbit fixed satellite services.

     The satellites and their associated communication footprints will be in
continuous slow motion with respect to the earth's surface. The constellation
design is intended to ensure that the regions of the earth lying between 70
degrees north and 70 degrees south will always be within the footprint of at
least one satellite. Regions above 70 degrees north latitude and 70 degrees
south latitude will have more limited coverage. As a user equipment or ground
station leaves the footprint of one satellite, it will be handed off, without
communication interruption, to another satellite that has an overlapping
footprint. Teledesic is designing its ground stations to control allocation of
capacity of the system in response to usage patterns to better ensure that
end-users will always be able to make a connection.
                                       117
<PAGE>   128

  End-User Equipment

     Broadband communication systems such as Teledesic's require that the end
users have an unobstructed signal path to the satellite and have antennas that
are large enough to support reliable communication at reasonable power levels.
Teledesic's antennas will typically be mounted in a location, such as the top of
a building, where they have relatively unobstructed views above a certain
elevation angle, typically 30 to 40 degrees. The high elevation angles and
multiple satellites in view of end-user equipment under the Teledesic network
design will permit a great amount of siting flexibility. Teledesic also expects
to provide its services through transportable maritime and aeronautical
terminals. Because the Teledesic repeater product is expected to use the same
wireless connections as some of New ICO's products, New ICO customers and
service providers will be able to move easily onto the Teledesic network. The
Teledesic network, however, is not being designed to support hand-held
terminals.

     The size and configuration of the antenna will vary with user requirements,
such as availability of service and maximum required data rates. If successfully
developed, Teledesic anticipates that a small antenna will be economically and
aesthetically attractive for the small office/home office and consumer
applications. Mechanically steered antennas will probably be the most
cost-effective solution for the more demanding enterprise customers, at least in
the early years of service.

  Ground Segment

     The Teledesic ground segment consists of six major components:

     - network operations center;

     - satellite operations center;

     - business operations support system;

     - gateways;

     - ground stations; and

     - terrestrial network.

     The primary and secondary network operations centers are the hub of
activity for network management, customer service, and resource planning. Each
of the network operations centers will be fully capable of maintaining
operations for the Teledesic service. The primary and secondary satellite
operations centers will manage the Teledesic constellation and the health of
each Teledesic satellite. Appropriate telemetry data will be shared with the
network operations centers to ensure effective use of satellite resources to
support high-quality customer communications services.

     Teledesic plans to deploy at least one gateway in each of Europe, Africa,
South America, Australia, Asia and North America. Gateways are routing equipment
that provide access to the service provider network infrastructure. The gateways
are also responsible for the near real-time management and allocation of
regional Teledesic resources. Ground stations are the link between the space
segment and the terrestrial network gateways. The deployment of ground stations
is guided by two factors: coverage and capacity. Teledesic will initially deploy
the ground stations necessary to provide full global coverage and will add
additional ground stations as demand for Teledesic services increases. The
terrestrial network provides a high-speed backbone infrastructure between
Teledesic's terrestrial components and provides access to the service providers'
infrastructure.

     The design of the ground segment is expected to allow Teledesic to deploy
ground segment equipment infrastructure as demand for the service increases. The
architecture is similar to that of New ICO's network, and Teledesic intends to
take advantage of the similarity by sharing some of the facilities and
operations.

                                       118
<PAGE>   129

COMPETITION

     Teledesic's strategy is to compete for market share in rural areas of
developed countries where the density of users and the need for services do not
justify the deployment of terrestrial broadband services. Teledesic also plans
to compete in developing economies and the suburban areas of developed economies
where the quality and reach of affordable terrestrial broadband services varies.
In addition to filling the gaps in existing broadband coverage, by taking
advantage of its competitive pricing, the scope of the coverage of its
satellites and the reliability of its network connections, Teledesic expects to
attract customers away from alternative technologies and retain them over the
long term.

     The following table provides a list of potential competitors. It is also
possible that new companies and technologies may emerge in the future that could
compete with Teledesic.

  Global satellite services

     Teledesic expects to compete with the planned global broadband satellite
services expected to be offered by Hughes/Spaceway, Astrolink, Intelsat,
Loral/Cyberstar and SkyBridge. Of these, only Astrolink has publicly announced
plans to build a network of geostationary satellites. Astrolink, which is backed
by Lockheed Martin, TRW, Nuova Telespazio and Liberty Media, has stated its
intent to have its global service operational in late 2003 or early 2004.

     Spaceway, which is backed by Hughes, has publicly announced plans to build
the portion of its proposed global system located in the United States and
claims to be fully financed through to the start of services in 2003. Intelsat
has expressed interest in building a global system of Ka band satellites
sometime around 2004 or 2005. CyberStar, which is backed by Loral Space and
Communications, is currently using existing Ku band satellites to multicast
Internet to various sites in the United States. SkyBridge, which is backed by a
number of multinational corporations, including Alcatel, Loral Space and
Communications, Mitsubishi Electric, Sharp, and Toshiba, publicly announced
plans to deploy a non-geostationary constellation of up to 80 satellites and to
be operational by 2003.

     All of these systems plan to provide high-speed, bandwidth-on-demand
services to the same markets targeted by Teledesic. Bandwidth-on-demand means
the ability to instantly allocate bandwidth in response to demand by end-users.
Teledesic believes it has a number of key advantages, including:

     - Lower cost per megabyte: Teledesic believes its system design will allow
       it to achieve a price per megabyte a factor of two or three times better
       than its competitors. Thus, for the same amount spent by a customer per
       year, Teledesic expects to deliver at least twice as much capacity as
       these competitors;

     - Small, easy-to-install user equipment: Teledesic's DSL-like product is
       expected to use an antenna that is expected to be smaller than those of
       its competitors and is intended to be far easier to install than those of
       our geostationary satellite competitors, which may require professional
       installation to ensure correct alignment to a specific satellite.
       Teledesic's antenna is not being designed to require such precise
       positioning or mounting.

     - Low delay: The Teledesic network design is expected to result in
       significantly less signal delay compared with geostationary satellites.
       This means that the Teledesic network is better suited for voice and
       interactive applications where signal delays will become increasingly
       important.

     - Global coverage: The Teledesic network design provides essentially global
       coverage from the first day of service. Many of Teledesic's competitors
       cannot offer global services but, instead, intend to provide only
       regional coverage and very limited coverage over the oceans and
       developing countries.

     - High elevation angles: The Teledesic network design is expected to
       provide for at least one satellite to be in view at all times at least
       30-40 degrees above the horizon. By contrast many of Teledesic's
       competitors must work to elevation angles as low as 15 degrees or less,
       which makes it more likely that their signal will be blocked by trees,
       buildings or other obstructions. Likewise, geostationary satellite-based
       services are problematic for users who live in latitudes above 50 degrees
       north and

                                       119
<PAGE>   130

       south because geostationary satellites are stationed over the equator.
       Accordingly, users in far northern and far southern latitudes need larger
       end-user equipment at lower elevation angles.

  Regional geostationary broadband satellite services

     A wide variety of regional geostationary broadband satellite access
services have emerged or are expected to emerge in the next few years.
Teledesic's primary advantages are global coverage and the use of
non-geostationary rather than geostationary satellites.

     DirecPC, which is backed by Hughes Network Systems, was the first widely
deployed broadband satellite access service available to residential and
enterprise users and is available in the United States, Canada, Europe, and
other countries. Internet-via-the-Sky, which is backed by the Internet service
provider Europe On-Line, launched services in late 1999 aimed at residential
users. Both DirecPC and Internet-via-the-Sky use direct broadcast satellite to
receive data and require a phone line to send data. For Internet access, DirecPC
is limited to a downlink speed of up to 400 kbps and Internet-via-the-Sky is
limited to approximately 128 kbps.

     In late 2000, the first two-way broadband satellite access services are
expected to become available. The Gilat2Home service, which is backed by Gilat,
Microsoft and EchoStar, will begin services in the United States and will take
advantage of existing Ku band satellites. Users of this service will require a
large elliptical antenna dish approximately 35 inches x 24 inches in size.
Gilat2Home targets residential users with services priced competitively to DSL
services. The stated performance is about 10 times better than a 56 kbps dial
modem for receiving data and twice as fast for sending data. DirecWay Services,
which is a precursor to Spaceway and is expected to offer services comparable to
Gilat2Home, is expected to begin service in late 2000.

     Of the new Ka band systems, SES-Astra, Eutelsat, Koreasat, Optus, iSky,
SuperBird, and Telesat either have launched satellites or are reported to be
fully committed to launching satellites by 2002. iSky, which is backed by
EchoStar, Liberty Media, Kleiner Perkins Caufield & Byers, and Space Systems/
Loral, expects to commence cable modem-like services in the United States and
Latin America by the end of 2001. iSky plans to target residential and small
enterprise customers and charge a flat monthly fee for unlimited use. Both iSky
and Gilat2Home plan to offer direct-to-home satellite TV reception and Internet
access through a single dish approximately 26 inches in diameter.

  Terrestrial competitors

     The ability of satellites to satisfy varying demand enables satellite
operators such as Teledesic to economically provide services to rural areas,
which are characterized by lower population densities and lower income than in
other regions. Teledesic plans to compete with DSL, cable modem, and broadband
fixed wireless technologies in some rural and suburban regions. Teledesic plans
to compete in those regions where terrestrial services are of poor quality or
have limited availability. In other regions, service providers may choose
Teledesic to provide DSL-like services at lower cost compared with deploying
terrestrial technologies. Digital subscriber line services, commonly known as
DSL, use upgraded telephone lines to deliver high-speed Internet access.

     In suburban and urban regions, where population densities and incomes rise,
service economics begin to increasingly favor terrestrial technologies.
Satellite solutions, particularly low-cost ones, however, can coexist with some
terrestrial technologies because population densities and income are not uniform
in certain areas.

     Moreover, because the quality of existing wireline networks can vary
considerably within suburban regions, today's experience suggests that even if
digital subscriber line and other access technologies are available, they often
are of variable or poor quality. For this reason, Teledesic believes that some
digital subscriber line and cable modem customers will switch to Teledesic's
services in much the same way that cable customers in the United States and
Europe have switched from cable to direct-to-home satellite TV. An important
factor in this anticipated transition is that Teledesic expects to offer a
consistent quality of

                                       120
<PAGE>   131

service to all users because Teledesic will connect the user directly to the
Internet. Digital subscriber line and cable modem data packets, by contrast,
typically must pass through multiple existing telephone networks, which
routinely become congested during peak usage hours, before reaching the
Internet.

     Terrestrial wireless technologies are being developed to use higher
frequency bands, such as the Ka band, to provide high-speed data services
comparable to those Teledesic expects to offer. Like their satellite
competitors, terrestrial wireless services benefit from higher data transmission
rates and smaller user equipment enabled by higher frequency bands. Terrestrial
wireless services also suffer from the drawbacks of higher frequencies, such as
signal interference from rain, buildings, terrain and foliage. These drawbacks
can be more acute for terrestrial wireless providers because of the
comparatively low elevation angles of base stations, placement of which is
limited by surrounding terrain. The economics of terrestrial broadband wireless
services are such that their deployment will likely be in areas of relatively
high population density.

DISTRIBUTION AND MARKETING

     Teledesic plans to employ indirect and direct sales channels and take
advantage of New ICO relationships where available.

     The distribution channels and service providers Teledesic expects to use
include:

     - specialized satellite communications distributors;

     - national, regional, and global communications service providers;

     - consumer electronics retailers;

     - system integrators and value-added resellers; and

     - original equipment manufacturers.

     Teledesic expects to rely on indirect sales channels to reach most of its
customers, such as residential users, small office/home office customers, and
most small and medium-sized businesses. In addition, Teledesic plans to develop
direct sales channels, many of which will have already been established by New
ICO. Direct sales market segments include governments and large national and
multinational corporations in a variety of industry segments, such as maritime,
aeronautical, oil and gas, and construction.

     Teledesic's distribution strategy will build upon existing New ICO
channels. For example, certain New ICO customers are anticipated to upgrade to
Teledesic's broadband repeater or DSL-like services, which offer substantially
higher data rates at lower prices per megabyte. In addition, Teledesic expects
to offer fiber-like data services to New ICO's customer base of national and
multinational corporate customers, which are increasingly seeking to extend
corporate networks regionally and globally in a cost-effective manner that still
ensures high quality of service, low transmission delay, and sufficient
bandwidth.

REGULATORY

     Communications services, are subject to national and international
regulations and authorizations. The FCC is the regulatory body in the United
States. Similar regulatory agencies exist in other countries. In addition, there
is an international regulatory framework for spectrum use established under the
International Telecommunication Union, a specialized agency of the United
Nations.

     Few aspects of Teledesic's business plan would be subject to regulation at
all three of these levels. For example, Teledesic satellites themselves are
subject to international regulation at the International Telecommunication
Union, and are licensed in the United States, but Teledesic need not seek
non-U.S. national authorizations for its satellites. Conversely, although some
of the technical characteristics of Teledesics's ground stations are subject to
international regulation by the International Telecommunication Union, the
majority of applicable regulations will come from the country where the ground
stations are located.

     International regulation. The International Telecommunication Union is the
primary international regulatory body. Subject to necessary ratification and
other implementing actions, International

                                       121
<PAGE>   132

Telecommunication Union radio regulations, including radio frequency
allocations, are binding on its members. Each member may adopt regulations that
are not inconsistent with the International Telecommunication Union radio
regulations.

     International priority among satellite systems is determined according to
the order in which the systems carry out the three-step procedure of
advance-publication, coordination, and notification. The process begins with the
submission of the advance publication information. Not earlier than six months
after submission of the advance publication information, the applicant can
submit more detailed information, referred to as coordination information. If
there is no conflict with satellite systems having a higher priority, or if all
conflicts are resolved through coordination, the proposed frequency assignment
is entered into the Master International Frequency Register, provided there is a
favorable finding with respect to the International Telecommunication Union
regulations. This entry to the Master International Frequency Register is valid
for the specified life of the system and affords protection from subsequent
satellite operations that could create interference to the satellite network.
The Teledesic network was officially entered by the International
Telecommunication Union in the Master International Frequency Register on
October 20, 1995.

     National regulation in the United States In March 1997, Teledesic received
its FCC license to deploy a constellation of 840 nongeostationary satellites,
operating in the Ka band. The license was subsequently modified to authorize a
constellation of 288 of these satellites. All modifications require FCC
approval. In addition, system modifications, including those with respect to the
original 840-satellite design, must be submitted to and approved by the
International Telecommunication Union.

     Teledesic is currently evaluating modifications to its network design to
better align that design with the Parent business plan and the New ICO network
architecture. Modifications will emerge from that exercise and it is expected
that many aspects of the final design will differ from the system parameters set
forth in Teledesic's FCC license and International Telecommunication Union
registration. Those that differ will have to be approved by the FCC and perhaps
filed with the International Telecommunication Union. To maintain priority at
the FCC and International Telecommunication Union design modifications must not
create unacceptable levels of interference for other satellite systems seeking
to operate in the same radiofrequency spectrum. Teledesic is seeking to ensure
that those modifications improve the interference environment for other systems
and therefore believes its modifications will be approved by the FCC and
International Telecommunication Union.

     In order to obtain FCC approval for any major design modifications,
Teledesic may be required to make certain concessions to other nongeostationary
fixed satellite system applicants, which could potentially reduce the capacity
or performance of the Teledesic system, possibly to such a degree that Teledesic
would be unable to proceed with its business plan. In a worst-case scenario,
Teledesic's system modifications could result in a delay of the deployment of
the Teledesic network or, at the extreme, make deployment of the Teledesic
network uneconomic. Failure to obtain FCC approval of its system modifications
would also reduce the chances of Teledesic's maintaining its current
International Telecommunication Union priority.

     National regulation outside the United States. Teledesic must secure
authorizations from national regulatory authorities in order to deploy and
operate Teledesic ground stations in the applicable country. These
authorizations can vary from country to country, but generally include
permission for Teledesic to provide service in the country using a constellation
of non-geostationary satellites and operate the Teledesic ground stations.
Additional authorizations may be required in some countries. To date, Teledesic
has obtained specific licenses, some of which are provisional, to provide fixed
satellite services in: Argentina; Australia; Brazil; Cape Verde; Chile;
Colombia; Fiji; Ghana; Mozambique; Myanmar; New Zealand; Nigeria; Papua New
Guinea; Senegal; Uganda; United States; and Uruguay.

     Currently, terrestrial fixed services are also allocated by the
International Telecommunication Union. Each country has the sovereign right to
assign frequencies to specific systems as it sees fit. In many countries,
terrestrial fixed service deployment in the spectrum bands to be used by
Teledesic has been halted, either formally, or informally. In other countries,
Teledesic is currently working to halt fixed service

                                       122
<PAGE>   133

deployment. In order to allow blanket or general licensing of Teledesic user
terminals, fixed service systems using the band will have to be relocated.
Current fixed service deployment in the certain bands band is quite limited but
in others deployment in some countries is significant. Rules for compensating
relocated fixed satellite users vary from country to country and in many
countries these rules do not exist. Teledesic is working on a country-by-country
basis towards favorable relocation policies.

     In addition to potential spectrum constraints, many administrations have
strict limitations on providing communication services in their countries. These
limitations include local ownership restrictions, local and long distance
communications monopolies or restrictions, and/or national defense constraints.
These issues may be addressed or resolved though joint ventures, or by engaging
local service provider partners or other structural solutions. In most countries
around the world, there has been a strong trend towards further privatization
and liberalization of communications.

PROPERTIES

     Teledesic's main office is located in Bellevue, Washington, and is held
under a lease agreement that expires in 2008. Teledesic also leases office space
in Washington, D.C., which is the primary location of Teledesic's regulatory and
government activities. Other significant offices include leased office space in
Spain, England, Germany and Belgium. Teledesic does not own or lease any other
significant properties.

EMPLOYEES

     As of August 15, 2000, Teledesic had approximately 90 full-time employees
all but six of whom are located in the United States. None of Teledesic's
employees are covered by a collective bargaining agreement. Teledesic's
management considers its relations with its employees to be good.

                                       123
<PAGE>   134

                   EXECUTIVE OFFICERS AND DIRECTORS OF PARENT

CURRENT DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth the names, ages and positions of the
proposed directors and executive officers of Parent following the mergers:

<TABLE>
<CAPTION>
             NAME                AGE                         POSITION
             ----                ---                         --------
<S>                              <C>    <C>
Craig O. McCaw.................   51    Chairman of the Board of Directors
Donna Alderman.................   41    Director
C. Scott Bartlett, Jr..........   67    Director
W. Russell Daggatt.............   44    Director and Vice Chairman of the Board of
                                        Directors
Samuel L. Ginn.................   62    Director
Steven W. Hooper...............   46    Director
Nicolas Kauser.................   60    Director
William A. Owens...............  [  ]   Director and Vice Chairman of the Board of
                                        Directors
Wayne Perry....................   50    Director
Charles M. Skibo...............  [ ]    Director
Dennis M. Weibling.............   49    Director
George Tamke...................  [  ]   Director
Brian Finn.....................  [  ]   Director
Michael Larson.................  [  ]   Director
Greg Clarke....................  [  ]   Director and Chief Executive Officer
Alan Rowbotham.................   51    Interim Chief Financial Officer
Millie Banerjee................   53    Executive Vice President, Operations
Gardner L. Grant, Jr...........   43    Senior Vice President and General Counsel
Pat McDougal...................   49    Senior Vice President Corporate Development
Paul Regulinski................   43    Senior Vice President and Chief Engineering Officer
Keith Smith....................   51    Senior Vice President and Chief Scientist
Michael Rugala.................   45    Senior Vice President of Regional Sales and
                                        Distribution
</TABLE>

     Craig O. McCaw. Mr. McCaw was elected Chairman of the Board of Directors of
ITGL in February 2000 and of New ICO in March 2000. Since 1993, Mr. McCaw has
been chairman and manager of Eagle River, a private company formed to make
strategic investments in telecommunications ventures. From 1994 to the present,
Mr. McCaw has also been chairman and Co-Chief Executive Officer of Teledesic.
Since 1994, he has served as a director of NEXTLINK Communications and, since
1995, Nextel Communications.

     Donna Alderman. Ms. Alderman has been a director of New ICO since May 2000.
She is a Director of Credit Suisse First Boston Corporation ("CSFB") and has
been with CSFB since 1994. Prior to joining CSFB, Ms. Alderman held positions at
Merrion Group, L.P., Bear, Stearns & Co., Inc., Jefferies & Co., Inc. and
Oppenheimer & Co., Inc. Ms. Alderman has also held positions as an investment
banker at the Bank of New England Corporation and Bank of Boston Corporation in
Providence. Ms. Alderman is also a member of the board of directors of Vasocor,
Inc.

     Craig Scott Bartlett, Jr. Mr. Bartlett has been a director of New ICO since
May 2000. From 1973 until 1990, he served in various positions at National
Westminster Bank USA. He has been a self-employed consultant since 1990. Mr.
Bartlett is also a director of NVR, Inc., Connecticut Bank of Commerce, Janus
Hotels and Resorts, Inc. and Abraxas Petroleum Corporation.

                                       124
<PAGE>   135

     W. Russell Daggatt. Mr. Daggatt was elected as a director of New ICO and
was appointed as the Chief Executive Officer in March 2000. From December 1993
to February 1999, he was the President of Teledesic; he has served as Vice
Chairman of Teledesic since February 1999. From March 2000 to July 2000 he was
the Acting Chief Executive Officer of ITGL. Mr. Daggatt has extensive
international legal and management experience. Mr. Daggatt worked for the law
firms of Anderson, Mori & Rabinowitz in Tokyo, Japan and Preston Gates & Ellis
in Seattle, Washington. He has held a number of senior management positions in
marketing, business development and international affairs with Flying Tigers.

     Samuel L. Ginn. Mr. Ginn has been chairman of Vodafone Airtouch Plc since
June 30, 1999. He was chairman and chief executive officer of AirTouch
Communications, Inc. from 1993 until June 1999. He was chairman, president and
chief executive officer of Pacific Telesis Group from 1988 until 1994. Mr. Ginn
currently serves as a director of Hewlett-Packard Company.

     Steven W. Hooper. Mr. Hooper has been a director of New ICO since May 2000.
Mr. Hooper served as NEXTLINK's Chairman of the Board from July 1997 to
September 1999 and, from March 1999 to September 1999, as its Chief Executive
Officer. Mr. Hooper serves as a director of Teledesic and served as its Co-Chief
Executive Officer from December 1997 to July 1999. Mr. Hooper is also a director
of Ignition Corporation. From January 1993 to June 1997, Mr. Hooper held various
senior management positions at AT&T Wireless Services and its predecessor, McCaw
Cellular, including president and chief executive officer and chief financial
officer.

     Nicolas Kauser. Mr. Kauser has been a director of New ICO since May 2000.
He also has served as a director of NEXTLINK since January 1999. From 1994 to
1998 he was an Executive Vice President and Chief Technology Officer for AT&T
Wireless Services. From 1990 to 1994, Mr. Kauser was Chief Technology Officer of
McCaw Cellular. In May 1998, Mr. Kauser received the prestigious Gold Prize
awarded by the Carnegie Mellon Institute and American Management Systems for
excellence in the application of information technology.

     William A Owens. Mr. Owens has been a director of ITGL since July 2000 and
has served as Vice Chairman of the board of directors since that time. Since
August 1998, Mr. Owens has served as co-chief executive officer and director of
Teledesic. From June 1996 to August 1998, Mr. Owens was president, chief
operating officer, and vice chairman of Science Applications International
Corporation and from February 1996 to June 1996 Mr. Owens was the corporate
executive vice president for the R&D Division of Science Applications
International Corporation. From 1994 to 1996, he was vice chairman of the U.S.
Joint Chiefs of Staff. He also served as the deputy chief of Naval Operations
for Resources, Warfare Requirements and Assessments, commander of the U.S. Sixth
Fleet, senior military assistant to Secretaries of Defense Frank Carlucci and
Dick Cheney, and director of the Office of Program Appraisal for the Secretary
of the Navy.

     Wayne Perry. Mr. Perry has been a director of New ICO since May 2000. From
the first quarter of 2000 until the present, he has been the Chief Executive
Officer of NewCom Wireless L.L.C. Prior to joining NewCom, Mr. Perry was with
NEXTLINK, most recently as its vice chairman and, from July 1997 to March 1999,
as its Chief Executive Officer. From September 1994 to July 1997, he served as
vice chairman of AT&T Wireless Services, and from June 1989 to September 1994,
he served as vice chairman of McCaw Cellular, where he also served as president
from December 1985 until its merger with AT&T. He also served as chairman of the
board of the Cellular Telecommunications Industry Association, a nationwide
wireless industry association, for the 1993-1994 term. Mr. Perry is also a
director of ImageX.com.

     Charles M. Skibo. Mr. Skibo has been a director of New ICO since May 2000.
Since January of 1999 he has been Chairman of the Board and Chief Executive
Officer of Colo.com. Since February 1996, Mr. Skibo has also served as Chairman
and Chief Executive Officer of Allied Telecommunications, a communications
company. Since February 1990, Mr. Skibo has served as Chairman and Chief
Executive Officer of Strategic Enterprises and Communications, Inc., a venture
capital firm. From 1985 to 1987, Mr. Skibo was President and CEO of U.S. Sprint
and its predecessor company, U.S. Telecom. Mr. Skibo is also a director of
iBasis, Inc., a public international Internet telephony services provider.

     Dennis M. Weibling. Mr. Weibling was elected as a director of New ICO in
May 2000 and has been a director of ITGL since February 2000. Mr. Weibling has
served as the president of ITGL since May

                                       125
<PAGE>   136

2000. From 1993 until the present, he has been the President of Eagle River.
Since 1995, Mr. Weibling has held and continues to hold several positions with
Nextel Communications, Inc., serving as a director and member of the board's
operations, audit and compensation committees. He serves as a director and
member of the audit, compensation, nominating and operations committees for
Teledesic Corporation, and a director of NEXTLINK Communications, Inc.

     George Tamke. Mr. Tamke was elected as a director of ITGL in July 2000.
Since March 2000, Mr. Tamke has been a principal in Clayton, Dubilier & Rice, an
investment banking firm. From 1989 until joining Clayton, Dubilier & Rice, he
held various positions with Emerson Electric, including vice-chairman, co-Chief
Executive Officer, President and Chief Operating Officer and Executive Vice
President.

     Brian Finn. Mr. Finn was elected as a director of ITGL in July 2000. Since
1997, Mr. Finn has been a principal in Clayton, Dubilier & Rice. From 1982 to
1997, he was an investment banker with Credit Swisse First Boston, an investment
banking firm.

     Michael Larson. Mr. Larson was elected as a director of ITGL in July 2000.
Mr. Larson has been a member of the Teledesic board of directors since August
1995 and serves as a member of its compensation, nominating and operations
committees. For the past five years, Mr. Larson has been chief investment
officer for Cascade Investment, LLC, an entity controlled by William H. Gates,
III.

     Greg Clarke. Mr. Clarke was elected as a director of ITGL and appointed
Chief Executive Officer of ITGL in July 2000. From February 1999 until May 2000,
he was the Chief Executive Officer of Cable & Wireless Communications, Plc.
which, prior to a recent restructuring, was the United Kingdom's largest cable
television company and Britain's second largest telephone company. From May 1997
until January 2000 he was the Chief Operating Officer of Cable & Wireless
following the merger of Mercury Communications and three other cable companies.
From 1995 until May 1997, he was the managing director of Cable & Wireless'
mobile portfolio of 50 cellular networks worldwide. Prior to joining Cable &
Wireless, he served as the vice president of the cellular division of Nortel
Matra Communications France.

     Alan Rowbotham. Mr. Rowbotham has been interim Chief Financial Officer of
New ICO since May 2000. Prior to joining Old ICO in October 1999, he spent 22
years with the Mars Group holding senior positions in the finance, business
development and commercial area. His last post at the Mars Group was a European
corporate finance directorship.

     Millie Banerjee. Ms. Banerjee has been Executive Vice President, Operations
of New ICO, since May 2000 and served as Old ICO's Senior Vice President from
November 1995 to May 2000. Prior to joining Old ICO, she was at British Telecom
for 25 years.

     Gardner L. Grant, Jr. Mr. Grant was named Senior Vice President and General
Counsel for New ICO in May 2000; he served in the same capacities for Old ICO
from October 1999 to May 2000. Mr. Grant joined Old ICO in February 1997 as
Chief Commercial Counsel and served as its Acting General Counsel from March
1999 to October 1999. From 1987 to 1996 he held various positions at US West and
its affiliates.

     Pat McDougal. Mr. McDougal has been Senior Vice President Corporate
Development of New ICO since May 2000 and served as Old ICO's Senior Vice
President from November 1995 to May 2000. Prior to joining Old ICO in September
1995, he headed strategic planning at Inmarsat.

     Paul Regulinski. Mr. Regulinski has been Senior Vice President and Chief
Engineering Officer of New ICO since May 2000. He has also served as Vice
President of System Technology at Teledesic since May 1999. From 1993 to May
1999, he held a variety of engineering, development, manufacturing and
management positions at Hughes Space and Communications Company.

     Keith Smith. Dr. Smith has been Senior Vice President and Chief Scientist
of New ICO since May 2000 and served as Senior Vice President and Chief
Engineering Officer of Old ICO from June 1995 to May 2000.

                                       126
<PAGE>   137

     Michael Rugala. Mr. Rugala has been Senior Vice President of Regional Sales
and Distribution since June 1998. From 1991 until June 1998, he served in
various business development, sales, management and finance roles with Sprint
International and Global One.

     Executive officers serve at the discretion of the board of directors and
hold office until they resign or their successors have been appointed and
qualified. Directors are elected at the annual meeting of stockholders to hold
office until they resign or their successors are elected and qualified. There
are no family relationships among the directors, executive officers or key
employees of Parent.

     Old ICO filed its petition in the Bankruptcy Court in August 1999. At the
time of this filing, Ms. Banerjee and Messrs. Grant, McDougal and Smith were
executive officers of Old ICO.

     Parent expects from time to time to add to the board of directors other
individuals who can contribute materially to Parent's prospects.

                         PARENT EXECUTIVE COMPENSATION

     Because Parent was only formed this calendar year, it had no executive who
received any compensation, in the form of cash or cash compensation or stock
options in 1999.

                                       127
<PAGE>   138

       INFORMATION ON THE BOARD OF DIRECTORS OF PARENT AND ITS COMMITTEES

     Upon completion of the mergers, Parent's board of directors will consist of
[     ] members. Parent's bylaws will provide that its board of directors
consist of not less than one nor more than [     ] members, elected annually,
and that such number may be increased or decreased by the vote of a majority of
directors then in office, although less than a quorum, or by the sole remaining
director, provided that no decrease in the number of directors shortens the term
of an incumbent director. Directors of Parent will be elected annually at the
annual meeting of stockholders. Under certain circumstances, Eagle River and its
affiliates are required to vote their shares of Parent for the election of two
directors designated by the official committee of unsecured creditors from the
Old ICO bankruptcy and one director designated by the lenders under Old ICO's
debtor-in-possession financing other than Eagle River from the Old ICO
bankruptcy under its reorganization plan or their successors. Under the terms of
the New ICO merger agreement, the ITGL board of directors will become the board
of directors of Parent. In addition, Eagle River's obligation to appoint the
directors designated by the official committee and the lenders under Old ICO's
debtor-in-possession financing will continue.

     Parent's board of directors is expected to establish an Audit Committee, a
Compensation Committee and an Executive Committee. Parent's board of directors
may establish additional committees from time to time.

     Parent's Audit Committee will be responsible for reviewing the services
provided by Parent's independent auditors, consulting with the independent
auditors on audits and proposed audits of Parent and reviewing the need for
internal auditing procedures and the adequacy of internal controls.

     Parent's Compensation Committee will be responsible for Parent's
compensation policies including executive compensation and stock option awards.

     Parent's Executive Committee is expected to consist of Messrs. Clarke,
Ginn, Tamke and Weibling. Parent's Executive Committee is expected to be to (i)
review the agendas for board meetings, (ii) make recommendations to Parent's
board of directors on issues relating to strategic and policy matters, (iii)
provide the Chief Executive Officer with a forum for discussing ideas, issues
and opportunities relating to Parent prior to raising such issues with the
board, and (iv) review the business plans and budgets of Parent and to make
recommendations to the board relating to such plans or budgets.

                                       128
<PAGE>   139

                         PRINCIPAL STOCKHOLDERS OF ITGL

     The following table provides information concerning the beneficial
ownership of the ITGL common stock as of [          ], 2000, for the following:

     - each person or entity who is known by ITGL to beneficially own more than
       5% of the outstanding shares of each class of ITGL common stock;

     - each of ITGL's current directors;

     - ITGL's chief executive officer; and

     - all of ITGL's directors and chief executive officer as a group.

     This table includes percentage ownership data reflecting ownership both
before and after consummation of the merger with New ICO. The pre-merger
percentage ownership is based on 86,796,078 shares of ITGL common stock
outstanding as of [            ], 2000. The post-merger percentage ownership is
based on the number of shares of New ICO Class A common stock and Class B common
stock outstanding as of [            ], 2000 plus the number of shares of Parent
Class A common stock and Class B common stock to be issued in the mergers,
calculated using the number of shares of ITGL and Teledesic issued and
outstanding on the record date. All shares subject to options exercisable within
60 days after [            ], 2000 are deemed to be beneficially owned by the
person or entity holding that option and to be outstanding solely for
calculating that person's or entity's percentage ownership.

     Except as indicated by footnote below, the persons and entities named in
the table have sole voting and sole investment power with respect to all shares
beneficially owned, subject to community property laws where applicable. ITGL
Class B common stock is convertible into Class A common stock. In calculating
the percentages of ITGL Class A common stock set forth below, it is assumed that
a holder's shares of Class B common stock are converted into Class A common
stock, but that no other outstanding shares of Class B common stock are so
converted.

<TABLE>
<CAPTION>
                                                         PRE-MERGER                                 POST-MERGER
                                          ----------------------------------------   ------------------------------------------
                                                                                                     NUMBER OF
                                                        NUMBER OF                                    SHARES OF      PERCENT OF
                                                        SHARES OF      PERCENT OF                     CLASS OF       CLASS OF
                                                         CLASS OF       CLASS OF       TITLE OF        PARENT         PARENT
                                           TITLE OF     ITGL STOCK     ITGL STOCK      CLASS OF     COMMON STOCK   COMMON STOCK
          NAME AND ADDRESS OF              CLASS OF    BENEFICIALLY   BENEFICIALLY      PARENT      BENEFICIALLY   BENEFICIALLY
            BENEFICIAL OWNER              ITGL STOCK      OWNED          OWNED       COMMON STOCK      OWNED          OWNED
          -------------------             ----------   ------------   ------------   ------------   ------------   ------------
<S>                                       <C>          <C>            <C>            <C>            <C>            <C>
Eagle River Investments, LLC............  Class A       50,000,000        36.6%      Class A        109,823,473
  2300 Carillon Point                      Class B      50,000,000        83.3%        Class B       48,500,000        83.3%
  Kirkland, WA 98033(1)
Craig O. McCaw..........................  Class A       50,000,000        36.6%      Class A        109,823,473
  2300 Carillon Point                      Class B      50,000,000        83.3%        Class B       48,500,000        83.3%
  Kirkland, WA 98033(2)
Dennis Weibling.........................  Class A       50,000,000        36.6%      Class A        106,649,211
  2300 Carillon Point                      Class B      50,000,000        83.3%        Class B       48,500,000        83.3%
  Kirkland, WA 98033(3)
CDR-Satco, LLC..........................  Class A       30,000,000        29.5%      Class A         29,100,000        10.0%
  375 Park Avenue, 18th Floor
  New York, NY 10152(4)
Brian Finn..............................  Class A       30,000,000        29.5%      Class A         29,100,000        10.0%
  375 Park Avenue, 18th Floor
  New York, NY 10152(5)
George Tamke............................  Class A       30,000,000        29.5%      Class A         29,100,000        10.0%
  375 Park Avenue, 18th Floor
  New York, NY 10152(6)
Cascade Investment, LLC.................  Class A       10,000,000        10.3%      Class A
  2365 Carillon Point                      Class B      10,000,000        16.7%        Class B        9,700,000        16.7%
  Kirkland, WA 98033(7)
Michael Larson..........................  Class A       10,000,000        10.3%      Class A         31,949,151
  2365 Carillon Point                      Class B      10,000,000        16.7%        Class B        9,700,000        16.7%
  Kirkland, WA 98033(8)
</TABLE>

                                       129
<PAGE>   140

<TABLE>
<CAPTION>
                                                         PRE-MERGER                                 POST-MERGER
                                          ----------------------------------------   ------------------------------------------
                                                                                                     NUMBER OF
                                                        NUMBER OF                                    SHARES OF      PERCENT OF
                                                        SHARES OF      PERCENT OF                     CLASS OF       CLASS OF
                                                         CLASS OF       CLASS OF       TITLE OF        PARENT         PARENT
                                           TITLE OF     ITGL STOCK     ITGL STOCK      CLASS OF     COMMON STOCK   COMMON STOCK
          NAME AND ADDRESS OF              CLASS OF    BENEFICIALLY   BENEFICIALLY      PARENT      BENEFICIALLY   BENEFICIALLY
            BENEFICIAL OWNER              ITGL STOCK      OWNED          OWNED       COMMON STOCK      OWNED          OWNED
          -------------------             ----------   ------------   ------------   ------------   ------------   ------------
<S>                                       <C>          <C>            <C>            <C>            <C>            <C>
Agrani Holdings (Mauritius) Limited.....  Class A        4,496,078         5.2%      Class A          4,361,196         1.6%
  c/o ASC (UK) Ltd.
  73 Brook Street
  London, England W1Y 1YE
Lomantor Holdings Ltd...................  Class A       10,600,000        10.3%      Class A         10,282,000         3.7%
  Road Town, Pasea Estate
  Tortola, British Virgin Islands(9)
Greg Clarke(10).........................  Class A                0           *       Class A          7,032,500         2.6%
W. Russell Daggatt(11)..................  Class A                0           *       Class A          1,542,624           *
Samuel L. Ginn..........................  Class A                0           *       Class A                  0           *
William A. Owens(12)....................  Class A                0           *       Class A            248,077           *
All directors and officers as
  group(13).............................  Class A       90,000,000        55.6%      Class A
                                           Class B      60,000,000       100.0%        Class B       58,200,000       100.0%
</TABLE>

---------------
  *  Less than one percent.

 (1) Eagle River's ownership of ITGL Class A common stock and Parent Class A
     common stock represents shares issuable upon conversion of ITGL Class B
     common stock and Parent Class B common stock, respectively. Eagle River's
     post-merger ownership includes 7,472,320 shares of Parent Class A common
     stock held for the benefit of Wendy McCaw with whom voting and investment
     power is shared; Eagle River disclaims beneficial ownership over such
     shares.

 (2) Mr. McCaw's ownership of ITGL Class A common stock, ITGL Class B common
     stock, Parent Class A common stock and Parent Class B common stock
     represents Eagle River's beneficial ownership of such classes of stock. Mr.
     McCaw disclaims beneficial ownership of all securities held by Eagle River,
     except to the extent of his pecuniary interest therein.

 (3) Mr. Weibling's ownership of ITGL Class A common stock, ITGL Class B common
     stock, Parent Class A common stock and Parent Class B common stock
     represents Eagle River's beneficial ownership of such classes of stock. Mr.
     Weibling is president of Eagle River, Inc. Mr. Weibling disclaims
     beneficial ownership in all securities held by Eagle River, except to the
     extent of his pecuniary interest therein.

 (4) CDR-Satco's ownership of ITGL Class A common stock includes exercisable
     options for 15,000,000 shares. CDR-Satco's post-merger ownership of Parent
     Class A common stock includes exercisable options for 14,550,000 shares.

 (5) Mr. Finn's ownership of ITGL Class A common stock and Parent Class A common
     stock represents CDR-Satco's beneficial ownership of such classes of stock;
     Mr. Finn disclaims beneficial ownership of such shares.

 (6) Mr. Tamke's ownership of ITGL Class A common stock and Parent Class A
     common stock represents CDR-Satco's beneficial ownership of such classes of
     stock; Mr. Tamke disclaims beneficial ownership of such shares.

 (7) Cascade Investment, LLC's ownership of ITGL Class A common stock and Parent
     Class A common stock represents shares issuable upon conversion of ITGL
     Class B common stock and Parent Class B common stock, respectively.

 (8) Mr. Larson's pre-merger ownership of ITGL Class A common stock and ITGL
     Class B common stock represents Cascade Investment's beneficial ownership
     of these classes of stock. Mr. Larson's post-merger ownership of Parent
     Class A common stock includes exercisable options for the purchase of
     56,518 shares and shares issuable to William H. Gates, III pursuant to the
     Teledesic merger. Mr. Larson's post-merger ownership of Parent Class B
     common stock represent Cascade Investment's ownership of this class of
     stock. Mr. Larson, who is Business Manager of Cascade Investment, disclaims
     beneficial ownership of shares held by Cascade Investment and Mr. Gates.

 (9) Lomantor Holdings' ownership of ITGL Class A common stock includes
     exercisable options for 5,300,000 shares. Lomantor Holdings' ownership of
     Parent Class A common stock following the mergers includes exercisable
     options for 5,141,000 shares.

                                       130
<PAGE>   141

(10) Mr. Clarke's post-merger ownership includes exercisable options for the
     purchase of 7,032,500 shares. His address is Commonwealth House, 2
     Chalkhill Road, Hammersmith, London W6 8DW.

(11) Mr. Daggatt's post-merger ownership of Parent Class A common stock
     represents 800,250 shares held of record and exercisable options for the
     purchase of 742,374 shares. His address is Broadband Center, 1445 120th
     Avenue NE, Bellevue, WA 98005.

(12) Mr. Owens' post-merger ownership of Parent Class A common stock represents
     exercisable options for the purchase of 248,077 shares. His address is
     Broadband Center, 1445 120th Avenue NE, Bellevue, WA 98005.

(13) See notes (1) through (8) and (10) through (12) above. Post-merger
     beneficial ownership of Parent Class A common stock by directors and
     officers as a group includes exercisable options for an additional
     shares.

                       PRINCIPAL STOCKHOLDERS OF NEW ICO

     The following table provides information concerning the beneficial
ownership of the New ICO common stock as of [          ], 2000, for the
following:

     - each person or entity who is known by New ICO to beneficially own more
       than 5% of the outstanding shares of each class of New ICO common stock;

     - each of New ICO's current directors;

     - New ICO's chief executive officer; and

     - all of New ICO's directors and its chief executive officer as a group.

     This table includes percentage ownership data reflecting ownership both
before and after consummation of the merger with ITGL and Teledesic. The
pre-merger percentage ownership is based on 160,000,222 shares of New ICO Class
A common stock and 31,003,382 shares of New ICO Class B common stock outstanding
as of [          ], 2000. The post-merger percentage ownership is based on the
number of shares of New ICO Class A common stock and Class B common stock
outstanding as of [          ], 2000 plus the number of shares of Parent Class A
and Class B common stock to be issued in the mergers, calculated using the
number of shares of ITGL and Teledesic issued and outstanding on the record
date. All shares subject to options exercisable within 60 days after
[          ], 2000 are deemed to be beneficially owned by the person or entity
holding that option and to be outstanding solely for calculating that person's
or entity's percentage ownership.

     Except as indicated by footnote below, the persons and entities named in
the table have sole voting and sole investment power with respect to all shares
beneficially owned, subject to community property laws where applicable. Shares
of New ICO Class B common stock are convertible into New ICO Class A common
stock. In calculating the percentages of New ICO Class A common stock set forth
below, it is assumed that a holder's shares of Class B common stock are
converted into Class A common stock, but that no other outstanding shares of
Class B common stock are so converted.

<TABLE>
<CAPTION>
                                                  PRE-MERGER                                     POST-MERGER
                                 ---------------------------------------------   --------------------------------------------
                                                                                                   NUMBER OF
                                                   NUMBER OF      PERCENT OF                       SHARES OF      PERCENT OF
                                                   SHARES OF       CLASS OF                        CLASS OF        CLASS OF
                                                   CLASS OF         NEW ICO        TITLE OF         PARENT          PARENT
                                   TITLE OF      NEW ICO STOCK   COMMON STOCK      CLASS OF      COMMON STOCK    COMMON STOCK
      NAME AND ADDRESS OF          CLASS OF      BENEFICIALLY    BENEFICIALLY       PARENT       BENEFICIALLY    BENEFICIALLY
       BENEFICIAL OWNER          NEW ICO STOCK       OWNED           OWNED       COMMON STOCK        OWNED          OWNED
      -------------------        -------------   -------------   -------------   -------------   -------------   ------------
<S>                              <C>             <C>             <C>             <C>             <C>             <C>
Craig O. McCaw.................  Class A          125,877,120         60.5%      Class A          109,823,473
  2300 Carillon Point              Class B         31,003,382        100.0%        Class B         48,500,000        83.3%
  Kirkland, WA 98033(1)
Eagle River Investments, LLC...  Class A          125,877,120         60.5%      Class A          109,823,473
  2300 Carillon Point              Class B         31,003,382        100.0%        Class B         48,500,000        83.3%
  Kirkland, WA 98033(2)
</TABLE>

                                       131
<PAGE>   142

<TABLE>
<CAPTION>
                                                  PRE-MERGER                                     POST-MERGER
                                 ---------------------------------------------   --------------------------------------------
                                                                                                   NUMBER OF
                                                   NUMBER OF      PERCENT OF                       SHARES OF      PERCENT OF
                                                   SHARES OF       CLASS OF                        CLASS OF        CLASS OF
                                                   CLASS OF         NEW ICO        TITLE OF         PARENT          PARENT
                                   TITLE OF      NEW ICO STOCK   COMMON STOCK      CLASS OF      COMMON STOCK    COMMON STOCK
      NAME AND ADDRESS OF          CLASS OF      BENEFICIALLY    BENEFICIALLY       PARENT       BENEFICIALLY    BENEFICIALLY
       BENEFICIAL OWNER          NEW ICO STOCK       OWNED           OWNED       COMMON STOCK        OWNED          OWNED
      -------------------        -------------   -------------   -------------   -------------   -------------   ------------
<S>                              <C>             <C>             <C>             <C>             <C>             <C>
ICO-Teledesic Global Limited...  Class A           89,774,726         46.7%      Class A                    0
  2300 Carillon Point              Class B         31,003,382        100.0%        Class B                  0           0%
  Kirkland, WA 98033(3)
Dennis Weibling................  Class A          125,877,120         60.5%      Class A          106,649,211
  2300 Carillon Point              Class B         31,003,382        100.0%        Class B         48,500,000        83.3%
  Kirkland, WA 98033(4)
Bank of New York...............  Class A           51,194,606         28.9%      Class A           51,194,606        17.5%
  101 Barclay Street
  New York, NY 10286(5)
Bankruptcy Services LLC........  Class A           35,030,146         18.4%      Class A           35,030,146        11.4%
  70 East 55th Street, 6th
    Floor
  New York, NY 10022(6)
TFSL Consulting Ltd. ..........  Class A           11,111,108          6.9%      Class A           11,111,108         4.0%
  P. O. Box 1449
  Riyadh 11431, Saudi Arabia
Cun & Co.......................  Class A            9,800,000          6.1%      Class A            9,800,000         3.6%
  333 S. Grand Avenue, 4th
    Floor
  Los Angeles, CA 90071
Donna Alderman(7)..............  Class A            7,941,742          5.0%      Class A            7,941,742         2.9%
  Eleven Madison Avenue,
  4th Floor
  New York, NY 10010
C. Scott Bartlett(8)...........  Class A                5,000           **       Class A                5,000          **
W. Russell Daggatt*(9).........  Class A                    0           **       Class A            1,542,624          **
Steven W. Hooper*(8)...........  Class A                5,000           **       Class A                5,000          **
Nicolas Kauser*(8).............  Class A                5,000           **       Class A                5,000          **
Wayne Perry*(8)................  Class A                5,000           **       Class A                5,000          **
Charles M. Skibo (8)...........  Class A                5,000           **       Class A                5,000          **
All directors and officers as
  group*(10)...................  Class A          133,843,862         64.3%      Class A                               **
                                   Class B         31,003,382        100.0%        Class B         58,200,000         100%
</TABLE>

---------------
  *  Address is Broadband Center, 1445 - 120th Avenue N.E., Bellevue, WA 98005.

 **  Less than one percent.

 (1) Mr. McCaw's ownership of New ICO Class A common stock represents Eagle
     River's and ITGL's beneficial ownership of such class of stock. Mr. McCaw's
     ownership of New ICO Class B common stock represents ITGL's beneficial
     ownership of such class of stock. Mr. McCaw disclaims beneficial ownership
     of all securities held by Eagle River and ITGL except to the extent of his
     pecuniary interest therein.

 (2) Eagle River's ownership of New ICO Class A common stock includes
     exercisable options held of record to purchase 16,000,000 and ITGL's
     beneficial ownership of stock. Eagle River's ownership of New ICO Class B
     common stock represents ITGL's beneficial ownership of such class of stock.

 (3) ITGL's ownership of New ICO Class A common stock includes warrants
     exercisable for the purchase of 1,178,334 shares and 31,003,382 shares
     issuable upon conversion of New ICO Class B common stock.

 (4) Mr. Weibling's ownership of New ICO Class A common stock represents Eagle
     River's and ITGL's beneficial ownership of such class of stock. Mr.
     Weibling's ownership of New ICO Class B common stock represents ITGL's
     beneficial ownership of such class of stock. Mr. Weibling is president of
     Eagle River, Inc. Mr. Weibling disclaims beneficial ownership in all
     securities held by Eagle River and ITGL, except to the extent of his
     pecuniary interest therein.

 (5) Bank of New York's ownership of New ICO Class A common stock includes
     warrants exercisable for the purchase of 17,064,870 shares of New ICO Class
     A common stock. Bank of New York holds

                                       132
<PAGE>   143

     its beneficial ownership as trustee for the bondholders of Old ICO and
     disclaims beneficial ownership in all such securities except to the extent
     of its pecuniary interest therein.

 (6) Bankruptcy Services LLC's ownership of New ICO Class A common stock
     includes warrants exercisable for the purchase of 30,692,656 shares of New
     ICO Class A common stock. Bankruptcy Services LLC holds its beneficial
     ownership as disbursing agent for Old ICO under the reorganization plan and
     disclaims beneficial ownership in all such securities.

 (7) Ms. Alderman's ownership of New ICO Class A common stock includes
     exercisable options to purchase 5,000 shares. Her ownership also includes
     7,936,742 shares held of record by Credit Suisse First Boston Management
     Corporation of which she is a director; Ms. Alderman disclaims beneficial
     ownership of such shares.

 (8) Represents exercisable options to purchase 5,000 shares.

 (9) Mr. Daggatt's post-merger ownership of New ICO Class B common stock
     includes options exercisable for the purchase of 742,374 shares and 800,250
     shares to be issued in connection with the Teledesic merger.

(10) See notes (1), (2), (3), (4), (7), (8) and (9) above.

                                       133
<PAGE>   144

                      PRINCIPAL STOCKHOLDERS OF TELEDESIC

     The following table provides information concerning the beneficial
ownership of the Teledesic common stock as of                , 2000, for the
following:

     - each person or entity who is known by Teledesic to beneficially own more
       than 5% of the outstanding shares of each class of Teledesic common
       stock;

     - each of Teledesic's current directors;

     - Teledesic's co-chief executive officers and its four other executive
       officers; and

     - all of Teledesic's directors and executive officers as a group.

     This table includes percentage ownership data reflecting ownership both
before and after completion of the mergers. The pre-merger percentage ownership
is based on 7,506,671 shares of Teledesic Class A common stock, 75,675,275
shares of Teledesic Class B common stock and 50,000 shares of Teledesic Class C
common stock outstanding as of [            ], 2000. The post-merger percentage
ownership is based on the number of shares of New ICO Class A common stock and
Class B common stock outstanding as of             , 2000, plus the number of
shares of Parent Class A common stock and Class B common stock to be issued in
the mergers, calculated using the number of shares of Teledesic and ITGL issued
and outstanding on the record date. All shares subject to options exercisable
within 60 days after [            ], 2000 are deemed to be beneficially owned by
the person or entity holding that option and to be outstanding solely for
calculating that person's or entity's percentage ownership.

     Except as indicated by footnote below, the persons and entities named in
the table have sole voting and sole investment power with respect to all shares
beneficially owned, subject to community property laws where applicable. Shares
of Teledesic Class B and Class C common stock are convertible into Teledesic
Class A common stock. In calculating the percentages of Teledesic Class A common
stock set forth below, it is assumed that a holder's shares of Class B common
stock and Class C common stock are converted into Class A common stock, but that
no other outstanding shares of Class B or Class C common stock are so converted.
<TABLE>
<CAPTION>
                                                    PRE-MERGER                                     POST-MERGER
                                ---------------------------------------------------   -------------------------------------
                                                     NUMBER OF                                                NUMBER OF
                                                     SHARES OF        PERCENT OF                              SHARES OF
                                                     CLASS OF          CLASS OF           TITLE OF         CLASS OF PARENT
                                   TITLE OF       TELEDESIC STOCK   TELEDESIC STOCK    CLASS OF PARENT      COMMON STOCK
     NAME AND ADDRESS OF           CLASS OF        BENEFICIALLY      BENEFICIALLY          COMMON           BENEFICIALLY
       BENEFICIAL OWNER         TELEDESIC STOCK        OWNED             OWNED              STOCK               OWNED
     -------------------        ---------------   ---------------   ---------------   -----------------   -----------------
<S>                             <C>               <C>               <C>               <C>                 <C>
Eagle River Investments,
  LLC.........................  Class A              27,466,500           24.8%       Class A                109,823,473
  2300 Carillon Point             Class B            27,091,500           35.8%          Class B              48,500,000
  Kirkland, WA 98033(1)
Craig O. McCaw................  Class A              31,516,500           27.5%       Class A                109,823,473
  2300 Carillon Point             Class B            27,091,500           35.8%          Class B              48,500,000
  Kirkland, WA 98033(2)
Dennis Weibling...............  Class A              27,533,250           24.8%       Class A                106,649,211
  2300 Carillon Point             Class B            27,091,500           35.8%          Class B              48,500,000
  Kirkland, WA 98033(3)
William H. Gates III..........  Class A              27,729,000           25.0%       Class A                 31,890,132
  2365 Carillon Point             Class B            27,091,500           35.8%          Class B               9,700,000
  Kirkland, WA 98033(4)
Michael Larson................  Class A              27,802,750           25.0%       Class A                 31,949,151
  2365 Carillon Point             Class B            27,091,500           35.8%          Class B               9,700,000
  Kirkland, WA 98033(5)
Motorola, Inc. ...............  Class A              29,990,000           26.5%       Class A                 23,999,497
  1303 E. Algonquin Road          Class C            27,990,000          100.0%
  Schaumburg, IL 60196(6)
Keith Bane....................  Class A              29,990,000           26.5%       Class A                 23,999,497
  1303 E. Algonquin Road          Class C            27,990,000          100.0%
  Schaumburg, IL 60196(7)
Richard D. Severns............  Class A              29,990,000           26.5%       Class A                 23,999,497
  1303 E. Algonquin Road          Class C            27,990,000          100.0%
  Schaumburg, IL 60196(8)

<CAPTION>
                                   POST-MERGER
                                -----------------

                                   PERCENT OF
                                 CLASS OF PARENT
                                  COMMON STOCK
     NAME AND ADDRESS OF          BENEFICIALLY
       BENEFICIAL OWNER               OWNED
     -------------------        -----------------
<S>                             <C>
Eagle River Investments,
  LLC.........................
  2300 Carillon Point                  83.3%
  Kirkland, WA 98033(1)
Craig O. McCaw................
  2300 Carillon Point                  83.3%
  Kirkland, WA 98033(2)
Dennis Weibling...............
  2300 Carillon Point                  83.3%
  Kirkland, WA 98033(3)
William H. Gates III..........
  2365 Carillon Point                  16.7%
  Kirkland, WA 98033(4)
Michael Larson................
  2365 Carillon Point                  16.7%
  Kirkland, WA 98033(5)
Motorola, Inc. ...............          8.7%
  1303 E. Algonquin Road
  Schaumburg, IL 60196(6)
Keith Bane....................          8.7%
  1303 E. Algonquin Road
  Schaumburg, IL 60196(7)
Richard D. Severns............          8.7%
  1303 E. Algonquin Road
  Schaumburg, IL 60196(8)
</TABLE>

                                       134
<PAGE>   145
<TABLE>
<CAPTION>
                                                    PRE-MERGER                                     POST-MERGER
                                ---------------------------------------------------   -------------------------------------
                                                     NUMBER OF                                                NUMBER OF
                                                     SHARES OF        PERCENT OF                              SHARES OF
                                                     CLASS OF          CLASS OF           TITLE OF         CLASS OF PARENT
                                   TITLE OF       TELEDESIC STOCK   TELEDESIC STOCK    CLASS OF PARENT      COMMON STOCK
     NAME AND ADDRESS OF           CLASS OF        BENEFICIALLY      BENEFICIALLY          COMMON           BENEFICIALLY
       BENEFICIAL OWNER         TELEDESIC STOCK        OWNED             OWNED              STOCK               OWNED
     -------------------        ---------------   ---------------   ---------------   -----------------   -----------------
<S>                             <C>               <C>               <C>               <C>                 <C>
AT&T Wireless Services,
  Inc. .......................  Class A              11,083,950           11.8%       Class A                  8,869,931
  P. O. Box 97061                 Class B            11,083,950           14.6%
  Redmond, WA 98073(9)
The Boeing Company............  Class A               7,157,093            8.1%       Class A                  5,727,464
  7755 East Marginal Way S.       Class B             4,657,093            6.1%
  Seattle, WA 98108(10)
Edward F. Tuck................  Class A               4,948,720            5.6%       Class A                  3,960,213
  100 N. Barranca Street,         Class B             4,780,732            6.3%
  Suite 920
  West Covina, CA 91791(11)
W. Russell Daggatt*(12).......  Class A               1,927,678            2.3%       Class A                  1,542,624
Tom A. Alberg*(13)............  Class A                 198,750             **        Class A                    159,050
Steven W. Hooper*(14).........  Class A                 275,000             **        Class A                    220,069
William A. Owens*(15).........  Class A                 310,000             **        Class A                    248,077
Farzad Ghazvinian*(16)........  Class A                 426,025             **        Class A                    340,927
Dennis James*(17).............  Class A                  60,000             **        Class A                     48,015
David P. Patterson*(18).......  Class A                 509,834             **        Class A                    407,995
All directors and officers as
  group*(19)..................  Class A              98,781,092           54.7%       Class A                         --
                                  Class B            58,963,732           77.9%          Class B              58,200,000
                                  Class C            27,990,000          100.0%

<CAPTION>
                                   POST-MERGER
                                -----------------

                                   PERCENT OF
                                 CLASS OF PARENT
                                  COMMON STOCK
     NAME AND ADDRESS OF          BENEFICIALLY
       BENEFICIAL OWNER               OWNED
     -------------------        -----------------
<S>                             <C>
AT&T Wireless Services,
  Inc. .......................          3.2%
  P. O. Box 97061
  Redmond, WA 98073(9)
The Boeing Company............          2.1%
  7755 East Marginal Way S.
  Seattle, WA 98108(10)
Edward F. Tuck................          1.4%
  100 N. Barranca Street,
  Suite 920
  West Covina, CA 91791(11)
W. Russell Daggatt*(12).......           **
Tom A. Alberg*(13)............           **
Steven W. Hooper*(14).........           **
William A. Owens*(15).........           **
Farzad Ghazvinian*(16)........           **
Dennis James*(17).............           **
David P. Patterson*(18).......           **
All directors and officers as
  group*(19)..................           --
                                        100%
</TABLE>

---------------
  *  Address is Broadband Center, 1445 -- 120th Avenue N.E., Bellevue, WA 98005.

 **  Less than one percent.

 (1) Eagle River's ownership of Teledesic Class A common stock includes
     exercisable options held of record by Eagle River, Inc., an affiliate of
     Eagle River, to purchase 275,000 shares and 27,091,500 shares issuable upon
     conversion of Teledesic Class B common stock.

 (2) Mr. McCaw's ownership of Teledesic Class A common stock includes 37,500
     shares held of record, exercisable options and warrants to purchase
     4,012,500 shares and Eagle River's beneficial ownership of such class of
     stock. Mr. McCaw's ownership of Teledesic Class B common stock represents
     Eagle River's beneficial ownership of such class of stock. Mr. McCaw
     disclaims beneficial interests in all securities held by Eagle River,
     except to the extent of his pecuniary interest therein.

 (3) Mr. Weibling's ownership of Teledesic Class A common stock includes 1,125
     shares held of record, exercisable options to purchase 65,625 shares and
     Eagle River's beneficial ownership of such class of stock. Mr. Weibling's
     ownership of Teledesic Class B common stock represents Eagle River's
     beneficial ownership of such class of stock. Mr. Weibling is president of
     Eagle River, Inc. Mr. Weibling disclaims beneficial ownership in all
     securities held by Eagle River, except to the extent of his pecuniary
     interest therein.

 (4) Mr. Gates' ownership of Teledesic Class A common stock represents
     exercisable warrants to purchase 637,500 shares and 27,091,500 shares
     issuable upon conversion of Teledesic Class B common stock.

 (5) Mr. Larson's ownership of Teledesic Class A common stock represents 3,125
     shares held of record, exercisable options to purchase 70,625 shares and
     Mr. Gates' beneficial ownership of such class of stock. Mr. Larson's
     ownership of Teledesic Class B common stock represents Mr. Gates' ownership
     of such class of stock. Mr. Larson disclaims beneficial ownership over the
     shares of Teledesic Class A and Class B common stock held by Mr. Gates.

 (6) Motorola's ownership of Teledesic Class A common stock represents
     exercisable warrants held of record by Motorola International Development
     Corporation, a wholly owned subsidiary of Motorola, to purchase 2,000,000
     shares and 27,990,000 shares issuable upon conversion of Teledesic Class C
     common stock. Motorola's ownership of Teledesic Class C common stock
     includes 27,940,000 shares

                                       135
<PAGE>   146

     issuable upon exchange of non-voting units of Teledesic LLC held of record
     by Motorola Satellite Holdings, Inc., a wholly owned subsidiary of
     Motorola.

 (7) Mr. Bane's ownership of Teledesic Class A and Class C common stock
     represents Motorola's beneficial ownership of such classes of stock; Mr.
     Bane disclaims beneficial ownership of such shares.

 (8) Mr. Severn's ownership of Teledesic Class A and Class C common stock
     represents Motorola's beneficial ownership of such classes of stock; Mr.
     Severns disclaims beneficial ownership of such shares.

 (9) AT&T Wireless Services' ownership of Teledesic Class A common stock
     represents 11,083,950 shares issuable upon conversion of Teledesic Class B
     common stock.

(10) The Boeing Company's ownership of Teledesic Class A common stock includes
     4,657,093 shares issuable upon conversion of Teledesic Class B common
     stock.

(11) Mr. Tuck's ownership of Teledesic Class A common stock includes 42,500
     shares held of record, exercisable options to purchase 111,250 shares and
     361,674 shares issuable upon conversion of Teledesic Class B common stock.
     His ownership of Teledesic Class A common stock also includes 14,238 shares
     of such class and 4,419,058 shares issuable upon conversion of Teledesic
     Class B common stock held of record as trustee for the beneficiaries under
     a Voting Trust Agreement dated as of September 30, 1996. His ownership of
     Teledesic Class B common stock includes both the 361,674 shares he holds of
     record and the 4,419,058 shares held in the voting trust. Mr. Tuck shares
     voting and dispositive powers over the shares of Teledesic Class A and
     Class B common stock held in the voting trust with another trustee and
     disclaims beneficial ownership of such shares except to the extent of his
     pecuniary interest therein.

(12) Mr. Daggatt's ownership of Teledesic Class A common stock represents
     1,000,000 shares held of record and exercisable options for the purchase of
     927,678 shares.

(13) Mr. Alberg's ownership of Teledesic Class A common stock includes 118,750
     shares held of record and exercisable options for the purchase of 80,000
     shares.

(14) Mr. Hooper's ownership of Teledesic Class A common stock represents
     exercisable options for the purchase of 275,000 shares.

(15) Mr. Owens' ownership of Teledesic Class A common stock represents
     exercisable options for the purchase of 310,000 shares.

(16) Mr. Ghazvinian's ownership of Teledesic Class A common stock includes
     20,000 shares held of record and exercisable options for the purchase of
     406,025 shares.

(17) Mr. James' ownership of Teledesic Class A common stock represents
     exercisable options for the purchase of 60,000 shares.

(18) Mr. Patterson's ownership of Teledesic Class A common stock includes
     154,000 shares held of record and exercisable options for the purchase of
     355,834 shares.

(19) See notes (1) through (8) and (11) through (18) above. Beneficial ownership
     of Teledesic Class A common stock by directors and officers as a group also
     includes exercisable options for an additional 705,085 shares of Teledesic
     Class A common stock and an additional 44,000 shares of such class of stock
     held of record.

                                       136
<PAGE>   147

                              PARENT CAPITAL STOCK

     As a result of the mergers, ITGL stockholders and Teledesic stockholders
will become Parent stockholders. Your rights as a Parent stockholder will be
governed by Delaware law and Parent's certificate of incorporation and bylaws,
as adopted in connection with the merger. The following summarizes the material
terms of Parent's capital stock and is qualified in its entirety by reference to
the applicable provisions of Delaware law and Parent's certificate of
incorporation, certificate of designation, and bylaws, the forms of which are
attached as annexes to this document.

     Upon completion of the New ICO merger, Parent will be authorized to issue
1,125,000,000 shares of common stock, of which 900,000,000 will be designated
Class A common stock and 150,000,000 will be designated Class B common stock.

     Upon completion of the mergers, Parent will be authorized to issue
75,000,000 shares of preferred stock, of which 12,000,000 will be designated
Series A Preferred Stock and 20,000,000 will be designated Series B preferred
stock. Each of the Series A Preferred Stock and Series B preferred stock will be
convertible into shares of Class A common stock.

     All of the issued and outstanding shares of New ICO capital stock are, and
upon the issuance of Parent capital stock in connection with the mergers will
be, validly issued, fully paid and nonassessable. Holders of Parent capital
stock are not entitled to any preemptive rights under Parent's charter
documents.

     Upon completion of the mergers, the holders of Parent Class A common stock
will be entitled to one vote per share and the holders of Parent Class B common
stock will be entitled to ten votes per share. In all other respects, Class B
common stock will be identical to Class A common stock. Holders of Parent Series
A and Series B preferred stock will be entitled to vote on an as converted
basis.

     In general, at a meeting where a quorum is present, a majority of the votes
cast will be sufficient to take corporate action. However, under Delaware law,
amendment of Parent's certificate of incorporation will require:

     - approval by the Parent board of directors;

     - approval by a majority of the outstanding voting power; and

     - approval by a majority of the outstanding stock of any class entitled to
       vote as a class.

     In addition, with some exceptions, under Delaware law, the affirmative vote
of a majority of the outstanding shares of Parent's Class A common stock, Class
B common stock, Series A preferred stock and Series B preferred stock, voting as
a single class, entitled to vote will be required to approve a merger or
consolidation or a sale of all or substantially all of Parent's assets.

     Directors are elected by a plurality of the votes cast and Parent
stockholders do not have the right to cumulate their votes in the election of
directors. The Parent board will not be classified.

     Under Delaware law, a quorum is present at a stockholders' meeting if
holders of shares, representing a majority of the outstanding voting power of
all of a corporation's capital stock are present in person or by proxy. The
number of shares required to constitute a quorum may be as low as one-third,
however, if specified in the certificate of incorporation or bylaws. ITGL's, New
ICO's and Teledesic's bylaws each require a majority for quorum purposes.
Parent's bylaws provide the same.

     On a liquidation, holders of Parent Class A common stock and Class B common
stock, as a single class, would be entitled to share proportionally in any
assets legally available for distribution after payment of preferential amounts
due to preferred stockholders.

                                       137
<PAGE>   148

                      ISSUANCE OF PARENT PREFERRED SHARES
               IN EXCHANGE FOR TELEDESIC HOLDINGS CAPITAL SHARES

     Concurrent with the closing of the mergers, the holders of Class A shares
of Teledesic Holdings Limited, an entity controlled by Teledesic, will exchange
each of their shares for 0.97 shares of Series A or Series B preferred stock of
Parent. The Parent preferred stock will be convertible into shares of Parent's
Class A common stock, initially at the rate of 0.825. Following this exchange,
Parent will have 8,385,002 shares of Series A preferred stock and 14,370,371
shares of Series B preferred stock outstanding.

      COMPARISON OF RIGHTS OF STOCKHOLDERS OF ITGL, NEW ICO AND TELEDESIC

GENERAL

     This section of the document describes several differences between the
rights of holders of ITGL capital stock, New ICO capital stock and Teledesic
capital stock and those of holders of Parent's capital stock. Although the
description covers the material differences, this summary may not contain all of
the information that is important to you.

     The Delaware General Corporation Law and ITGL's certificate of
incorporation and bylaws govern the rights of ITGL's stockholders. The Delaware
General Corporation Law and New ICO's certificate of incorporation and bylaws
govern the rights of New ICO's stockholders. The Delaware General Corporation
Law and Teledesic's certificate of incorporation and bylaws govern the rights of
Teledesic's stockholders. The Delaware General Corporation Law and Parent's
certificate of incorporation and bylaws will govern the rights of Parent's
stockholders after the mergers.

NUMBER OF DIRECTORS

     The ITGL board is composed of between one and twelve directors, as fixed by
the ITGL board. The ITGL board now consists of eight directors.

     The number of directors of the New ICO board shall be fixed by resolution
duly adopted from time to time by the New ICO board. The New ICO board now
consists of nine directors.

     The size of the Teledesic board is between three and twelve directors, as
determined from time to time by the Teledesic board. The Teledesic board now
consists of ten directors.

     The Parent board is expected to be composed of between three and twenty
directors, as fixed by the Parent board.

REMOVAL OF DIRECTORS

     Delaware law provides that directors may be removed by the holders of a
majority of the shares then entitled to vote for the election of directors.

VACANCIES ON THE BOARD OF DIRECTORS

     Delaware law provides that, unless a corporation's certificate of
incorporation or bylaws provide otherwise, a majority of the directors then in
office, although less than a quorum, or a sole remaining director may, fill
vacancies and newly created directorships resulting from any increase in the
authorized number of directors. Parent's certificate of incorporation will refer
to its bylaws, which will provide that a vacancy shall be filled at any time by
a majority vote of the directors then in office. None of the other three
provides anything different.

SHAREHOLDER ACTION BY WRITTEN CONSENT

     Delaware law provides that, unless otherwise provided in the certificate of
incorporation, the stockholders may take any action required or permitted to be
taken at any annual or special stockholders'

                                       138
<PAGE>   149

meeting without a meeting, without prior notice and without a vote, if a written
consent or consents setting forth the action taken is signed by the holders of
outstanding stock having not less than the minimum number of votes that would be
necessary to authorize or take such action at a meeting. The ITGL, New ICO and
Teledesic do not, nor will Parent's bylaws, provide otherwise.

AMENDMENTS OF CERTIFICATE OF INCORPORATION

     Delaware law provides that a corporation's certificate of incorporation may
be amended upon adoption by the board of directors of a resolution setting forth
the proposed amendment and declaring its advisability, followed by the favorable
vote of the holders of a majority of the outstanding stock entitled to vote on
the amendment. Delaware law also provides that a certificate of incorporation
may require a greater vote than would otherwise be required by Delaware law.
None of the ITGL or New ICO certificates of incorporation contain supermajority
provisions with respect to amendments, nor will Parent's. Teledesic's
certificate of incorporation requires the approval of Class C common stock to
effect any amendment that would affect the Class C common stock adversely.

AMENDMENT OF BYLAWS

     Under Delaware law, the power to adopt, alter and repeal the bylaws is
vested in the stockholders unless the certificate of incorporation vests such
power in the directors. Vesting such power in the directors does not divest the
stockholders of power to adopt, alter or repeal the bylaws. The ITGL, New ICO
and Teledesic certificates of incorporation and bylaws each provide that the
Board of Directors shall have the power to adopt, amend, or repeal bylaws except
as otherwise provided by law nor will Parent.

NOTICE OF STOCKHOLDERS' PROPOSALS/NOMINATIONS OF DIRECTORS

     Delaware law provides that written notice of any meeting addressing
stockholders' proposals and nominations of directors shall be given not less
than 10 nor more than 60 days before the date of the meeting to each stockholder
entitled to vote at such meeting. If mailed, notice is given when deposited in
the United States mail, postage prepaid, directed to the stockholder at his
address as it appears on the records of the corporation. Delaware law provides
for an exception to these notice requirements if the person to whom notice must
be provides has executed a written waiver of notice prior to the meeting for
which notice would be given or if giving such notice would be unlawful.

     The bylaws of Parent will provide and the bylaws of ITGL, New ICO and
Teledesic bylaws all provide that written notice of duly called meetings of the
stockholders, stating the place, date, and hour thereof shall be given by the
Chairman of the Board, the Chief Executive Officer, the President or the
Secretary, to each stockholder entitled to vote at least 10 days but not more
than 60 days before the date of the meeting, unless a different period is
prescribed by law. The notice of the annual meeting shall state that the meeting
is called for the election of directors and for the transaction of other
business which may properly come before the meeting, and shall, if any other
action which could be taken at a special stockholders' meeting is to be taken at
such annual meeting, state the nature of such action. The notice of a special
stockholders' meeting shall in all instances state the purpose for which the
meeting is called. The bylaws of Parent will provide and the bylaws of ITGL, New
ICO and Teledesic provide that the holders of not less than a majority of the
issued and outstanding capital stock may request a special meeting.

CALLING OF SPECIAL MEETING; STOCKHOLDER ACTION BY WRITTEN CONSENT

     Delaware law provides that special meetings of stockholders may be called
by a corporation's board of directors or by persons authorized by the
corporation's certificate of incorporation or bylaws. The ITGL bylaws provide
and Parent's bylaws will provide that special meetings of stockholders for any
purpose or purposes may be held at any time upon the call of the Chairman of the
Board, the Chief Executive Officer, the President, or the holders of not less
than a majority of all votes attributable to the issued and outstanding shares
of the ITGL capital stock taken together and not as separate classes. The New
ICO bylaws provide that special meetings may be held at any time for any purpose
or purposes upon call of the

                                       139
<PAGE>   150

Chairman of the Board, the Vice Chairman, or the President or the holders of a
majority of the shares entitled to vote at such time and place either within or
without the State of Delaware as may be stated in the notice. The Teledesic
bylaws provide similarly except that the holders of at least one-tenth of the
shares entitled to vote may call the special meeting.

     Delaware law provides that unless specified to the contrary in the
certificate of incorporation, holders of a majority of the shares entitled to
vote may take action by consent in lieu of a stockholders' meeting. The
certificate of incorporation if ITGL, New ICO and Teledesic do not prohibit such
actions and Parent's certificate of incorporation is not expected to prohibit
these actions.

TRANSACTIONS WITH INTERESTED STOCKHOLDERS

     The Delaware business combination statute, Section 203 of the Delaware
General Corporation Law, with few exceptions, prohibits some business
combinations between a corporation and an interested stockholder during the
three-year period after the interested stockholder became one. An interested
stockholder is one who owns 15% or more of a corporation's voting securities.
Section 203(b)(6) of the Delaware General Corporation Law generally relieves a
bidder from the restrictions of the business combination statute if the board of
directors has approved or not opposed a combination with a competing bidder. The
basic policy behind Section 203(b)(6) is that once the board of directors has
decided to sell the corporation or a majority of its assets or has approved, or
not opposed, a tender or exchange offer for 50% or more of the corporation's
outstanding stock, the stockholders of the corporation are benefited by the
promotion of bidding contests. Section 203(b)(6) allows a bidder who announces a
transaction subsequent to the public announcement of a management-approved
transaction and prior to the completion or abandonment of the approved
transaction to be free of the requirements of Section 203. Each of ITGL and New
ICO has, through its certificate of incorporation, opted out of the
applicability of Section 203. Teledesic has not opted out of the applicability
of Section 203. Parent will opt out of the applicability of Section 203.

LIABILITY OF DIRECTORS

     Delaware law allows charter documents to eliminate or limit the personal
liability of directors. Under Delaware law, however, a corporation's certificate
of incorporation may not eliminate or limit the liability of the director:

     - where a director has breached the duty of loyalty to the corporation or
       it stockholders;

     - where a director has engaged in acts or omissions not in good faith or
       which involve intentional misconduct or a knowing violation of law;

     - where a director has engaged in willful or negligent violation of the
       provisions of the Delaware General Corporation Law regarding payment of
       dividends or a corporation's purchase or redemption of its own shares of
       capital stock; or

     - where the director has derived an improper personal benefit in a
       transaction.

     The ITGL, New ICO and Teledesic certificate of incorporation each provides
and Parent's certificate of incorporation will provide for the limitation or
elimination of liability of directors to the fullest extent permitted by law.

INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Delaware law permits indemnification of present or former directors and
officers if they are wholly successful on the merits or otherwise in defending
claims brought against them in their capacity as directors. Delaware law also
permits indemnification if a present or former director or officer is wholly
successful on the merits, or otherwise, as to one or more, but less than all,
claims asserted or issues raised in a proceeding. Thus, under Delaware law,
these indemnitees may be entitled to partial indemnification even if he or she
is found liable for one or more counts of an action if one or more of the other
counts is

                                       140
<PAGE>   151

dismissed. The ITGL, New ICO and Teledesic certificates of incorporation each
provides and Parent's certificate of incorporation will provide for mandatory
indemnification to the fullest extent permitted by law of each of their
respective present or former directors, officers, employees or agents or
fiduciaries of their respective employee benefits plans, as defined by the
Employment Retirement Income Security Act of 1974. This indemnity covers all
reasonable expenses incurred by that person in connection with any action, suit,
or proceeding to which such person is made, or threatened to be made, a party by
reason of the fact that the person is or was a director or fiduciary of an
employee benefit plan of the corporation or at the its request acted in a
similar capacity with regard to any other enterprise.

PAYMENT OF DIVIDENDS

     Under Delaware law, dividends may be paid by a corporation either out of
the corporation's excess of net assets over stated capital, or surplus, or, if
there is no surplus, out of net profits for the fiscal year in which the
dividend is declared and/or the preceding fiscal year. Directors may not declare
and pay dividends out of such net profits if the amount of capital of the
corporation is less than the aggregate amount of capital represented by the
issued and outstanding stock of all classes having preference upon the
distribution of assets.

                                       141
<PAGE>   152

                                 LEGAL MATTERS

     The validity of the shares of Parent capital stock to be issued in the
mergers, as well as other matters in connection with the mergers, will be passed
upon by Davis Wright Tremaine, LLP. Other specified legal matters in connection
with the mergers will be passed upon for New ICO by Cadwalader, Wickersham &
Taft and for Teledesic by Jones, Day, Reavis & Pogue.

                                    EXPERTS

     The consolidated financial statements of ICO Global Communications
(Holdings) Limited as of December 31, 1999 and 1998 and for each of the three
years in the period ended December 31, 1999 included in this joint proxy
statement/prospectus have been so included in reliance upon the report of
PricewaterhouseCoopers, given on the authority of said firm as experts in
accounting and auditing.

     The consolidated financial statements of Teledesic as of December 31, 1999
and 1998 and for each of the three years in the period ended December 31, 1999,
the financial statements of New ICO as of and for the period from March 17, 2000
(inception) to May 15, 2000 and the financial statements of ITGL as of and for
the period from February 9, 2000 (inception) to May 15, 2000, all have been
included in this joint proxy statement/prospectus in reliance upon the reports
of Arthur Andersen LLP, independent public accountants, appearing elsewhere in
this joint proxy statement/prospectus and upon the authority of said firm as
experts in accounting and auditing in giving said reports.

                                 OTHER MATTERS

     As of the date of this document, none of the ITGL board, the New ICO board
nor the Teledesic board knows of any matters that will be presented for
consideration at the ITGL special stockholders' meeting, the New ICO special
stockholders' meeting or the Teledesic special stockholders' meeting other than
as described in this document. If any other matters properly come before either
of these meetings or any adjournments or postponements of the meetings and are
voted upon, the enclosed proxies will be deemed to confer discretionary
authority on the individuals named as proxies to vote the shares represented by
the proxies as to any of these matters. The persons named as proxies intend to
vote or not to vote in accordance with the recommendations of the managements of
each of ITGL, New ICO or Teledesic, as applicable.

     YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS DOCUMENT TO VOTE
ON YOUR MERGER. WE HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH INFORMATION
THAT IS DIFFERENT FROM WHAT IS CONTAINED IN THIS DOCUMENT. THIS DOCUMENT IS
DATED             . YOU SHOULD NOT ASSUME THAT THE INFORMATION CONTAINED IN THIS
DOCUMENT IS ACCURATE AS OF ANY DATE OTHER THAN THAT DATE AND NEITHER THE MAILING
OF THIS DOCUMENT TO STOCKHOLDERS NOR THE ISSUANCE OF PARENT COMMON STOCK IN THE
MERGERS SHALL CREATE ANY IMPLICATION TO THE CONTRARY.

                      WHERE YOU CAN FIND MORE INFORMATION

     ITGL and New ICO filed a registration statement on Form S-4 to registered
with the SEC the New ICO Class A and Class B common stock to be issued to ITGL
and Teledesic stockholders in the mergers. This document is a part of that
registration statement and constitutes a prospectus of ITGL and New ICO in
addition to being a proxy statement of ITGL, New ICO and Teledesic for the
special meetings. As allowed by SEC rules, this document does not contain all
the information you can find in the registration statement or the exhibits to
the registration statement.

     Copies of the registration statement and its accompanying exhibits, can be
read over the internet at the SEC's web site at www.sec.gov. They also may be
inspected without charge and may be obtained at prescribed rates at the public
reference facilities maintained by the SEC at Judiciary Plaza, 450 Fifth Street,
N.W., Washington D.C. 20549 and at the regional offices of the SEC located at
seven World

                                       142
<PAGE>   153

Trade Center, New York, New York 10048, and Citicorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661. You may obtain information
regarding the SEC's Washington, D.C. Public Reference Room by calling the SEC at
1-800-732-0330.

     ITGL has supplied all information contained or incorporated by reference in
this document relating to ITGL, New ICO has supplied all information relating to
New ICO and Teledesic has supplied all information relating to Teledesic.

                                       143
<PAGE>   154

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
Report of Independent Public Accountants....................   F-3
Consolidated Balance Sheet as of May 15, 2000 (audited) and
  June 30, 2000 (unaudited).................................   F-4
Consolidated Statement of Operations for the period from
  March 17, 2000 (inception) to May 15, 2000 (audited) and
  June 30, 2000 (unaudited).................................   F-5
Consolidated Statement of Comprehensive Loss for the period
  from March 17, 2000 (inception) to May 15, 2000 (audited)
  and June 30, 2000 (unaudited).............................   F-6
Consolidated Statements of Changes in Stockholders' Equity
  for the period from March 17, 2000 (inception) to May 15,
  2000 (audited) and June 30, 2000 (unaudited)..............   F-7
Consolidated Statement of Cash Flows for the period from
  March 17, 2000 (inception) to May 15, 2000 (audited) and
  June 30, 2000 (unaudited).................................   F-8
Notes to Consolidated Financial Statements..................   F-9

ICO-TELEDESIC GLOBAL LIMITED
Report of Independent Public Accountants....................  F-25
Consolidated Balance Sheets as of May 15, 2000 (audited) and
  June 30, 2000 (unaudited).................................  F-26
Consolidated Statements of Operations for the period from
  February 9, 2000 (inception) to May 15, 2000 (audited) and
  June 30, 2000 (unaudited).................................  F-27
Consolidated Statements of Comprehensive Loss for the period
  from February 9, 2000 (inception) to May 15, 2000
  (audited) and June 30, 2000 (unaudited)...................  F-28
Statements of Changes in Stockholders' Equity for the period
  from February 9, 2000 (inception) to May 15, 2000
  (audited) and June 30, 2000 (unaudited)...................  F-29
Consolidated Statements of Cash Flows for the period from
  February 9, 2000 (inception) to May 15, 2000 (audited) and
  June 30, 2000 (unaudited).................................  F-30
Notes to Consolidated Financial Statements..................  F-31

ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
Report of Independent Accountants...........................  F-50
Consolidated Balance Sheets as of December 31, 1998 and
  1999......................................................  F-51
Consolidated Statements of Loss and Comprehensive Loss for
  the years ended December 31, 1997, 1998, 1999 and since
  inception.................................................  F-52
Consolidated Statements of Cash Flows for the years ended
  December 31, 1997, 1998, 1999 and since inception.........  F-53
Consolidated Statements of Changes in Shareholders' Equity
  for the years ended December 31, 1997, 1998 and 1999......  F-54
Notes to Consolidated Financial Statements..................  F-55

ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
Consolidated Balance Sheet (unaudited) as of May 16, 2000...  F-85
Consolidated Statements of Loss and Comprehensive Loss
  (unaudited) for the period from January 1, 2000 to May 16,
  2000, the six months ended June 30, 1999 and for the
  period from inception to May 16, 2000.....................  F-86
Consolidated Statements of Cash Flows (unaudited) for the
  period from January 1, 2000 to May 16, 2000, the six
  months ended June 30, 1999 and for the period from
  inception to May 16, 2000.................................  F-87
Notes to Consolidated Financial Statements..................  F-88

TELEDESIC CORPORATION
Report of Independent Public Accountants....................  F-92
Consolidated Balance Sheets as of December 31, 1998 and 1999
  and June 30, 2000.........................................  F-93
</TABLE>

                                       F-1
<PAGE>   155

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Consolidated Statements of Operations for the years ended
  December 31, 1997, 1998, and 1999 and for the six months
  ended June 30, 1999 and 2000 and from June 19, 1990
  (inception) to June 30, 2000..............................  F-94
Consolidated Statements of Comprehensive Loss for the years
  ended December 31, 1997, 1998, and 1999 and for the six
  months ended June 30, 1999 and 2000 and from June 19, 1990
  (inception) to June 30, 2000..............................  F-95
Consolidated Statements of Changes in Stockholders' Equity
  (Deficit) from June 19, 1990 (inception) to June 30,
  2000......................................................  F-96
Consolidated Statements of Cash Flows for the years ended
  December 31, 1997, 1998, and 1999 and for the six months
  ended June 30, 1999 and 2000 and from June 19, 1990
  (inception) to June 30, 2000..............................  F-97
Notes to Consolidated Financial Statements..................  F-98
All statements, amounts and disclosures of Teledesic as of
  and for the six months ended June 30, 2000 and June 30,
  1999 and from June 19, 1990 (inception) to June 30, 2000
  are unaudited
</TABLE>

                                       F-2
<PAGE>   156

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To New ICO Global Communications (Holdings) Limited:

     We have audited the accompanying balance sheet of New ICO Global
Communications (Holdings) Limited (a Delaware corporation in the development
stage) as of May 15, 2000, and the related statement of operations,
stockholders' equity and cash flows for the period from March 17, 2000
(inception) to May 15, 2000. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements based on our audit.

     We conducted our audit in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of New ICO Global
Communications (Holdings) Limited as of May 15, 2000, and the results of its
operations and its cash flows for the period from March 17, 2000 (inception) to
May 15, 2000, in conformity with accounting principles generally accepted in the
United States.

                                          ARTHUR ANDERSEN LLP

Seattle, Washington
August 22, 2000

                                       F-3
<PAGE>   157

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

                           CONSOLIDATED BALANCE SHEET
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                               MAY 15,       JUNE 30,
                                                                2000           2000
                                                              ---------    ------------
                                                                           (UNAUDITED)
<S>                                                           <C>          <C>
CURRENT ASSETS:
  Cash and cash equivalents.................................   $     1      $  761,716
  Receivables...............................................     1,613          89,496
  Prepaid expenses and other current assets.................        --          27,607
                                                               -------      ----------
          Total current assets..............................     1,614         878,819
TANGIBLE FIXED ASSETS
  Property and equipment in service, net....................        --           2,475
  Property under construction...............................        --         942,496
DEPOSITS AND OTHER ASSETS...................................        --         102,242
                                                               -------      ----------
          Total assets......................................   $ 1,614      $1,926,032
                                                               =======      ==========

                         LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Accounts payable..........................................   $    --      $   22,243
  Accrued expenses..........................................         -          88,077
                                                               -------      ----------
          Total current liabilities.........................        --         110,320
OTHER LONG TERM DEBT........................................        --          38,190
                                                               -------      ----------
          Total liabilities.................................        --         148,510
STOCKHOLDERS' EQUITY:
  Preferred stock, $.01 par value, 10,000,000 shares
     authorized, no shares issued and outstanding...........        --              --
  Class A common stock, $.01 par value, 600,000,000 shares
     authorized, 222 and 160,000,222 shares issued and
     outstanding at May 15, 2000 and June 30, 2000,
     respectively...........................................     4,610       1,520,352
  Class B common stock $.01 par value, 60,000,000 shares
     authorized, no shares and 31,003,382 shares issued and
     outstanding at May 15, 2000 and June 30, 2000,
     respectively...........................................        --         275,000
  Other comprehensive income................................        --           1,875
  Deficit...................................................    (2,996)        (19,705)
                                                               -------      ----------
          Total stockholders' equity........................     1,614       1,777,522
                                                               -------      ----------
          Total liabilities and stockholders' equity........   $ 1,614      $1,926,032
                                                               =======      ==========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       F-4
<PAGE>   158

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

                      CONSOLIDATED STATEMENT OF OPERATIONS
                (DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                              MARCH 17, 2000    MARCH 17, 2000
                                                              (INCEPTION) TO    (INCEPTION) TO
                                                               MAY 15, 2000     JUNE 30, 2000
                                                              --------------    --------------
                                                                                 (UNAUDITED)
<S>                                                           <C>               <C>
OPERATING EXPENSES:
  General and administrative................................     $ 4,609          $   26,089
  Depreciation..............................................          --                 764
                                                                 -------          ----------
          Total operating loss..............................       4,609              26,853
INTEREST INCOME, NET........................................          --              (5,332)
OTHER INCOME................................................          --                (797)
                                                                 -------          ----------
          Loss before income taxes..........................       4,609              20,724
INCOME TAX BENEFIT..........................................      (1,613)             (1,019)
                                                                 -------          ----------
          Net loss..........................................     $ 2,996          $   19,705
                                                                 =======          ==========
BASIC AND DILUTED LOSS PER SHARE............................     $13,495          $     0.24
                                                                 =======          ==========
</TABLE>

<TABLE>
<S>                                                           <C>               <C>
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING........        222           81,086,563
                                                                   ====           ==========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       F-5
<PAGE>   159

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

                  CONSOLIDATED STATEMENT OF COMPREHENSIVE LOSS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                              MARCH 17, 2000    MARCH 17, 2000
                                                              (INCEPTION) TO    (INCEPTION) TO
                                                               MAY 15, 2000     JUNE 30, 2000
                                                              --------------    --------------
                                                                                 (UNAUDITED)
<S>                                                           <C>               <C>
NET LOSS....................................................      $2,996           $19,705
OTHER COMPREHENSIVE GAINS:
  Foreign currency translation adjustments..................          --            (1,875)
                                                                  ------           -------
  Comprehensive loss........................................      $2,996           $17,830
                                                                  ======           =======
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       F-6
<PAGE>   160

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
         (PERIOD FROM MAY 16, 2000 THROUGH JUNE 30, 2000 IS UNAUDITED)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                COMMON STOCK
                                    -------------------------------------
                                       SHARES OUTSTANDING                       OTHER                      TOTAL
                                    ------------------------                COMPREHENSIVE              STOCKHOLDERS'
                                      CLASS A      CLASS B       AMOUNT        INCOME       DEFICIT       EQUITY
                                    -----------   ----------   ----------   -------------   --------   -------------
<S>                                 <C>           <C>          <C>          <C>             <C>        <C>
BALANCE AT INCEPTION, March 17,
  2000............................
Initial issuance of Class A common
  stock for cash..................          222                $        1                               $        1
Stock-based compensation..........                                  4,609                                    4,609
Net loss for the period from March
  17, 2000 (inception) to May 15,
  2000............................                                                          $ (2,996)       (2,996)
                                    -----------   ----------   ----------      ------       --------    ----------
BALANCE, MAY 15, 2000.............          222           --        4,610          --         (2,996)        1,614
Securities as part of acquisition
  of Old ICO assets:
  Issuance of Class A common stock
    and options to acquire Class A
    common stock..................   93,000,000                   674,413                                  674,413
  Issuance of Class B common
    stock.........................                31,003,382      275,000                                  275,000
  Class A common stock committed
    to distribution partners......                                 16,720                                   16,720
  Issuance of Warrants to acquire
    Class A common stock..........                                120,000                                  120,000
Stock-based compensation..........                                  4,609                                    4,609
Issuance of Class A common stock
  for cash........................   67,000,000                   700,000                                  700,000
Net loss and other comprehensive
  income for the period from May
  16, 2000 to June 30, 2000.......                                              1,875        (16,709)      (14,834)
                                    -----------   ----------   ----------      ------       --------    ----------
BALANCE, JUNE 30, 2000
  (unaudited).....................  160,000,222   31,003,382   $1,795,352      $1,875       $(19,705)   $1,777,522
                                    ===========   ==========   ==========      ======       ========    ==========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       F-7
<PAGE>   161

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                              MARCH 17, 2000    MARCH 17, 2000
                                                              (INCEPTION) TO    (INCEPTION) TO
                                                               MAY 15, 2000     JUNE 30, 2000
                                                              --------------    --------------
                                                                                 (UNAUDITED)
<S>                                                           <C>               <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss..................................................    $  (2,996)        $  (19,705)
  Adjustments to reconcile net loss to cash used in
     operating activities:
     Stock-based compensation...............................        4,609              9,218
     Depreciation...........................................           --                764
     Unrealized foreign exchange gain.......................           --               (185)
  Proceeds from launch insurance............................           --            145,000
  Other changes in certain assets and liabilities --
     Receivables............................................       (1,613)            (8,529)
     Prepaid and other current assets.......................           --              6,903
     Accounts payable.......................................           --            (10,778)
     Accrued expenses.......................................           --              9,042
     Accrued interest payable...............................           --                569
     Other non-current liabilities..........................           --               (224)
                                                                ---------         ----------
       Net cash provided by operating activities............           --            132,075
                                                                ---------         ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Acquisition of net assets of Old ICO net of cash acquired
     of $57,600.............................................           --            (59,974)
  Investment in tangible property and equipment under
     construction...........................................           --               (356)
  Investment in tangible property and equipment in
     service................................................           --                (14)
  Net investment in deposits and other assets...............           --             (9,675)
                                                                ---------         ----------
       Net cash used in investing activities................           --            (70,019)
                                                                ---------         ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from sales of Class A common stock...............            1            700,001
                                                                ---------         ----------
       Net cash provided by financing activities............            1            700,001
EFFECT OF FOREIGN CURRENCY TRANSLATION......................           --               (341)
                                                                ---------         ----------
       Net increase in cash and cash equivalents............            1            761,716
CASH AND CASH EQUIVALENTS, beginning of period..............           --                 --
                                                                ---------         ----------
CASH AND CASH EQUIVALENTS, end of period....................    $       1         $  761,716
                                                                =========         ==========
SUPPLEMENTAL DISCLOSURE:
  Cash paid for interest....................................    $      --         $       --
                                                                =========         ==========
  Cash paid for taxes.......................................    $      --         $       11
                                                                =========         ==========
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:
  The following securities of New ICO arose from the
     acquisition of Old ICO's net assets:
     93,000,000 Class A common shares and options to acquire
       56,000,000 Class A common shares issued..............    $      --         $  674,413
     31,003,382 Class B common shares issued................           --            275,000
     1,600,000 Class A common shares committed to
       distribution partners................................           --             16,720
     50,000,000 Warrants issued to acquire Class A common
       shares...............................................           --            120,000
                                                                ---------         ----------
                                                                $      --         $1,086,133
                                                                =========         ==========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                       F-8
<PAGE>   162

                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

 1. ORGANIZATION AND BUSINESS

     The consolidated interim financial statements include the accounts of New
ICO Global Communications (Holdings) Limited ("New ICO"), a development stage
company and its subsidiaries (collectively referred to as the Corporation). New
ICO was incorporated in Delaware on March 17, 2000. New ICO was organized to
purchase the net assets of ICO Global Communications (Holdings) Limited ("Old
ICO") on its emergence from chapter 11 bankruptcy and engage in a program which
is expected to secure the additional funding required to complete the ICO
communications system (the "ICO Network"). This may include additional equity,
high yield debt, bank credit facilities and vendor financing. New ICO expects to
offer global data and voice telecommunications services from both fixed and
mobile locations worldwide. As discussed in Note 2, New ICO acquired the net
assets of Old ICO on May 17, 2000.

     The Corporation plans to assemble the global telecommunications networks,
distribution capabilities and operations systems required to be a leading
provider of global data and enhanced voice services. The Corporation is
developing and commercializing a medium earth orbit, MEO, satellite-based global
communications service. The ICO Network will be a fully integrated end-to-end
system consisting of a space segment and ground network (the "ICONET"). The ICO
Network is designed to offer high-quality wireless voice telephony and data
services virtually anywhere in the world. The service offered will be
complementary to terrestrial fixed and mobile services, with which it will
interconnect, and will allow customers to roam across terrestrial fixed and
mobile networks around the world. The Corporation does not expect to commence
commercial operations of the ICO Network until 2003.

 2. CREATION OF NEW ICO AND ACQUISITION OF OLD ICO ASSETS

     New ICO was established in accordance with the terms of a definitive
agreement ("the Agreement") dated February 4, 2000 between Eagle River
Investments LLC and Old ICO in contemplation of the emergence of Old ICO from
bankruptcy. During the period from March 17, 2000 (inception of New ICO) and May
16, 2000, New ICO was wholly owned by ICO-Teledesic Global Limited ("ITGL").

     As required by the Agreement, a private placement offering of 67 million
Class A shares of common stock in New ICO was concluded on May 17, 2000. On that
date, offering proceeds of $700 million were deposited with New ICO to
facilitate its acquisition of the net assets of Old ICO and continue the
development of the ICO Network. This offering included $577.1 million from ITGL.

     New ICO acquired the net assets of Old ICO on May 17, 2000 for a total
purchase price of $1,203.7 million, comprising common stock, warrants and
options in New ICO with an aggregate fair value of $1,086.1 million and cash of
$117.6 million as outlined below:

     - Between February 9 and May 16, 2000, ITGL advanced Old ICO an aggregate
       $275 million under a Debtor-in-Possession (DIP) credit agreement, and
       Eagle River and several unrelated investors advanced an aggregate $225
       million to Old ICO under another DIP facility.

     - On May 17, 2000 as New ICO acquired the net assets of Old ICO, ITGL's DIP
       advances of $275 million were converted into 31 million shares of Class B
       common stock in New ICO. Holders of Class B common stock are entitled to
       ten votes per share.

     - Also on May 17, 2000, the other DIP advances of $225 million were
       converted into 50 million shares of Class A common stock in New ICO, an
       option to purchase 16 million Class A shares of New ICO at $10.45 per
       share exercisable over a five year term commencing May 16, 2000, and an
       option to purchase 40 million Class A shares of New ICO at $12.50 per
       share exercisable for a two year term commencing May 16, 2003. Holders of
       Class A common stock are entitled to one vote per share.

                                       F-9
<PAGE>   163
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

     - A further 43 million Class A common shares of New ICO were issued to
       former creditors and shareholders of Old ICO as part of the purchase
       consideration for the net assets of Old ICO.

     - The former creditors of Old ICO received 20 million warrants to acquire
       Class A common shares of New ICO at $30 per share exercisable for a six
       year period commencing May 16, 2000 and the former equity stakeholders of
       Old ICO also received 30 million warrants to acquire Class A common
       shares of New ICO at $45 per share exercisable for a six year term
       commencing May 16, 2000. The aggregate value of these warrants was
       recorded at $120 million. The Company is in the process of refining this
       calculation.

     - A group of Old ICO distribution partners will receive 1.6 million shares
       of Class A common stock of New ICO valued at $16.7 million.

     All of the share numbers have been adjusted to reflect the New ICO 1-for-1
stock dividend on July 24, 2000.

     A summary of the total cost of acquisition of the Old ICO net assets
follows:

<TABLE>
<CAPTION>
                                                              (IN MILLIONS)
<S>                                                           <C>
Class B common shares of New ICO issued for DIP financing by
  ITGL......................................................    $  275.0
Class A common shares of New ICO issued and options granted
  to acquire New ICO Class A common shares for DIP
  financing.................................................       225.0
Class A common shares of New ICO issued to former creditors
  and shareholders of Old ICO...............................       449.4
Warrants to acquire shares of New ICO Class A common stock
  issued to former creditors and shareholders of Old ICO....       120.0
Distributor shares of Class A common stock..................        16.7
                                                                --------
                                                                 1,086.1
Cash given to Old ICO.......................................       117.6
                                                                --------
     Total cost of net assets acquired from Old ICO.........    $1,203.7
                                                                ========
</TABLE>

     New ICO's cash cost to acquire the net assets of Old ICO is summarized as
follows:

<TABLE>
<CAPTION>
                                                              (IN MILLIONS)
<S>                                                           <C>
Cash given to Old ICO.......................................      $117.6
Less cash acquired from Old ICO.............................       (57.6)
                                                                  ------
  Cash cost of acquisition of Old ICO.......................      $ 60.0
                                                                  ======
</TABLE>

     ITGL continues to maintain a controlling interest in New ICO after the New
ICO Class A common share offering and the New ICO equity issues related to the
acquisition of the Old ICO net assets.

     The acquisition of Old ICO's assets has been accounted for using the
purchase method of accounting. Accordingly, the total cost has been
preliminarily allocated to the assets purchased and the liabilities assumed
based upon the respective fair values at the date of acquisition. The aggregate
fair values at the date of acquisition exceeded the purchase price by $1,585
million. In accordance with APB 16, the negative goodwill generated has been
used to proportionately reduce the carrying values of non-current assets
acquired. This resulted in the carrying value of property under construction
being reduced by $1,016 million for space segment assets and $554 million for
ground segment assets. The Corporation is still completing the calculation of
the final purchase price and its allocation.

                                      F-10
<PAGE>   164
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

     The following unaudited pro forma information presents a summary of the
combined results of operations on New ICO and Old ICO as if the acquisition had
occurred on January 1, 1999:

<TABLE>
<CAPTION>
                                                                            SIX MONTHS ENDED
                                                          YEAR ENDED            JUNE 30,
                                                      DECEMBER 31, 1999           2000
                                                      ------------------    -----------------
                                                      (IN MILLIONS EXCEPT PER SHARE AMOUNTS)
<S>                                                   <C>                   <C>
Revenues............................................       $   0.0               $  0.0
Operating expense...................................       $ 124.7               $ 52.2
Net loss............................................       $ 108.2               $ 47.7
Loss per share......................................       $  0.57               $ 0.25
</TABLE>

 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Principles of Consolidation and Basis of Presentation

     The consolidated interim financial statements of New ICO include the
operations of New ICO from March 17, 2000 (inception) and the operations of the
subsidiary companies of New ICO from May 17, 2000, date of acquisition, through
June 30, 2000. These consolidated interim financial statements include 100% of
the assets, liabilities and results of operations of subsidiaries, all of which
are wholly owed. All significant inter-company accounts and transactions have
been eliminated. All information in these financial statements is in United
States Dollars unless otherwise stated. These financial statements have been
prepared in accordance with United States generally accepted accounting
principles.

     In the opinion of management, the accompanying unaudited consolidated
interim financial statements reflect all adjustments, consisting of only normal
recurring accruals, necessary for a fair presentation of the financial position
of the Corporation as of June 30, 2000, and the results of its operations and
cash flows for the period from March 17, 2000 (inception) through June 30, 2000.
These consolidated interim financial statements are unaudited, and do not
include all related footnote disclosures that would be necessary in year end
audited financial statements. The results of operations for the period from
March 17, 2000 (inception) through June 30, 2000 are not necessarily indicative
of the results of operations expected in the future.

     The audited consolidated financial statements as of and for the period
ended May 15, 2000, have been included to comply with SEC Rule 3-01 which
requires audited financial statements within a period no more than 135 days
prior to the initial filing of the registration statement.

  Development Stage Corporation

     The Corporation is a development-stage corporation as defined in Statement
of Financial Accounting Standards No. 7, "Accounting and Reporting by
Development Stage Enterprises," and will continue to be so until it commences
commercial operations of the ICO Network.

     Future operating results will be subject to significant business, economic,
regulatory, technical and competitive uncertainties and contingencies. The
development of the components of the ICO Network is a complex undertaking and
there can be no assurance that cost overruns or a delay in deployment of the ICO
Network will not occur. Depending on their extent and timing, these factors,
individually or in the aggregate, could have an adverse effect on the
Corporation.

                                      F-11
<PAGE>   165
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

  Cash and Cash Equivalents

     Cash equivalents consist of highly liquid, short-term investments with a
maturity of three months or less when purchased but exclude restricted cash
deposits. The Corporation places its excess cash in high credit quality
financial institutions.

  Marketable Securities

     Marketable securities are classified as available-for-sale under Statement
of Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain
Investments in Debt and Equity Securities." As such, the Corporation's
marketable securities are stated at fair value, with unrealized gains and losses
reported as a component of other comprehensive income (loss). Dividend and
interest income (expense). The cost of securities sold is based on the specific
identification method.

  Tangible fixed assets

     Property and equipment in service: Property and equipment in service is
recorded at cost. This comprises leasehold improvements, furnishings, office
equipment and computer equipment.

     Property under construction: Property under construction includes all costs
incurred in the design, manufacture, test and launch of twelve satellites
("space segment") and the satellite access nodes, tracking and telemetry,
network management and other communications equipment that comprise third-party
construction and engineering costs but also include certain internal engineering
costs directly attributable to the design and construction of the ICO Network
and for management and control of external production, plus interest expense
that has been capitalized in relation to the construction of the assets.

     ICO network costs will be classified as "property and equipment in service"
and depreciated when they become operational and are placed in service following
the commencement of commercial operations. Only the costs of constructing
successfully deployed satellites will be transferred to "property and equipment
in service"; any losses resulting from unsuccessful launches or satellite
failures are recognized as incurred, with any insurance proceeds related to such
losses recorded concurrently.

     Impairment: The Corporation reviews its long-lived assets for impairment
whenever events or changes in circumstances indicate that the carrying amount of
such assets might not be recoverable in accordance with the provisions of
Statement of Financial Accounting Standard No. 121 "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of". In
general, this statement requires recognition of an impairment loss when the sum
of undiscounted expected future cash flow is less than the carrying amount of
such assets. The measurement for such impairment loss is then based on the fair
value of the asset.

     Following the acquisition of the assets of Old ICO, the carrying value of
property under construction was reduced by $1.6 billion to reflect the
allocation of negative goodwill to non-current assets.

     Depreciation: Leasehold improvements are depreciated over the shorter of
the lease term and the assets estimated useful life on a straight-line basis.
Other in-service assets are depreciated over their estimated useful lives (3
years) on a straight-line basis.

     Property under construction will be depreciated when placed in service
following the commencement of commercial operations by the Corporation. It is
anticipated that satellites will be depreciated on an ass-by-asset basis over
their remaining estimated useful lives at commencement of commercial mobile
satellite service operations, a period of between 10 and 12 years.

                                      F-12
<PAGE>   166
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

     The remaining ICO Network assets will be depreciated over their remaining
estimated useful lives at the commencement of commercial mobile satellite
services operations, generally a period of between 2 and 10 years, with certain
longer-life assets, such as buildings, being depreciated over lives of up to 40
years.

  Deposits and other assets

     Deposits and other assets consist primarily of advances on long-term
contracts for space and ground operations and are carried at cost.

  Foreign currency transactions and translation

     The functional currency for the Corporation's operations is United States
dollars. The Corporation translates its subsidiary activity at the average
exchange rate prevailing during the period. Assets and liabilities denominated
in foreign currencies are restated at the exchange rates prevailing at the
balance sheet date. Exchange differences arising on the translation of assets
and liabilities are recorded as a component of stockholder's equity. Transaction
gains and losses on foreign currency balances are recorded in the consolidated
statements of comprehensive loss. The net transaction gains included in the loss
for the period from March 17, 2000 (inception) through June 30, 2000 were $0.8
million. No such loss was incurred prior to May 15, 2000.

  Comprehensive Loss

     The Corporation discloses Comprehensive Loss in accordance with SFAS No.
130, "Reporting Comprehensive Income". This statement established rules for the
reporting of comprehensive loss and its components. Comprehensive loss consists
of net loss, foreign currency translation adjustments, and unrealized gains and
losses on marketable securities available-for-sale and is presented as a
separate consolidated statement of comprehensive loss.

  Stock-Based Compensation

     The Corporation has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation" (SFAS 123) and applies Accounting
Principles Board Opinion No. 25 and related interpretations in accounting for
its employee stock-based compensation plans.

  Research and Development

     Research and development costs are expensed as incurred.

  Income Taxes

     The Corporation accounts for income taxes using the asset and liability
method under SFAS No. 109, "Accounting for Income Taxes." Under the asset and
liability method, deferred tax assets and liabilities are recognized for the
future tax consequences attributable to differences between the financial
statement carrying amounts of existing assets and liabilities and their
respective tax bases. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. The effect
on deferred tax assets and liabilities of a change in tax rates is recognized in
income in the period that includes the enactment date.

  Loss Per Share

     The Corporation calculates loss per share in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings per Share". Basic loss per
share is calculated by dividing net loss by the weighted average number of
shares of common stock outstanding during each period. Diluted loss per

                                      F-13
<PAGE>   167
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

share is computed by dividing net loss by dilutive potential shares of common
stock. Dilutive potential shares of common stock are calculated in accordance
with the treasury stock method which assumes that proceeds from the exercise of
all options and warrants are used to repurchase shares of common stock at market
value. The amount of shares remaining after the proceeds are exhausted
represents the potentially dilutive effect of the securities. There are no
potentially dilutive shares outstanding at May 15, 2000 or June 30, 2000.

  Capitalized interest

     Interest costs relating to debt incurred during the construction of the ICO
Network are capitalized. Total interest costs incurred and capitalized for the
period from March 17, 2000 (inception) through June 30, 2000 were $0.6 million.
No interest was capitalized prior to May 15, 2000.

  Forward contracts

     Unrealized gains and losses related to forward contracts are deferred and
included in the measurement of the related transaction, when the hedged
transaction occurs.

  Use of Estimates

     The preparation of financial statements in conformity with United States
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts in the financial statements and
accompanying notes. Estimates are used when accounting for depreciation, taxes
and contingencies, among others. Actual results could differ from those
estimates.

  Recently issued accounting standards

     In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as a part of hedge
transaction and, if it is, the type of hedge transaction. This statement is
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000. We are currently reviewing the impact of this statement on its financial
statements and results of operations.

     In December 1999, the Staff of the Securities and Exchange Commission
released Staff Accounting Bulletin 101 (SAB 101), "Revenue Recognition in
Financial Statements." This pronouncement summarized certain of the SEC staff's
views in applying generally accepted accounting principles to revenue
recognition. We are required to adopt SAB 101 for the year ended December 31,
2000. We believe our revenue recognition practices are in conformity with the
guidelines in SAB 101.

     In March 2000, the FASB released FASB Interpretation No. 44, "Accounting
for Certain Transactions involving Stock Compensation, an interpretation of APB
Opinion No. 25," which provides clarification of Opinion 25 for certain issues
such as the determination of an employee, the criteria for determining whether a
plan qualifies as a non-compensatory plan, the accounting consequences of
various modifications to the terms of a previously fixed stock option or award,
and the accounting for an exchange of stock compensation awards in a business
combination. We believe that our practices are in conformity with this guidance,
and therefore Interpretation No. 44 will have no impact on our financial
statements.

                                      F-14
<PAGE>   168
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

 4. RECEIVABLES

<TABLE>
<CAPTION>
                                                              AS OF MAY 15,    AS OF JUNE 30,
                                                                  2000              2000
                                                              -------------    --------------
                                                                      (IN THOUSANDS)
<S>                                                           <C>              <C>
Insurance proceeds receivable...............................     $   --           $80,000
Income taxes................................................      1,613             1,361
Other.......................................................         --             8,135
                                                                 ------           -------
          Total receivables.................................     $1,613           $89,496
                                                                 ======           =======
</TABLE>

     The carrying values of all categories of current assets approximate fair
value.

 5. TANGIBLE FIXED ASSETS

<TABLE>
<CAPTION>
                                                            AS OF MAY 15,    AS OF JUNE 30,
                                                                2000              2000
                                                            -------------    --------------
                                                                    (IN THOUSANDS)
<S>                                                         <C>              <C>
Property and equipment in service
  Office equipment, furniture and leasehold improvements
     at cost..............................................       $--            $  3,239
  Less: accumulated depreciation..........................        --                (764)
                                                                 ---            --------
          Total property and equipment in service, net....        --            $  2,475
                                                                 ---            --------
Property under construction
  Space segment...........................................        --            $598,060
  Ground segment including ICONET.........................        --             344,436
                                                                 ---            --------
          Total property under construction, at cost......       $--            $942,496
                                                                 ---            --------
</TABLE>

     Property under construction at June 30, 2000 also included land at cost of
$2.6 million and buildings not yet placed in service at cost of $2.5 million.

 6. DEPOSITS AND OTHER ASSETS

<TABLE>
<CAPTION>
                                                            AS OF MAY 15,    AS OF JUNE 30,
                                                                2000              2000
                                                            -------------    --------------
                                                                    (IN THOUSANDS)
<S>                                                         <C>              <C>
Advances on long-term contracts...........................       $--            $ 97,730
Other.....................................................        --               4,512
                                                                 ---            --------
          Total deposits and other assets.................       $--            $102,242
                                                                 ---            --------
</TABLE>

 7. ACCRUED EXPENSES

<TABLE>
<CAPTION>
                                                            AS OF MAY 15,    AS OF JUNE 30,
                                                                2000              2000
                                                            -------------    --------------
                                                                    (IN THOUSANDS)
<S>                                                         <C>              <C>
Long term contract accruals...............................       $--            $ 66,873
Accrued payroll and employee benefits.....................        --               3,937
Accrued interest..........................................        --               1,138
Accrued income taxes......................................        --               4,429
Other.....................................................        --              11,700
                                                                 ---            --------
          Total accrued expenses..........................       $--            $ 88,077
                                                                 ---            --------
</TABLE>

     The carrying values of all categories of accounts payable and accrued
expenses approximate fair value.

                                      F-15
<PAGE>   169
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

 8. RELATED PARTIES

     The Corporation considers related parties to be its principal shareholders
and their affiliates. The Corporation entered into the acquisition of the net
assets of Old ICO with its principal shareholder and its affiliate as described
in Note 2. The Corporation has not entered into any material transactions with
its Directors or Executive Officers.

 9. OTHER LONG TERM DEBT

     At June 30, 2000, the Corporation had an operator credit facility of $38.2
million relating to the acquisition of ICONET assets for the South African
satellite access node ("SAN"). The facility matures on March 31, 2010 and has an
associated interest rate of 11.5%.

10. STOCKHOLDERS' EQUITY

     New ICO has two classes of common stock -- Class A and Class B. The rights
of the Class A and Class B holders are identical, except with respect to voting
and conversion rights. Holders of Class A shares are entitled to one vote per
share. Holders of Class B shares are entitled to ten votes per share. Each Class
B share is convertible into one Class A share at the holder's option.
Additionally, each Class B share will automatically convert into one Class A
share if the holder transfers the Class B share except in limited circumstances
as governed by the stockholders' agreement.

     In October 1999, a principal stockholder of both ITGL, New ICO and
Teledesic entered into an agreement with an executive of Teledesic. Pursuant to
this agreement, the executive received the right to put certain shares of
Teledesic the executive owned or had fully vested exercisable options to
purchase, to the Stockholder. In return for the right, which vests in four equal
tranches, the executive had to perform certain services, primarily related to
New ICO's purchasing of Old ICO's assets out of chapter 11 bankruptcy
proceedings, as defined in the agreement. During this time the executive devoted
substantially all of his efforts to these services to New ICO. The put price was
$18.50 per share and the Executive had an average exercise price of $0.06 per
share, resulting in $18.4 million of compensation expense. Pursuant to SEC Staff
Accounting Bulletin No. 79, the first tranche of $4.6 million vested prior to
the formation of New ICO and was recorded by Teledesic while the remaining
tranches were, or will be, recorded by New ICO, as New ICO is the entity
receiving the principal benefit after its formation. The second tranche was
earned and recorded by May 15, 2000, the third tranche was earned and recorded
by June 30, 2000 and the final tranche will be recorded when it is earned, which
is expected to be in late 2000.

     As ITGL's business plan differs significantly from Old ICO's original
business plan, ITGL plans to enter into new distribution, interconnection and
SAN operator arrangements. To facilitate obtaining such new arrangements, on or
prior to June 30, 2001, up to an aggregate 9 million New ICO Class A shares will
be issued.

     Each Old ICO distribution partner that entered into a memorandum of
agreement ("Distribution MOA") prior to May 17, 2000 which agreed to terminate
any existing pre-launch agreement and set forth a basis, if any, upon which the
parties agreed to enter into non-binding negotiations for a distribution
agreement consistent with New ICO's strategy was entitled to receive 50,000 New
ICO Class A shares. Prior to May 17, 2000, 32 Old ICO distribution partners had
entered into Distribution MOA's and were therefore entitled to 50,000 New ICO
Class A shares each, with an estimated fair value of $10.45 per shares. The
resulting charge of $16.7 million has been included in the purchase price of the
Old ICO net assets.

                                      F-16
<PAGE>   170
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

     Each Old ICO distribution partner that then enters into a definitive
binding distribution agreement with New ICO prior to June 30, 2001 will, in
addition, receive 150,000 New ICO Class A shares.

     Old ICO distribution partners that had not previously signed a Distribution
MOA but do enter a definitive binding distribution agreement with New ICO prior
to June 30, 2001 will be entitled to receive 100,000 New ICO Class A shares.

     Parties who enter into modifications to, or who enter into new, SAN
operations and maintenance, interconnection and related agreements with New ICO
will also qualify to receive New ICO Class A shares, the terms and conditions to
be determined by New ICO.

     The fair value at date of issue of shares to distributors will be amortized
as a cost of sales over the distribution agreement term.

     In the event any of the 9 million shares have not been issued by June 30,
2001, they will become adjustment shares available for distribution to the
creditors of Old ICO. If issued these shares will be recorded as purchase price
at their fair value upon issuance in 2001.

     At June 30, 2000 no definitive binding distribution agreements or
modifications to SAN operations and maintenance, interconnection or related
agreements had been finalized.

     All share amounts above have been adjusted for New ICO's 1-for-1 stock
dividend on July 24, 2000.

11. INCOME TAXES

<TABLE>
<CAPTION>
                                                              FOR THE PERIOD FROM INCEPTION TO:
                                                              ----------------------------------
                                                               MAY 15, 2000       JUNE 30, 2000
                                                              ---------------    ---------------
                                                              (IN THOUSANDS)     (IN THOUSANDS)
<S>                                                           <C>                <C>
Non-recoverable foreign taxation............................      $    --            $   342
Income taxes recoverable....................................       (1,613)            (1,361)
                                                                  -------            -------
          Net recovery for income taxes.....................      $(1,613)           $(1,019)
                                                                  =======            =======
</TABLE>

     The tax basis of the tangible assets acquired from Old ICO at May 17, 2000,
as described in Note 2, exceeds New ICO's cost by $1,585 million. However, no
deferred tax asset has been recorded because these tangible assets are domiciled
in a tax haven jurisdiction.

12. LEASE COMMITMENTS

     The Corporation leases office space under rental agreements accounted for
as operating leases. The total rent expense under operating leases was
approximately $0.4 million for the period from March 17, 2000 (inception)
through June 30, 2000.

     At June 30, 2000 the scheduled minimum future lease payments under
non-cancelable operating leases were as follows:

<TABLE>
<CAPTION>
                                               (IN THOUSANDS)
<S>                                            <C>
July 1, 2000 through December 31, 2000.......     $ 1,342
2001.........................................       2,548
2002.........................................       2,616
2003.........................................       2,628
2004.........................................       2,809
2005.........................................       1,627
After 2005...................................          --
                                                  -------
                                                  $13,570
                                                  -------
</TABLE>

                                      F-17
<PAGE>   171
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

13. COMMITMENTS AND CONTINGENCIES

     In connection with the development of the ICO Network, the Corporation has
assumed certain contracts with manufacturers and service providers for, among
other things, satellite equipment, satellite launch services and construction of
the ICONET from Old ICO.

     All payments made by the Corporation in respect of its principal contracts
are recorded as "Tangible fixed assets: Property under construction", except for
certain payments in advance which are included in "Deposits and other assets".

     Following Old ICO's petition for protection under Chapter 11, its
management entered into discussions with certain vendors concerning
re-negotiation of the terms of various contracts, including some of the
contracts described below. The management of the Corporation is continuing these
negotiations.

  Space Segment Contracts

     The Corporation has entered into two agreements with Hughes: the Satellite
Contract and the Launch Services Contract, which are fixed-price contracts
comprising substantially all of the Corporation's investment in the space
segment of the ICO Network.

  Satellite Contract

     Under the terms of the agreement between Hughes Electronic Corporation and
its subsidiary Hughes Space and Communications International Inc. ("Hughes") and
ICO Global Communications (Operations) Limited ("Operations") ("the Satellite
Contract"), Hughes has agreed to design, develop, manufacture, test and deliver
twelve satellites and associated telemetry, tracking and control ("TT&C")
equipment for a total cost of approximately $1.4 billion according to a delivery
schedule set forth in the Satellite Contract. The delivery schedule in the
Satellite Contract was initially modified in 1999 following Operations' petition
for protection under Chapter 11, to reflect stipulations and agreements ("the
stipulations") between Operations and Hughes as approved by the United States
Bankruptcy Court. It is expected that the schedule will be further modified as
part of the amendment to the Satellite Contract described below. The Satellite
Contract was assumed following Old ICO's emergence from bankruptcy.

     Title to and risk of loss of a satellite will pass from Hughes to
Operations at the time of launch of each satellite or upon expiration of a
five-year warranty period, whichever is earlier. Under certain circumstances,
Hughes will reacquire risk of loss to a satellite if a launch attempt is
terminated prior to lift-off. With certain exceptions, Hughes is responsible for
securing all licenses, approvals and consents as may be required for performance
of the Satellite Contract.

     Operations is obligated to pay for the services provided under the
Satellite Contract in progress payments according to a milestone payment plan,
as amended by the stipulations, with payments due 15 days after completion of
the applicable milestone. In July 1999, Hughes and Operations entered into an
agreement whereby Hughes agreed to defer milestone payments totaling $61.6
million due for payment July through September until September 15, 1999. This
amount was settled after Old ICO's emergence from bankruptcy on May 17, 2000
together with administrative claims for the post petition period. The total cure
payment was $77.3 million. As of June 30, 2000 $1,142.8 million had been paid to
Hughes in respect of this contract. The contract also provides in specific
instances for incentive payments to be earned by Hughes in addition to the
agreed contract price.

     Subject to certain exceptions, the Corporation bears the risk (including
additional costs, if any) resulting from excusable delays under the Satellite
Contract, as well as risk of loss for satellites once placed in orbit. An
excusable delay is a delay in performance caused by any event which is beyond
the reasonable control and without the fault or negligence of Hughes and its
affiliates, subcontractors and

                                      F-18
<PAGE>   172
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

agents. 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 the Corporation.

     The Satellite Contract may be terminated for convenience and upon the
occurrence of certain events of default. If the Satellite Contract is terminated
by the Corporation for convenience or is terminated by Hughes because of a
Corporation default, the Corporation is obligated to pay for the cost of all
work performed by Hughes up to the date of the termination, and to pay for costs
associated with the termination, all non-refundable pre-payments and certain
profits and other amounts for uncompleted work. If Hughes defaults on the entire
Satellite Contract, all payments made thereunder are refundable and no further
payments are due by the Corporation. If Hughes defaults on the Satellite
Contract in part, the contract price is reduced by the price of the work in
respect of which Hughes has defaulted. In this case, Hughes is also obligated to
make a payment to the Corporation for the amount in excess of the costs of
reprocurement of the work in respect of which Hughes has defaulted, up to a
maximum of 40% of the value of that defaulted-upon work. In the event of default
by Hughes under the Satellite Contract, there can be no assurance that the
Corporation will be able to find a substitute provider in a timely manner or on
economically acceptable terms.

     Hughes agrees to indemnify the Corporation for claims of infringement of
any intellectual property rights arising under the Satellite Contract. The
Corporation agrees to indemnify Hughes for claims based on the allegation that
the Hughes satellites, as components of a larger system, infringe any
intellectual property rights. Subject to certain qualifications, each party will
indemnify the other for claims for damage to property or personal injury based
upon any occurrence prior to the arrival of a satellite at the launch site, to
the extent caused by a negligent act or omission by that party. The Corporation
shall indemnify Hughes against all third party claims based upon occurrences
after a launch attempt.

     Under the terms of the Satellite Contract, the maximum aggregate liquidated
damages payments by Hughes for late delivery are $100 million. Of the total cost
of $1.4 billion, approximately $135 million is classified as satellite
performance payments which may be reduced in amount for less than satisfactory
satellite operation, to be determined in accordance with the satellite technical
specifications. Neither party has liability, whether in tort, contract or
otherwise, for special, consequential or punitive damages, including economic
loss or loss of profit, arising from breach of the Satellite Contract.

     The Satellite Contract includes an option pursuant to which the Corporation
may direct Hughes to manufacture, test, deliver and provide launch services for
a thirteenth satellite and further satellites.

     The Corporation has renegotiated certain terms of the Satellite Contract
with Hughes, including a modification of the satellite design to mitigate the
effects of certain troposcatter and radar interference conditions, a right to
purchase additional satellites, and a modification to the liquidated damages and
performance incentives. A Memorandum of Agreement between Hughes and Operations
setting out the negotiated terms was approved by the Court and effective
following the Debtor's exit from Chapter 11. The parties are close to agreeing
to an amendment to the satellite contract to reflect these re-negotiated terms
and the order of additional spacecraft.

  Launch Services Contract

     Under the terms of a launch services supply and management contract between
ICO Global Communications (Operations) Limited and Hughes ("the Launch Services
Contract"), Hughes has agreed to provide launch services to the Corporation for
a total consideration of approximately $949.5 million. This contract was assumed
following Old ICO's emergence from bankruptcy. Under the Launch Services
Contract, Hughes is to effect the supply of launch services and the overall
management
                                      F-19
<PAGE>   173
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

of launch service agreements for launch of twelve satellites. Launch services
are to be provided pursuant to long-term agreements between Hughes and Lockheed
Martin Commercial Launch Services, Lockheed Krunichev-Energia International,
McDonnell Douglas Corporation (now The Boeing Company) and Sea Launch Limited
Partnership. Hughes is responsible for day-to-day management activities related
to the procurement of launch services and for monitoring all work in progress.

     The Launch Services Contract provides that Hughes shall secure all permits,
licenses, approvals and consents as may be required to effect the provision and
scheduling of the launch of each satellite with the relevant launch provider
and, as may be required, for the provision of each relevant launch service.

     The Launch Services Contract provides that the Corporation is obligated to
pay for the foregoing services according to a milestone payment plan, as amended
by the stipulations. The payments are to be made 15 days after the occurrence of
applicable milestones. Under the stipulations, Operations agreed to pay $80
million to Hughes during the period November 1, 1999 to April 30, 2000 and as of
June 30, 2000, aggregate payments to Hughes of $635.1 million or 67% of the
contract value had been made. The Corporation is responsible for any amount
payable by Hughes to a launch service provider to effect a substitution,
acceleration or postponement of a launch service at the Corporation's request.

     There is no provision for excusable delay in the Launch Services Contract.
If excusable delay occurs in the Satellite Contract and, as a result, the late
delivery of a satellite causes a delay in the Launch Services Contract, the
Launch Services Contract provides that there may be an equitable adjustment to
the time for the performance of the affected obligations thereunder. There can
be no assurance that the Corporation will not be delayed in its launch timetable
due to the failure of Hughes to deliver satellites on a timely basis or for
other reasons.

     Among other things, the breach by Hughes of a material term of the Launch
Services Contract, the Satellite Contract or a launch service agreement which
causes any launch service to be terminated, or default by the relevant launch
service provider, shall constitute an event of default by Hughes under the
Launch Services Contract. The Corporation has the right to direct Hughes to
terminate any launch service in the event of default by the relevant launch
service provider, in which case the Corporation is entitled to receive a refund
of payments made for that launch service and reimbursement for reprocurement
fees up to $10 million. Failure by the Corporation to make any payment,
termination of the Satellite Contract for any reason other than default by
Hughes, or termination by a launch service provider because of the Corporation's
failure to make payment, among other things, constitute events of default by the
Corporation under the Launch Services Contract. In the event of default by
Hughes under the Launch Services Contract, there can be no assurance that the
Corporation will be able to procure replacement services in a timely manner or
on economically acceptable terms.

     Subject to certain qualifications, with respect to each launch, each party
under the Launch Services Contract will indemnify the other for claims for
damages to property or personal injury based upon any occurrence prior to
arrival of a satellite at the launch site, to the extent caused by a negligent
act or omission of that party. The Corporation shall indemnify Hughes against
all third party claims based upon occurrences after a launch attempt or arising
from any misrepresentation by the Corporation in connection with the Launch
Services Contract.

     The Launch Services Contract provides that Hughes shall not be liable to
the Corporation for any payment which originates from a launch service provider,
including the refund of payments associated with a terminated launch, until
Hughes has received the corresponding payment from the relevant launch service
provider. Neither party to the Launch Services Contract is liable to the other
under any theory of

                                      F-20
<PAGE>   174
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

contract, tort or other legal or equitable remedy for special, punitive or
consequential damages, including, but not limited to, lost revenues or economic
loss.

     The Corporation may terminate a launch service at its option, in which case
it shall be liable to Hughes for an amount up to 101% of the value of the launch
service plus up to $2.3 million, depending on when the termination occurs. The
Corporation bears the risk of loss for any satellite launched under the Launch
Services Contract.

     In a Memorandum of Agreement signed by Hughes and Operations and approved
by the bankruptcy court, the parties made certain modifications and additions to
the launch contract relating to management of the launch providers. The parties
have continued to have discussions between themselves and with launch providers
about potential changes to the existing launch manifest.

  ICONET Supply Contract

     ICO Global Communications (Operations) Limited entered into a supply
agreement for the ICONET ("the ICONET Supply Contract") with NEC Corporation of
Japan ("NEC") as prime contractor relating to the design, manufacture,
construction, delivery, installation, integration and testing of the ICONET
ground facilities together with a demonstration of the functioning of the ICO
Network as a whole. The ICONET Supply Contract was subsequently assigned by
these parties to ICO Global Communications Holdings BV and a group of companies
led by NEC (including Hughes Network Systems and Ericsson Telecommunications
Limited)("ICONET Suppliers") respectively and assumed by New ICO following Old
ICO's emergence from bankruptcy. As of June 30, 2000 the contract price was
approximately $759.8 million, plus a further sum of approximately $21.5 million
in respect of freight and insurance, to be paid in installments that are
time-based and according to certain milestones set forth in the ICONET Supply
Contract. The payment schedule was amended during the year ended December 31,
1999 when, following Holdings' and Holding BV's petitions for protection under
Chapter 11, it was changed to reflect the stipulation between the Debtors and
NEC approved by the Court. Under the terms of the stipulation, Holdings BV
agreed to pay NEC $97.2 million of the contract value during the period November
1, 1999 through April 30, 2000. This amount was settled after Old ICO's
emergence from bankruptcy on May 17, 2000 together with administrative claims
for the post petition period. The total cure payment was $100.9 million.
Aggregate payments under the ICONET Supply Contract of $605.5 million, or 80% of
the contract value had been made by June 30, 2000.

     NEC leads a group of companies, including Hughes Network Systems (HNS) and
Ericsson Telecommunications Limted (Ericsson) (collectively "ICONET Suppliers"),
that are responsible for various aspects of the ICONET ground facilities. NEC is
responsible for supplying radio-frequency terminals, network management systems
and, at the Company's option and for additional cost, system integration. Hughes
is responsible for the supply of the satellite base station systems and Ericsson
is responsible for the mobile switching centers, including registers,
inter-working functions, and messaging and legal interception platforms. The
Corporation is responsible for importation formalities and for securing
government authorizations relating to civil works at the sites of the ICONET
ground facilities.

     Subject to certain qualifications, NEC grants or procures to grant to the
Corporation worldwide, non-exclusive, paid up licenses to use the intellectual
property of the ICONET Suppliers used in the items delivered under the ICONET
Supply Contract.

     The ICONET Supply Contract is structured so that the Corporation makes
installment payments that are both time-based and related to progress
achievements that NEC makes in design, manufacture, installation and testing of
the various subsystems and of the integrated ground system. New ICO Global

                                      F-21
<PAGE>   175
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

Communications (Holdings) Limited has agreed in a separate letter to guarantee
all financial obligations owing to NEC from ICO Global Communications Holdings
BV under the ICONET Supply Contract.

     In addition to the normal termination provisions, the Corporation has the
right to terminate the ICONET Supply Contract if the ICONET Suppliers are not
progressing the work satisfactorily as measured against established milestones,
and the ICONET Suppliers may terminate the contract only if amounts owed for
work completed or disputed above certain amounts are unpaid by the Corporation.
The Corporation also has the right to terminate the ICONET Supply Contract for
convenience.

     In the event of the Corporation's termination for cause, the ICONET
Suppliers must provide, in addition to delivery of all works performed to date,
the right to all intellectual property related to the ICONET Supply Contract to
allow ICO to complete the ICONET ground facilities. In the event of the
Corporation's termination for convenience, the Corporation is required to pay
the cost of terminating orders and subcontractors in addition to the ICONET
Suppliers' direct costs incurred to the date of termination plus a 22% mark-up.
In the event the ICONET Suppliers terminate for cause, they must deliver all
works for which the Corporation has paid. Liquidated damages of up to 10% of the
value of the ICONET Supply Contract apply if the ICONET Suppliers miss the
target dates set forth in the contract by more than 30 days.

     Under the ICONET Supply Contract, the Corporation indemnifies the ICONET
Suppliers against any claim based on the infringement of certain intellectual
property rights in relation to the agreement. The ICONET Suppliers indemnify the
Company and the other ICONET Suppliers against all other claims based on the
infringement of intellectual property rights in relation to the agreement, up to
an amount not to exceed $75 million, with an overall cap for the ICONET
Suppliers for all causes, except third party property damage and death or bodily
injury, of 31% of the contract price.

     The ICONET Supply Contract also provides that a bonus of $25 million will
be paid to the ICONET Suppliers if they achieve certain milestones on or before
a specific date.

     Two Memorandum of Agreements between NEC and Holdings BV setting out
proposed revised contract terms, effective on the Debtors exit from Chapter 11,
have been approved by the Court. The revised contract terms relate to improving
the voice quality of the system and adding data capability as detailed herein.

  Other contracts

     In addition to the principal contracts described herein, CSC Computer
Sciences Limited has been contracted by the Corporation to develop the Business
Operations Support Systems.

     A number of the Corporation's contracts with third party suppliers contain
provisions for incentive and bonus payments. If such payments are made under
these contracts, the amounts will be capitalized and included within the cost of
the assets.

     The Corporation has entered into operating agreements with operators of 10
of its 12 SAN sites. The SANs will be constructed and operated under SAN
agreements that provide for the installation, licensing, financing, operation
and maintenance of each SAN. Each SAN operator will also provide interconnection
of the ICONET to the public switched network in the country in which the SAN is
located and via the international switching facilities in that country to
neighboring countries.

                                      F-22
<PAGE>   176
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

14. EMPLOYEE BENEFITS

  Pension and health care arrangements

     The Corporation has established group personal pension arrangements for
staff under a defined contribution scheme and makes contributions, which vary
according to age. The Corporation has also established insured arrangements to
cover death in service, long-term disability, personal accident and medical
benefits. The expense in respect of company contributions under the defined
contributions scheme for the period from March 17, 2000 (inception) through June
30, 2000 was $0.5 million. No expense was incurred prior to May 15, 2000.

  Short Term Incentive Plan

     The Short Term Incentive Plan ("STI Plan") is an annual bonus arrangement
based on a percentage of salary and measured against both personal and corporate
performance. The costs associated with this plan are accrued based upon
estimated payments to be made and included in operating expenses for the periods
presented so as to recognize the obligation and allocate the related expense
over the period in which the bonuses are earned. Accrued expenses for the period
from March 17, 2000 (inception) through June 30, 2000 were $0.6 million. No
accrual was required as of May 15, 2000.

  Employee Retention Program

     Old ICO implemented a staff retention program to counteract the instability
and uncertainty resulting from the chapter 11 filing and motivate employees to
remain to participate in the completion of the ICO Network. The program covers
316 employees, including senior management. Each employee determined to be in
good standing on January 15, 2000 and who remained employed through the
emergence of Old ICO from bankruptcy qualified for retention payments. The
program was assumed by the Corporation. The aggregate cash payments that the
Corporation expects to make under this program is $8.7 million, of which $4.4
million was paid during May 2000. The second installment is payable within 10
days of September 1, 2000.

  Stock Option Plans

     New ICO has reserved 6,500,000 shares of Class A common stock for the
issuance of options to employees of New ICO pursuant to an employee stock option
plan. As of June 30, 2000 no options had been granted or exercised.

15. SEGMENTAL INFORMATION

     The Corporation has adopted Statement of Financial Accounting Standards No.
131, "Disclosures about Segments of an Enterprise and Related Information". The
Corporation manages its business under one reporting segment:
telecommunications. As such, all operating decisions are based upon the
Corporation operating under a single segment.

     Although the Corporation is registered in Delaware, most of its activities
take place in other areas. The Corporation's operational assets consist
primarily of space segment assets and ICONET assets. With the exception of the
Satellite Control Centre in London, England and the TT&C equipment installed at
six SAN sites, all of the space segment assets are in the course of construction
and are located at Hughes's premises in the United States. The ICONET assets are
also in the course of construction and installation and are located at various
sites throughout the world.

                                      F-23
<PAGE>   177
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                         MAY 15, 2000 AND JUNE 30, 2000
(AMOUNTS AND DISCLOSURES AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO
                          JUNE 30, 2000 ARE UNAUDITED)

     Total tangible fixed assets are analyzed by geographic area in the table
below:

<TABLE>
<CAPTION>
                                                      AS OF MAY 15,    AS OF JUNE 30,
                                                          2000              2000
                                                     ---------------   --------------
                                                              (IN THOUSANDS)
<S>                                                  <C>               <C>
United States......................................        $--            $643,525
Europe.............................................         --             147,415
Australasia........................................         --              91,662
South America......................................         --              47,249
Africa.............................................         --              15,120
                                                           ---            --------
                                                           $--            $944,971
                                                           ===            ========
</TABLE>

16. PROPOSED CORPORATE REORGANIZATION

  Merger with Teledesic Corporation

     The Corporation and ITGL have agreed to merge. ITGL has also agreed to
merge with Teledesic Corporation. Each outstanding share of Teledesic
Corporation will be exchanged for 0.80025 shares of Class A common stock of New
ICO, subject to certain adjustments, and New ICO will assume all of Teledesic's
outstanding options and warrants as adjusted pursuant to the foregoing exchange
ratio.

  Acquisition of Teledesic Holdings Limited

     ITGL has agreed, in connection with the merger with Teledesic Corporation,
as described above, and in connection with the merger of ITGL with the
Corporation, the Corporation would assume the agreement to purchase all
outstanding shares of Teledesic Holdings Limited (THL), a controlled subsidiary
of Teledesic Corporation, other than those held by Teledesic Corporation, in
exchange for the number of shares of New ICO Series A or Series B preferred
stock equal to 0.97 times the number of shares of THL shares surrendered. New
ICO preferred shares expected to be issued are as follows:

     - 8,385,002 Series A 5% cumulative convertible preferred stock will be
       valued at $20.62 per share

     - 14,370,371 Series B 5% cumulative convertible preferred stock will be
       valued at $13.92 per share

     For both series, dividends are cumulative at an annual rate of 5% payable
annually in kind with additional shares of preferred stock of the same series.
Both series include conversion and redemption rights and requirements.

  Proposed Merger with ITGL

     The boards of directors of both ITGL and New ICO have approved a plan of
merger pursuant to which ITGL would merge into New ICO. Pursuant to the plan of
merger, in return for their stock holdings in ITGL, the consideration to be
received by ITGL shareholders is as follows:

     - For each share of ITGL Class A Common Stock; 0.97 shares of New ICO Class
       A Common Stock

     - For each share of ITGL Class B Common Stock; 0.97 shares of New ICO Class
       B Common Stock

     Consummation of the merger is conditioned on approval by New ICO's and
ITGL's shareholders.

     In July 2000, Eagle River assigned 8,591,768 of its options to acquire New
ICO Class A common shares to ITGL as a component of certain options issued by
ITGL. If ITGL and New ICO merge, these assigned options will be canceled and the
investor options in ITGL would be exchanged for New ICO options.

                                      F-24
<PAGE>   178

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To ICO-Teledesic Global Limited:

     We have audited the accompanying balance sheet of ICO-Teledesic Global
Limited (a Delaware company in the development stage) as of May 15, 2000, and
the related statements of operations, stockholders' equity and cash flows for
the period from February 9, 2000 (inception) to May 15, 2000. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

     We conducted our audit in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of ICO-Teledesic Global Limited
as of May 15, 2000, and the results of its operations and its cash flows for the
period from February 9, 2000 (inception) to May 15, 2000 in conformity with
accounting principles generally accepted in the United States.

                                          ARTHUR ANDERSEN LLP

Seattle, Washington
August 22, 2000

                                      F-25
<PAGE>   179

                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                          CONSOLIDATED BALANCE SHEETS
                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                               MAY 15,       JUNE 30,
                                                                2000           2000
                                                              ---------    ------------
                                                                           (UNAUDITED)
<S>                                                           <C>          <C>
CURRENT ASSETS:
  Cash and cash equivalents.................................  $309,921      $  764,699
  Marketable securities.....................................       990           1,206
  Receivables...............................................     5,030         109,496
  Prepaid and other current assets..........................        --          27,607
                                                              --------      ----------
          Total current assets..............................   315,941         903,008
TANGIBLE FIXED ASSETS
  Property and equipment in service, net....................        --           2,475
  Property under construction...............................        --         950,750
INVESTMENT IN NEXTEL COMMUNICATIONS INC., pledged shares....   297,064         361,723
ADVANCE TO OLD ICO..........................................   275,000              --
DEPOSITS AND OTHER ASSETS...................................     7,879         102,287
                                                              --------      ----------
          Total assets......................................  $895,884      $2,320,243
                                                              ========      ==========

                         LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Accounts payable..........................................  $  7,399      $   24,958
  Accrued expenses..........................................       130         117,264
  Advances from affiliates..................................    33,042         150,473
                                                              --------      ----------
          Total current liabilities.........................    40,571         292,695
NEXTEL COMMUNICATIONS INC. SHARE PLEDGE.....................   251,193         317,760
NOTE PAYABLE TO TELEDESIC LLC...............................   200,000         200,000
OTHER LONG TERM DEBT........................................        --          38,190
DEFERRED INCOME TAXES.......................................   124,237         122,713
                                                              --------      ----------
          Total liabilities.................................   616,001         971,358
                                                              --------      ----------
MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARIES.............        --         903,733
                                                              --------      ----------
STOCKHOLDERS' EQUITY:
  Preferred stock, $.0001 par value, 75,000,000 shares
     authorized, no shares issued and outstanding...........        --              --
  Class A common stock, $.0001 par value, 900,000,000 shares
     authorized, zero shares and 6,496,078 shares issued and
     outstanding at May 15, 2000 and June 30, 2000,
     respectively and Class B common stock, .0001 par value,
     150,000,000 shares authorized, 39,097,239 and
     50,000,000 shares issued and outstanding at May 15,
     2000 and June 30, 2000.................................   281,861         457,892
  Other comprehensive (loss) income.........................      (341)            630
  Deficit...................................................    (1,637)        (13,370)
                                                              --------      ----------
          Total stockholders' equity........................   279,883         445,152
                                                              --------      ----------
          Total liabilities and stockholders' equity........  $895,884      $2,320,243
                                                              ========      ==========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                      F-26
<PAGE>   180

                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                              FEBRUARY 9, 2000   FEBRUARY 9, 2000
                                                               (INCEPTION) TO     (INCEPTION) TO
                                                                MAY 15, 2000      JUNE 30, 2000
                                                              ----------------   ----------------
                                                                                   (UNAUDITED)
<S>                                                           <C>                <C>
OPERATING EXPENSES:
  General and administrative................................    $     5,189        $    27,089
  Depreciation..............................................             --                764
                                                                -----------        -----------
          Total operating loss..............................          5,189             27,853
INTEREST EXPENSE............................................          3,151              9,614
INTEREST INCOME.............................................         (5,822)           (11,375)
OTHER INCOME................................................             --               (797)
                                                                -----------        -----------
  Loss before minority interests and income taxes...........          2,518             25,295
MINORITY INTEREST IN LOSS OF CONSOLIDATED SUBSIDIARIES......             --             (9,307)
                                                                -----------        -----------
  Loss before income taxes..................................          2,518             15,988
INCOME TAX BENEFIT..........................................           (881)            (2,618)
                                                                -----------        -----------
  Net loss..................................................    $     1,637        $    13,370
                                                                ===========        ===========
BASIC AND DILUTED LOSS PER SHARE............................    $      0.06        $      0.37
                                                                ===========        ===========
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING........     27,408,180         36,009,809
                                                                ===========        ===========
</TABLE>

       These accompanying notes are an integral part of these statements.
                                      F-27
<PAGE>   181

                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                              FEBRUARY 9, 2000    FEBRUARY 9, 2000
                                                               (INCEPTION) TO      (INCEPTION) TO
                                                                MAY 15, 2000       JUNE 30, 2000
                                                              ----------------    ----------------
                                                                                    (UNAUDITED)
<S>                                                           <C>                 <C>
NET LOSS....................................................       $1,637             $13,370
OTHER COMPREHENSIVE (GAINS) LOSSES:
  Unrealized holding losses on marketable securities........          341                 201
  Foreign currency translation adjustments..................           --                (831)
                                                                   ------             -------
COMPREHENSIVE LOSS..........................................       $1,978             $12,740
                                                                   ======             =======
</TABLE>

       These accompanying notes are an integral part of these statements.
                                      F-28
<PAGE>   182

                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                 STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
               FOR THE PERIODS FROM FEBRUARY 9, 2000 (INCEPTION)
            TO MAY 15, 2000 (AUDITED) AND JUNE 30, 2000 (UNAUDITED)
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                COMMON STOCK
                                     ----------------------------------       OTHER
                                       SHARES OUTSTANDING                 COMPREHENSIVE   RETAINED        TOTAL
                                     ----------------------                  INCOME       EARNINGS    STOCKHOLDERS'
                                      CLASS A     CLASS B      AMOUNT        (LOSS)       (DEFICIT)      EQUITY
                                     ---------   ----------   ---------   -------------   ---------   -------------
<S>                                  <C>         <C>          <C>         <C>             <C>         <C>
BALANCE AT INCEPTION, February 9,
  2000
Issuance of Class B common stock
  for cash.........................                  15,749   $     157                                 $     157
Issuance of Class B common stock
  for shares of Nextel
  Communications Inc...............              39,081,490     401,515                                   401,515
Deferred tax liability associated
  with Nextel Communications Inc.
  share contribution...............                            (124,420)                                 (124,420)
Stock-based compensation...........                               4,609                                     4,609
Net loss and other comprehensive
  loss for the period from February
  9, 2000 (inception) to May 15,
  2000.............................                                           $(341)      $ (1,637)        (1,978)
                                     ---------   ----------   ---------       -----       --------      ---------
BALANCE, May 15, 2000..............              39,097,239     281,861        (341)        (1,637)       279,883
Issuance of Class A common stock
  for cash.........................  6,496,078                   64,961                                    64,961
Issuance of Class B common stock
  for cash.........................              10,902,761     109,028                                   109,028
Stock-based compensation...........                               2,042                                     2,042
Net loss and other comprehensive
  income for the period May 16,
  2000 to June 30, 2000............                                             971        (11,733)       (10,762)
                                     ---------   ----------   ---------       -----       --------      ---------
BALANCE, JUNE 30, 2000
  (unaudited)......................  6,496,078   50,000,000   $ 457,892       $ 630       $(13,370)     $ 445,152
                                     =========   ==========   =========       =====       ========      =========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                      F-29
<PAGE>   183

                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                              FEBRUARY 9, 2000   FEBRUARY 9, 2000
                                                               (INCEPTION) TO     (INCEPTION) TO
                                                                MAY 15, 2000      JUNE 30, 2000
                                                              ----------------   ----------------
                                                                                   (UNAUDITED)
<S>                                                           <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss..................................................     $  (1,637)         $  (13,370)
  Adjustments to reconcile net loss to cash provided by
    operating activities:
    Stock-based compensation................................         4,609               9,219
    Depreciation and amortization...........................            --                 764
    Imputed interest on Nextel Communications Inc. share
     pledge.................................................         2,529               4,437
    Minority interest in loss of consolidated
     subsidiaries...........................................            --              (9,307)
    Unrealized foreign exchange gain........................            --                (186)
    Deferred tax recovery...................................            --              (1,599)
  Proceeds from launch insurance............................            --             145,000
  Other changes in certain assets and liabilities:
    Receivables.............................................        (5,030)             (8,529)
    Prepaid and other current assets........................            --               6,903
    Accounts payable........................................         2,272              (8,201)
    Accrued expenses........................................           130              14,298
    Other long term debt....................................            --                (224)
                                                                 ---------          ----------
        Net cash provided by operating activities...........         2,873             139,205
                                                                 ---------          ----------
CASH FLOWS USED IN INVESTING ACTIVITIES:
  Investment in New ICO Global Communications Holdings
    Limited net of cash acquired of $57,600.................            --            (334,974)
  Debtor-in-Possession advance to Old ICO...................      (275,000)                 --
  Investment in tangible property and equipment in
    service.................................................            --                 (14)
  Investment in tangible property and equipment under
    construction............................................            --              (8,610)
  Net investment in deposits and other assets...............        (2,751)             (9,720)
                                                                 ---------          ----------
        Net cash used in investing activities...............      (277,751)           (353,318)
                                                                 ---------          ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from sales of Class A common stock...............            --              44,961
  Proceeds from sales of Class B common stock...............           157             109,185
  Proceeds from pledge of Nextel Communications Inc.
    shares..................................................       351,600             351,600
  Loan from Teledesic LLC...................................       200,000             200,000
  Proceeds from sales of subsidiary's equity to minority
    interests...............................................            --             122,934
  Advances from affiliates..................................        33,042             190,473
  Repayment of advances from affiliates.....................            --             (40,000)
                                                                 ---------          ----------
        Net cash provided by financing activities...........       584,799             979,153
                                                                 ---------          ----------
EFFECT OF FOREIGN CURRENCY TRANSLATION......................            --                (341)
                                                                 ---------          ----------
  Net increase in cash and cash equivalents.................       309,921             764,699
CASH AND CASH EQUIVALENTS, beginning of period..............            --                  --
                                                                 ---------          ----------
CASH AND CASH EQUIVALENTS, end of period....................     $ 309,921          $  764,699
                                                                 =========          ==========
SUPPLEMENTAL DISCLOSURE:
  Cash paid for interest....................................     $     621          $      719
                                                                 =========          ==========
  Cash paid for income taxes................................     $      --          $       11
                                                                 =========          ==========
SUPPLEMENTAL DISCLOSURE OF NONCASH FINANCING ACTIVITIES:
  Minority interests on the balance sheet were reduced for a
    commitment to acquire New ICO shares held by a minority
    shareholder which is classified as accrued expenses.....     $      --          $   24,639
                                                                 =========          ==========
  Class A common shares were issued in June 2000; the funds,
    which were received in July 2000, were classified as
    accounts receivable in the balance sheet................     $      --          $   20,000
                                                                 =========          ==========
  Class B common shares were issued for:
    Shares of Nextel Communications Inc.....................     $ 401,515          $  401,515
    Deferred tax liability related to contribution of Nextel
     Communication Inc. shares for Class B common shares....      (124,420)           (124,420)
                                                                 ---------          ----------
                                                                 $ 277,095          $  277,095
                                                                 =========          ==========
  The following securities of New ICO arose from the
    acquisition of Old ICO's net assets:
    93,000,000 Class A common shares and 56,000,000 options
     to acquire Class A common shares issued................     $      --          $  674,413
    31,003,382 Class B common shares issued.................            --             275,000
    1,600,000 Class A common shares committed to
     distribution partners..................................            --              16,720
    50,000,000 warrants issued to acquire Class A common
     stock..................................................            --             120,000
                                                                 ---------          ----------
                                                                 $      --          $1,086,133
                                                                 =========          ==========
</TABLE>

          The accompanying notes are an integral part of these statements.

                                      F-30
<PAGE>   184

                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

 1. ORGANIZATION AND BUSINESS

     The consolidated financial statements include the accounts of ICO-Teledesic
Global Limited ("ITGL"), a development-stage company and its subsidiaries
(collectively referred to as the Corporation). ITGL was incorporated in Delaware
on February 9, 2000 (inception) under the name New SatCo Holdings, Inc. It
amended its Certificate of Incorporation to change its name to ICO-Teledesic
Global Limited on May 17, 2000. ITGL expects to offer global data and voice
telecommunications services from both fixed and mobile locations worldwide
through its subsidiary, New ICO Global Communications (Holdings) Limited ("New
ICO"), and its acquisition of the net assets of ICO Global Communications
(Holdings) Limited ("Old ICO") on its emergence from chapter 11 bankruptcy and
through the potential acquisition of control of, or merger with, Teledesic
Corporation. As discussed in Note 2, ITGL acquired the net assets of Old ICO on
May 17, 2000.

     The Corporation plans to assemble the global telecommunications networks,
distribution capabilities and operations systems required to be a leading
provider of global data and enhanced voice services. The Corporation is
developing and commercializing a medium earth orbit, MEO, satellite-based global
communications service. The ICO communications system (the "ICO Network") will
be a fully integrated end-to-end system consisting of a space segment and ground
network (the "ICONET"). The ICO Network is designed to offer high-quality
wireless voice telephony and data services virtually anywhere in the world. The
service offered will be complementary to terrestrial fixed and mobile services,
with which it will interconnect, and will allow customers to roam across
terrestrial fixed and mobile networks around the world. The Corporation does not
expect to commence commercial operations of the ICO Network until 2003.

 2. CREATION OF NEW ICO AND ACQUISITION OF OLD ICO ASSETS

     New ICO was established in accordance with the terms of a definitive
agreement ("the Agreement") dated February 4, 2000 between Eagle River
Investments LLC and Old ICO in contemplation of the emergence of Old ICO from
bankruptcy. During the period from March 17, 2000 (inception of New ICO) and May
16, 2000, New ICO was wholly owned by ITGL.

     As required by the Agreement, a private placement offering of 67 million
Class A shares of common stock in New ICO was concluded on May 17, 2000. On that
date, offering proceeds of $700 million were deposited with New ICO to
facilitate its acquisition of the net assets of Old ICO and continue the
development of the ICO Network. This offering included $122.9 million from
minority interest investors and $577.1 million from ITGL.

     New ICO acquired the net assets of Old ICO on May 17, 2000 for a total
purchase price of $1,203.7 million, comprising common stock, warrants and
options in New ICO with an aggregate fair value of $1,086.1 million and cash of
$117.6 million as outlined below:

     - Between February 9 and May 16, 2000, ITGL advanced Old ICO an aggregate
       $275 million under a Debtor-in-Possession (DIP) credit agreement, and
       Eagle River and several unrelated investors advanced an aggregate $225
       million to Old ICO under another DIP facility.

     - On May 17, 2000 as New ICO acquired the net assets of Old ICO, ITGL's DIP
       advances of $275 million were converted into 31 million shares of Class B
       common stock in New ICO. Holders of Class B common stock are entitled to
       ten votes per share.

     - Also on May 17, 2000, the other DIP advances of $225 million were
       converted into 50 million shares of Class A common stock in New ICO, an
       option to purchase 16 million Class A shares of

                                      F-31
<PAGE>   185
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

       New ICO at $10.45 per share exercisable over a five year term commencing
       May 16, 2000, and an option to purchase 40 million Class A shares of New
       ICO at $12.50 per share exercisable for a two year term commencing May
       16, 2003. Holders of Class A common stock are entitled to one vote per
       share.

     - A further 43 million Class A common shares of New ICO were issued to
       former creditors and shareholders of Old ICO as part of the purchase
       consideration for the net assets of Old ICO.

     - The former creditors of Old ICO also received 20 million warrants to
       acquire Class A common shares of New ICO at $30 per share exercisable for
       a six year period commencing May 16, 2000. The former equity stakeholders
       of Old ICO also received 30 million warrants to acquire Class A common
       shares of New ICO at $45 per share exercisable for a six year term
       commencing May 16, 2000. The aggregate value of these warrants was
       recorded at $120 million. The Company is in the process of refining this
       calculation.

     - A group of Old ICO distribution partners will receive 1.6 million shares
       of New ICO Class A common stock valued at $16.7 million.

     All of the share numbers have been adjusted to reflect the New ICO 1-for-1
stock dividend on July 24, 2000.

     A summary of the total cost of acquisition of the Old ICO net assets
follows:

<TABLE>
<CAPTION>
                                                              (IN MILLIONS)
<S>                                                           <C>
Class B common shares of New ICO issued for DIP financing by
  ITGL......................................................    $  275.0
Class A common shares of New ICO issued and options granted
  to acquire New ICO Class A common shares for DIP financing
  by minority interests.....................................       225.0
Class A common shares of New ICO issued to former creditors
  and shareholders of Old ICO...............................       449.4
Warrants to acquire New ICO Class A common shares issued to
  former creditors and shareholders of Old ICO..............       120.0
Distributor shares of New ICO Class A common stock..........        16.7
                                                                --------
                                                                 1,086.1
Cash consideration paid to Old ICO..........................       117.6
                                                                --------
     Total cost of net assets acquired from Old ICO.........    $1,203.7
                                                                ========
</TABLE>

     ITGL's cash cost to acquire the net assets of Old ICO is summarized as
follows:

<TABLE>
<CAPTION>
                                                              (IN MILLIONS)
<S>                                                           <C>
DIP financing by ITGL to Old ICO............................     $275.0
Cash given to Old ICO.......................................      117.6
Less cash acquired from Old ICO.............................      (57.6)
                                                                 ------
  Cash cost of acquire assets of Old ICO....................     $335.0
                                                                 ======
</TABLE>

     ITGL continues to maintain a controlling interest in New ICO after the New
ICO Class A common share offering and the New ICO equity issues related to the
acquisition of the Old ICO net assets.

     The acquisition of Old ICO's assets has been accounted for using the
purchase method of accounting. Accordingly, the total cost has been
preliminarily allocated to the assets purchased and the liabilities assumed
based upon the respective fair values at the date of acquisition. The aggregate
fair values at the date of acquisition exceeded the purchase price by $1,585
million. In accordance with APB 16, the

                                      F-32
<PAGE>   186
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

negative goodwill generated has been used to proportionately reduce the carrying
values of non-current assets acquired. This resulted in the carrying value of
property under construction being reduced by $1,016 million for space segment
assets and $554 million for ground segment assets. The Corporation is still
completing the calculation of the final purchase price and its allocation.

     The following unaudited pro forma information presents a summary of the
combined results of operations of ITGL and Old ICO as if the acquisition had
occurred on January 1, 1999:

<TABLE>
<CAPTION>
                                                          YEAR ENDED        SIX MONTHS ENDED
                                                      DECEMBER 31, 1999       JUNE 30, 2000
                                                      ------------------    -----------------
                                                      (IN MILLIONS EXCEPT PER SHARE AMOUNTS)
<S>                                                   <C>                   <C>
Revenues............................................        $  0.0                $ 0.0
Operating expense...................................        $124.7                $53.2
Net loss............................................        $ 58.0                $27.6
Loss per share......................................        $ 1.16                $0.54
</TABLE>

 3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Principles of Consolidation and Basis of Presentation

     The consolidated financial statements of ITGL include the operations of
ITGL from February 9, 2000, inception, through June 30, 2000 and the operations
of New ICO from March 17, 2000, its inception, and the operations of the
subsidiary companies of New ICO from May 17, 2000, date of acquisition, through
June 30, 2000. The consolidated financial statements include 100% of the assets,
liabilities and results of operations of subsidiaries in which the Corporation
has a controlling interest of greater than 50%. The ownership interests of the
other stockholders in New ICO are reflected as minority interests. All of the
subsidiary companies of New ICO are wholly owned. All significant inter-company
accounts and transactions have been eliminated. All information in these
financial statements is in United States Dollars unless otherwise stated.

     In the opinion of management, the accompanying unaudited consolidated
interim financial statements reflect all adjustments, consisting of only normal
recurring accruals, necessary for a fair presentation of the financial position
of the Corporation as of June 30, 2000, and the results of its operations and
cash flows for the period from February 9, 2000, inception, through June 30,
2000. These consolidated interim financial statements are unaudited, and do not
include all related footnote disclosures that would be necessary in year end
audited financial statements. The results of operations for the period from
February 9, 2000, inception, through June 30, 2000 are not necessarily
indicative of the results of operations expected in the future.

     The audited financial statements as of May 15, 2000 have been included to
comply with the SEC requirement to include audited statements as of a date
within 135 days of the initial filing of the registration statement.

  Development-Stage Company

     The Corporation is a development-stage company as defined in Statement of
Financial Accounting Standards No. 7, "Accounting and Reporting by Development
Stage Enterprises," and will continue to be so until it commences commercial
operations of the ICO Network.

     Future operating results will be subject to significant business, economic,
regulatory, technical and competitive uncertainties and contingencies. The
development of the components of the ICO Network is a

                                      F-33
<PAGE>   187
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

complex undertaking and there can be no assurance that cost overruns or a delay
in deployment of the ICO Network will not occur. Depending on their extent and
timing, these factors, individually or in the aggregate, could have an adverse
effect on the Corporation.

  Cash and Cash Equivalents

     Cash equivalents consist of highly liquid, short-term investments with a
maturity of three months or less when purchased but exclude restricted cash
deposits. The Corporation places its excess cash in high credit quality
financial institutions.

  Marketable Securities

     Marketable securities are classified as available-for-sale under Statement
of Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain
Investments in Debt and Equity Securities." As such, the Corporation's
marketable securities are stated at fair value, with unrealized gains and losses
reported as a component of other comprehensive income (loss). Dividend and
interest income is recognized when earned. Realized gains and losses are
included in other income (expense). The cost of securities sold is based on the
specific identification method.

  Tangible fixed assets

     Property and equipment in service: Property and equipment in service is
recorded at cost. This comprises leasehold improvements, furnishings, office
equipment and computer equipment.

     Property under construction: Property under construction includes all costs
incurred in the design, manufacture, test and launch of twelve satellites
("space segment") and the satellite access nodes, tracking and telemetry,
network management and other communications equipment that comprise the ICO
Network. These costs primarily comprise third-party construction and engineering
costs but also include certain internal engineering costs directly attributable
to the design and construction of the ICO Network and for management and control
of external production, plus interest expense that has been capitalized in
relation to the construction of the assets.

     ICO Network costs will be classified as "property and equipment in service"
and depreciated when they become operational and are placed in service following
the commencement of commercial operations. Only the costs of constructing
successfully deployed satellites will be transferred to "property and equipment
in service"; any losses resulting from unsuccessful launches or satellite
failures are recognized as incurred, with any insurance proceeds related to such
losses recorded concurrently.

     Impairment: The Corporation reviews its long-lived assets for impairment
whenever events or changes in circumstances indicate that the carrying amount of
such assets might not be recoverable in accordance with the provisions of
Statement of Financial Accounting Standard No. 121 "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of". In
general, this statement requires recognition of an impairment loss when the sum
of undiscounted expected future cash flow is less than the carrying amount of
such assets. The measurement for such impairment loss is then based on the fair
value of the asset.

     Following the acquisition of the assets of Old ICO, the carrying value of
property under construction and property and equipment, in service was reduced
by an aggregate $1.6 billion to reflect the allocation of negative goodwill to
non-current assets.

                                      F-34
<PAGE>   188
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

     Depreciation and amortization: Leasehold improvements are depreciated over
the shorter of the lease term and the assets estimated useful life on a
straight-line basis. Other in-service assets are depreciated over their
estimated useful lives (3 years) on a straight-line basis.

     Property under construction will be depreciated when placed in service
following the commencement of commercial operations by the Corporation. It is
anticipated that satellites will be depreciated on an asset-by-asset basis over
their remaining estimated useful lives at commencement of commercial mobile
satellite service operations, a period of between 10 and 12 years.

     The remaining ICO Network assets will be depreciated over their remaining
estimated useful lives at the commencement of commercial mobile satellite
services operations, generally a period of between 2 and 10 years, with certain
longer-life assets, such as buildings, being depreciated over lives of up to 40
years.

  Deposits and other assets

     Deposits and other assets consist primarily of advances on long-term
contracts for space and ground operations and are carried at cost.

  Foreign currency transactions and translation

     The functional currency for the Corporation's operations is United States
dollars. The Corporation translates its subsidiary activity at the average
exchange rate prevailing during the period. Assets and liabilities denominated
in foreign currencies are restated at the exchange rates prevailing at the
balance sheet date. Exchange differences arising on the translation of assets
and liabilities are recorded as a component of stockholders' equity. Transaction
gains and losses on foreign currency balances are recorded in the consolidated
statement of operations. The net transaction gains included in the loss for the
period from February 9, 2000, inception, through June 30, 2000 were $0.8
million. None were recorded prior to April 30, 2000.

  Comprehensive Loss

     The Corporation discloses Comprehensive Loss in accordance with SFAS No.
130, "Reporting Comprehensive Income". This statement established rules for the
reporting of comprehensive income (loss) and its components. Comprehensive loss
consists of net loss, foreign currency translation adjustments, and unrealized
gains and losses on marketable securities available-for-sale and is presented as
a separate consolidated statement of comprehensive loss.

  Stock-Based Compensation

     The Corporation has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation" (SFAS 123) and applies Accounting
Principles Board Opinion No. 25 and related interpretations in accounting for
its employee stock-based compensation plans.

  Research and Development

     Research and development costs are expensed as incurred.

  Income Taxes

     The Corporation accounts for income taxes using the asset and liability
method under SFAS No. 109, "Accounting for Income Taxes." Under the asset and
liability method, deferred tax assets and liabilities

                                      F-35
<PAGE>   189
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

are recognized for the future tax consequences attributable to differences
between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases. Deferred tax assets and liabilities
are measured using enacted tax rates expected to apply to taxable income in the
years in which those temporary differences are expected to be recovered or
settled. The effect on deferred tax assets and liabilities of a change in tax
rates is recognized in income in the period that includes the enactment date.

  Loss Per Share

     The Corporation calculates loss per share in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings per Share". The basic loss per
share is calculated by dividing net loss by the weighted average number of
shares of common stock outstanding during each period. Diluted loss per share is
computed by dividing net loss by dilutive potential shares of common stock.
Dilutive potential shares of common stock are calculated in accordance with the
treasury stock method which assumes that proceeds from the exercise of all
options and warrants are used to repurchase shares of common stock at market
value. The amount of shares remaining after the proceeds are exhausted
represents the potentially dilutive effect of the securities. There are no
potentially dilutive shares outstanding at June 30, 2000.

  Capitalized interest

     Interest costs relating to debt incurred during the construction of the ICO
Network are capitalized. Total interest costs incurred and capitalized for the
period from February 9, 2000, inception, through June 30, 2000 was $0.6 million.
No costs were capitalized prior to May 15, 2000.

  Use of Estimates

     The preparation of financial statements in conformity with United States
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts in the financial statements and
accompanying notes. Estimates are used when accounting for depreciation, taxes
and contingencies, among others. Actual results could differ from those
estimates.

  Recently issued accounting standards

     In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as a part of hedge
transaction and, if it is, the type of hedge transaction. This statement is
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000. We are currently reviewing the impact of this statement on its financial
statements and results of operations.

     In December 1999, the Staff of the Securities and Exchange Commission
released Staff Accounting Bulletin 101 (SAB 101), "Revenue Recognition in
Financial Statements." This pronouncement summarized certain of the SEC staff's
views in applying generally accepted accounting principles to revenue
recognition. We are required to adopt SAB 101 for the year ended December 31,
2000. We believe our revenue recognition practices are in conformity with the
guidelines in SAB 101.

     In March 2000, the FASB released FASB Interpretation No. 44, "Accounting
for Certain Transactions involving Stock Compensation, an interpretation of APB
Opinion No. 25," which provides clarification of Opinion 25 for certain issues
such as the determination of an employee, the criteria for

                                      F-36
<PAGE>   190
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

determining whether a plan qualifies as a non-compensatory plan, the accounting
consequences of various modifications to the terms of a previously fixed stock
option or award, and the accounting for an exchange of stock compensation awards
in a business combination. We believe that our practices are in conformity with
this guidance, and therefore Interpretation No. 44 will have no impact on our
financial statements.

 4. MARKETABLE SECURITIES

     Marketable securities at June 30, 2000 are comprised of corporate common
shares with a cost of $1.5 million, unrealized loss of $0.3 million and fair
value of $1.2 million.

 5. RECEIVABLES

<TABLE>
<CAPTION>
                                       AS OF MAY 15, 2000    AS OF JUNE 30, 2000
                                      --------------------   -------------------
                                         (IN THOUSANDS)        (IN THOUSANDS)
<S>                                   <C>                    <C>
Insurance proceeds receivable.......         $   --               $ 80,000
Share subscription..................             --                 20,000
Other...............................          5,030                  9,496
                                             ------               --------
                                             $5,030               $109,496
                                             ======               ========
</TABLE>

     The carrying values of all categories of current assets approximate fair
value.

 6. TANGIBLE FIXED ASSETS

<TABLE>
<CAPTION>
                                             AS OF MAY 15, 2000     AS OF JUNE 30, 2000
                                            --------------------    -------------------
                                               (IN THOUSANDS)         (IN THOUSANDS)
<S>                                         <C>                     <C>
Property and equipment in service
  Office equipment, furniture and
     leasehold improvements at cost.......          $ --                 $  3,239
  Less: accumulated depreciation..........            --                     (764)
                                                    ----                 --------
Total property and equipment in service,
  net.....................................          $ --                 $  2,475
                                                    ====                 ========
Property under construction
  Space segment...........................          $ --                 $603,280
  Ground segment including ICONET.........            --                  347,470
                                                    ----                 --------
Property under construction at cost.......          $ --                 $950,750
                                                    ====                 ========
</TABLE>

     Property under construction at June 30, 2000 also included land at cost of
$2.6 million and buildings not yet placed in service at cost of $2.5 million.

 7. INVESTMENT IN NEXTEL COMMUNICATIONS INC. SHARES AND SHARE PLEDGE

     On February 29, 2000, Eagle River contributed 5,931,418 shares of Nextel
Class A common stock to ITGL, which were valued and recorded in the financial
statements at $401.5 million. ITGL pledged 5,911,712 of these shares valued at
$400 million with Chase Manhattan in March 2000 and received $351.6 million in
cash in the transaction structured as a stock sale with a three year settlement
period. ITGL may settle this transaction at any point by delivering the pledged
shares to Chase or by utilizing the cash settlement option to satisfy the
arrangement. As part of the agreement, ITGL may realize up to $80 million of
benefit depending upon the performance of Nextel's stock price through a call
spread derivative. The remaining 19,706 Nextel shares held by ITGL are not
subject to the pledge agreement and are available to be sold and are classified
as marketable securities. In return for the Nextel shares

                                      F-37
<PAGE>   191
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

contributed, Eagle River received 39,081,490 shares of ITGL Class B common stock
as discussed in Note 12. The Nextel share amounts have been adjusted to reflect
a two for one stock split that occurred on June 6, 2000.

     The investment in Nextel shares is stated at fair value in accordance with
SFAS No. 115 and unrealized gains and losses are reported as a component of
other comprehensive loss. In accordance with EITF No. 86-28 "Account
Implications of Indexed Debt Instruments," the pledge liability to Chase
Manhattan is adjusted when the fair value of the pledged shares is not within
the call spread of $67.56 to $81.81 per share with the unrealized gains and
losses on the pledge liability reported as an component of other comprehensive
loss. When the fair value of the shares is within the call spread, which is when
ITGL could realize a benefit through the call spread derivative, there is no
adjustment of the pledge liability. As of June 30, 2000, both the pledged shares
and the pledge liability had been reduced $38.3 million for unrealized losses
yielding a net zero impact on other comprehensive loss.

 8. DEPOSITS AND OTHER ASSETS

<TABLE>
<CAPTION>
                                             AS OF MAY 15, 2000     AS OF JUNE 30, 2000
                                            --------------------    -------------------
                                               (IN THOUSANDS)         (IN THOUSANDS)
<S>                                         <C>                     <C>
Advances on long-term contracts...........         $   --                $ 97,730
Other.....................................          7,879                   4,557
                                                   ------                --------
                                                   $7,879                $102,287
                                                   ======                ========
</TABLE>

 9. ACCRUED EXPENSES

<TABLE>
<CAPTION>
                                                       AS OF MAY 15, 2000    AS OF JUNE 30, 2000
                                                      --------------------   -------------------
                                                         (IN THOUSANDS)        (IN THOUSANDS)
<S>                                                   <C>                    <C>
Long-term contract accruals.........................          $ --                $ 66,873
Subsidiary equity subject to redemption.............            --                  24,638
Accrued interest....................................            --                   5,596
Accrued payroll and employee benefits...............            43                   3,937
Accrued income taxes................................            --                   4,429
Other...............................................            87                  11,791
                                                              ----                --------
                                                              $130                $117,264
                                                              ====                ========
</TABLE>

     In April 2000, ITGL entered into an agreement with Satellite Phone Japan
Ltd. ("SPJ"), a creditor of Old ICO. Under the agreement, ITGL agreed, upon the
occurrence of certain conditions, to purchase all of SPJ's shares of New ICO
Class A common stock, together with its warrants to purchase additional shares
of New ICO Class A common stock that SPJ received in connection with Old ICO's
plan of reorganization. The purchase price is approximately $24.6 million.

     The carrying values of all categories of accounts payable and accrued
expenses approximate fair value.

10. RELATED PARTIES

     The Corporation considers related parties to be its principal shareholders
and their affiliates. The Corporation has engaged in the following transactions
with its shareholders or their affiliates. The Corporation has not entered into
any material transactions with its Directors and Executive Officers.

     ITGL entered into loan agreements with affiliates of Eagle River to borrow
approximately $190.5 million at LIBOR plus 1 1/4%. The loans mature on August
14, 2000. The balance of the loans as

                                      F-38
<PAGE>   192
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

of June 30, 2000 was approximately $150.5 million plus accrued interest of $1.5
million. The loans can be repaid at any time without penalty. During July 2000,
the loans were repaid.

     On May 12, 2000, ITGL entered into a credit agreement with Teledesic LLC
who loaned ITGL the sum of $200 million at LIBOR plus 4 1/2 percent per annum
for the 6-month period following the advance date and at LIBOR plus 6 percent
thereafter. If ITGL, or one of its subsidiaries, merges with the LLC by the
maturity date, the loan and any unpaid accrued interest will be repaid in cash
on the maturity date. If the merger with Teledesic Corporation discussed in Note
18 has not been consummated on or before the maturity date of August 1, 2001,
the loan will be paid upon notice to ITGL in shares of Class A common stock of
ITGL at a price of $10.00 per share in lieu of any cash repayment. If Teledesic
LLC fails to deliver such notice, then ITGL is obligated to repay the principal
plus accrued interest in forty equal quarterly installments beginning January 1,
2002. This loan is subordinated to the holders of ITGL's senior debt
instruments. At June 30, 2000, accrued interest payable related to this loan
totaled approximately $3.0 million.

11. OTHER LONG-TERM DEBT

     At June 30, 2000, the Corporation had an operator credit facility of $38.2
million relating to the acquisition of ICONET assets for the South African
satellite access node ("SAN"). The facility matures on March 31, 2010 and has an
associated interest rate of 11.5%.

12. STOCKHOLDERS' EQUITY

     ITGL has two classes of common stock -- Class A and Class B. The rights of
the Class A and Class B holders are identical, except with respect to voting and
conversion rights. Holders of Class A shares are entitled to one vote per share.
Holders of Class B shares are entitled to ten votes per share. Each Class B
share is convertible into one Class A share at the holder's option.
Additionally, each Class B share will automatically convert into one Class A
share if the holder transfers the Class B share except in limited circumstances
as governed by the stockholders agreement.

     In October 1999, a principal stockholder of both ITGL, New ICO and
Teledesic entered into an agreement with an executive of Teledesic. Pursuant to
this agreement, the executive received the right to put certain shares of
Teledesic the executive owned or had fully vested exercisable options to
purchase, to the Stockholder. In return for the right, which vests in four equal
tranches, the executive had to perform certain services, primarily related to
New ICO's purchasing of Old ICO's assets out of chapter 11 bankruptcy
proceedings, as defined in the agreement. During this time the executive devoted
substantially all of his efforts to these services to New ICO. The put price was
$18.50 per share and the Executive had an average exercise price of $0.06 per
share, resulting in $18.4 million of compensation expense. Pursuant to SEC Staff
Accounting Bulletin No. 79, the first tranche of $4.6 million vested prior to
the formation of New ICO and was recorded by Teledesic while the remaining
tranches were, or will be, recorded by New ICO, as New ICO is the entity
receiving the principal benefit after its formation. The second tranche was
earned and recorded by May 15, 2000, the third tranche was earned and recorded
by June 30, 2000 and the final tranche will be recorded when it is earned, which
is expected to be in late 2000.

     In February 2000, Eagle River contributed 5,931,418 shares of Nextel Class
A common stock valued at $401.5 million to ITGL, as described in Note 7. In
return for the Nextel shares contributed, Eagle River received 39,081,490 shares
of ITGL Class B common stock. On the date of contribution, Eagle River's tax
basis in the Nextel shares carried over to ITGL due to Eagle River's controlling
interest in ITGL. Consequently, as the fair value of the Nextel shares exceeded
its tax basis, a deferred tax liability

                                      F-39
<PAGE>   193
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

of $124.4 million was recorded as an offset to the fair value of the share
contribution, for a net contribution of $277.1 million attributed to Eagle
River.

     In May 2000 Eagle River also contributed $109.2 million in cash in return
for 10,918,510 shares of ITGL Class B common stock at $10 per share.

     In May 2000, Burtington Resources, Inc. ("Burtington") executed a stock
purchase agreement to acquire 2,000,000 shares of ITGL Class A common stock at a
price of $10.00 per share, for a total investment of $20 million. In connection
with Burtington's investment, ITGL granted certain registration rights to
Burtington including piggyback registration rights.

     In July 2000, ITGL granted Burtington options to purchase an additional 2
million shares of ITGL Class A common stock at $12 per share if exercised by
January 31, 2001 and $13.20 per share if exercised between February 1, 2001 and
April 30, 2001.

     In May 2000, Mr. Subhash Chandra's affiliate, Agrani Holdings (Mauritius)
Limited ("Agrani"), executed a stock purchase agreement to acquire 2,248,039
shares of ITGL Class A common stock at a purchase price of $10.00 per share, for
a total investment of $22.5 million. ITGL granted to Agrani an option to
purchase an additional 2,248,039 shares of ITGL Class A common stock at a
purchase price of $10.00 per share. This option was exercised and the
transaction closed in June 2000. However, at June 30, 2000, only $2.5 million of
this purchase had been funded. The remaining $20 million was funded on July 3,
2000 and is classified as a current receivable at June 30, 2000. In connection
with Agrani's investment, ITGL granted certain piggyback registration rights to
Agrani. In addition, Agrani and Eagle River entered into an agreement whereby
Agrani purchased from Eagle River 559,914 shares of New ICO at a purchase price
of $4.50 per share. Eagle River also granted to Agrani an option to purchase
another 559,914 shares of New ICO from Eagle River for $4.50 per share, which
was exercised on June 21, 2000. Other than the rights and shares described
above, Agrani does not have any other rights to acquire interests in ITGL or New
ICO, nor does it have any rights with respect to the management of either
entity.

13. INCOME TAXES

<TABLE>
<CAPTION>
                                                 FOR THE PERIOD FROM INCEPTION TO:
                                            -------------------------------------------
                                                MAY 15, 2000           JUNE 30, 2000
                                            --------------------    -------------------
                                               (IN THOUSANDS)         (IN THOUSANDS)
<S>                                         <C>                     <C>
Non-recoverable foreign taxation..........        $    --                 $   342
Income taxes recoverable..................           (881)                 (2,960)
                                                  -------                 -------
Net recovery for income taxes.............        $  (881)                $(2,618)
                                                  =======                 =======
</TABLE>

     The deferred income tax liability relates to the Eagle River contribution
of Nextel shares discussed in Note 12. On the date of the contribution, Eagle
River's tax basis in the Nextel shares carried over to ITGL due to Eagle River's
controlling interest in ITGL. Consequently, as the fair value of the Nextel
shares exceeded its tax basis, a deferred tax liability of $124.4 million was
recorded at 35% of the difference between the tax basis and the fair value at
the date of the contribution. As the fair values of the Nextel shares and the
hedge liability to Chase Manhattan change, the related deferred taxes change in
offsetting amounts.

     The tax basis of the tangible assets acquired from Old ICO at May 17, 2000,
as described in Note 2, exceeds New ICO's cost by $1,585 million. However, no
deferred tax asset has been recorded because these tangible assets are domiciled
in a tax haven jurisdiction.

                                      F-40
<PAGE>   194
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

14. LEASE COMMITMENTS

     The Corporation leases office space under rental agreements accounted for
as operating leases. The total rent expense under operating leases was
approximately $0.4 million for the period from February 9, 2000, inception,
through June 30, 2000.

     At June 30, 2000 the scheduled minimum future lease payments under
non-cancelable operating leases were as follows:

<TABLE>
<CAPTION>
                                                                (IN
                                                             THOUSANDS)
<S>                                                          <C>
July 1, 2000 through December 31, 2000.....................   $ 1,342
2001.......................................................     2,548
2002.......................................................     2,616
2003.......................................................     2,628
2004.......................................................     2,809
2005.......................................................     1,627
After 2005.................................................         0
                                                              -------
                                                              $13,570
                                                              =======
</TABLE>

15. COMMITMENTS AND CONTINGENCIES

     In connection with the development of the ICO Network, the Corporation has
assumed certain contracts with manufacturers and service providers for, among
other things, satellite equipment, satellite launch services and construction of
the ICONET from Old ICO.

     All payments made by the Corporation in respect of its principal contracts
are recorded as "Tangible fixed assets: Property under construction", except for
certain payments in advance which are included in "Deposits and other assets".

     Following Old ICO's petition for protection under chapter 11, its
management entered into discussions with certain vendors concerning
re-negotiation of the terms of various contracts, including some of the
contracts described below. The management of the Corporation is continuing these
negotiations.

  Space Segment Contracts

     The Corporation has entered into two agreements with Hughes: the Satellite
Contract and the Launch Services Contract, which are fixed-price contracts
comprising substantially all of the Corporation's investment in the space
segment of the ICO Network.

  Satellite Contract

     Under the terms of the agreement between Hughes Electronic Corporation and
its subsidiary Hughes Space and Communications International Inc. ("Hughes") and
ICO Global Communications (Operations) Limited ("Operations") ("the Satellite
Contract"), Hughes has agreed to design, develop, manufacture, test and deliver
twelve satellites and associated telemetry, tracking and control ("TT&C")
equipment for a total cost of approximately $1.4 billion according to a delivery
schedule set forth in the Satellite Contract. The delivery schedule in the
Satellite Contract was initially modified in 1999 following Operations' petition
for protection under chapter 11, to reflect stipulations and agreements ("the
stipulations") between Operations and Hughes as approved by the United States
Bankruptcy Court. It is

                                      F-41
<PAGE>   195
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

expected that the schedule will be further modified as part of the Amendment to
the Satellite Contract described below. The Satellite Contract was assumed
following Old ICO's emergence from bankruptcy.

     Title to and risk of loss of a satellite will pass from Hughes to
Operations at the time of launch of each satellite or upon expiration of a
five-year warranty period, whichever is earlier. Under certain circumstances,
Hughes will reacquire risk of loss to a satellite if a launch attempt is
terminated prior to lift-off. With certain exceptions, Hughes is responsible for
securing all licenses, approvals and consents as may be required for performance
of the Satellite Contract.

     Operations is obligated to pay for the services provided under the
Satellite Contract in progress payments according to a milestone payment plan,
as amended by the stipulations, with payments due 15 days after completion of
the applicable milestone. In July 1999, Hughes and Operations entered into an
agreement whereby Hughes agreed to defer milestone payments totaling $61.6
million due for payment July through September until September 15, 1999. This
amount was settled after Old ICO's emergence from bankruptcy on May 17, 2000
together with administrative claims for the post petition period. The total cure
payment was $77.3 million. As of June 30, 2000 $1,142.8 million had been paid to
Hughes in respect of this contract. The contract also provides in specific
instances for incentive payments to be earned by Hughes in addition to the
agreed contract price.

     Subject to certain exceptions, the Corporation bears the risk (including
additional costs, if any) resulting from excusable delays under the Satellite
Contract, as well as risk of loss for satellites once placed in orbit. An
excusable delay is a delay in performance caused by any event which is beyond
the reasonable control and without the fault or negligence of Hughes and its
affiliates, subcontractors and agents. 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 the Corporation.

     The Satellite Contract may be terminated for convenience upon the
occurrence of certain events of default. If the Satellite Contract is terminated
by the Corporation for convenience or is terminated by Hughes because of a
Corporation default, the Corporation is obligated to pay for the cost of all
work performed by Hughes up to the date of the termination, and to pay for costs
associated with the termination, all non-refundable pre-payments and certain
profits and other amounts for uncompleted work. If Hughes defaults on the entire
Satellite Contract, all payments made thereunder are refundable and no further
payments are due by the Corporation. If Hughes defaults on the Satellite
Contract in part, the contract price is reduced by the price of the work in
respect of which Hughes has defaulted. In this case, Hughes is also obligated to
make a payment to the Corporation for the amount in excess of the costs of
reprocurement of the work in respect of which Hughes has defaulted, up to a
maximum of 40% of the value of that defaulted-upon work. In the event of default
by Hughes under the Satellite Contract, there can be no assurance that the
Corporation will be able to find a substitute provider in a timely manner or on
economically acceptable terms.

     Hughes agrees to indemnify the Corporation for claims of infringement of
any intellectual property rights arising under the Satellite Contract. The
Corporation agrees to indemnify Hughes for claims based on the allegation that
the Hughes satellites, as components of a larger system, infringe any
intellectual property rights. Subject to certain qualifications, each party will
indemnify the other for claims for damage to property or personal injury based
upon any occurrence prior to the arrival of a satellite at the launch site, to
the extent caused by a negligent act or omission by that party. The Corporation
shall indemnify Hughes against all third party claims based upon occurrences
after a launch attempt.

                                      F-42
<PAGE>   196
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

     Under the terms of the Satellite Contract, the maximum aggregate liquidated
damages payments by Hughes for late delivery are $100 million. Of the total cost
of $1.4 billion, approximately $135 million is classified as satellite
performance payments which may be reduced in amount for less than satisfactory
satellite operation, to be determined in accordance with the satellite technical
specifications. Neither party has liability, whether in tort, contract or
otherwise, for special, consequential or punitive damages, including economic
loss or loss of profit, arising from breach of the Satellite Contract.

     The Satellite Contract includes an option pursuant to which the Corporation
may direct Hughes to manufacture, test, deliver and provide launch services for
a thirteenth satellite and further satellites.

     The Corporation has renegotiated certain terms of the Satellite Contract
with Hughes, including a modification of the satellite design to mitigate the
effects of certain transportation and radar interference conditions, a right to
purchase additional satellites, and a modification of the liquidation damages
and performance incentives. Memorandum of Agreement between Hughes and
Operations setting out these re-negotiated terms, was approved by the Court and
effective following debtors' exit from Chapter 11. The partners are close to
agreeing on an amendment to the Satellite Contract to reflect these negotiated
terms and the order of additional spacecraft.

  Launch Services Contract

     Under the terms of a launch services supply and management contract between
ICO Global Communications (Operations) Limited and Hughes ("the Launch Services
Contract"), Hughes has agreed to provide launch services to the Corporation for
a total consideration of approximately $949.5 million. This contract was assumed
following Old ICO's emergence from bankruptcy. Under the Launch Services
Contract, Hughes is to effect the supply of launch services and the overall
management of launch service agreements for launch of twelve satellites. Launch
services are to be provided pursuant to long-term agreements between Hughes and
Lockheed Martin Commercial Launch Services, Lockheed Krunichev-Energia
International, McDonnell Douglas Corporation (now The Boeing Company) and Sea
Launch Limited Partnership. Hughes is responsible for day-to-day management
activities related to the procurement of launch services and for monitoring all
work in progress.

     The Launch Services Contract provides that Hughes shall secure all permits,
licenses, approvals and consents as may be required to effect the provision and
scheduling of the launch of each satellite with the relevant launch provider
and, as may be required, for the provision of each relevant launch service.

     The Launch Services Contract provides that the Corporation is obligated to
pay for the foregoing services according to a milestone payment plan, as amended
by the stipulations. The payments are to be made 15 days after the occurrence of
applicable milestones. Under the stipulations, Operations agreed to pay $80
million to Hughes during the period November 1, 1999 to April 30, 2000 and as of
June 30, 2000, aggregate payments to Hughes of $635.1 million or 67% of the
contract value had been made. The Corporation is responsible for any amount
payable by Hughes to a launch service provider to effect a substitution,
acceleration or postponement of a launch service at the Corporation's request.

     There is no provision for excusable delay in the Launch Services Contract.
If excusable delay occurs in the Satellite Contract and, as a result, the late
delivery of a satellite causes a delay in the Launch Services Contract, the
Launch Services Contract provides that there may be an equitable adjustment to
the time for the performance of the affected obligations thereunder. There can
be no assurance that the Corporation will not be delayed in its launch timetable
due to the failure of Hughes to deliver satellites on a timely basis or for
other reasons.

                                      F-43
<PAGE>   197
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

     Among other things, the breach by Hughes of a material term of the Launch
Services Contract, the Satellite Contract or a launch service agreement which
causes any launch service to be terminated, or default by the relevant launch
service provider, shall constitute an event of default by Hughes under the
Launch Services Contract. The Corporation has the right to direct Hughes to
terminate any launch service in the event of default by the relevant launch
service provider, in which case the Corporation is entitled to receive a refund
of payments made for that launch service and reimbursement for reprocurement
fees up to $10 million. Failure by the Corporation to make any payment,
termination of the Satellite Contract for any reason other than default by
Hughes, or termination by a launch service provider because of the Corporation's
failure to make payment, among other things, constitute events of default by the
Corporation under the Launch Services Contract. In the event of default by
Hughes under the Launch Services Contract, there can be no assurance that the
Corporation will be able to procure replacement services in a timely manner or
on economically acceptable terms.

     Subject to certain qualifications, with respect to each launch, each party
under the Launch Services Contract will indemnify the other for claims for
damages to property or personal injury based upon any occurrence prior to
arrival of a satellite at the launch site, to the extent caused by a negligent
act or omission of that party. The Corporation shall indemnify Hughes against
all third party claims based upon occurrences after a launch attempt or arising
from any misrepresentation by the Corporation in connection with the Launch
Services Contract.

     The Launch Services Contract provides that Hughes shall not be liable to
the Corporation for any payment which originates from a launch service provider,
including the refund of payments associated with a terminated launch, until
Hughes has received the corresponding payment from the relevant launch service
provider. Neither party to the Launch Services Contract is liable to the other
under any theory of contract, tort or other legal or equitable remedy for
special, punitive or consequential damages, including, but not limited to, lost
revenues or economic loss.

     The Corporation may terminate a launch service at its option, in which case
it shall be liable to Hughes for an amount up to 101% of the value of the launch
service plus up to $2.3 million, depending on when the termination occurs. The
Corporation bears the risk of loss for any satellite launched under the Launch
Services Contract.

     In a Memorandum of Agreement signed by Hughes and Operations and approved
by the bankruptcy court, the parties made certain modifications and additions to
the launch contract relating to management of the launch providers. The parties
have continued to have discussions between themselves and with launch providers
about potential changes to the existing launch manifest.

  ICONET Supply Contract

     ICO Global Communications (Operations) Limited entered into a supply
agreement for the ICONET ("the ICONET Supply Contract") with NEC Corporation of
Japan ("NEC") as prime contractor relating to the design, manufacture,
construction, delivery, installation, integration and testing of the ICONET
ground facilities together with a demonstration of the functioning of the ICO
Network as a whole. The ICONET Supply Contract was subsequently assigned by
these parties to ICO Global Communications Holdings BV. NEC leads a group of
companies, including Hughes Network System (HNS) and Ericsson Telecommunications
Limited (Ericsson) (collectively, "ICONET Supplies"), that are responsible for
various aspects of the ICONET ground facilities and assumed by New ICO following
Old ICO's emergence from bankruptcy. As of June 30, 2000 the contract price was
approximately $759.8 million, plus a further sum of approximately $21.5 million
in respect of freight and insurance, to be paid in installments that are
time-based and according to certain milestones set forth in the ICONET
                                      F-44
<PAGE>   198
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

Supply Contract. The payment schedule was amended during the year ended December
31, 1999 when, following Holdings' and Holdings BV's petitions for protection
under Chapter 11, it was changed to reflect the stipulation between the Debtors
and NEC approved by the Court. Under the terms of the stipulation, Holdings BV
agreed to pay NEC $97.2 million of the contract value during the period November
1, 1999 through April 30, 2000. This amount was settled after Old ICO's
emergence from bankruptcy on May 17, 2000 together with administrative claims
for the post petition period. The total cure payment was $100.9 million.
Aggregate payments under the ICONET Supply Contract of $605.5 million, or 80% of
the contract value had been made by June 30, 2000.

     NEC is responsible for supplying radio-frequency terminals, network
management systems and, at the Company's option and for additional cost, system
integration. Hughes is responsible for the supply of the satellite base station
systems and Ericsson is responsible for the mobile switching centers, including
registers, inter-working functions, and messaging and legal interception
platforms. The Corporation is responsible for importation formalities and for
securing government authorizations relating to civil works at the sites of the
ICONET ground facilities.

     Subject to certain qualifications, NEC grants or procures to grant to the
Corporation worldwide, non-exclusive, paid up licenses to use the intellectual
property of the ICONET Suppliers used in the items delivered under the ICONET
Supply Contract.

     The ICONET Supply Contract is structured so that the Corporation makes
installment payments that are both time-based and related to progress
achievements that NEC makes in design, manufacture, installation and testing of
the various subsystems and of the integrated ground system. New ICO Global
Communications (Holdings) Limited has agreed in a separate letter to guarantee
all financial obligations owing to NEC from ICO Global Communications Holdings
BV under the ICONET Supply Contract.

     In addition to the normal termination provisions, the Corporation has the
right to terminate the ICONET Supply Contract if the ICONET Suppliers are not
progressing the work satisfactorily as measured against established milestones,
and the ICONET Suppliers may terminate the contract only if amounts owed for
work completed or disputed above certain amounts are unpaid by the Corporation.
The Corporation also has the right to terminate the ICONET Supply Contract for
convenience.

     In the event of the Corporation's termination for cause, the ICONET
Suppliers must provide, in addition to delivery of all works performed to date,
the right to all intellectual property related to the ICONET Supply Contract to
allow ICO to complete the ICONET ground facilities. In the event of the
Corporation's termination for convenience, the Corporation is required to pay
the cost of terminating orders and subcontractors in addition to the ICONET
Suppliers' direct costs incurred to the date of termination plus a 22% mark-up.
In the event the ICONET Suppliers terminate for cause, they must deliver all
works for which the Corporation has paid. Liquidated damages of up to 10% of the
value of the ICONET Supply Contract apply if the ICONET Suppliers miss the
target dates set forth in the contract by more than 30 days.

     Under the ICONET Supply Contract, the Corporation indemnifies the ICONET
Suppliers against any claim based on the infringement of certain intellectual
property rights in relation to the agreement. The ICONET Suppliers indemnify the
Company and the other ICONET Suppliers against all other claims based on the
infringement of intellectual property rights in relation to the agreement, up to
an amount not to exceed $75 million, with an overall cap for the ICONET
Suppliers for all causes, except third party property damage and death or bodily
injury, of 31% of the contract price.

     The ICONET Supply Contract also provides that a bonus of $25 million will
be paid to the ICONET Suppliers if they achieve certain milestones on or before
a specific date.
                                      F-45
<PAGE>   199
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

     Two Memorandum of Agreements between NEC and Holdings BV setting out
proposed revised contract terms, effective on the Debtors exit from Chapter 11,
have been approved by the Court. The revised contract terms relate to improving
the voice quality of the system and adding data capability as detailed herein.

  Other contracts

     In addition to the principal contracts described herein, CSC Computer
Sciences Limited has been contracted by the Corporation to develop the Business
Operations Support Systems.

     A number of the Corporation's contracts with third party suppliers contain
provisions for incentive and bonus payments. If such payments are made under
these contracts, the amounts will be capitalized and included within the cost of
the assets.

     The Corporation has entered into operating agreements with operators of 10
of its 12 SAN sites. The SANs will be constructed and operated under SAN
agreements that provide for the installation, licensing, financing, operation
and maintenance of each SAN. Each SAN operator will also provide interconnection
of the ICONET to the public switched network in the country in which the SAN is
located and via the international switching facilities in that country to
neighboring countries.

16. EMPLOYEE BENEFITS

  Pension and health care arrangements

     The Corporation has established group personal pension arrangements for
staff under a defined contribution scheme and makes contributions, which vary
according to age. The Corporation has also established insured arrangements to
cover death in service, long-term disability, personal accident and medical
benefits. The expense in respect of company contributions under the defined
contributions scheme for the period from February 9, 2000, inception, through
June 30, 2000 was $0.5 million.

  Short Term Incentive Plan

     The Short Term Incentive Plan ("STI Plan") is an annual bonus arrangement
based on a percentage of salary and measured against both personal and corporate
performance. The costs associated with this plan are accrued based upon
estimated payments to be made and included in operating expenses for the periods
presented so as to recognize the obligation and allocate the related expense
over the period in which the bonuses are earned. Accrued expenses for the period
from February 9, 2000, inception, through June 30, 2000 were $0.6 million.

  Employee Retention Program

     Old ICO implemented a staff retention program to counteract the instability
and uncertainty resulting from the Chapter 11 filing and motivate employees to
remain to participate in the completion of the ICO Network. The program covers
316 employees, including senior management. Each employee determined to be in
good standing on January 15, 2000 and who remained employed through the
emergence of Old ICO from bankruptcy qualified for retention payments. The
program was assumed by the Corporation. The aggregate cash payments that the
Corporation expects to make under this program is $8.7 million, of which $4.4
million was paid during May 2000. The second installment is payable within 10
days of September 1, 2000.

                                      F-46
<PAGE>   200
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

  Stock Option Plans

     New ICO has reserved 6,500,000 shares of Class A common stock for the
issuance of options to employees of New ICO pursuant to an employee stock option
plan. As of June 30, 2000 no options had been granted or exercised.

17. SEGMENTAL INFORMATION

     The Corporation has adopted Statement of Financial Accounting Standards No.
131, "Disclosures about Segments of an Enterprise and Related Information". The
Corporation manages its business under one reporting segment:
telecommunications. As such, all operating decisions are based upon the
Corporation operating under a single segment.

     Although the Corporation is registered in Delaware, most of its activities
take place in other areas. The Corporation's operational assets consist
primarily of space segment assets and ICONET assets. With the exception of the
Satellite Control Centre in London, England and the TT&C equipment installed at
six SAN sites, all of the space segment assets are in the course of construction
and are located at Hughes's premises in the United States. The ICONET assets are
also in the course of construction and installation and are located at various
sites throughout the world.

     Total tangible fixed assets are analyzed by geographic area in the table
below:

<TABLE>
<CAPTION>
                                                      AS OF JUNE 30, 2000
                                                      -------------------
                                                        (IN THOUSANDS)
<S>                                                   <C>
United States.......................................       $648,942
Europe..............................................        148,840
Australasia.........................................         92,807
South America.......................................         47,465
Africa..............................................         15,171
                                                           --------
                                                           $953,225
                                                           ========
</TABLE>

18. CORPORATE REORGANIZATION

  Merger with Teledesic Corporation

     On May 12, 2000, ITGL, New Satco Holdings Merger Sub, Inc., a wholly owned
subsidiary of ITGL ("Merger Sub") and Teledesic Corporation approved and entered
into an Agreement and Plan of Merger pursuant to which Teledesic Corporation
will merge with Merger Sub. Subsequently, this agreement was amended such that
Teledesic will merge with a wholly owned subsidiary of New ICO. Pursuant to the
Plan of Merger, each outstanding share of Teledesic Corporation will be
exchanged for 0.80025 shares of Class A common stock of New ICO, subject to
certain adjustments, and New ICO will assume all of Teledesic's outstanding
options and warrants as adjusted pursuant to the foregoing exchange ratio. As a
pre-condition of the merger, Motorola will convert its units of Teledesic LLC
into shares of Teledesic Corporation.

  Acquisition of Teledesic Holdings Limited

     ITGL has agreed, in connection with the merger with Teledesic Corporation,
as described above, and in connection with the merger of ITGL with the
Corporation, the corporation would assume the agreement to purchase all
outstanding shares of Teledesic Holdings Limited (THL), a controlled subsidiary
of Teledesic Corporation, other than those held by Teledesic Corporation, in
exchange for the number of

                                      F-47
<PAGE>   201
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

shares of New ICO Series A or Series B preferred stock equal to 0.97 times the
number of THL Class A shares surrendered. New ICO preferred shares expected to
be issued are as follows:

          - 8,385,002 Series A 5% cumulative convertible preferred stock will be
            valued at $20.62 per share

          - 14,370,371 Series B 5% cumulative convertible preferred stock will
            be valued at $13.92 per share

     For both series, dividends are cumulative at an annual rate of 5% payable
annually in kind with additional shares of preferred stock of the same series.
Both series include conversion and redemption rights and requirements.

  Proposed Merger with New ICO

     The boards of directors of both ITGL and New ICO have approved a plan of
merger pursuant to which ITGL would merge into New ICO. Just prior to the
consummation of the proposed merger, New ICO would transfer its assets and
liabilities into a newly formed wholly owned subsidiary. Pursuant to the plan of
merger, in return for their stock holdings in ITGL, the consideration to be
received by ITGL shareholders is as follows:

          - For each share of ITGL Class A Common Stock; 0.97 shares of New ICO
            Class A Common Stock

          - For each share of ITGL Class B Common Stock; 0.97 shares of New ICO
            Class B Common Stock

          - For each option or warrant to acquire shares of ITGL common stock;
            an option or warrant to acquire 0.97 shares of New ICO common stock
            of the same class

Consummation of the merger is conditioned on approval by New ICO's and ITGL's
shareholders.

19. EVENTS SUBSEQUENT TO JUNE 30, 2000

     In July 2000, Eagle River assigned 8,591,768 of its options to acquire New
ICO Class A common shares to ITGL as a component of certain options issued by
ITGL as described below. If ITGL and New ICO merge, these assigned options will
be canceled and the investor options in ITGL would be exchanged for New ICO
options.

     In July 2000, CDR-Satco, LLC (CD&R) executed a purchase agreement to invest
$150 million cash for 15 million shares of ITGL Class A common stock at $10 per
share. This purchase was funded on July 26, 2000. For this initial investment,
CD&R received options to purchase 3,250,000 shares of ITGL Class A common stock
at $12.50 per share, not exercisable until after May 16, 2003, and expiring on
May 16, 2005. The option price is based on a 2 for 1 conversion ratio of New ICO
options to ITGL options held by Eagle River at $25.00. If this conversion ratio
changes the option price will change accordingly.

     ITGL has granted CD&R options to purchase an additional 15 million shares
of ITGL Class A common stock at $12 per share if exercised by January 31, 2001
and $13.20 per share if exercised between February 1, 2001 and April 30, 2001.
For this additional investment, CD&R will receive options to purchase up to
2,500,000 shares of ITGL Class A common stock, pro rata with actual investment,
at $12.50 per share, not exercisable until after May 16, 2003, and expiring on
May 16, 2005. The option price

                                      F-48
<PAGE>   202
                          ICO-TELEDESIC GLOBAL LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 (AMOUNTS AS OF JUNE 30, 2000 AND FOR THE PERIOD MAY 16, 2000 TO JUNE 30, 2000
                                 ARE UNAUDITED)

is based on a 2 for 1 conversion ratio of New ICO options to ITGL options held
by Eagle River at $25.00. If this conversion ratio changes the option price will
change accordingly.

     In July 2000, an investor executed a purchase agreement to invest $53
million cash for 5.3 million shares of ITGL Class A common stock at $10 per
share. This purchase was funded on July 26, 2000. For this initial investment,
the investor received options to purchase 5.3 million shares of ITGL Class A
common stock at $12 per share if exercised by January 31, 2001, and $13.20 per
share if exercised between February 1, 2001 and April 30, 2001.

     If the investor purchases an additional $100 million of ITGL Class A common
stock, bringing its aggregate investment in ITGL to $153 million, the investor
will earn options to purchase an additional 833,334 shares of ITGL Class A
common stock at $12.50 per share, not exercisable until after May 16, 2003, and
expiring on May 16, 2005. However, if the investor fully exercises the 5.3
million options it earned in July of 2000, and no opportunity presents itself
for the investor to purchase at least $37.0 million of additional ITGL Class A
common stock prior to or during ITGL's initial public offering to fulfill the
aggregate investment of $100 million post initial investment, the investor will
still be entitled to the 833,334 ITGL options.

     In July 2000, Cascade Investment, LLC executed a purchase agreement to
invest $100 million cash for 10.0 million shares of ITGL Class B common stock at
$10 per share. This purchase was funded on July 17, 2000. For this initial
investment, Cascade Investment, LLC received options to purchase 5,341,768
shares of ITGL Class A common stock at $12.50 per share. This option price is
based on a 2 for 1 conversion ratio of New ICO options to ITGL options held by
Eagle River at $25.00. If this conversion ratio changes the option price will
change accordingly.

                                      F-49
<PAGE>   203

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Shareholders of
ICO Global Communications (Holdings) Limited
(Debtor-in-Possession, Provisional Liquidator appointed)
(a development-stage company)

     In our opinion, the accompanying consolidated balance sheets and the
related consolidated statements of loss and comprehensive loss, of cash flows
and of changes in shareholders' equity present fairly, in all material respects,
the financial position of ICO Global Communications (Holdings) Limited
(Debtor-in-Possession ("debtor-in-possession"), Provisional Liquidator
appointed) (a development-stage company) and its subsidiaries at December 31,
1998 and 1999, and the results of their operations, their cash flows and their
changes in shareholders' equity for each of the years ended December 31, 1997,
1998 and 1999, and for the cumulative period from inception on January 24, 1995
to December 31, 1999 in conformity with generally accepted accounting principles
in the United States. These financial statements are the responsibility of the
Company's management; our responsibility is to express an opinion on these
financial statements based on our audits. We conducted our audits of these
statements in accordance with generally accepted auditing standards in the
United States, which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

     The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Notes 1 and 2 to the
financial statements, the Company is a development-stage company, which has
filed a voluntary petition to reorganize under chapter 11 of the Bankruptcy Code
in the United States. The Company has incurred significant losses and negative
cash flows from operating activities since inception and is dependant on
additional financing and certain other matters in order to continue its
operations and execute its business strategy. The Company's going concern basis
is dependant upon, among other things, the confirmation and consummation of a
plan of reorganization, its ability to comply with the terms of the
debtor-in-possession finance facility and its ability to generate sufficient
cash from financing arrangements to meet obligations as they come due and to
complete the ICO Network. These circumstances raise substantial doubt about the
Company's ability to continue as a going concern. Management's plans in respect
of these matters are described in Notes 1 and 2. The financial statements do not
include any adjustments that might result from the outcome of these
uncertainties.

PricewaterhouseCoopers

London, England
March 17, 2000

                                      F-50
<PAGE>   204

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                          CONSOLIDATED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                                         AS OF DECEMBER 31,
                                                                      ------------------------
                                                              NOTE       1998          1999
                                                              ----    ----------    ----------
<S>                                                           <C>     <C>           <C>
CURRENT ASSETS
Cash and cash equivalents...................................          $  548,692    $  185,385
Marketable securities.......................................    4        228,005            --
Prepaid expenses and other current assets...................    5         11,253         8,515
                                                                      ----------    ----------
Total current assets........................................             787,950       193,900
TANGIBLE FIXED ASSETS
Property and equipment in service, net......................    6         11,543        11,916
Property under construction.................................    6      1,807,025     2,728,728
OTHER NON-CURRENT ASSETS
Restricted cash and advance deposits........................    7         57,466        73,957
                                                                      ----------    ----------
          TOTAL ASSETS......................................          $2,663,984    $3,008,501
                                                                      ==========    ==========

                             LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
Accounts payable and accrued expenses.......................    8     $  104,851    $   30,837
Amounts owing to related parties............................    9         57,944        33,664
Debtor in possession financing..............................   10             --       225,000
                                                                      ----------    ----------
Total current liabilities...................................             162,795       289,501
Long term debt..............................................             533,021            --
Other non-current liabilities...............................   11          4,409           650
                                                                      ----------    ----------
Total liabilities not subject to compromise.................             700,225       290,151
Liabilities subject to compromise...........................   12             --       957,108
                                                                      ----------    ----------
          TOTAL LIABILITIES.................................             700,225     1,247,259
                                                                      ----------    ----------
SHAREHOLDERS' EQUITY
Ordinary Shares 560,000,000 shares authorized in 1999 and
  1998 and 207,607,618 and 207,647,618 issued and
  outstanding in 1999 and 1998, respectively................   15          2,076         2,076
Share premium...............................................           2,305,681     2,304,171
Called-up share premium receivable..........................              (1,010)           --
Cumulative other comprehensive loss.........................                 (24)         (347)
Accumulated loss during development stage...................            (342,964)     (544,658)
                                                                      ----------    ----------
Total shareholders' equity..................................           1,963,759     1,761,242
                                                                      ----------    ----------
          TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY........          $2,663,984    $3,008,501
                                                                      ==========    ==========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-51
<PAGE>   205

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

             CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS

<TABLE>
<CAPTION>
                                                      YEAR ENDED DECEMBER 31,
                                                 ---------------------------------     SINCE
                                          NOTE     1997        1998        1999      INCEPTION
                                          ----   ---------   ---------   ---------   ---------
                                                   (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
<S>                                       <C>    <C>         <C>         <C>         <C>
Revenues................................         $      --   $     142   $   2,190   $   2,332
Direct production costs.................                --        (289)     (2,946)     (3,235)
Marketing, general and administrative
  expenses..............................           (67,569)   (142,189)   (116,144)   (393,373)
TRW settlement..........................   13     (149,990)         --          --    (149,990)
Depreciation and amortization of
  tangible fixed assets.................            (3,332)     (5,684)     (7,752)    (18,308)
                                                 ---------   ---------   ---------   ---------
Operating loss..........................          (220,891)   (148,020)   (124,652)   (562,574)
Interest receivable and other income,
  net...................................            35,496      41,127      20,699     125,015
                                                 ---------   ---------   ---------   ---------
Loss before reorganization costs and
  income taxes..........................          (185,395)   (106,893)   (103,953)   (437,559)
Reorganization costs....................   14           --          --     (93,530)    (93,530)
                                                 ---------   ---------   ---------   ---------
Loss before income taxes................          (185,395)   (106,893)   (197,483)   (531,089)
Income taxes............................   16       (2,582)     (3,783)     (4,211)    (13,569)
                                                 ---------   ---------   ---------   ---------
Net loss................................         $(187,977)  $(110,676)  $(201,694)  $(544,658)
Other comprehensive loss................   22         (316)       (159)       (323)       (347)
                                                 ---------   ---------   ---------   ---------
Comprehensive loss......................         $(188,293)  $(110,835)  $(202,017)  $(545,005)
                                                 =========   =========   =========   =========
Basic and diluted loss per share........   17    $   (1.63)  $   (0.56)  $   (0.97)  $   (4.57)
                                                 =========   =========   =========   =========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-52
<PAGE>   206

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,
                                                        -----------------------------------      SINCE
                                                          1997         1998         1999       INCEPTION
                                                        ---------   -----------   ---------   -----------
                                                                         (IN THOUSANDS)
<S>                                                     <C>         <C>           <C>         <C>
Net loss..............................................  $(187,977)  $  (110,676)  $(201,694)  $  (544,658)
Adjustments to reconcile net loss to cash flows used
  in operating activities:
  Non-cash items:
    TRW settlement (see Note 13)......................    149,990            --          --       149,990
    Depreciation......................................      3,332         5,684       7,752        18,308
    Amortization of debt issue costs..................         --         1,068       1,749         2,817
    Exchange (gain) loss..............................         --        10,184      (9,404)          780
    Reorganization costs..............................         --            --      91,343        91,343
    Changes in working capital:
      (Decrease) increase in taxation payable.........        660         1,692        (331)        3,741
      Decrease (increase) in prepaid expenses and
         other current assets.........................     (1,029)       (2,622)      6,094        (5,621)
      (Decrease) increase in accounts payable and
         accrued expenses.............................     19,022       103,116    (110,757)       22,693
      Decrease in other non-current liabilities.......         --       (25,939)     (3,759)      (19,918)
                                                        ---------   -----------   ---------   -----------
Net cash used in operating activities.................    (16,002)      (17,493)   (219,007)     (280,525)
Cash flows used in investing activities:
  Capital expenditure: property under construction....   (572,325)     (986,104)   (612,885)   (2,465,938)
  Capital expenditure: property in service............     (4,478)       (9,280)     (7,947)      (29,441)
  Cash released (deposited) in respect of letters of
    credit............................................    (40,641)       74,066       3,848        (3,727)
  Sale (purchase) of marketable securities, net.......         --      (228,005)    228,005            --
                                                        ---------   -----------   ---------   -----------
Net cash used in investing activities.................   (617,444)   (1,149,323)   (388,979)   (2,499,106)
Cash flows provided by financing activities:
  Proceeds from issue of Ordinary Shares -- TRW.......         --        50,000          --        50,000
  Proceeds from issue of Ordinary Shares -- other.....    255,841       695,576          --     2,079,185
  Proceeds from issue of Dollar and Euro Senior Notes
    including warrants and operator financing.........         --       590,457      18,748       609,205
  Debtor-in-possession financing received.............         --            --     225,000       225,000
                                                        ---------   -----------   ---------   -----------
Net cash provided by financing activities.............    255,841     1,336,033     243,748     2,963,390
Effect of exchange rate movements on cash.............         --           695         931         1,626
Net (decrease) increase in cash and cash
  equivalents.........................................   (377,605)      169,912    (363,307)      185,385
Cash and cash equivalents at the beginning of the
  period..............................................    756,385       378,780     548,692            --
                                                        ---------   -----------   ---------   -----------
Cash and cash equivalents at the end of the period....  $ 378,780   $   548,692   $ 185,385   $   185,385
                                                        =========   ===========   =========   ===========
Supplemental cash flow information:
  Interest paid.......................................  $      --   $     2,291   $  44,898   $    47,189
  Income taxes paid...................................  $   1,922   $     2,045   $   4,609   $     9,849
  Liabilities subject to compromise paid..............  $      --   $        --   $   1,184   $     1,184
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-53
<PAGE>   207

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY

                    ORDINARY SHARES UNLESS OTHERWISE STATED

<TABLE>
<CAPTION>
                                                                         CALLED-UP        OTHER
                                   NUMBER OF    CALLED-UP                  SHARE      COMPREHENSIVE                     TOTAL
                                    SHARES        SHARE       SHARE       PREMIUM        INCOME       ACCUMULATED   SHAREHOLDER'S
                                    ISSUED       CAPITAL     PREMIUM     RECEIVABLE      (LOSS)          LOSS          EQUITY
                                  -----------   ---------   ----------   ----------   -------------   -----------   -------------
                                                              (IN THOUSANDS, EXCEPT NUMBER OF SHARES)
<S>                               <C>           <C>         <C>          <C>          <C>             <C>           <C>
Balance at December 31, 1996....  135,917,982    $1,359     $1,438,848   $(312,439)   $         451   $   (44,311)  $  1,083,908
Foreign exchange translation....           --        --             --          --             (316)           --           (316)
Issued during the year and paid
  in full.......................    2,826,000        27         31,373          --               --            --         31,400
Cash received during the period
  on cash calls.................           --        --             --     222,695               --            --        222,695
Issued during the year and
  partly paid...................   41,823,531       414        464,291    (462,959)              --            --          1,746
Net loss for the year to
  December 31, 1997.............                                                                         (187,977)      (187,977)
                                  -----------    ------     ----------   ---------    -------------   -----------   ------------
Balance at December 31, 1997....  180,567,513     1,800      1,934,512    (552,703)             135      (232,288)     1,151,456
                                  -----------    ------     ----------   ---------    -------------   -----------   ------------
Foreign exchange translation....           --        --             --          --             (159)           --           (159)
Issued during the year and paid
  in full.......................   28,925,290       295        330,052          --               --            --        330,347
Warrants issued during the
  year..........................           --        --         77,647          --               --            --         77,647
Costs relating to the initial
  public offering...............           --        --        (16,102)         --               --            --        (16,102)
Cash received during the year on
  cash calls....................           --        --             --     530,792               --            --        530,792
Shares forfeited in the year....   (1,845,185)      (19)       (20,428)     20,901               --            --            454
Net loss for the year to
  December 31, 1998.............           --        --             --          --               --      (110,676)      (110,676)
                                  -----------    ------     ----------   ---------    -------------   -----------   ------------
Balance at December 31, 1998....  207,647,618     2,076      2,305,681      (1,010)             (24)     (342,964)     1,963,759
                                  -----------    ------     ----------   ---------    -------------   -----------   ------------
Foreign exchange translation....           --        --             --          --             (323)           --           (323)
Share premium written back......           --        --         (1,010)      1,010               --            --             --
Shares forfeited in the year....      (40,000)       --           (500)         --               --            --           (500)
Net loss for year to December
  31, 1999......................           --        --             --          --               --      (201,694)      (201,694)
                                  -----------    ------     ----------   ---------    -------------   -----------   ------------
Balance at December 31, 1999....  207,607,618    $2,076     $2,304,171   $      --    $        (347)  $  (544,658)  $  1,761,242
                                  ===========    ======     ==========   =========    =============   ===========   ============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-54
<PAGE>   208

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 1. REORGANIZATION

     On August 27, 1999 (the "Petition Date"), ICO Global Communications
Holdings Limited (a Bermuda registered company) ("Holdings") and three of its
wholly owned subsidiaries ICO Global Communications Operations Limited (a Cayman
Island registered company), ICO Global Communications Services Inc and ICO
Global Communications Holdings BV (a Dutch registered company) (collectively
"the Debtors") filed voluntary petitions for protection under chapter 11 of the
Bankruptcy Code in the United States Bankruptcy Court for the District of
Delaware (the "Court"). These related proceedings are being jointly administered
under the caption "In re ICO Global Communications Services Inc., a Delaware
Corporation, et al.", Case Nos. 99-2933/2936 (MFW). On the same date, parallel
insolvency proceedings were initiated in Bermuda and the Cayman Islands.

     During the first half of 1999, Holdings and its subsidiaries ("ICO" or "the
Company") explored various opportunities to raise the additional financing
required to complete the ICO Network culminating in a proposed rights offering
to existing shareholders to raise up to $1 billion. On July 27, 1999 the Company
terminated this rights offering as it had not received the minimum amount of
share subscriptions required. The Company then entered into negotiations with
certain of its strategic investors to secure further investment and with major
vendors to secure payment deferrals. By August 27, 1999 it had become clear that
an agreement was not imminent and the Company was close to having insufficient
funds to continue operations and to meet its liabilities as they fell due. In
view of this, bankruptcy petitions were filed in order to give the Company an
opportunity to reorganize and seek additional financing. During the period since
bankruptcy proceedings were commenced, the Company has developed a revised
business plan and proposed modifications to its capital structure to enable it
to attract new investment.

     On February 18, 2000 the Company filed a chapter 11 plan of reorganization
which contemplates emergence from bankruptcy in May 2000 with the Court. This
plan of reorganization proposed by the Company was approved by the Bankruptcy
Court on March 21, 2000. However, there can be no assurance at this time that
such plan will be consummated. After the expiration of the exclusivity period
the creditors of the Debtors have the right to propose alternative plans of
reorganization. If this plan, or any subsequent plan of reorganization fails to
be consummated, the Company may never emerge from bankruptcy as a going concern.

     As a result of the chapter 11 filings, absent approval of the Court, the
Debtors are prohibited from paying, and creditors are prohibited from attempting
to collect, claims or debts arising up to the petition date. However, such
claims or debts may be settled if specific court approval is obtained. The plan
of reorganization sets forth the means for satisfying claims and interests in
the Debtors, including the liabilities subject to compromise. The consummation
of the plan of reorganization for the Debtors will require the requisite vote of
impaired creditors and stockholders under the Bankruptcy Code and confirmation
of the plan by the Court. The plan of reorganization, among other things, is
likely to result in material dilution or elimination of the equity of existing
shareholders when their holding is converted into equity in the successor
company.

     The Company has secured $500 million of Debtor-in-possession
(debtor-in-possession) financing from a core group of existing investors and
from Eagle River Investments LLC and its designees (see Note 10). Under the
terms of the debtor-in-possession facility, this financing is convertible into
Ordinary shares in the new ICO company to be formed on the Debtors' exit from
chapter 11 and related insolvency proceedings. The Company has also secured a
conditional commitment for an additional $700 million equity investment from
Eagle River. The financing is dependent on the confirmation and consummation of
the plan of reorganization by the Bankruptcy Court. The Company believes, that,
based on the current plan of reorganization, in addition to the $1.2 billion and
the proposed relief under the plan of

                                      F-55
<PAGE>   209
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

reorganization it would require substantial additional finance to fund its
operations and investment through to service launch expected in October 2002.

     The Court has granted the Company's request to extend its exclusive right
to file a plan of reorganization through June 15, 2000.

     There are no assurances that the Company will not encounter substantial
technical problems in the completion of the ICO Network including, among other
things, further launch failures, hardware and software failures, delays in
integrating the network and delays in the development of user equipment. There
are also no assurances that the Company will not encounter significant problems
in obtaining licenses and other regulatory approval, securing adequate
distribution channels or in respect of certain US legal restrictions on exports
of equipment, services and technology.

 2. BASIS OF PREPARATION AND CONSOLIDATION

     The consolidated financial statements include the financial statements of
ICO Global Communications (Holdings) Limited (Debtor-in-Possession, Provisional
Liquidator appointed) (a development-stage company) and its subsidiary
companies, all of which are wholly owned. All financial information in these
financial statements is in US dollars unless otherwise stated.

     The Company's financial statements are prepared in accordance with
accounting principles generally accepted in the United States of America and
consistently applied. The results of operations and assets and liabilities of
the Company's wholly owned subsidiaries have been consolidated and all
intercompany transactions and balances have been eliminated.

     In connection with the bankruptcy proceedings, the Company has adopted
AICPA Statement of Position 90-7 "Financial Reporting by Entities in
Reorganization under the Bankruptcy Code" ("SOP 90-7"). SOP 90-7 requires
entities in bankruptcy to present their pre-petition liabilities on the basis of
the expected amount of allowed claims in accordance with Statement of Financial
Accounting Standard No. 5, "Accounting for Contingencies".

     The Company is a development-stage company, has incurred a cumulative net
loss since inception and is dependent on additional financing in order to
continue its operations and execute its business strategy. The plans of the
Company include, among other things, a plan of reorganization to enable it to
exit bankruptcy and further proposals to raise significant future funding with a
combination of equity and debt There is no assurance that the Company can
complete the construction of its network, fund its future working capital
requirements or achieve positive cash flow from operations. As a result, there
is substantial doubt about the Company's ability to continue as a going concern.
The financial statements do not include any adjustments that might result from
the outcome of these uncertainties.

     The accompanying financial statements have been prepared on a going concern
basis, which contemplates continuity of operations, realization of assets and
liquidation of liabilities in the ordinary course of business. However, as a
result of the chapter 11 filing and circumstances relating to this event,
including the Company's leveraged financial structure and losses from
operations, such realization of assets and liquidation of liabilities is subject
to significant uncertainty. While under the protection of chapter 11, the
Debtors may sell or otherwise dispose of assets and liquidate or settle
liabilities for amounts other than those reflected in the financial statements.
Further, the plan of reorganization could materially change the amounts reported
in the financial statements, which do not give effect to all adjustments of the
carrying value of assets or liabilities that might be necessary as a consequence
of the plan of reorganization.

     The appropriateness of using the going concern basis is dependent upon,
among other things, confirmation of the plan of reorganization, the ability to
comply with the terms of the debtor-in-possession

                                      F-56
<PAGE>   210
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Facility and the ability to generate sufficient cash from financing arrangements
to meet obligations and complete the ICO Network.

     The Company requires the successful completion and implementation of the
ICO Network and successful completion of a plan of reorganization to recover the
cost of property under construction over its estimated useful life. Management
believes there have been no events or changes in circumstances that would
require the recognition of an impairment loss. However, due to the inherent
uncertainties in estimating future cash flows, the successful completion of a
plan of reorganization, and the successful completion and implementation of the
ICO Network, there can be no assurance that the Company will ultimately recover
the cost of property under construction.

 3. SIGNIFICANT ACCOUNTING POLICIES

  i) Organization and business

     Holdings, incorporated as an exempted company registered in the Cayman
Islands on May 17, 1995, is the successor to I-CO Global Communications Holdings
Limited, which commenced trading on January 24, 1995, and subsequently
transferred all of its assets to Holdings in return for shares prior to
voluntarily winding up. On incorporation, Holdings had an authorized share
capital divided into 25,000,000 Ordinary Shares of $0.01 each and 700,000 B
shares of $0.01 each. On February 16, 1998, Holdings became a Bermuda-registered
company.

     The Company is developing and commercializing a medium earth orbit ("MEO")
satellite-based global communications service. The ICO communications system
(the "ICO Network") will be a fully integrated end-to-end system consisting of a
space segment, ground network (the "ICONET") and phones which are principally
handheld (the "ICO phones"). The ICO Network is designed to enable local service
providers to offer high-quality wireless voice telephony and data services
virtually anywhere in the world. The service offering will be complementary to
terrestrial fixed and mobile services, with which it will interconnect, and will
allow customers to roam across terrestrial fixed and mobile networks around the
world.

     The construction of the ICO Network is taking place in collaboration with
ICO's contributing partners, which include Hughes Electronics Corporation and
its subsidiary Hughes Space and Communications International Inc. ("Hughes") and
NEC Corporation of Japan ("NEC") (see Note 9).

     The Company continues to be a development-stage company, engaged primarily
in the design, development, construction and financing of the ICO Network. The
Company does not expect to commence commercial operations of its mobile
satellite services ("MSS") system until 2002. Accordingly, it does not expect to
generate significant revenues until 2002, when the ICO System has been deployed.

  ii) Development-stage company

     The Company is a development-stage company as defined in Statement of
Financial Accounting Standards No. 7, "Accounting and Reporting by Development
Stage Enterprises," and will continue to be so until it commences its commercial
operations of its MSS system.

     Future operating results will be subject to significant business, economic,
regulatory, technical and competitive uncertainties and contingencies. The
development of the components of the ICO Network is a complex undertaking and
there can be no assurance that cost overruns or a delay in deployment of the ICO
Network will not occur. Depending on their extent and timing, these factors,
individually or in the aggregate, could have an adverse effect on the Company.

                                      F-57
<PAGE>   211
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

  iii) Revenue recognition

     The Company recognizes the telecommunications services revenue from its
ICOroam product based on minutes of traffic processed and contracted fees during
the period. ICOroam is an ancillary service that does not use the core assets of
the ICO Network. All revenue in 1998 and 1999 relates to ICOroam. The Company
expects to recognize revenues from its mobile satellite services products using
the ICO System in the period such services are provided.

  iv) Called-up share capital and share premium

     Called-up share capital represents the nominal value of all shares
currently in issue. Share premium comprises the excess of the value of the
consideration received or receivable over the nominal value of the shares. Share
premium receivable, representing that element of share premium committed by
investors on issue of the shares but not received as of the balance sheet date,
is classified as a deduction from share premium in the balance sheet.

  v) Cash and cash equivalents

     Cash and cash equivalents include highly liquid investments with maturities
of 90 days or less at the date of acquisition, but exclude restricted cash
deposits. Excess funds are invested in short-term, interest-bearing deposits.
Short-term investments, consisting principally of bank deposits, commercial
paper and treasury bonds, are stated at cost as it is management's intent to
hold these instruments to maturity.

  vi) Marketable securities

     The Company values all marketable securities that mature in more than 90
days at the time of purchase at amortized cost as management has both the intent
and ability to hold these instruments to maturity.

  vii) Tangible fixed assets

     Property and equipment in service: Property and equipment in service is
recorded at cost. This comprises leasehold improvements, furnishings, office
equipment and computer equipment.

     Property under construction: Property under construction includes all costs
incurred in the design, manufacture, test and launch of twelve satellites
("space segment") and the satellite access nodes, tracking and telemetry,
network management and other communications equipment that comprise the ICO
Network. These costs primarily comprise third-party construction and engineering
costs but also include certain internal engineering costs directly attributable
to the design and construction of the ICO Network and for management and control
of external production, plus interest expense that has been capitalized in
relation to the construction of the assets.

     ICO Network costs are classified as "property and equipment in service" and
depreciated when they become operational and are placed in service following the
commencement of commercial operations. Only the costs of constructing
successfully deployed satellites will be transferred to "property and equipment
in service"; any losses resulting from unsuccessful launches or satellite
failures are to be recognized as incurred, with any insurance proceeds related
to such losses recorded concurrently.

     Impairment: The Company reviews its long-lived assets for impairment
whenever events or changes in circumstances indicate that the carrying amount of
such assets might not be recoverable in accordance with the provisions of
Statement of Financial Accounting Standard No. 121 "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed Of". In
general, this

                                      F-58
<PAGE>   212
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

statement requires recognition of an impairment loss when the sum of
undiscounted expected future cash flow is less than the carrying-amount of such
assets. The measurement for such impairment loss is then based on the fair value
of the asset.

  viii) Depreciation and amortization

     In-service assets currently comprise leasehold improvements, furnishings,
office equipment and computer equipment. Leasehold improvements are depreciated
over the shorter of the leasehold length and the asset's estimated useful life.
Other in-service assets are depreciated over their estimated useful lives (3
years) on a straight line basis.

     Property under construction will be depreciated when placed in service
following the commencement of commercial operations by the Company. It is
anticipated that satellites will be depreciated on an asset-by-asset basis over
their remaining estimated useful life at commencement of commercial mobile
satellite service operations, a period of between 10 and 12 years.

     The remaining ICO Network assets will be depreciated over their remaining
estimated useful lives at the commencement of commercial mobile satellite
services operations, generally a period of between 2 and 10 years, with certain
longer-life assets, such as buildings, being depreciated over lives of up to 40
years.

  ix) Foreign currency transactions and translation

     The functional currency for the Company's operations is US dollar. ICO
translates its subsidiary activity at the average exchange rate prevailing
during the period. Assets and liabilities denominated in foreign currency are
restated at the exchange rate prevailing at the balance sheet date. Exchange
differences arising on the retranslation of assets and liabilities are recorded
as a component of shareholders' equity. Transaction gains and losses on foreign
currency balances are recorded in the consolidated statements of loss and
comprehensive loss. The net transaction gains included in the loss for the years
ended December 31, 1999 and 1998 were $9.4 million and $0.4 million,
respectively. No transaction gains or losses were recorded in the year ended
December 31, 1997.

  x) Taxation

     The Company recognizes income taxes using the asset and liability method.
Under the asset and liability method, deferred tax assets and liabilities are
recognized for the future tax consequences attributable to differences between
the financial statement carrying amounts of existing assets and liabilities and
their respective tax bases. Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. The
effect on deferred tax assets and liabilities of a change in tax rates is
recognized in income in the period that includes the enactment date.

  xi) Use of estimates

     The preparation of financial statements in conformity with US generally
accepted accounting principles 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. Actual results could differ from those estimates. Estimates
are used when accounting for depreciation, taxes and contingencies, among
others.

                                      F-59
<PAGE>   213
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

  xii) Loss per share

     The Company calculates loss per share in accordance with Statement of
Financial Accounting Standards No. 128, "Earnings per Share". The basic and
comprehensive loss per share are calculated by dividing net loss and
comprehensive loss respectively, by the weighted average number of Ordinary
Shares outstanding during each period. Diluted loss per share is computed by
dividing net loss by dilutive potential Ordinary Shares. Dilutive potential
Ordinary Shares are calculated in accordance with the Treasury stock method,
which assumes that proceeds from the exercise of all options and warrants are
used to repurchase Ordinary Shares at market value. The amount of shares
remaining after the proceeds are exhausted represents the potentially dilutive
effect of the securities. Due to the reported losses in all periods presented,
the exercise of options and warrants has not been assumed, as to do so would
have been anti-dilutive. Shares issued in connection with stock splits or stock
dividends, such as the bonus issue of Ordinary Shares on June 26, 1998, are
reflected in the calculation of weighted average shares for all periods
presented.

  xiii) Advertising and Promotional Costs

     The Company expenses all advertising and promotional costs as incurred.
Advertising and promotional costs were $5.0 million, $9.5 million, $5.1 million,
for the years ended December 31, 1999, 1998 and 1997, respectively.

  xiv) Capitalized interest

     Interest costs relating to debt incurred during the construction of the ICO
Network are capitalized. Total interest costs incurred and capitalized for the
years ended December 31, 1999 and 1998 were $70.3 million and $41.8 million. No
interest costs were capitalized during the year ended December 31, 1997.

  xv) Recently issued accounting standards

     On September 15, 1998 the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 133, Accounting for Derivative
Instruments and Hedging Activities ("SFAS No. 133"). SFAS No. 133 establishes a
new model for accounting for derivatives and hedging activities and supersedes
and amends a number of existing standards. The Company will be required to adopt
SFAS No. 133 for the year ended December 31, 2001. The Company is currently
evaluating the standard but has not yet determined what effect adoption will
have on its future results of operations or financial condition.

     During April 1998 the Accounting Standards Executive Committee issued
Statement of Position 98-5, "Reporting on the Costs of Start-up Activities"
("SOP 98-5"). SOP 98-5 provides guidance on the financial reporting of start-up
costs and organization costs, and requires such costs to be expensed as
incurred. SOP 98-5 is effective for financial statements for fiscal years
beginning after December 15, 1998; the Company fully complies with the
provisions of SOP 98-5.

  xvi) Forward contracts

     Unrealized gains and losses related to forward contracts are deferred and
included in the measurement of the related transaction, when the hedged
transaction occurs.

                                      F-60
<PAGE>   214
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
                         (A DEVELOPMENT-STAGE COMPANY)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

 4. MARKETABLE SECURITIES

     The Company had no marketable securities at December 31, 1999. Items below
are classified in the consolidated balance sheet at December 31, 1998 as
marketable securities. Cash equivalents have been excluded from these amounts.

<TABLE>
<CAPTION>
                                              AS OF DECEMBER 31,
                                                     1998
                                              ------------------
                                                (IN THOUSANDS)
<S>                                           <C>
Commercial paper............................       $176,387
Discount notes..............................         24,684
Treasury bills..............................         26,934
                                                   --------
                                                   $228,005
                                                   ========
</TABLE>

     Marketable securities have a maturity in excess of 90 days but less than
twelve months at the date acquired.

  5. PREPAID EXPENSES AND OTHER CURRENT ASSETS

<TABLE>
<CAPTION>
                                                              AS OF DECEMBER 31,
                                                              -------------------
                                                                1998       1999
                                                              --------    -------
                                                                (IN THOUSANDS)
<S>                                                           <C>         <C>
Recoverable value-added tax.................................  $ 3,354     $2,341
Prepaid expenses and other receivables......................    4,113      6,028
Interest receivable.........................................    3,786        146
                                                              -------     ------
                                                              $11,253     $8,515
                                                              =======     ======
</TABLE>

     The carrying values of all categories of the Company's accounts receivable
approximate to fair value.

                                      F-61
<PAGE>   215

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 6. TANGIBLE FIXED ASSETS

<TABLE>
<CAPTION>
                                                                 AS OF DECEMBER 31,
                                                              ------------------------
                                                                 1998          1999
                                                              ----------    ----------
                                                                   (IN THOUSANDS)
<S>                                                           <C>           <C>
Property and equipment in service
Office equipment and furniture at cost......................  $   20,737    $   27,416
Less: accumulated depreciation..............................      (9,748)      (16,553)
                                                              ----------    ----------
                                                                  10,989        10,863
Leasehold improvements at cost..............................       1,492         2,661
Less: accumulated depreciation..............................        (938)       (1,608)
                                                              ----------    ----------
                                                                     554         1,053
                                                              ----------    ----------
Total property and equipment in service, net................  $   11,543    $   11,916
                                                              ==========    ==========
Property under construction
Space segment...............................................  $1,317,819    $1,825,232
Ground segment including ICONET.............................     489,206       903,496
                                                              ----------    ----------
Property under construction at cost.........................  $1,807,025    $2,728,728
                                                              ==========    ==========
</TABLE>

     Property under construction at December 31, 1999, also included land at
cost of $8.1 million (1998: $8.1 million) and buildings not yet placed in
service at cost of $8.0 million (1998: $8.0 million).

 7. RESTRICTED CASH AND ADVANCE DEPOSITS

<TABLE>
<CAPTION>
                                                              AS OF DECEMBER 31,
                                                              ------------------
                                                               1998       1999
                                                              -------    -------
                                                                (IN THOUSANDS)
<S>                                                           <C>        <C>
Deposits on leasehold property..............................  $ 2,506    $ 3,658
Letters of credit...........................................    5,000         --
Advances on long-term contracts.............................   49,960     70,299
                                                              -------    -------
                                                              $57,466    $73,957
                                                              =======    =======
</TABLE>

     Advances made under certain long-term contracts relating to the design,
development and production of user terminals are non-refundable to the Company.

 8. ACCOUNTS PAYABLE AND ACCRUED EXPENSES

<TABLE>
<CAPTION>
                                                              AS OF DECEMBER 31,
                                                              -------------------
                                                                1998       1999
                                                              --------    -------
                                                                (IN THOUSANDS)
<S>                                                           <C>         <C>
Current liabilities
Accounts payable............................................  $  2,318    $ 2,659
Accrued income taxes........................................     4,076      3,681
Payroll and employee benefit related liabilities............     1,391      5,907
Other accrued expenses......................................    60,935     16,751
Accrued interest on:
  High yield debt and operator credit facilities............    36,131         --
  Debtor-in-possession financing............................        --      1,839
                                                              --------    -------
                                                              $104,851    $30,837
                                                              ========    =======
</TABLE>

                                      F-62
<PAGE>   216
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The carrying values of all categories of the Company's accounts payable and
accrued expenses approximate to fair value. In accordance with SOP 90-7,
contractual interest on pre-petition debt of the Debtors for the period August
28 through December 31, 1999 has not been accrued.

 9. RELATED PARTIES

     The Company considers related parties to be its principal shareholders and
their affiliates, as well as certain companies with whom the Company has placed
significant contracts.

     Since 1995 the Company has engaged in the following transactions with its
shareholders or their affiliates. Further information on material contracts is
detailed in Note 19. The Company has not entered into any material transactions
with its Directors and Executive Officers.

     Following the Debtors' petition for protection under chapter 11, Management
have entered into discussions with certain vendors concerning re-negotiation of
the terms of various contracts, including some of the contracts described below.
All variations in contract terms are subject to the Court's approval.

  Inmarsat

     As of the date of these financial statements, Inmarsat owned 19,800,000
Ordinary Shares of the Company. The Company was founded by Inmarsat signatories
to execute a mobile satellite system concept that originated within Inmarsat.
Certain current employees of the Company were formerly employed by Inmarsat.

     Under the terms of its original Subscription Agreement dated January
20,1995 (novated to ICO on June 21, 1995), Inmarsat agreed to subscribe for
shares of the Company and to provide ICO with certain intellectual property
rights. Certain other assets were also transferred to ICO pursuant to the
Subscription Agreement. Inmarsat is permitted to provide its existing
geostationary earth orbit satellite-based mobile satellite communications and
allied services but has agreed, subject to certain conditions, not to procure a
separate space segment designed for the purposes of providing handheld services.
Such non-compete provisions are terminable at the option of Inmarsat in the
event of (i) the termination of the Inmarsat Service Contract (this fixed term
contract expired during 1999); (ii) the failure by ICO to meet its milestones
for developing handheld services; (iii) the inability of Inmarsat to purchase
handheld capacity or service from ICO; (iv) the insolvency of ICO; and (v) a
change of control of ICO.

  Hughes

     As of the date of these financial statements, Hughes or its subsidiaries,
owned 5,420,712 Ordinary Shares in the Company. ICO has entered into the
Satellite Contract and the Launch Services Contract (see Note 19), totaling $2.3
billion, with Hughes. The contracts cover the supply of twelve satellites and
associated telemetry, tracking and control equipment, plus launch services, and
comprise the majority of the Company's investment in the space segment of the
ICO Network. In addition, the Company has entered into a user-terminal contract
with Hughes totaling $85.0 million for the design, development and production of
hand-held ICO phones. As of December 31, 1999, the Company had made payments to
Hughes of approximately $595.9 million under the Launch Services Contract,
payments of approximately $1,002.8 million under the Satellite Contract and
payments of approximately $8.5 million under the User Terminal Contract.

     Under the terms of a subscription agreement dated October 3, 1995 between
Hughes and the Company, Hughes agreed to subscribe for 8,442,000 fully paid
Ordinary shares at a price of $11.11 per Ordinary share, which was the fair
market price at the time of the Agreement, for an aggregate
                                      F-63
<PAGE>   217
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

subscription price of $93.8 million over a period of time expiring on February
28, 1999. As at December 31, 1999, Hughes had been issued 5,420,712 Ordinary
shares pursuant to the subscription agreement and 2,988,298 Ordinary shares
remain to be subscribed for by Hughes after adjusting for 416,667 Ordinary
shares acquired at $12.00 during the Company's Initial Public Offering. The
remaining Ordinary shares may be subscribed for conditional upon completion of
various milestone events as set out in the Satellite Contract relating to the
successful development and delivery of certain component parts of the space
segment. Details of these contracts are provided in Note 19.

  NEC Corporation of Japan

     As of the date of these financial statements NEC owned 450,000 Ordinary
Shares of the Company. NEC is the leading party among the suppliers contracted
to deliver ICONET ground systems pursuant to the ICONET Supply Contract. The
ICONET Supply Contract provides for the design, manufacture, construction,
delivery, installation, integration and testing of the ICONET ground facilities
and for related services. As of December 31, 1999, the contract price was
approximately $743.4 million, plus a further sum of $21.5 million in respect of
freight and insurance. Details of this contract are provided in Note 19.

  TRW Inc.

     TRW and ICO entered into an agreement on December 16, 1997, the terms of
which resulted in TRW becoming a related party. At December 31, 1999 and 1998,
ICO had liabilities to TRW of $17.5 million and $25 million, respectively. The
terms of this agreement are detailed in Note 13.

  Satellite Access Node ("SAN") Operators

     ICO has selected 12 locations for its SANs and a SAN operator to construct
and operate each SAN. The SANs will be constructed and operated pursuant to SAN
agreements that provide for the installation, licensing, financing, operation
and maintenance of each SAN. Each SAN operator will also provide interconnection
of the ICONET to the public switched network in the country in which the SAN is
located and via the international switching facilities in that country to
neighboring countries. The SAN agreements have been primarily made with existing
shareholders of the Company. The following table sets forth information
regarding the SAN operators that are shareholders of the Company:

<TABLE>
<CAPTION>
                                                 PERCENTAGE OWNERSHIP IN
                                            ----------------------------------
               SAN OPERATOR                 COMPANY(A)        SAN LOCATION
               ------------                 ----------    --------------------
<S>                                         <C>           <C>
ETISALAT..................................     7.34%      United Arab Emirates
VSNL......................................     6.50%      India
Deutsche Telekom..........................     5.00%      Germany
Telecomm Mexico...........................     3.70%      Mexico
Korea Telecom.............................     2.95%      Korea
Others negotiated to date(b)..............     1.70%      Various
</TABLE>

---------------
(a) As of December 31, 1999

(b) Includes the SANs in South Africa, Australia and Indonesia

     In addition, the Company entered into a binding contract with Satellite
Phone Japan and KDD relating to the supply of Primary Network Management Center
and Backup Satellite Control Center site operations and interconnect services in
relation to the ICO facility to be based near Tokyo, Japan. As of December 31,
1999, Satellite Phone Japan owned 12,390,660 Ordinary Shares (5.97% of Ordinary
Shares

                                      F-64
<PAGE>   218
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

outstanding). The agreement also reflects certain operator financing
arrangements relating to the Tokyo site facilities.

  Service Partners

     It is expected that many of the existing shareholders of the Company will
act as service partners and will distribute ICO's services in their respective
territories. Such shareholders will be entitled to payments associated with the
distribution of ICO's services in their capacities as service partners.

  Directors

     Certain of the non-executive Directors of the Company are also officers of
shareholders of the Company.

  Payments and amounts payable to related parties

     Included in the statements of cash flow are the following material payments
to related parties, which have been recorded principally as "Capital
expenditure: property under construction".

<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31,
                                                     --------------------------------
                                                       1997        1998        1999
                                                     --------    --------    --------
                                                              (IN THOUSANDS)
<S>                                                  <C>         <C>         <C>
Inmarsat...........................................  $  2,767    $    706    $    786
Hughes.............................................   393,995     582,473     388,682
NEC................................................   123,624     197,307     158,792
Satellite Phone Japan..............................        --       1,630       1,449
                                                     --------    --------    --------
                                                     $520,386    $782,116    $549,709
                                                     ========    ========    ========
</TABLE>

     The above table excludes cash received relating to the issue of equity
during the period.

     Total amounts payable to related parties at December 31, 1999, were $195.0
million (1998: $57.9 million), of which $161.3 million were liabilities subject
to compromise.

10. DEBTOR-IN-POSSESSION FINANCING

     The debtor-in-possession credit agreement consists of two tranches. Tranche
I, in the aggregate amount of $225 million, was funded by Eagle River and a
group of existing investors in ICO. Tranche II, in the aggregate amount of $275
million has been committed to in full by Eagle River. The loans mature on the
earliest of June 15, 2000, the date the Company emerges from chapter 11 ("the
effective date"), or the date the loans are accelerated after the occurrence of
an event of default. An event of default is deemed to occur if the Company (a)
fails to file a plan and disclosure statement by January 31, 2000, (b) such plan
is filed but the Court does not enter a confirmation order prior to May 31,
2000, (c) the Court does not approve the disclosure statement on or before March
31, 2000, or (d) the effective date has not occurred on or before June 15, 2000.

     The loans are convertible into shares in the new ICO company, to be formed
on the Debtors' exit from chapter 11 and related insolvency proceedings, at an
exchange price of $9 per share for Tranche I lenders and $17.74 per share for
Tranche II lenders.

     In the event of the Company's liquidation, the debtor-in-possession
financing lenders are entitled to priority over all claims except for $1.5
million for certain fees and expenses of professionals and the US

                                      F-65
<PAGE>   219
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

Trustee. As security, the lenders have been granted a lien on all of the parent
company's non-cash assets and the capital stock of each subsidiary. Certain
subsidiaries have also granted a lien on their non-cash assets.

     Interest accrues at an annual rate of LIBOR+5.25% and LIBOR+4.75% for
Tranches I and II, respectively. Interest is payable in cash on the maturity
date.

     The agreement requires certain conditions to be fulfilled prior to the
Tranche II financing being advanced to the Company. These include (i) the
Company must provide Eagle River with a draft plan of reorganization, (ii) key
vendor and other contracts must have been modified to the satisfaction of Eagle
River.

     As of December 31, 1999 the full $225 million of financing available from
Tranche I had been drawndown by the Company and $1.8 million of interest payable
had been accrued. On February 4, 2000 the Company announced that Eagle River had
entered into a definitive agreement with ICO under which Eagle River
acknowledged the completion of its due diligence and agreed all conditions
relating to the Tranche II funding of $275 million had been waived.

11. OTHER NON-CURRENT LIABILITIES

<TABLE>
<CAPTION>
                                                                  AS OF
                                                               DECEMBER 31,
                                                              --------------
                                                               1998     1999
                                                              ------    ----
                                                              (IN THOUSANDS)
<S>                                                           <C>       <C>
Discounted value option plan accrual (see Note 20)..........  $4,409      --
Special bonus agreement.....................................      --    $650
                                                              ------    ----
                                                              $4,409    $650
                                                              ======    ====
</TABLE>

     On the commencement of his employment with the Company Richard Greco, the
Chief Executive Officer, was nominally awarded 59,504 phantom options in Loral
Space & Communications Ltd. ("Loral") at $15.125 per share, a total base value
of $0.9 million under a Special Bonus Agreement. The Agreement is intended to
compensate Mr. Greco for the loss of economic benefits he could otherwise have
enjoyed from the options he held in Loral had he not terminated his employment
there to join the Company. The Agreement has a maximum duration of 5 years from
the commencement of his employment by ICO.

     Benefits accrue to Mr. Greco based on (i) increases in the Loral share
price above the base value of $15.125 per share and (ii) the duration of his
employment with the Company. Benefits are payable to Mr. Greco on both the third
and fifth anniversaries of the commencement of his employment and in the event
of termination of his employment for any reason during the five year period.

     The unearned compensation expense is determined by reference to the market
value of Loral common stock at the balance sheet date in accordance with
variable plan accounting treatment prescribed by Accounting Principle Board
Opinion No. 25 "Accounting for Stock Issued to Employees" ("APB 25") and FASB
Interpretation No. 28 "Accounting for Stock Appreciation Rights and Other
Variable Stock Option or Award Plans" ("FIN 28"). An unearned compensation cost
of $0.7 million has been recorded for the year ended December 31, 1999, assuming
all of the Agreement's conditions were satisfied and based on a Loral closing
share price at that date of $24.313.

                                      F-66
<PAGE>   220
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

12. LIABILITIES SUBJECT TO COMPROMISE

     The principal categories of claims classified as liabilities subject to
compromise under reorganization proceedings in the Debtors are identified below.
All amounts may be subject to further adjustment depending on Bankruptcy Court
action, further developments with respect to disputed claims or other events.
Additional claims may arise resulting from rejection of additional executory
contracts or unexpired leases by the Debtors.

<TABLE>
<CAPTION>
                                                               AS OF DECEMBER 31,
                                                              --------------------
                                                                1998        1999
                                                              --------    --------
                                                                 (IN THOUSANDS)
<S>                                                           <C>         <C>
Accounts payable and accrued expenses.......................  $     --    $170,682
Amounts owing to related parties............................        --     161,320
US Dollar and Euro Senior Notes and Operator financing......        --     625,106
                                                              --------    --------
                                                              $     --    $957,108
                                                              ========    ========
</TABLE>

     The Debtors have $508.9 million of liabilities due to non-debtor companies
within the group, which have been eliminated on consolidation but are subject to
compromise.

     As a result of the bankruptcy filing, no principal or interest payments
will be made on any pre-petition debt held by the Debtors without the Court's
approval or until a reorganization plan defining the repayment terms has been
approved. Contractual interest on pre-petition debt accrued through August 27,
1999 totaled $50.9 million. On December 23, 1999 $0.9 million of this interest
relating to pre-petition operator financing was paid in accordance with Court
approval. The contractual interest expense not recorded on pre-petition debt
totaled $28.8 million for the period from August 28 through December 31, 1999.

     Prior to the bankruptcy filing, the Company's debt consisted primarily of
US Dollar and Euro Senior Notes as described below. Holdings did not pay the
semi-annual interest due on this debt on August 1, 1999.

     The Debtors had entered into forward foreign currency contracts to reduce
the impact of currency movements on its Yen and Euro long-term liabilities. The
aggregate notional principal amounts under the forward foreign currency
contracts was $127.8 million. These contracts were terminated upon the Debtors'
bankruptcy filing. Pursuant to the early termination, the Debtors have incurred
a pre-petition liability of $3.6 million which has been included in liabilities
subject to compromise.

     As part of the chapter 11 reorganization process, the Debtors have
attempted to notify all know or potential creditors of the chapter 11 filing for
the purpose of identifying all pre-petition claims against the Debtors.
Generally, creditors whose claims arose prior to the petition date had until
January 23, 1999 ("Bar Date") to file claims or be barred from asserting claims
in the future. Claims arising from the rejection of executory contracts by the
Debtors, and claims related to certain other items were permitted to be filed by
other dates set by the Bankruptcy Court. Differences between amounts shown by
the debtors and claims filed by creditors are being investigated and will either
be amicably resolved or adjudicated. The ultimate amount of and settlement terms
for such liabilities are subject to the plan of reorganization when confirmed,
and accordingly are not presently determinable.

                                      F-67
<PAGE>   221
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     US Dollar and Euro Senior Notes and operator financing comprises the
following:

<TABLE>
<CAPTION>
                                                          AS OF DECEMBER 31,
                                                         --------------------
                                                           1998        1999
                                                         --------    --------
                                                            (IN THOUSANDS)
<S>                                                      <C>         <C>
Operator credit facilities.............................  $ 46,262    $ 64,462
US Dollar and Euro Senior Notes........................   486,759     560,644
                                                         --------    --------
                                                         $533,021    $625,106
                                                         ========    ========
</TABLE>

  (i) Operator credit facilities

     At December 31, 1999 the Debtors had entered into several vendor operating
credit facilities at the subsidiary level which have maturities ranging from
three to ten years, at variable rates of interest between 5% and 12%. These
facilities are to finance the acquisition of certain ICONET assets. As of August
27, 1999 accrued interest payable relating to these facilities was $2.2 million,
of which $0.9 million was paid during December 1999 following approval by the
Court. Interest on these facilities post August 27, 1999 has been stayed by the
chapter 11 proceeding.

  (ii) Dollar and Euro Senior Notes

     Concurrently with the Initial Public Offering ("IPO," see Note 15), in
August 1998 Holdings completed an offering comprising $460,000,000 principal
amount of 15% US Dollar Senior Notes due 2005 and Euro 100,000,000 principal
amount of 15.25% Euro Senior Notes due 2005 (collectively "the Notes"). Proceeds
from the offering after underwriting fees were $446.2 million and Euro 97.0
million, respectively, of which $77.6 million represented the total fair value
of the detachable warrants issued with the Notes.

     Interest on the US Dollar Senior Notes and the Euro Senior Notes accrues at
the rate of 15% and 15.25% per annum, respectively, and is payable
semi-annually. Holdings did not make the semi-annual payment of approximately
$43 million due to holders of its US Dollar and Euro Senior Notes on August 1,
1999, as the indentures under which the Senior Notes were issued provide for a
30 day grace period with respect to payments of interest. During the 30 day
grace period, Holdings filed for protection under chapter 11 of the Bankruptcy
code, and the interest accrued at that date remained unpaid at December 31,
1999. This interest is included in liabilities subject to compromise. Interest
on the Senior Notes post August 27, 1999 has been stayed by the chapter 11
proceeding. The Notes rank pari passu in the right of payment with each other
and with all existing and future unsubordinated obligations of Holdings.

     On or after August 1, 2003, the Notes are redeemable at the option of the
Company, in whole or in part, at the redemption prices set forth in the Notes,
plus accrued and unpaid interest, if any, to the date of redemption. The Notes
are also redeemable in certain circumstances upon a future equity offering and
in the event of certain changes in tax laws and regulations. Upon the occurrence
of a change of control, the Company is required to make an offer to purchase all
the Notes at 101% of the principal amount plus accrued and unpaid interest, if
any, to the date of purchase.

     The indentures relating to the Notes contain covenants relating to, among
other things, limitations on: (i) the incurrence of indebtedness; (ii)
restricted payments; (iii) dividends and other payment restrictions affecting
restricted subsidiaries; (iv) the sale of capital stock of restricted
subsidiaries; (v) the issues of guarantees by subsidiaries; (vi) transactions
with shareholders and affiliates; (vii) the issuance of preferred stock; (viii)
the incurrence of liens; (ix) sale and leaseback transactions; and (x) asset
sales.

                                      F-68
<PAGE>   222
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     In accordance with SOP 90-7, the Senior Notes are stated in the balance
sheet at December 31, 1999 at their nominal value, the expected allowable
amount, of $560.6 million. Previously, the Notes were included in the balance
sheet at an amount representing the total debt repayable net of the unamortized
portion of the fair value attributed to the detachable warrants at the time of
issue and deferred financing costs. At December 31, 1999 this would have been
$484.7 million. The restatement of the Notes to their nominal value, resulted in
a reorganization cost of $65.8 million.

     The deferred financing costs associated with the US Dollar and Euro Senior
Notes of $18.7 million related principally to underwriting, legal and accounting
fees. Prior to Holdings bankruptcy filings, these deferred costs were being
amortized on a straight line basis over the term of the Notes. However, as a
result of the application of SOP 90-7, the remaining balance of $15.9 million
was written off as a reorganization cost in the year ended December 31, 1999.

     The fair value of the US Dollar Senior Notes and Euro Senior Notes at
December 31, 1999, based on quoted market prices, was $257.9 million. The
estimated fair value of the warrants at December 31, 1999 was deemed to be nil,
as the conversion price exceeded that quoted for ordinary shares at that date.

     Scheduled maturities of operator credit and senior note debts at December
31, 1999 were as follows:

<TABLE>
<CAPTION>
                                               (IN THOUSANDS)
<S>                                            <C>
2000.........................................     $  1,832
2001.........................................        6,696
2002.........................................        7,672
2003.........................................        8,792
After 2003...................................      600,114
                                                  --------
                                                  $625,106
                                                  ========
</TABLE>

13. EQUITY COMMITTED AND SETTLEMENT OF DISPUTE

     On December 16, 1997, ICO entered into an agreement with TRW Inc. ("TRW"),
a US company, to settle an outstanding dispute over alleged patent rights.

     Under the agreement, ICO and TRW agreed to dismiss their respective patent
litigation and TRW agreed to pay $50 million in consideration for the issue to
TRW of 13.5 million Ordinary Shares in the Company. In return, ICO agreed to pay
TRW $50 million ($25 million initially and $25 million at the earlier of
receiving an operating license from the US Federal Communications Commission
("FCC") or June 30, 1999) and issued to TRW 13.5 million Ordinary shares with a
fair value of approximately $150 million. On January 7, 1998, the net cash of
$50 million was received from TRW and the shares were issued by ICO to TRW
resulting in a credit to shareholders' equity of $149,990,000.

     As a result of the settlement with TRW, ICO's consolidated statement of
loss for the year ended December 31, 1997 reflected an expense of $149,990,000,
representing the $50 million payable to the TRW plus the fair value of the
issued shares, less the $50 million receivable from TRW. ICO's obligation to
issue shares to TRW was reflected by the $149,990,000 "Equity committed
following settlement" (at fair value). The amounts receivable from TRW were
reflected in current assets. In 1998, current liabilities included $25 million
payable to TRW.

     During 1999, prior to the Company filing petitions for protection under
chapter 11 of the Bankruptcy Code, $7.5 million was paid to TRW. The balance due
of $17.5 million remained unpaid at August 27, 1999 and at December 31, 1999 is
included in liabilities subject to compromise.

                                      F-69
<PAGE>   223
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

14. REORGANIZATION COSTS

     Reorganization costs recorded in the period August 28 through December'31,
1999 consisted of the following:

<TABLE>
<CAPTION>
                                                              (IN THOUSANDS)
<S>                                                           <C>
Professional fees...........................................     $14,244
Restatement of US Dollar and Euro Senior Notes to expected
  allowable amount..........................................      65,786
Deferred financing costs written off........................      15,893
Less: Interest income.......................................      (2,393)
                                                                 -------
                                                                 $93,530
                                                                 =======
</TABLE>

     Professional fees incurred comprised legal, Joint Provisional Liquidator,
investment banker and accounting fees for bankruptcy activity for US, Bermuda
and Cayman Island proceedings and restructuring efforts on behalf of the Debtors
and the official Creditors Committee.

     Deferred financing costs written off and the restatement of the US Dollar
and Euro Senior Notes to the expected allowable amount are explained in Note 12.

     Cash payments relating to reorganization costs in the period August 28
through December 31, 1999 totaled $4.6 million.

15. SHARE CAPITAL

     Pursuant to the provisions of the Subscription Agreement between Hughes and
the Company, 450,045 Ordinary Shares of $0.01 per share, at a price of $11.11
per share, were issued fully paid to Hughes on November 6, 1998 (see Note 9).

     The Company completed an initial public offering on August 1, 1998
comprising 10,000,000 Ordinary Shares, of par value $0.01.

     In connection with the offering of the US Dollar and Euro Senior Notes, the
Company issued 460,000 Dollar Warrants to purchase 9,131,336 Ordinary Shares and
100,000 Euro Warrants to purchase 2,196,086 Ordinary Shares. The fair value of
the warrants on date of issue of $77.6 million was recorded as share premium.
The Notes and Warrants have been separately transferable since February 9, 1999.

     Each Dollar and Euro Warrant entitles the holder to purchase 19.85 and
21.96 Ordinary Shares, respectively, at $13.20 per share, representing
approximately 5% of the Ordinary Shares of the Company on a fully diluted basis.
As the Company did not raise the required further $250 million of equity by June
1, 1999, each US Dollar and Euro Warrant now entitles the holder to purchase up
to 39.70 and 43.92 Ordinary Shares, respectively, at $13.20.

     Under the terms of the Warrant Agreement dated August 1, 1998 the Company
was required to have an effective Warrant Share Registration Statement on Form
F-3 filed with the Stock Exchange Commission on or before August 1, 1999. At
December 31, 1999 the required Registration Statement had not been filed by the
Company. Liquidated damages calculated in accordance with the terms of the
Warrant Agreement of $0.9 million are included in liabilities subject to
compromise, representing an accrual for the period from August 1 through August
27, 1999, the petition filing date. Liquidated damages in the amount of $5.9
million for the period August 28 through December 31, 1999 have not been
recorded in these financial statements.

                                      F-70
<PAGE>   224
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     On June 26, 1998, the Company effected a bonus issue of eight Ordinary
Shares for every one Ordinary Share then outstanding ("Bonus Issue") to existing
shareholders (for no consideration). This Bonus Issue did not change the
proportionate interest of any of the individual shareholders nor the aggregate
balance of the share capital and share premium in the Company's financial
statements. The nominal value of the shares remained unchanged and these shares
have been treated as outstanding for all periods presented, in proportion to the
previous weighted average outstanding shares.

     The authorized share capital of the Company was increased on May 11, 1998
to 560,000,000 Ordinary Shares of $0.01 each.

16. INCOME TAXES

<TABLE>
<CAPTION>
                                                            YEAR ENDED DECEMBER 31,
                                                           --------------------------
                                                            1997      1998      1999
                                                           ------    ------    ------
                                                                 (IN THOUSANDS)
<S>                                                        <C>       <C>       <C>
Non-recoverable overseas taxation........................  $2,582    $3,783    $4,211
                                                           ------    ------    ------
</TABLE>

     No deferred tax asset has been recognized in relation to losses, as such
losses have been incurred in jurisdictions where profits are not subject to
taxation.

17. LOSS PER ORDINARY SHARE

     For all periods presented, amounts used in both basic loss per share and
diluted loss per share are the amounts as stated below.

     Due to losses reported in all periods, the number of shares used to
calculate basic and diluted loss per share in each period are the same, as the
inclusion of potential common shares would be anti-dilutive.

     Potential ordinary shares that would be included in the diluted
calculations for the years ended December 31, 1999 and 1998, if the result were
to be dilutive, are (i) the weighted average number of "nil cost" stock options
(nil cost stock options were granted on May 31, 1998 on conversion of rights to
accumulated cash bonuses under the Company's long-term incentive plan to stock
options in the Company; see note 18) and (ii) stock warrants and options granted
during the years ended December 31, 1998 and 1999 with exercise prices of $13.20
and $10.75 to $11.11, respectively, accounted for under the treasury stock
method.

     The plan of reorganization filed with the Court on February 11, 2000 will
require the issuance of common stock or common stock equivalents, therefore it
is probable that current equity interests will be diluted following consummation
of the plan.

                                      F-71
<PAGE>   225
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     From inception through December 31, 1999, the Company did not issue any
potential ordinary share securities and, accordingly, basic and diluted loss per
share have the same numerator and the same denominator for all periods
presented.

<TABLE>
<CAPTION>
                                                         YEAR ENDED DECEMBER 31,
                                                      -----------------------------    INCEPTION
                                                       1997       1998       1999       TO DATE
                                                      -------    -------    -------    ---------
                                                                   (IN THOUSANDS)
<S>                                                   <C>        <C>        <C>        <C>
Weighted average ordinary shares outstanding used in
  computing basic and diluted loss per share........  115,572    197,628    207,617     119,089
Assumed exercise of:
Nil-cost stock options..............................       --        221        286         103
Warrants............................................       --         --         --          --
Options outstanding under the Market Value Plan.....       --         --         --          --
                                                      -------    -------    -------     -------
Shares used in computing diluted loss per share if
  result is dilutive................................  115,572    197,849    207,903     119,192
                                                      =======    =======    =======     =======
</TABLE>

18. LEASE COMMITMENTS

     The Company leases office space under rental agreements accounted for as
operating leases. The total rent expense under operating leases was
approximately $3.4 million (1998: $2.7 million, 1997: $2.2 million) for the year
ended December 31, 1999.

     At December 31, 1999, the scheduled minimum future lease payments under
non-cancellable operating leases were as follows:

<TABLE>
<CAPTION>
                                                   IN THOUSANDS
                                                   ------------
<S>                                                <C>
2000.............................................    $ 2,651
2001.............................................      2,040
2002.............................................      2,068
2003.............................................      2,063
2004.............................................      2,176
After 2004.......................................      1,308
                                                     -------
                                                     $12,306
                                                     =======
</TABLE>

     Following the Debtors' petition for protection under chapter 11, management
is in the process of reviewing commitments with a view to determining whether to
adopt or reject certain of these lease commitments on exit from chapter 11.

19. COMMITMENTS AND CONTINGENCIES

     In connection with the development of the ICO Network, the Company has
contracted with manufacturers and service providers for, among other things,
satellite equipment, satellite launch services, construction of the ICONET and
development and production of ICO phones.

     All payments made by the Company in respect of its principal contracts are
recorded as "Tangible fixed assets: Property under construction", except for
certain payments in advance which are included in "Restricted cash and advance
deposits".

                                      F-72
<PAGE>   226
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     Following the Debtors' petition for protection under chapter 11, management
have entered into discussions with certain vendors concerning re-negotiation of
the terms of various contracts, including some of the contracts described below.
All variations in terms are subject to the Court's approval.

  Space Segment Contracts

     The Company has entered into two agreements with Hughes: the Satellite
Contract and the Launch Services Contract, which are fixed-price contracts
comprising substantially all of the Company's investment in the space segment of
the ICO System.

  Satellite Contract

     Under the terms of the agreement between Hughes and ICO Global
Communications (Operations) Limited ("Operations") ("the Satellite Contract"),
Hughes has agreed to design, develop, manufacture, test and deliver twelve
satellites and associated telemetry, tracking and control ("TT&C") equipment for
a total cost of approximately $1.4 billion according to a delivery schedule set
forth in the Satellite Contract. The delivery schedule was initially modified in
1999, following Operations' petition for protection under chapter 11, to reflect
stipulations and agreements ("the stipulations") between Operations and Hughes
as approved by the US Bankruptcy Court. It is expected that the schedule will be
further modified as part of the amendment to the Satellite Contract described
below. The Satellite Contract was assumed following Old ICO's emergence from
bankruptcy.

     Title to and risk of loss of a satellite will pass from Hughes to
Operations at the time of launch of each satellite or upon expiration of a
five-year warranty period, whichever is earlier. Under certain circumstances,
Hughes will reacquire risk of loss to a satellite if a launch attempt is
terminated prior to lift-off. With certain exceptions, Hughes is responsible for
securing all licenses, approvals and consents as may be required for performance
of the Satellite Contract.

     Operations is obligated to pay for the services provided under the
Satellite Contract in progress payments according to a milestone payment plan,
as amended by the stipulations, with payments due 15 days after completion of
the applicable milestone. In July 1999, Hughes and Operations entered into an
agreement whereby Hughes agreed to defer milestone payments totaling $61.6
million due for payment July through September until September 15, 1999.
Following Operations' petition under chapter 11 on August 27, 1999, this amount
remained unpaid and at December 31, 1999 is included in liabilities subject to
compromise. Under the terms of the stipulations Operations agreed to pay Hughes
$87.1 million of the contract value during the period November 1, 1999 through
April 30, 2000 and as of December 31, 1999, the Company had made aggregate
payments to Hughes of $1,002.8 million or 73% of the contract value. The
contract also provides in specific instances for incentive payments to be earned
by Hughes in addition to the agreed contract price.

     Subject to certain exceptions, the Company bears the risk (including
additional costs, if any) resulting from excusable delays under the Satellite
Contract, as well as risk of loss for satellites once placed in orbit. An
excusable delay is a delay in performance caused by any event which is beyond
the reasonable control and without the fault or negligence of Hughes and its
affiliates, subcontractors and agents. 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 the Company.

     The Satellite Contract may be terminated for convenience and upon the
occurrence of certain events of default. If the Satellite Contract is terminated
by the Company for convenience or as terminated by Hughes because of a Company
default, the Company is obligated to pay for the cost of all work performed

                                      F-73
<PAGE>   227
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

by Hughes up to the date of the termination, and to pay for costs associated
with the termination, all non-refundable pre-payments and certain profits and
other amounts for uncompleted work. If Hughes defaults on the entire Satellite
Contract, all payments made thereunder are refundable and no further payments
are due by the Company. If Hughes defaults on the Satellite Contract in part,
the contract price is reduced by the price of the work in respect of which
Hughes has defaulted. In this case, Hughes is also obligated to make a payment
to the Company for the amount in excess of the costs of reprocurement of the
work in respect of which Hughes has defaulted, up to a maximum of 40% of the
value of that defaulted-upon work. In the event of default by Hughes under the
Satellite Contract, there can be no assurance that the Company will be able to
find a substitute provider in a timely manner or on economically acceptable
terms.

     Hughes agrees to indemnify the Company for claims of infringement of any
intellectual property rights arising under the Satellite Contract. The Company
agrees to indemnify Hughes for claims based on the allegation that the Hughes
satellites, as components of a larger system, infringe any intellectual property
rights. Subject to certain qualifications, each party will indemnify the other
for claims for damage to property or personal injury based upon any occurrence
prior to the arrival of a satellite at the launch site, to the extent caused by
a negligent act or omission by that party. The Company shall indemnify Hughes
against all third party claims based upon occurrences after a launch attempt.

     Under the terms of the Satellite Contract, the maximum aggregate liquidated
damages payments by Hughes for late delivery are $100 million. Of the total cost
of $1.4 billion, approximately $135 million is classified as satellite
performance payments which may be reduced in amount for less than satisfactory
satellite operation, to be determined in accordance with the satellite technical
specifications. Neither party has liability, whether in tort, contract or
otherwise, for special, consequential or punitive damages, including economic
loss or loss of profit, arising from breach of the Satellite Contract.

     The Satellite Contract includes an option pursuant to which the Company may
direct Hughes to manufacture, test, deliver and provide launch services for a
thirteenth satellite and further satellites.

     The Company has renegotiated certain terms of the Satellite Contract with
Hughes, including a modification of the satellite design to mitigate the effects
of troposcatter or radar interference, a right to purchase additional
satellites, and a modification to the liquidated damages and performance
incentives. Memorandum of Agreement between Hughes and Operations setting out
these re-negotiated terms was approved by the Court and effective following the
debtor's emergence from Chapter 11. The parties are close to signing an
agreement to the Satellite Contract to reflect these re-negotiated terms and the
order of additional spacecraft.

  Launch Services Contract

     Under the terms of a launch services supply and management contract between
ICO Global Communications (Operations) Limited and Hughes ("the Launch Services
Contract"), Hughes has agreed to provide launch services to the Company for a
total consideration of approximately $949.5 million. Under the Launch Services
Contract, Hughes is to effect the supply of launch services and the overall
management of launch service agreements for launch of twelve satellites. Launch
services are to be provided pursuant to long-term agreements between Hughes and
Lockheed Martin Commercial Launch Services, Lockheed Krunichev-Energia
International, McDonnell Douglas Corporation (now The Boeing Company) and Sea
Launch Limited Partnership. Hughes is responsible for day-to-day management
activities related to the procurement of launch services and for monitoring all
work in progress.

                                      F-74
<PAGE>   228
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The Launch Services Contract provides that Hughes shall secure all permits,
licenses, approvals and consents as may be required to effect the provision and
scheduling of the launch of each satellite with the relevant launch provider
and, as may be required, for the provision of each relevant launch service.

     The Launch Services Contract provides that the Company is obligated to pay
for the foregoing services according to a milestone payment plan, as amended by
the stipulations. The payments are to be made 15 days after the occurrence of
applicable milestones. Under the stipulations, Operations agreed to pay $80
million to Hughes during the period November 1, 1999 to April 30, 2000 and as of
December 31, 1999, the Company had made aggregate payments to Hughes of $595.9
million or 63% of the contract value. The Company is responsible for any amount
payable by Hughes to a launch service provider to effect a substitution,
acceleration or postponement of a launch service at the Company's request.

     There is no provision for excusable delay in the Launch Services Contract.
If excusable delay occurs in the Satellite Contract and, as a result, the late
delivery of a satellite causes a delay in the Launch Services Contract, the
Launch Services Contract provides that there may be an equitable adjustment to
the time for the performance of the affected obligations thereunder. There can
be no assurance that the Company will not be delayed in its launch timetable due
to the failure of Hughes to deliver satellites on a timely basis or for other
reasons.

     Among other things, the breach by Hughes of a material term of the Launch
Services Contract, the Satellite Contract or a launch service agreement which
causes any launch service to be terminated, or default by the relevant launch
service provider, shall constitute an event of default by Hughes under the
Launch Services Contract. The Company has the right to direct Hughes to
terminate any launch service in the event of default by the relevant launch
service provider, in which case the Company is entitled to receive a refund of
payments made for that launch service and reimbursement for reprocurement fees
up to $10 million. Failure by the Company to make any payment, termination of
the Satellite Contract for any reason other than default by Hughes, or
termination by a launch service provider because of the Company's failure to
make payment, among other things, constitute events of default by the Company
under the Launch Services Contract. In the event of default by Hughes under the
Launch Services Contract, there can be no assurance that the Company will be
able to procure replacement services in a timely manner or on economically
acceptable terms.

     Subject to certain qualifications, with respect to each launch, each party
under the Launch Services Contract will indemnify the other for claims for
damages to property or personal injury based upon any occurrence prior to
arrival of a satellite at the launch site, to the extent caused by a negligent
act or omission of that party. The Company shall indemnify Hughes against all
third party claims based upon occurrences after a launch attempt or arising from
any misrepresentation by the Company in connection with the Launch Services
Contract.

     The Launch Services Contract provides that Hughes shall not be liable to
the Company for any payment which originates from a launch service provider,
including the refund of payments associated with a terminated launch, until
Hughes has received the corresponding payment from the relevant launch service
provider. Neither party to the Launch Services Contract is liable to the other
under any theory of contract, tort or other legal or equitable remedy for
special, punitive or consequential damages, including, but not limited to, lost
revenues or economic loss.

     The Company may terminate a launch service at its option, in which case it
shall be liable to Hughes for an amount up to 101% of the value of the launch
service plus up to $2.3 million, depending on when the termination occurs. The
Company bears the risk of loss for any satellite launched under the Launch
Services Contract.

                                      F-75
<PAGE>   229
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     In a Memorandum of Agreement signed by Hughes and Operations and approved
by the bankruptcy court, the parties made certain modifications and additions to
the launch contract relating to management of the launch providers. The parties
have continued to have discussions between themselves and with launch providers
about potential changes to the existing launch manifest.

  ICONET Supply Contract

     ICO Global Communications (Operations) Limited entered into a supply
agreement for the ICONET ("the ICONET Supply Contract") with NEC as prime
contractor relating to the design, manufacture, construction, delivery,
installation, integration and testing of the ICONET ground facilities together
with a demonstration of the functioning of the ICO Network as a whole. The
ICONET Supply Contract was subsequently assigned by these parties to ICO Global
Communications Holdings BV and a The contract price as of December 31, 1999 was
approximately $743.4 million, plus a further sum of approximately $21.5 million
in respect of freight and insurance, to be paid in installments that are time-
based and according to certain milestones set forth in the ICONET Supply
Contract. This payment schedule was amended during the year ended December 31,
1999 when, following Holdings and Holdings BV petitions for protection under
chapter 11, it was changed to reflect the stipulation between the Debtors and
NEC approved by the Court. Under the terms of the stipulation, Holdings BV
agreed to pay NEC $97.2 million of the contract value during the period November
1, 1999 through April 30, 2000. As of December 31, 1999, the Company had made
aggregate payments under the ICONET Supply Contract of $489.6 million, or 64% of
the contract value.

     NEC leads a group of companies, including Hughes Network Systems (HNS) and
Ericsson Telecommunications Limited (Ericsson) (collectively, "ICONET
Supplies"), that are responsible for various aspects of the ICONET ground
facilities. NEC is responsible for supplying radio-frequency terminals, network
management systems and, at the Company's option and for additional cost, system
integration. Hughes is responsible for the supply of the satellite base station
systems and Ericsson is responsible for the mobile switching centres, including
registers, interworking functions, and messaging and legal interception
platforms. The Company is responsible for importation formalities and for
securing government authorizations relating to civil works at the sites of the
ICONET ground facilities.

     Subject to certain qualifications, NEC grants or procures to grant to the
Company worldwide, non-exclusive, paid up licenses to use the intellectual
property of the ICONET Suppliers used in the items delivered under the ICONET
Supply Contract.

     The ICONET Supply Contract is structured so that ICO makes installment
payments that are both time-based and related to progress achievements that NEC
makes in design, manufacture, installation and testing of the various subsystems
and of the integrated ground system. ICO Global Communications (Holdings)
Limited has agreed in a separate letter to guarantee all financial obligations
owing to NEC from ICO Global Communications Holdings BV under the ICONET Supply
Contract.

     In addition to the normal termination provisions, ICO has the right to
terminate the ICONET Supply Contract if the ICONET Suppliers are not progressing
the work satisfactorily as measured against established milestones, and the
ICONET Suppliers may terminate the contract only if amounts owed for work
completed or disputed above certain amounts are unpaid by ICO. ICO also has the
right to terminate the ICONET Supply Contract for convenience.

     In the event of ICO's termination for cause, the ICONET Suppliers must
provide, in addition to delivery of all works performed to date, the right to
all intellectual property related to the ICONET Supply Contract to allow ICO to
complete the ICONET ground facilities. In the event of ICO's

                                      F-76
<PAGE>   230
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

termination for convenience, ICO is required to pay the cost of terminating
orders and subcontractors in addition to the ICONET Suppliers' direct costs
incurred to the date of termination plus a 22% mark-up. In the event the ICONET
Suppliers terminate for cause, they must deliver all works for which ICO has
paid. Liquidated damages of up to 10% of the value of the ICONET Supply Contract
apply if the ICONET Suppliers miss the target dates set forth in the contract by
more than 30 days.

     Under the ICONET Supply Contract, the Company indemnifies the ICONET
Suppliers against any claim based on the infringement of certain intellectual
property rights in relation to the agreement. The ICONET Suppliers indemnify the
Company and the other ICONET Suppliers against all other claims based on the
infringement of intellectual property rights in relation to the agreement, up to
an amount not to exceed $75 million, with an overall cap for the ICONET
Suppliers for all causes, except third party property damage and death or bodily
injury, of 31% of the contract price.

     The ICONET Supply Contract also provides that a bonus of $25 million will
be paid to the ICONET Suppliers if they achieve certain milestones on or before
a specific date.

     Two Memorandum of Agreements between NEC and Holdings BV setting out
proposed revised contract terms, effective on the Debtors exit from chapter 11,
have been approved by the Court. The revised contract terms relate to improving
the voice quality of the system and adding data capability as detailed herein.

     The aggregate fixed and determinable portion of scheduled committed
expenditures for the Satellite Contract, Launch Services contract, the ICONET
Supply Contract and other obligations under fixed contracts for services over
the next five years are scheduled to be as follows:

<TABLE>
<CAPTION>
                                                   (IN MILLIONS)
                                                   -------------
<S>                                                <C>
2000.............................................     $  972
2001.............................................        146
2002.............................................         44
2003.............................................         28
2004.............................................         29
                                                      ------
                                                      $1,219
                                                      ======
</TABLE>

  Other contracts

     In addition to the principal contracts described herein, the Company has
entered into various development and limited production contracts for 370,000
handheld units with Mitsubishi Corporation, Samsung Electronics Company Limited,
NEC Corporation and Hughes Network Systems. $30.4 million had been paid at
December 31, 1999 under these contracts. The Company has also entered into
contracts with Landis & Gyr Communications Corporation, JRC, Furuno, Thrane &
Thrane and Nera ASA for the development and limited production of payphones and
specialty handsets and with Wavecom, Rohde & Schwarz and De La Rue to develop
handset functionality. CSC Computer Sciences Limited has been contracted to
develop the Business Operations Support Systems.

     A number of the Company's contracts with third party suppliers contain
provisions for incentive and bonus payments. If such payments are made under
these contracts, the amounts will be capitalized and included within the cost of
the assets.

     The Company has entered into operating agreements with operators of 10 of
its 12 SAN sites.

                                      F-77
<PAGE>   231
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

20. EMPLOYEE BENEFITS

  Pension and health care arrangements

     The Company has established group personal pension arrangements for staff
under a defined contribution scheme and makes contributions which vary according
to age. The Company has also established insured arrangements to cover death in
service, long-term disability, personal accident and medical benefits. The
expense in respect of company contributions under the defined contributions
scheme for the years ended December 31, 1999, 1998 and 1997 was $5.1 million,
$3.4 million and $1.7 million, respectively.

  Short Term Incentive Plan

     The Short Term Incentive Plan ("STI Plan") is an annual bonus arrangement
based on a percentage of salary and measured against both personal and Company
performance. The costs associated with this plan are accrued based upon
estimated payments to be made and included in operating expenses for the periods
presented so as to recognize the obligation and allocate the related expense
over the period in which the bonuses are earned. In accordance with an order by
the Delaware Bankruptcy Court bonuses totaling $4.8 million were paid during
December 1999 in respect of the year then ended. Accrued expenses for the year
ended December 31, 1998 were $5.8 million.

  Long Term Incentive Plan

     The Company adopted the Long Term Incentive Plan ("LTI Plan") in 1995 for
certain employees. The LTI Plan provided for a one-time cash bonus to be paid to
plan participants on December 31, 2000, if certain performance criteria were
satisfied on or before that date. The amount of the bonus payable to a
participant is the aggregate of certain amounts accrued for each year (not to
exceed 50% of the participant's yearly base salary) between the date
participation in the plan commenced and December 31, 2000.

     As of December 31, 1997, participants had accumulated a right under the LTI
Plan that would have resulted in a cost to the Company of $5.3 million on
December 31, 2000, if all the plan conditions were satisfied.

     The Company terminated the LTI Plan effective January 1, 1998, when the
majority of participants agreed to exchange their accumulated cash interests in
the plan for options with an aggregate market value (less the $0.01 exercise
price of the option) equal to their accumulated cash rights as of December 31,
1997. The exercise price per share of these options ("nil cost options"), which
will be converted on the basis of the fair value of shares, is $0.01, the
nominal value per Ordinary Share of the Company. The ongoing unearned
compensation expense is determined by reference to a revised estimate of the
performance conditions expected to be met and the market value of the underlying
shares at each balance sheet date in accordance with the variable plan
accounting under Accounting Principle Board Opinion No. 25, "Accounting for
Stock Issued to Employees" ("APB Opinion No. 25").

     Exercise of the options is subject to certain revised performance criteria,
similar in nature to those established under the original LTI Plan, being
satisfied and may be exercised on a pro rata basis if one or more, but not all,
of the criteria are satisfied. Any participant who leaves the Company prior to
December 31, 2000 will forfeit all such option rights.

                                      F-78
<PAGE>   232
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     While options under the Share Option Plans will not normally be exercisable
until at least three years after the grant thereof, shorter vesting periods were
offered to LTI Plan participants who converted their compensation rights into
share options. The shorter periods are as follows:

      (i) the nil cost options will be exercisable on December 31, 2000 subject
          to satisfaction of certain performance criteria as indicated above,
          and

     (ii) options granted in February 1999 and February 2000 pursuant to either
          of the Share Option Plans will be exercisable by former LTI Plan
          participants in February 2001 and 2002, respectively (i.e. two years
          after the granting thereof as opposed to three years).

     During the year ended December 31, 1998, 378,009 nil cost options were
granted. No nil cost options were granted during the year ended December 31,
1999. At December 31, 1998 and December 31, 1999 the number of nil cost options
outstanding was 378,009 and 194,139, respectively. At December 31, 1999, the
Company determined the likelihood of satisfying the LTI Plan performance
criteria to be remote and in 1999 reversed $4.4 million of previously recognized
compensation relating to the LTI Plan.

  Share Option Plans

     Two share option plans (the "Share Option Plans") were adopted during 1998
following approval from shareholders and the UK tax authorities. Under the terms
of one plan (the "Market Value Plan"), options may only be granted with an
exercise price equal to market price of the Ordinary Shares at the date of
grant. Under the second plan (the "Discounted Value Plan"), options may be
granted with exercise prices less than market price, provided that the option
price is not less than the nominal value of the Ordinary Shares.

     All of the Company's employees are eligible to participate in the Market
Value Plan and Discounted Value Plan, although the Company expects that the
Discounted Value Plan will have a performance-related element.

     Except for options granted in exchange for rights under the LTI Plan and
options granted to former LTI Plan participants as described above, options
under both Share Option Plans are exercisable three years after the grant and
lapse after a further seven years. In addition, options granted under the
Discounted Value Plan will only become exercisable upon satisfaction of the
revised performance criteria under the LTI Plan as set out above. The options
are not transferable. Employees who leave voluntarily or are dismissed for cause
will normally forfeit all unexercised options. Those who leave for "good reason"
(defined as retirement, ill health, disability, death in service or redundancy)
will normally have a period of 12 months in which to exercise their current
options.

     Each of the Share Option Plans terminate on the tenth anniversary of the
date on which it is approved by the Company in general meeting of shareholders
or at any earlier time by the passing of a resolution by the Board of Directors.
Termination of a Share Option Plan is without prejudice to the existing rights
of option holders.

     Options granted to employees under the Market Value Plan are accounted for
as fixed plan awards in accordance with the provisions of APB Opinion No. 25. As
such, no compensation expense is expected to be recognized under this Plan.

     Options granted to employees under the Discounted Value Plan are accounted
for as variable plan awards in accordance with the provisions of APB Opinion No.
25. Compensation expense is calculated based on the current market price of the
underlying Ordinary Shares in relation to the exercise price of the options and
recorded ratably over the service period when it is probable that the
performance conditions will be met.

                                      F-79
<PAGE>   233
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The Company applies APB Opinion No. 25 and related interpretations in
accounting for its Plan and has elected to adopt Statement of Financial
Accounting Standard No. 123, "Accounting for Stock-based Compensation" ("SFAS
No. 123") for disclosure purposes only. The Company recorded a compensation
credit for the Discounted Value Plan of $0.9 million for 1998. At December 31,
1999, the Company determined the likelihood of satisfying the LTI Plan
performance criteria to be remote and in 1999 reversed $4.4 million of
previously recognized compensation relating to the LTI Plan. The Company did not
record any expense for the options granted under the Market Value Plan as the
exercise price of the options equals the fair value of the underlying stock at
grant date.

     Had the Company accounted for the options under the fair value method
consistent with the methodology of SFAS No. 123, the Company's net loss and
basic and diluted net loss per share for the year ended December 31, 1999 would
have reflected the following unaudited pro forma amounts:

     A summary of activity for the Market Value Plan and Discounted Value Plan
is as follows:

<TABLE>
<CAPTION>
                                                         WEIGHTED-AVERAGE      NUMBER OF
                                                             OPTIONS         EXERCISE PRICE
                                                         ----------------    --------------
<S>                                                      <C>                 <C>
Options outstanding at December 31, 1997...............            --            $  --
  Granted..............................................     1,427,395            $8.16
  Exercised............................................            --               --
  Cancelled............................................            --               --
                                                            ---------
Options outstanding at December 31, 1998...............     1,427,395            $8.16
                                                            ---------
  Granted..............................................     1,453,520            $9.95
  Exercised............................................            --
  Cancelled............................................      (549,639)           $7.28
                                                            ---------
Options outstanding at December 31, 1999...............     2,331,276            $9.49
                                                            ---------
</TABLE>

     The following table summarizes information about the range of exercise
prices for share options outstanding as of December 31, 1999:

<TABLE>
<CAPTION>
                               WEIGHTED-AVERAGE
                                  REMAINING
 PLAN RANGE OF     OPTIONS     CONTRACTUAL LIFE   WEIGHTED-AVERAGE
EXERCISE PRICES  OUTSTANDING       (YEARS)         EXERCISE PRICE
---------------  -----------   ----------------   ----------------
<S>              <C>           <C>                <C>
$ 0.01 - $ 5.82     428,944          8.98              $ 3.19
$10.75 - $11.11   1,902,332          8.76              $10.91
                  ---------
                  2,331,276
                  =========
</TABLE>

     No options are exercisable as of December 31, 1999.

<TABLE>
<CAPTION>
                                                              YEAR ENDED DECEMBER 31,
                                                              ------------------------
                                                                 1998          1999
                                                              ----------    ----------
                                                               (IN THOUSANDS, EXCEPT
                                                                 PER SHARE AMOUNTS)
<S>                                                           <C>           <C>
Net loss
  As reported...............................................   $110,676      $201,694
  Pro forma.................................................   $112,028      $209,838
  Pro forma net loss per share..............................   $   0.54      $   1.01
</TABLE>

                                      F-80
<PAGE>   234
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     The weighted average fair values at date of grant for options granted under
the Market Value Plan during 1999 and 1998 were $7.45 and $6.03, respectively,
and were estimated using the Black Scholes Option Pricing Model with the
following assumptions:

<TABLE>
<CAPTION>
                                                            1998             1999
                                                        -------------    -------------
<S>                                                     <C>              <C>
Risk free interest rates..............................  5.51% - 5.58%    4.65% - 5.87%
Expected life.........................................     5 years          5 years
Dividend yield........................................        0                0
Expected volatility...................................       68%              68%
</TABLE>

21. SEGMENTAL INFORMATION

     The Company has adopted Statement of Financial Accounting Standards No.
131, "Disclosures about Segments of an Enterprise and Related Information". The
Company manages its business under one reporting segment, telecommunications. As
such, all operating decisions are based upon the Company operating under a
single segment.

     Although the Company is registered in Bermuda, all of its activities take
place in other areas. The Company's operational assets consist primarily of
space segment assets and ICONET assets. With the exception of the Satellite
Control Centre in London and the TT&C equipment installed at six SAN sites, all
of the space segment assets are in the course of construction and are located at
Hughes's premises in the United States. The ICONET assets are also in the course
of construction and installation and are located at various sites throughout the
world.

     Total tangible fixed assets are analyzed by geographic area in the table
below:

<TABLE>
<CAPTION>
                                                                 AS OF DECEMBER 31,
                                                              ------------------------
                                                                 1998          1999
                                                              ----------    ----------
                                                                   (IN THOUSANDS)
<S>                                                           <C>           <C>
United States...............................................  $1,330,991    $1,865,464
South America...............................................      56,733       159,340
Europe......................................................     289,794       406,768
Australasia.................................................     118,954       267,574
Africa......................................................      22,096        41,498
                                                              ----------    ----------
                                                              $1,818,568    $2,740,644
                                                              ==========    ==========
</TABLE>

     All revenue recognized in 1998 and 1999 was generated from the ICOroam
product in Europe and the Far East.

22. COMPREHENSIVE LOSS

     In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, "Reporting Comprehensive Income" ("SFAS
No. 130"), which requires that changes in comprehensive income be shown in a
financial statement that is displayed with the same prominence as other
financial statements. This statement, which the Company adopted during 1998,
establishes standards for reporting and displaying comprehensive income and its
components in a full set of general-purpose financial statements. Where
applicable, earlier periods have been restated to conform to the standards set
forth in SFAS No. 130.

                                      F-81
<PAGE>   235
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     Accumulated other comprehensive loss for the periods presented consists
entirely of cumulative translation adjustments.

<TABLE>
<CAPTION>
                                                    YEAR ENDED DECEMBER 31,
                                              -----------------------------------      SINCE
                                                1997         1998         1999       INCEPTION
                                              ---------    ---------    ---------    ---------
                                                               (IN THOUSANDS)
<S>                                           <C>          <C>          <C>          <C>
Accumulated comprehensive loss:
  At beginning of period....................  $ (43,860)   $(232,153)   $(342,988)   $      --
  Net loss for the period, as reported......   (187,977)    (110,676)    (201,694)    (544,658)
Other comprehensive (loss):
  Foreign currency translation adjustments,
     net....................................       (316)        (159)        (323)        (347)
                                              ---------    ---------    ---------    ---------
  At end of period..........................  $(232,153)   $(342,988)   $(545,005)   $(545,005)
                                              =========    =========    =========    =========
</TABLE>

23. FOREIGN CURRENCY FORWARD EXCHANGE CONTRACTS

     From time to time the Company utilizes forward foreign currency contracts
to minimizes the impact of currency movements on future expenditure commitments.
This provides certainty of costs and minimizes additional expenditure arising
from adverse exchange rate movements.

     At December 31, 1999 no forward foreign currency contracts were in place.
The summary of forward foreign currency contracts at December 31, 1998 is as
follows:

<TABLE>
<CAPTION>
                                                              CONTRACT
                                                               AMOUNT    FAIR VALUE
                                                              --------   ----------
                                                                 (IN THOUSANDS)
<S>                                                           <C>        <C>
Buy Currency:
  US Dollars................................................  $30,392     $31,211
                                                              -------     -------
          Total.............................................  $30,392     $31,211
                                                              =======     =======
</TABLE>

24. COMBINED FINANCIAL STATEMENTS OF THE DEBTORS

     The combined financial statements as of December 31, 1999 of the Company
and its subsidiaries who have filed for reorganization under chapter 11 are
presented below:

                          COMBINED STATEMENT OF INCOME
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                 YEAR ENDED
                                                              DECEMBER 31, 1999
                                                              -----------------
                                                               (IN THOUSANDS)
<S>                                                           <C>
Total costs and expenses....................................      $(127,963)
Interest receivable and other income, net...................         18,122
                                                                  ---------
Loss before reorganization costs and income taxes...........       (109,841)
Reorganization costs........................................        (94,251)
                                                                  ---------
Loss before income taxes....................................       (204,092)
Taxation....................................................           (499)
                                                                  ---------
Net loss....................................................      $(204,591)
                                                                  =========
</TABLE>

                                      F-82
<PAGE>   236
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                             COMBINED BALANCE SHEET
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                    AS OF
                                                              DECEMBER 31, 1999
                                                              -----------------
                                                               (IN THOUSANDS)
<S>                                                           <C>
ASSETS
  Cash and cash equivalents.................................     $  133,867
  Prepaid expenses and other current assets.................          6,139
  Intercompany receivables..................................        306,982
  Investment in subsidiaries................................         84,850
  Property and equipment in service, net....................          1,861
  Property under construction...............................      2,489,516
  Restricted cash and advanced deposits.....................         73,957
  Intercompany loans........................................      2,635,903
                                                                 ----------
          Total assets......................................     $5,733,075
                                                                 ==========
LIABILITIES
  Accounts payable and accrued expenses.....................     $   49,436
  Intercompany payables.....................................             13
  Debtor-in-possession financing............................        225,000
  Intercompany loan.........................................         38,158
  Other non-current liabilities.............................            195
  Liabilities subject to compromise.........................        957,108
  Intercompany payables subject to compromise...............      2,719,953
                                                                 ----------
          Total liabilities.................................      3,989,863
                                                                 ----------
Total shareholders' equity..................................      1,743,212
                                                                 ----------
          Total liabilities and shareholders' equity........     $5,733,075
                                                                 ==========
</TABLE>

                                      F-83
<PAGE>   237
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

                          COMBINED CASHFLOW STATEMENT
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                 YEAR ENDED
                                                              DECEMBER 31, 1999
                                                              -----------------
                                                               (IN THOUSANDS)
<S>                                                           <C>
Net cash used in operating activities.......................      $(360,480)
Cashflows used in investing activities
  -- capital expenditure....................................       (499,160)
  -- other..................................................        201,494
                                                                  ---------
Net cash used in investing activities.......................       (297,666)
Cashflows generated from financing activities
  -- debtor-in-possession financing.........................        225,000
  -- proceeds from operator financing.......................         18,748
  -- other..................................................            325
                                                                  ---------
Net cash provided by financing activities...................        244,073
                                                                  ---------
Net decrease in cash and cash equivalents...................       (414,073)
Cash and cash equivalents at beginning of period............        547,940
                                                                  ---------
Cash and cash equivalents at end of period..................      $ 133,867
                                                                  =========
</TABLE>

25. SUBSEQUENT EVENTS

     On February 4, 2000 the Company announced that Eagle River had entered into
a definitive agreement with ICO under which Eagle River acknowledged the
completion of its due diligence and agreed all conditions relating to the
Tranche II funding of $275 million had been waived. The definitive agreement
remains subject to the Court's approval, but ICO is able to draw on the Tranche
II funding with immediate effect.

     In connection with the definitive agreement, ICO has entered into a
memorandum of agreement with each of Hughes Space and Communications
International Inc., Hughes Network Systems and NEC Corporation. The memorandum
of agreement with Hughes Space and Communications and NEC amend and enhance the
Company's existing contract with those vendors. The memorandum of agreement with
Hughes Network Systems defines the possible work relationship between them going
forward.

     A chapter 11 plan of reorganization and Disclosure Statement were filed
with the Court on February 18, 2000 and approved by the Court on March 21, 2000.

     On March 12, 2000 ICO attempted to launch its first satellite on board a
Sea Launch "Commander" rocket. After an apparently successful lift off, the Sea
Launch rocket suffered an anomaly and was lost. Sea Launch has informed ICO that
loss of the rocket and its payload occurred over the Pacific Ocean and posed no
known safety threat to the population.

     ICO had purchased insurance cover of $225 million in respect of its first
satellite launch. ICO does not anticipate any difficulties in collecting the
proceeds of this insurance policy. The proceeds of this insurance policy will be
available to apply to the cost of procuring a replacement satellite and launch
services. In addition, ICO has mitigated the impact of this failure by building
and planning to launch twelve satellites even though our intended service
requires only ten operational satellites in orbit.

     ICO's management is considering the scheduling of future launches and has
not yet decided when the next satellite launch will occur.

                                      F-84
<PAGE>   238

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                          CONSOLIDATED BALANCE SHEETS
                     (IN THOUSANDS, EXCEPT FOR SHARE DATA)
                                  (UNAUDITED)

                                     ASSETS

<TABLE>
<CAPTION>
                                                                  AS OF
                                                                 MAY 16,
                                                                   2000
                                                                ----------
<S>                                                             <C>
Current assets
  Cash and cash equivalents.................................    $  348,483
  Prepaid expenses and other current assets.................       131,269
                                                                ----------
          Total current assets..............................       479,752
Tangible fixed assets
  Property and equipment in service, net....................         8,421
  Property under construction...............................     2,628,752
Other non-current assets
  Restricted cash and advance deposits......................       117,471
                                                                ----------
          Total assets......................................    $3,234,396
                                                                ==========

                   LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
  Accounts payable and accrued expenses.....................    $   48,257
  Amounts owing to related parties..........................         8,131
  Debtor in possession financing............................       500,000
                                                                ----------
          Total current liabilities.........................       556,388
  Long-term debt............................................            --
  Other non-current liabilities.............................           224
                                                                ----------
          Total liabilities not subject to compromise.......       556,612
  Liabilities subject to compromise.........................       978,384
                                                                ----------
          Total liabilities.................................     1,534,996
                                                                ----------
Shareholders' equity
  Common stock, $0.01 par value, 560,000,000 shares
     authorized, 207,607,618 issued and outstanding.........         2,076
  Additional paid-in capital................................     2,304,171
  Cumulative other comprehensive loss.......................       (14,291)
  Accumulated loss during development stage.................      (592,556)
                                                                ----------
          Total shareholders' equity........................     1,699,400
                                                                ----------
          Total liabilities and shareholders' equity........    $3,234,396
                                                                ==========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                      F-85
<PAGE>   239

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

             CONSOLIDATED STATEMENTS OF LOSS AND COMPREHENSIVE LOSS
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                             SIX MONTHS   PERIOD FROM    PERIOD FROM
                                                               ENDED       JANUARY 1     INCEPTION TO
                                                              JUNE 30,    TO MAY 16,       MAY 16,
                                                                1999         2000            2000
                                                             ----------   -----------    ------------
<S>                                                          <C>          <C>            <C>
Revenue..................................................     $    986     $    865       $   3,197
Direct production costs..................................       (1,512)        (842)         (4,077)
Marketing, general and administrative expenses...........      (60,100)     (22,811)       (416,184)
TRW settlement...........................................           --           --        (149,990)
Depreciation and amortization of tangible fixed assets...       (3,596)      (2,551)        (20,859)
                                                              --------     --------       ---------
          Operating loss.................................      (64,222)     (25,339)       (587,913)
Interest (payable) receivable and other (expense) income,
  net....................................................       25,869         (897)        124,118
Reorganization costs.....................................           --      (19,897)       (113,427)
                                                              --------     --------       ---------
Loss before income taxes.................................      (38,353)     (46,133)       (577,222)
Income taxes.............................................       (2,460)      (1,765)        (15,334)
                                                              --------     --------       ---------
Net loss.................................................      (40,813)     (47,898)       (592,556)
Other comprehensive (loss) income........................           14      (13,944)        (14,291)
                                                              --------     --------       ---------
Comprehensive loss.......................................     $(40,799)    $(61,842)      $(606,847)
                                                              ========     ========       =========
Basic and diluted loss per share.........................     $  (0.20)    $  (0.23)      $   (4.68)
                                                              ========     ========       =========
</TABLE>

        The accompanying notes are an integral part of these statements.
                                      F-86
<PAGE>   240

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                           SIX MONTHS   PERIOD FROM    PERIOD FROM
                                                             ENDED       JANUARY 1     INCEPTION TO
                                                            JUNE 30,    TO MAY 16,       MAY 16,
                                                              1999         2000            2000
                                                           ----------   -----------    ------------
<S>                                                        <C>          <C>            <C>
Cash flows from operating activities:
Net loss...............................................    $ (40,813)    $ (47,898)    $  (592,556)
Adjustments to reconcile net loss to cash flow used in
  operating activities:
  Non-cash items:
  TRW settlement.......................................           --            --         149,990
  Depreciation.........................................        3,596         2,551          20,859
  Amortization of debt issue expenses..................        1,325            --           2,817
  Exchange loss (gain).................................      (13,371)        1,928           2,708
  Gain on write off of lost satellite and other assets,
     net...............................................           --        (3,894)         (3,894)
  Reorganization costs.................................           --        11,025         102,368
  Proceeds from launch insurance received..............           --       105,600         105,600
Changes in working capital:
  Increase in taxation payable.........................        1,924           534           4,275
  Increase in prepaid expenses and other current
     assets............................................       (5,907)       (3,750)         (9,371)
  Decrease in accounts payable/accrued expenses........      (91,606)      (37,207)        (14,514)
  Decrease in other non-current liabilities............       (2,777)         (415)        (20,333)
                                                           ---------     ---------     -----------
Net cash used in operating activities..................     (147,629)       28,474        (252,051)
Cash flows from investing activities:
  Capital expenditure -- property under construction...     (414,932)     (135,497)     (2,601,435)
  Capital expenditure -- property in service...........       (6,191)         (873)        (30,314)
  Cash released (deposited) in respect of letters of
     credit............................................        5,411            --          (3,727)
  Sale of marketable securities, net...................      218,104            --              --
                                                           ---------     ---------     -----------
Net cash used in investing activities..................     (197,608)     (136,370)     (2,635,476)
Cash flows from financing activities:
  Proceeds from shares issued -- TRW settlement........           --            --          50,000
  Proceeds from shares issued -- other.................           --            --       2,079,185
  Proceeds from issue of US Dollar and Euro Senior
     Notes, including warrants, and operator
     financing.........................................       15,129            --         609,205
  Debtor in possession financing received..............           --       275,000         500,000
                                                           ---------     ---------     -----------
Net cash provided by financing activities..............       15,129       275,000       3,238,390
Effect of exchange rate movements......................       (1,107)       (4,006)         (2,380)
                                                           ---------     ---------     -----------
Net increase (decrease) in cash and cash equivalents...     (331,215)      163,098         348,483
Cash and cash equivalents at beginning of period.......      548,692       185,385              --
                                                           ---------     ---------     -----------
Cash and cash equivalents at end of period.............    $ 217,477     $ 348,483     $   348,483
                                                           =========     =========     ===========
Supplemental cash flow information:
Interest paid..........................................    $  43,024     $   2,334     $    47,232
Taxation paid, net.....................................    $     540     $   1,174     $     5,783
Liabilities subject to compromise paid.................    $      --     $   1,109     $     2,293
</TABLE>

        The accompanying notes are an integral part of these statements.
                                      F-87
<PAGE>   241

                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 1. REORGANIZATION

     On August 27, 1999, ICO Global Communications Holdings Limited (a Bermuda
registered company) ("Holdings") and three of its wholly owned subsidiaries
("the other Debtors") filed voluntary petitions for protection under chapter 11
of the Bankruptcy Code in the United States Bankruptcy Court for the District of
Delaware ("the Court") as the Company was close to having insufficient funds to
continue operations and to meet its liabilities as they fell due. On the same
date, parallel insolvency proceedings were initiated in Bermuda and the Cayman
Islands.

     Whilst in bankruptcy, the Company secured a Debtor-in-Possession ("DIP")
facility of $500 million from a core group of investors, led by Eagle River
Investments LLC and its designees ("Eagle River"). This financing was converted
into Class A and Class B shares of New ICO Global Communications (Holdings)
Limited ("New ICO"), an Eagle River controlled entity, upon exit from chapter 11
and related proceedings.

     On February 18, 2000, Holdings filed a Plan of Reorganization ("the Plan")
with the Court, contemplating emergence from bankruptcy on May 15, 2000. Under
the terms of the Plan, Holdings transferred substantially all of its non-cash
assets to New ICO in exchange for the issuance by New ICO of 93 million Class A
shares, 31 million Class B shares, 20 million warrants to purchase Class A
shares at $30 per share and 30 million warrants to purchase Class A shares at
$45 per share. Specifically, 50 million of the Class A shares were used to
satisfy Tranche I of the DIP facility of $225 million, and 31 million Class B
shares were issued to satisfy Tranche II of the DIP facility of $275 million and
43 million Class A shares and the $30 warrants and the $45 warrants were used to
satisfy the claims and interests held by the Company's creditors and
shareholders.

     The Plan was in accordance with a definitive agreement dated as of February
4, 2000 between Holdings and Eagle River. Under the definitive agreement,
Holdings was required to make an offering of 67 million Class A shares in New
ICO to certain of its shareholders and creditors. To the extent this offering
was under-subscribed Eagle River agreed to purchase any unsubscribed shares for
$10.45 per share. In addition, the definitive agreement gave Eagle River the
right to purchase up to the number of shares subscribed in the offering and an
option to purchase 16 million New ICO Class A shares at $10.45 per share
exercisable over a five-year term commencing on the date on which the plan would
be consummated and an option to purchase 40 million New ICO Class A shares at
$12.50 per share exercisable over a two-year term commencing on the third
anniversary of the date on which the Plan would be consummated.

     Eagle River subsequently assigned all of its rights and obligations under
the definitive agreement to ICO-Teledesic Global Limited, an Eagle River
controlled entity.

     The Court approved the disclosure statement relating to this Plan and the
proposed schemes of arrangement ("Schemes") on March 21, 2000, and they were
subsequently approved by the Bermuda and Cayman Island Courts.

     By April 26, 2000 the requisite number of votes approving the Plan and
Schemes had been received from the creditors of Holdings and the other Debtors
and shareholders of Holdings and on May 3, 2000 the Courts in the US, Bermuda
and Cayman Islands confirmed the Plan.

     On consummation of the Plan, Holdings was discharged under US bankruptcy
procedures but remains in provisional liquidation, subject to the jurisdiction
of the Bermudan Court. The other debtors emerged from bankruptcy and were
transferred into the ownership of New ICO.

                                      F-88
<PAGE>   242
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

     New ICO intends to continue developing the ICO Network and will require
substantial additional finance to that contemplated in the Plan to fund its
operations and investment through service launch. In addition, there are no
assurances that significant technical problems in the completion of the ICO
Network will not be encountered, including launch failures, hardware and
software failures and delays in integrating the system. There are also no
assurances that there will not be problems obtaining licenses and other
regulatory approval and in securing distribution channels.

 2. BASIS OF PRESENTATION AND CONSOLIDATION

     The unaudited consolidated financial statements include the financial
statements of ICO Global Communications (Holdings) Limited (a development-stage
company) and its subsidiary companies (together "the Company"), all of which are
wholly owned for the period up to May 16, 2000.

     The Company's financial statements were prepared in accordance with
accounting principles generally accepted in the United States of America and
consistently applied. The results of operations and assets and liabilities of
the Company's wholly owned subsidiaries have been consolidated and all
intercompany transactions and balances have been eliminated.

     In connection with the bankruptcy proceedings, the Company has adopted
AICPA Statement of Position 90-7 "Financial Reporting by Entities in
Reorganization under the Bankruptcy Code" ("SOP 90-7"). SOP 90-7 requires
entities in bankruptcy to present their pre-petition liabilities on the basis of
the expected amount of allowed claims in accordance with Statement of Financial
Accounting Standard No. 5, "Accounting for Contingencies".

     As a result of the chapter 11 filings, absent approval of the Court, the
Debtors were prohibited from paying, and creditors were prohibited from
attempting to collect, claims or debts arising before August 27, 1999. Such
debts are classified as liabilities subject to compromise to be satisfied under
the terms of the Plan on exit from chapter 11.

     Holdings, a development-stage company, incurred a cumulative net loss since
inception of $592.6 million and was dependent on consummation of the Plan to
enable it to exit from bankruptcy. Following emergence from bankruptcy, Holdings
transferred substantially all of its assets, including its subsidiary companies,
to New ICO. New ICO and the subsidiaries will continue to develop the ICO
Network. Hence, the accompanying financial statements have been prepared on a
going concern basis, which contemplates continuity of operations, realization of
assets and liquidation of liabilities in the ordinary course of business.

     The appropriateness of using the going concern basis is dependent upon,
among other things, New ICO's ability to generate sufficient cash from financing
arrangements to meet obligations and complete the ICO network.

     In the opinion of management, the accompanying unaudited consolidated
financial statements reflect all adjustments, consisting of only normal
recurring accruals, necessary for a fair presentation of:

          (i) the financial position of the Company as of December 31, 1999, and
     the results of its operations and its cash flows for the six month period
     ended June 30, 1999

          (ii) the financial position of the Company at May 16, 2000 and results
     of its operations and its cash flows for the period from January 1 to May
     16, 2000

     These interim consolidated financial statements are unaudited, and do not
include all related footnote disclosures that would be necessary in year end
audited financial statements and should be read in

                                      F-89
<PAGE>   243
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

conjunction with the Company's audited consolidated financial statements and
footnotes for the year ended December 31, 1999.

 3. LOSS PER SHARE

     For all periods presented, amounts used in both basic and diluted loss per
share are the amounts as stated below.

<TABLE>
<CAPTION>
                                                      SIX MONTHS     PERIOD FROM    PERIOD FROM
                                                         ENDED        JANUARY 1     INCEPTION TO
                                                       JUNE 30,      TO MAY 16,       MAY 16,
                                                         1999           2000            2000
                                                      -----------    -----------    ------------
<S>                                                   <C>            <C>            <C>
Weighted average number of shares outstanding used
  in computing basic and diluted loss per share.....  207,627,287    207,607,618    126,637,308
Assumed exercise of "nil cost" stock options........      378,009        179,465        109,551
                                                      -----------    -----------    -----------
Shares used in computing diluted loss per share if
  result is dilutive................................  208,005,296    207,787,083    126,746,859
                                                      ===========    ===========    ===========
</TABLE>

     Due to the losses reported in all periods, the number of shares used to
calculate basic and diluted per share amounts in each period is the same, as the
effect of taking into account issuable shares would be anti-dilutive.

     The number of equivalent shares that would be included in the diluted
calculations for the periods ended June 30, 1999 and May 16, 2000 and for the
period since inception, if the result were to be dilutive, are the weighted
average number of (i) "nil cost" stock options (378,009 nil cost stock options
were granted on May 31, 1998 on conversion of rights to accumulated cash bonuses
under Old ICO's long-term incentive plan to stock options in Old ICO), (ii)
warrants in connection with the Dollar and Euro Senior Notes issued on August 1,
1998 (equivalent price of $13.20 per share) and (iii) stock options granted
under Old ICO's market value plan with exercise prices per Ordinary share
ranging between $10.75 and $11.11 depending on grant date, respectively,
accounted for under the treasury stock method.

 4. COMPREHENSIVE LOSS

     Accumulated other comprehensive loss in all periods consists entirely of
cumulative translation adjustments.

<TABLE>
<CAPTION>
                                                          SIX MONTHS    PERIOD FROM    PERIOD FROM
                                                            ENDED        JANUARY 1     INCEPTION TO
                                                           JUNE 30,     TO MAY 16,       MAY 16,
                                                             1999          2000            2000
                                                          ----------    -----------    ------------
<S>                                                       <C>           <C>            <C>
Accumulated comprehensive loss at beginning of period...  $(342,988)     $(545,005)     $      --
Net loss, as reported...................................    (40,813)       (47,898)      (592,556)
Other comprehensive (loss) income:
  Foreign currency translation adjustments, net.........         14        (13,944)       (14,291)
                                                          ---------      ---------      ---------
Total comprehensive loss
  Period to date........................................    (40,799)       (61,842)      (606,847)
                                                          ---------      ---------      ---------
  End of period.........................................  $(383,787)     $(606,847)     $(606,847)
                                                          =========      =========      =========
</TABLE>

                                      F-90
<PAGE>   244
                  ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
            (DEBTOR-IN-POSSESSION, PROVISIONAL LIQUIDATOR APPOINTED)
                         (A DEVELOPMENT-STAGE COMPANY)

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

 5. SUBSEQUENT EVENTS

     On May 17, 2000 Holdings and the other Debtors emerged from bankruptcy in
the US.

     New ICO issued 93 million Class A shares, 31 million Class B shares, 20
million warrants to purchase Class A shares at $30 per share and 30 million
warrants to purchase Class B shares at $45 per share to Holdings for
distribution to DIP lenders, creditors of the Debtor companies and to Holdings'
shareholders, in accordance with the Plan. In addition, cash of $117.6 million
was paid to Holdings by New ICO.

     The cash consideration represented the estimated additional cash required
by the provisional liquidators, over and above the available cash balance of
Holdings of $188.9 million. The available cash balance of $188.9 million
excludes $105.6 million of launch insurance proceeds received earlier than
anticipated on May 16, 2000 and which had therefore not been taken into account
in setting the final payment by New ICO to the provisional liquidators on
Holdings emergence from bankruptcy. The available cash was to be used to settle
the administrative claims, cure payments, liquidator's fees, professional fees
relating to the reorganization and pre-exit operational expenses of Holdings and
the other Debtors. The total cash available to Holdings as of May 17, 2000 to
settle such obligations, was approximately $305 million.

     All cash in Holdings in excess of that required to settle outstanding
liabilities is paid across to New ICO by the provisional liquidator.

     As of September 19, 2000, $243.2 million had been paid across to New ICO,
which includes insurance proceeds of $225.0 million.

 6. RECENT ACCOUNTING PRONOUNCEMENTS

     In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as a part of hedge
transaction and, if it is, the type of hedge transaction. This statement was
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000.

     In December 1999, the Staff of the Securities and Exchange Commission
released Staff Accounting Bulletin 101 (SAB101), "Revenue Recognition in
Financial Statements." This pronouncement summarized certain of the SEC staff's
views in applying generally accepted accounting principles to revenue
recognition and is effective for the fourth quarter of 2000. The Company
believes its revenue recognition practices are in conformity with the guidelines
in SAB 101.

     In March 2000, the FASB released FASB Interpretation No. 44, "Accounting
for Certain Transactions involving Stock Compensation, an interpretation of APB
Opinion No. 25," which provides clarification of Opinion 25 for certain issues
such as the determination of an employee, the criteria for determining whether a
plan qualifies as a non-compensatory plan, the accounting consequences of
various modifications to the terms of a previously fixed stock option or award,
and the accounting for an exchange of stock compensation awards in a business
combination. The Company believes its practices are in conformity with this
guidance, and therefore Interpretation No. 44 will have no impact on its
financial statements.

                                      F-91
<PAGE>   245

REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors and Stockholders of
Teledesic Corporation:

We have audited the accompanying consolidated balance sheets of Teledesic
Corporation (a Delaware corporation in the development stage) and subsidiaries,
as of December 31, 1998 and 1999, and the related consolidated statements of
operations, comprehensive loss, changes in stockholders' (deficit) equity and
cash flows for each of the three years in the period ended December 31, 1999.
These financial statements are the responsibility of the Corporation's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Teledesic Corporation and
subsidiaries as of December 31, 1998 and 1999, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 1999, in conformity with accounting principles generally accepted
in the United States.

                                          ARTHUR ANDERSEN LLP

Seattle, Washington
May 26, 2000

                                      F-92
<PAGE>   246

                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

                          CONSOLIDATED BALANCE SHEETS

                (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

                                     ASSETS

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                            ---------------------   JUNE 30,
                                                              1998        1999        2000
                                                            ---------   ---------   ---------
                                                                                    UNAUDITED
<S>                                                         <C>         <C>         <C>
CURRENT ASSETS:
  Cash and cash equivalents...............................  $  55,350   $ 110,918   $  12,056
  Restricted cash.........................................         --      47,257          21
  Marketable securities, at fair value....................    273,010     201,159      83,329
  Receivables.............................................      3,081      24,008      27,388
  Prepaid expenses and other current assets...............      1,029         994         650
                                                            ---------   ---------   ---------
          Total current assets............................    332,470     384,336     123,444
NOTE RECEIVABLE FROM ICO-TELEDESIC GLOBAL LIMITED.........         --          --     200,000
FURNITURE AND EQUIPMENT, net..............................      7,546      14,761      13,482
INTANGIBLE ASSETS AND OTHER, net..........................    192,504     135,630     135,640
SYSTEM UNDER CONSTRUCTION.................................     94,000     105,046     105,046
                                                            ---------   ---------   ---------
          Total assets....................................  $ 626,520   $ 639,773   $ 577,612
                                                            =========   =========   =========

                       LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

CURRENT LIABILITIES:
  Accounts payable........................................  $   5,007   $   1,742   $   1,200
  Accrued expenses and other liabilities..................     72,099      56,252       9,521
  Line of credit..........................................         --       9,960       9,960
  Note payable............................................         --          --       2,488
                                                            ---------   ---------   ---------
          Total current liabilities.......................     77,106      67,954      23,169
LINE OF CREDIT............................................      2,500          --          --
LONG-TERM PAYABLES........................................      2,216       2,401         393
                                                            ---------   ---------   ---------
          Total liabilities...............................     81,822      70,355      23,562
MINORITY INTERESTS IN CONSOLIDATED SUBSIDIARIES...........    562,381     741,205     734,318
                                                            ---------   ---------   ---------
STOCKHOLDERS' EQUITY (DEFICIT):
  Convertible preferred stock, $.001 par value, 5,000,000
     shares authorized, no shares issued and
     outstanding..........................................         --          --          --
  Common stock, $.001 par value; 316,705,275 and
     1,117,165,275 and 1,117,165,275 shares authorized at
     December 31,1998 and 1999 and June 30, 2000,
     respectively; 78,980,494 and 82,053,011 and
     83,205,946 shares issued and outstanding at December
     31, 1998 and 1999 and June 30, 2000, respectively....    129,802     209,250     214,230
  Other comprehensive income (loss).......................      2,371      (2,598)     (1,835)
  Deferred compensation...................................     (3,119)         --          --
  Deficit accumulated during the development stage........   (146,737)   (378,439)   (392,663)
                                                            ---------   ---------   ---------
          Total stockholders' deficit.....................    (17,683)   (171,787)   (180,268)
                                                            ---------   ---------   ---------
          Total liabilities and stockholders' equity
            (deficit).....................................  $ 626,520   $ 639,773   $ 577,612
                                                            =========   =========   =========
</TABLE>

 The accompanying notes are an integral part of these consolidated statements.
                                      F-93
<PAGE>   247

                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                           SIX MONTHS             JUNE 19, 1990
                                                  YEAR ENDED DECEMBER 31,                ENDED JUNE 30,            (INCEPTION)
                                          ---------------------------------------   -------------------------      TO JUNE 30,
                                             1997          1998          1999          1999          2000             2000
                                          -----------   -----------   -----------   -----------   -----------   -----------------
                                                                                                      UNAUDITED
                                                                                    ---------------------------------------------
<S>                                       <C>           <C>           <C>           <C>           <C>           <C>
OPERATING EXPENSES:
  General and administrative............  $    13,205   $    39,372   $    35,860   $    19,795   $    17,781      $   121,653
  Research and development..............       21,873        64,984        35,131        25,747         3,971          149,969
  Impairment losses.....................           --            --       274,111            --            --          274,111
  Depreciation and amortization.........          806         7,452        14,950         7,111         1,415           25,236
  Corporate restructuring...............           --            --            --            --         4,392            4,392
                                          -----------   -----------   -----------   -----------   -----------      -----------
        Total operating loss............       35,884       111,808       360,052        52,653        27,559          575,361
INTEREST EXPENSE........................           27            52           528           135           420            1,620
INTEREST INCOME.........................         (705)      (12,191)      (17,276)       (8,816)      (10,790)         (41,462)
OTHER (INCOME) EXPENSE..................         (681)         (656)          306          (570)        2,315           (1,034)
CORPORATE REORGANIZATION................           --            --            --            --         2,000            2,000
                                          -----------   -----------   -----------   -----------   -----------      -----------
  Loss before minority interest.........       34,525        99,013       343,610        43,402        21,504          536,485
MINORITY INTEREST IN LOSS OF
  CONSOLIDATED SUBSIDIARIES.............           --       (24,634)     (111,908)      (10,263)       (7,280)        (143,822)
                                          -----------   -----------   -----------   -----------   -----------      -----------
  Net loss..............................  $    34,525   $    74,379   $   231,702   $    33,139   $    14,224      $   392,663
                                          ===========   ===========   ===========   ===========   ===========      ===========
BASIC AND DILUTED LOSS PER SHARE........  $      0.47   $      0.95   $      2.85   $      0.41   $      0.17      $      8.96
                                          ===========   ===========   ===========   ===========   ===========      ===========
WEIGHTED AVERAGE NUMBER OF SHARES OF
  COMMON STOCK OUTSTANDING..............   74,139,692    78,278,736    81,302,603    80,578,021    83,159,059       43,809,531
                                          ===========   ===========   ===========   ===========   ===========      ===========
</TABLE>

 The accompanying notes are an integral part of these consolidated statements.
                                      F-94
<PAGE>   248

                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                  SIX MONTHS ENDED    (INCEPTION)
                                     YEAR ENDED DECEMBER 31,          JUNE 30,            TO
                                   ----------------------------   -----------------    JUNE 30,
                                    1997      1998       1999      1999      2000        2000
                                   -------   -------   --------   -------   -------   -----------
                                                                             UNAUDITED
                                                                  -------------------------------
<S>                                <C>       <C>       <C>        <C>       <C>       <C>
NET LOSS.........................  $34,525   $74,379   $231,702   $33,139   $14,224    $392,663
OTHER COMPREHENSIVE (INCOME)
  LOSS:
  Unrealized holding (gains)
     losses on marketable
     securities..................       --    (2,376)     4,941     4,300      (773)      1,792
  Foreign currency translation
     adjustments.................       --         5         28        14        10          43
                                   -------   -------   --------   -------   -------    --------
  Comprehensive loss.............  $34,525   $72,008   $236,671   $37,453   $13,461    $394,498
                                   =======   =======   ========   =======   =======    ========
</TABLE>

 The accompanying notes are an integral part of these consolidated statements.
                                      F-95
<PAGE>   249

                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

      CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
        (SIX MONTHS FROM JANUARY 1, 2000 TO JUNE 30, 2000 ARE UNAUDITED)
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                    COMMON STOCK
                               CONVERTIBLE PREFERRED STOCK    ---------------------------------------------------------
                               ----------------------------                 SHARES OUTSTANDING
                               SERIES A, B & C                ----------------------------------------------
                                    SHARES                    CLASS A & B
                                 OUTSTANDING       AMOUNT     & NO CLASS     CLASS A     CLASS B     CLASS C    AMOUNT
                               ----------------   ---------   -----------   ---------   ----------   -------   --------
<S>                            <C>                <C>         <C>           <C>         <C>          <C>       <C>
Issuance of founders shares,
 net..........................                                  840,000                                        $  1,005
Conversion of Class A common
 stock to Series A convertible
 preferred stock..............     2,400,000      $  1,000     (800,000)                                         (1,000)
Conversion of Class B common
 stock to.....................                                  (40,000)
 no class common stock........                                  120,000
Issuance of Series A
 convertible preferred stock,
 net..........................    37,324,914        13,536
Issuance of Series B
 convertible preferred stock,
 net..........................    12,127,506        10,085
Issuance of Series C
 convertible preferred stock
 for cash and conversion of
 debt, net....................    19,800,000        32,985
Exercise of No Class common
 stock options................                                  227,250                                              14
Equity-based compensation.....                                                                                      300
Net loss for period from
 inception to December 31,
 1996.........................
                                 -----------      --------     --------                                        --------
BALANCE, DECEMBER 31, 1996....    71,652,420        57,606      347,250                                             319
Cost of issuance of Series C
 convertible preferred
 stock........................                          (5)
Exercise of No Class common
 stock options................                                  144,775
Exercise of Class A common
 stock options................                                                143,050                               224
Equity-based compensation.....                                                                                    7,333
Amortization of deferred
 compensation.................
Conversion of No Class common
 stock to common stock........                                 (492,025)      492,025
Conversion of Series A, B and
 C convertible preferred stock
 to Class B common stock......   (71,652,420)      (57,601)                             71,652,420               57,601
Issuance of Class B common
 stock, net...................                                                           4,657,093               49,961
Net loss for the year ended
 December 31, 1997............
                                 -----------      --------     --------     ---------   ----------             --------
BALANCE, DECEMBER 31, 1997....            --            --           --       635,075   76,309,513              115,438
Exercise of common stock
 options......................                                              1,985,906                             2,689
Equity-based compensation.....                                                                                   14,232
Amortization of deferred
 compensation.................
Conversion of Class B common
 stock to Class A common
 stock........................                                                634,238     (634,238)
Issuance of Class C common
 stock........................                                                                       50,000       1,000
Cost of issuance of Teledesic
 LLC units....................                                                                                   (3,557)
Net loss and other
 comprehensive income for the
 year.........................
                                 -----------      --------     --------     ---------   ----------   ------    --------
BALANCE, DECEMBER 31, 1998....            --            --           --     3,255,219   75,675,275   50,000     129,802
Exercise of common stock
 options......................                                                572,517                               644
Equity-based compensation.....                                                                                    5,251
Cancellation of common stock
 options......................                                                                                   (3,119)
Issuance of Class A common
 stock........................                                              2,500,000                            50,000
Issuance of warrants to
 purchase Class C common
 stock........................                                                                                   28,215
Cost of issuance of Teledesic
 LLC units....................                                                                                   (1,543)
Net loss and other
 comprehensive loss for the
 year.........................
                                 -----------      --------     --------     ---------   ----------   ------    --------
BALANCE, DECEMBER 31, 1999....            --            --           --     6,327,736   75,675,275   50,000     209,250
Exercise of common stock
 options......................                                              1,152,935                               140
Equity-based compensation.....                                                                                    5,007
Cancellation of common stock
 options......................                                                                                     (167)
Net loss and other
 comprehensive income for the
 period.......................
                                 -----------      --------     --------     ---------   ----------   ------    --------
BALANCE, JUNE 30, 2000
 (unaudited)..................            --      $     --           --     7,480,671   75,675,275   50,000    $214,230
                                 ===========      ========     ========     =========   ==========   ======    ========

<CAPTION>

                                                                 DEFICIT
                                    OTHER                      ACCUMULATED
                                COMPREHENSIVE                  DURING THE         TOTAL
                                   INCOME         DEFERRED     DEVELOPMENT    STOCKHOLDERS'
                                   (LOSS)       COMPENSATION      STAGE      EQUITY (DEFICIT)
                                -------------   ------------   -----------   ----------------
<S>                             <C>             <C>            <C>           <C>
Issuance of founders shares,
 net..........................                                                  $   1,005
Conversion of Class A common
 stock to Series A convertible
 preferred stock..............                                                         --
Conversion of Class B common
 stock to.....................
 no class common stock........                                                         --
Issuance of Series A
 convertible preferred stock,
 net..........................                                                     13,536
Issuance of Series B
 convertible preferred stock,
 net..........................                                                     10,085
Issuance of Series C
 convertible preferred stock
 for cash and conversion of
 debt, net....................                                                     32,985
Exercise of No Class common
 stock options................                                                         14
Equity-based compensation.....                                                        300
Net loss for period from
 inception to December 31,
 1996.........................                                  $ (37,833)        (37,833)
                                                                ---------       ---------
BALANCE, DECEMBER 31, 1996....                                    (37,833)         20,092
Cost of issuance of Series C
 convertible preferred
 stock........................                                                         (5)
Exercise of No Class common
 stock options................                                                         --
Exercise of Class A common
 stock options................                                                        224
Equity-based compensation.....                    $(7,333)                             --
Amortization of deferred
 compensation.................                        217                             217
Conversion of No Class common
 stock to common stock........                                                         --
Conversion of Series A, B and
 C convertible preferred stock
 to Class B common stock......                                                         --
Issuance of Class B common
 stock, net...................                                                     49,961
Net loss for the year ended
 December 31, 1997............                                    (34,525)        (34,525)
                                                  -------       ---------       ---------
BALANCE, DECEMBER 31, 1997....                     (7,116)        (72,358)         35,964
Exercise of common stock
 options......................                                                      2,689
Equity-based compensation.....                     (7,001)                          7,231
Amortization of deferred
 compensation.................                     10,998                          10,998
Conversion of Class B common
 stock to Class A common
 stock........................
Issuance of Class C common
 stock........................                                                      1,000
Cost of issuance of Teledesic
 LLC units....................                                                     (3,557)
Net loss and other
 comprehensive income for the
 year.........................     $ 2,371                        (74,379)        (72,008)
                                   -------        -------       ---------       ---------
BALANCE, DECEMBER 31, 1998....       2,371         (3,119)       (146,737)        (17,683)
Exercise of common stock
 options......................                                                        644
Equity-based compensation.....                                                      5,251
Cancellation of common stock
 options......................                      3,119                              --
Issuance of Class A common
 stock........................                                                     50,000
Issuance of warrants to
 purchase Class C common
 stock........................                                                     28,215
Cost of issuance of Teledesic
 LLC units....................                                                     (1,543)
Net loss and other
 comprehensive loss for the
 year.........................      (4,969)                      (231,702)       (236,671)
                                   -------        -------       ---------       ---------
BALANCE, DECEMBER 31, 1999....      (2,598)            --        (378,439)       (171,787)
Exercise of common stock
 options......................                                                        140
Equity-based compensation.....                                                      5,007
Cancellation of common stock
 options......................                                                       (167)
Net loss and other
 comprehensive income for the
 period.......................         763                        (14,224)        (13,461)
                                   -------        -------       ---------       ---------
BALANCE, JUNE 30, 2000
 (unaudited)..................     $(1,835)       $    --       $(392,663)      $(180,268)
                                   =======        =======       =========       =========
</TABLE>

 The accompanying notes are an integral part of these consolidated statements.
                                      F-96
<PAGE>   250

                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                             SIX MONTHS ENDED
                                                            YEAR ENDED DECEMBER 31,              JUNE 30,          JUNE 19, 1990
                                                        --------------------------------   ---------------------   (INCEPTION) TO
                                                          1997       1998        1999        1999        2000      JUNE 30, 2000
                                                        --------   ---------   ---------   ---------   ---------   --------------
                                                                                                         UNAUDITED
<S>                                                     <C>        <C>         <C>         <C>         <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss............................................  $(34,525)  $ (74,379)  $(231,702)  $ (33,139)  $ (14,224)   $  (392,663)
  Adjustments to reconcile net loss to cash used in
  operating activities:
    Realized (gain) loss on sales of marketable
      securities......................................        --        (604)        295        (585)      2,151          1,752
    Equity-based compensation.........................        --       6,323       5,251       1,387       6,179         18,053
    Impairment losses.................................        --          --     274,111                      --        274,111
    Amortization of deferred compensation.............       217      10,998          --         387        (355)        10,860
    Depreciation and amortization.....................       806       7,452      14,950       7,111       1,415         25,236
    Minority interests in loss of consolidated
      subsidiaries....................................        --     (24,634)   (111,908)    (10,263)     (7,280)      (143,822)
    Write off abandoned patent applications...........        --          --         267                      --            267
    Other changes in certain assets and liabilities --
      Prepaid expenses and other current assets.......        65      (3,508)       (873)        489      (3,716)        (8,283)
      Accounts payable................................       512       2,337      (3,265)     (1,401)       (541)           455
      Accrued expenses and other liabilities..........     1,304      51,261       5,816       3,202         899         58,623
                                                        --------   ---------   ---------   ---------   ---------    -----------
        Net cash used in operating activities.........   (31,621)    (24,754)    (47,058)    (32,812)    (15,472)      (155,411)
                                                        --------   ---------   ---------   ---------   ---------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Investment in note receivable from ICO-Teledesic
    Global Limited....................................        --          --          --          --    (200,000)      (200,000)
  Purchases of furniture and equipment, net...........    (1,407)     (6,700)     (9,257)     (8,154)       (112)       (18,679)
  Investment in intangible assets and other...........    (1,012)       (135)       (461)       (409)       (127)        (2,738)
  Investment in system under construction.............        --          --    (261,046)         --          --       (261,046)
  Proceeds from sales of marketable securities........        --     607,621     400,199     261,636     156,285      1,169,295
  Purchases of marketable securities..................        --    (877,656)   (334,897)   (235,824)    (39,575)    (1,252,128)
                                                        --------   ---------   ---------   ---------   ---------    -----------
        Net cash provided by (used in) investing
          activities..................................    (2,419)   (276,870)   (205,462)     17,249     (83,529)      (565,296)
                                                        --------   ---------   ---------   ---------   ---------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Proceeds from bridge loans..........................        --          --          --          --          --          5,100
  Borrowings under line of credit.....................        --       2,500       7,460       7,460          --          9,960
  Net proceeds from sales of Class A & B common
    stock.............................................        --          --          --          --          --          1,005
  Net proceeds from sale of Class B common stock......    49,961          --          --          --          --         49,961
  Proceeds from sale of Class C common stock..........        --       1,000          --          --          --          1,000
  Proceeds from sales of subsidiaries' equity to
    minority interests................................        --     299,000     322,888      45,989          --        621,888
  Proceeds from sales of subsidiaries' equity to
    minority interests subject to redemption..........        --      18,750          --          --          --         18,750
  Redemption of subsidiaries' equity to minority
    interest as a result of exercise of redemption
    option............................................        --          --     (18,750)    (18,750)         --        (18,750)
  Proceeds from sales of Series A, B and C convertible
    preferred stock, net..............................        --          --          --          --          --         47,850
  Cost of issuance of Teledesic LLC member units......        --      (3,557)     (4,154)         --          --         (7,711)
  Proceeds from exercise of common stock options......       224       2,689         644         541         139          3,710
                                                        --------   ---------   ---------   ---------   ---------    -----------
        Net cash provided by financing activities.....    50,185     320,382     308,088      35,240         139        732,763
                                                        --------   ---------   ---------   ---------   ---------    -----------
        Net increase (decrease) in cash and cash
          equivalents.................................    16,145      18,758      55,568      19,677     (98,862)        12,056
CASH AND CASH EQUIVALENTS, beginning of period........    20,447      36,592      55,350      55,350     110,918             --
                                                        --------   ---------   ---------   ---------   ---------    -----------
CASH AND CASH EQUIVALENTS, end of period..............  $ 36,592   $  55,350   $ 110,918   $  75,027   $  12,056    $    12,056
                                                        ========   =========   =========   =========   =========    ===========
SUPPLEMENTAL DISCLOSURE of cash paid for interest.....  $     27   $      31   $     602   $     170   $     401    $     1,654
                                                        ========   =========   =========   =========   =========    ===========
</TABLE>

SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:

     In connection with a transaction described in Note 8, the LLC issued
14,400,750 nonvoting units in 1998 in exchange for Celestri Assets having an
aggregate fair value of $288,015.

     As described in Note 8, during 1999, the Corporation issued 2,500,000
shares of its Class A common stock valued at $50,000 to an existing stockholder
in payment of research and development services provided to the Corporation in
1998. At December 31, 1998, this was recorded as a liability in accrued expenses
and other liabilities.

     Restricted cash of $45,419 was received from sales to minority interests of
subsidiaries' equity subject to redemption as described in Note 7. During 2000,
this minority interest was redeemed with restricted cash of $47,967 when the
redemption right was exercised.

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

                                      F-97
<PAGE>   251

                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

 1. ORGANIZATION AND BUSINESS

     The consolidated financial statements include the accounts of Teledesic
Corporation and its subsidiaries (collectively referred to as the Corporation).
The Corporation was incorporated in California on June 19, 1990 (inception)
under the name Calling Communications Corporation and was reincorporated in
Delaware in 1994 under the name of Teledesic Corporation. The Corporation is
organized to build a global, broadband, non-geostationary satellite
telecommunications system (the System) that will provide service between
selected points on the Earth at any time. On March 14, 1997, the Corporation
received a license (the License) from the Federal Communications Commission
(FCC) to permit the construction, deployment and operation of the System.

     On October 22, 1997 and November 5, 1997, the Corporation initiated a
reorganization forming Teledesic Holdings Limited (THL), a Bermuda corporation,
and Teledesic LLC (the LLC), a Delaware limited liability company. Pursuant to
the Teledesic LLC Unit Purchase Agreement, the Corporation contributed
substantially all of its operating assets and liabilities, including the
License, to the LLC in exchange for 97,869,058 voting units of the LLC. THL
initially contributed cash of $10 to the LLC in exchange for 668 voting units
and subsequently contributed cash of $3 for an additional 132 voting units. The
Corporation has voting control and acts as Manager of the LLC in accordance with
the terms of the Amended and Restated Limited Liability Company Agreement.
Pursuant to a subscription agreement between the Corporation and THL, the
Corporation purchased 800 Class B shares of THL's common stock for $12.

     On May 21, 1998, the Corporation, the LLC and an owner of the Corporation
entered into a Memorandum of Agreement which designated Motorola, Inc.
(Motorola) as the prime System contractor for the LLC, subject to execution of
certain other agreements.

     The ability of the Corporation to become an operating enterprise depends
largely on the ability of the Corporation to execute certain agreements with its
prime System contractor, the technical success of the System, its ability to
obtain further regulatory approvals, and development of distribution channels.
Furthermore, competition, retention of key employees, and the Corporation's
ability to finance future development are also factors that may impact the
Corporation's ability to achieve management's objectives. The research and
development activities engaged in by the Corporation involve a significant
degree of risk and uncertainty. In addition, recoverability of the capitalized
intangibles is dependent upon market acceptance of the Corporation's products
and services. The Corporation is a development stage enterprise with no
operating revenues to date.

 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Principles of Consolidation

     The Corporation's consolidated financial statements include 100% of the
assets, liabilities and results of operations of subsidiaries in which the
Corporation has a controlling interest of greater than 50%. The ownership
interests of the other stockholders or members in such subsidiaries are
reflected as minority interests. All significant intercompany accounts and
transactions have been eliminated.

                                      F-98
<PAGE>   252
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

  Cash and Cash Equivalents

     Cash equivalents consist of highly liquid, short-term investments with a
maturity of three months or less when purchased. The Corporation places its
excess cash in high credit quality financial institutions.

  Marketable Securities

     Marketable securities are classified as available-for-sale under Statement
of Financial Accounting Standards (SFAS) No. 115, "Accounting for Certain
Investments in Debt and Equity Securities." As such, the Corporation's
marketable securities are stated at fair value, with unrealized gains and losses
reported as a component of other comprehensive income (loss). Dividend and
interest income is recognized when earned. Realized gains and losses are
included in other income (expense). The cost of securities sold is based on the
specific identification method.

  Furniture and Equipment

     Furniture and equipment, including leasehold improvements, are recorded at
cost. Direct costs of construction are capitalized. Depreciation is provided on
the straight-line basis over the estimated useful lives of the assets, ranging
from three to five years, and accelerated methods for federal income tax
purposes. Leasehold improvements are depreciated on a straight-line basis over
the shorter of the lease term or the estimated useful life of the asset.
Depreciation expense for furniture and equipment is as follows:

<TABLE>
<S>                                                           <C>
Year ended December 31, 1997................................  $  784
Year ended December 31, 1998................................  $1,124
Year ended December 31, 1999................................  $2,305
Six months ended June 30, 1999..............................  $  791
Six months ended June 30, 2000..............................  $1,391
Period from inception to June 30, 2000......................  $6,204
</TABLE>

  Intangible Assets and Other and System Under Construction

     Intangible assets and other consist primarily of the costs associated with
obtaining FCC and other regulatory licenses, which are capitalized upon
acquisition of the license and amortized over a period of 40 years, beginning
when the related systems are placed in service.

     Intangible assets also include issued patents, which are amortized on a
straight-line basis over the shorter of the term of the patent (17 years) or its
estimated useful life. Costs incurred related to patents not yet issued are also
capitalized unless the probability that such patents will be eventually issued
is remote. Trademarks are amortized on a straight-line basis over 40 years.
Intangible assets are reviewed for impairment whenever events or changes in
business circumstances indicate the carrying value of the assets may not be
recoverable. Impairment losses are recognized when expected future cash flows of
the related assets are less than their carrying values.

     In February 1997, the Corporation entered into an agreement with a third
party to clear spectrum for $2,500, due January 2001. The Corporation recorded
the spectrum and the related obligation of $1,997, which represents the present
value of the obligation due to the third party. The Corporation will recognize

                                      F-99
<PAGE>   253
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

interest costs at an effective borrowing rate of 8.25% until the amount, which
is classified as a long-term payable in the accompanying consolidated balance
sheet, is due.

     In July 1998, in connection with the transaction described in Note 7,
Motorola transferred certain intangible assets related to its Celestri project
to the Corporation, including system designs and certain trademarks and other
intangible assets (collectively, Celestri Assets). In addition, Motorola granted
the LLC an option to receive FCC licenses without payment of additional
consideration. The trademarks and other intangible assets are being amortized
over a five-year period beginning July 1998, and the system designs were
classified as system under construction in the accompanying consolidated balance
sheet.

     Given current market conditions and Teledesic's plans to take advantage of
business and technical synergies with New ICO, it is probable that management
will terminate the Amended and Restated Teledesic System Agreement (TSA) with
Motorola discussed in Note 10. Consequently, as of December 31, 1999 management
had determined that certain Celestri assets contributed by Motorola, including
business plans, marketing studies, trademarks and other materials related to
Motorola's Celestri research, as well as Teledesic's initial payment to Motorola
for work associated with the TSA, had no future undiscounted cash flows and no
fair value. As a result, impairment losses of $274,111 were recorded as of
December 31, 1999.

     Amortization expense related to intangibles is as follows:

<TABLE>
<S>                                                          <C>
Year ended December 31, 1997...............................  $    22
Year ended December 31, 1998...............................  $ 6,328
Year ended December 31, 1999...............................  $12,645
Six months ended June 30, 1999.............................  $ 6,320
Six months ended June 30, 2000.............................  $    24
Period from inception to June 30, 2000.....................  $19,033
</TABLE>

  Comprehensive Loss

     In 1998, the Corporation adopted SFAS No. 130, "Reporting Comprehensive
Income". This statement establishes rules for the reporting of comprehensive
income (loss) and its components. Comprehensive loss consists of net loss,
foreign currency translation adjustments, and unrealized gains and losses on
marketable securities available-for-sale and is presented as a separate
consolidated statement of comprehensive loss.

  Stock-Based Compensation

     The Corporation has adopted the disclosure-only provisions of SFAS No. 123,
"Accounting for Stock-Based Compensation" (SFAS 123) and applies Accounting
Principles Board Opinion No. 25 and related interpretations in accounting for
its employee stock-based compensation plans.

  Research and Development

     Research and development costs are expensed as incurred. Net insurance
proceeds related to a failed satellite launch were included in research and
development costs.

                                      F-100
<PAGE>   254
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

  Income Taxes

     The Corporation accounts for income taxes using the asset and liability
method under SFAS No. 109, "Accounting for Income Taxes." To date, the
Corporation has fully reserved all net deferred tax assets.

  Basic and Diluted Loss Per Share

     For all periods presented, amounts used in both basic and diluted loss per
share are the amounts as stated below.

     Due to the losses reported in all periods, the number of shares used to
calculate basic and diluted per share amounts in each period is the same, as the
effect of taking into account issuable shares would be anti-dilutive. The
Corporation's Series A, B and C Convertible preferred stock issued and
outstanding were included in calculating the weighted average number of common
shares outstanding for the period from June 19, 1990 (Inception) to June 30,
2000.

     The number of equivalent shares that would be included in the diluted
calculations for the periods stated below, if the result were to be dilutive,
are the weighted average number of (i) warrants acquired in connection with the
a former executive's employment agreement with an exercise price of $1.67 and
warrants acquired pursuant to recapitalization of the Motorola Combination
Agreement with exercise prices ranging from $15 to $20 and (ii) stock options
granted under the Company's market value plan with exercise prices per ordinary
share ranging between $.04 and $20 depending on grant date, respectively,
accounted for under the treasury stock method.

<TABLE>
<CAPTION>
                                                                                                        JUNE 19,
                                                                                SIX MONTHS ENDED          1990
                                            YEAR ENDED DECEMBER 31,                 JUNE 30,           (INCEPTION)
                                      ------------------------------------   -----------------------   TO JUNE 30,
                                         1997         1998         1999         1999         2000         2000
                                      ----------   ----------   ----------   ----------   ----------   -----------
<S>                                   <C>          <C>          <C>          <C>          <C>          <C>
Weighted average number of shares
  outstanding used in computing
  basic and diluted loss per
  share.............................  74,139,692   78,278,736   81,302,603   80,578,021   83,159,059   43,809,531
Assumed exercise of warrants and
  stock options.....................      10,050       14,132       13,158       12,324        9,364        8,007
                                      ----------   ----------   ----------   ----------   ----------   ----------
Shares used in computing diluted
  loss per share if result is
  dilutive..........................  74,149,742   78,292,868   81,315,761   80,590,345   83,168,423   43,817,538
                                      ==========   ==========   ==========   ==========   ==========   ==========
</TABLE>

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Significant estimates include valuation allowances related
to furniture and equipment, intangible assets and deferred tax assets. Actual
results could differ from those estimates.

  Reclassifications

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

                                      F-101
<PAGE>   255
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

  Interim Reporting

     In the opinion of management, the accompanying unaudited consolidated
financial statements reflect all adjustments, consisting of only normal
recurring accruals, necessary for a fair presentation of the financial position
of the Corporation as of June 30, 2000, and the results of its operations and
cash flows for the six month periods ended June 30, 1999 and 2000, and the
period from June 19, 1990 (inception) to June 30, 2000. The June 30, 1999 and
2000 consolidated financial statements are unaudited, and do not include all
related footnote disclosures that would be necessary in year end audited
financial statements. The results of operations for the six months ended June
30, 2000 are not necessarily indicative of the results of operations expected in
the future, although the Corporation will continue to be a development-stage
company until the commencement of commercial operations and anticipates a net
loss for the year.

  Segment Information

     The Corporation has adopted Statement of Financial Accounting Standards No.
131, "Disclosures about Segments of an Enterprise and Related Information". The
Corporation manages its business under one reporting segment,
telecommunications. As such, all operating decisions are based upon the company
operating under a single segment. Additionally, all of its activities take place
in one central location in the United States.

  Recently Issued Accounting Standards

     In June 1998, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement requires that all derivative
instruments be recorded on the balance sheet at their fair value. Changes in the
fair value are recorded each period in current earnings or other comprehensive
income, depending on whether a derivative is designated as a part of hedge
transaction and, if it is, the type of hedge transaction. This statement is
effective for all fiscal quarters of all fiscal years beginning after June 15,
2000. We are currently reviewing the impact of this statement on its financial
statements and results of operations.

     In March 2000, the FASB released FASB Interpretation No. 44, "Accounting
for Certain Transactions involving Stock Compensation, an interpretation of APB
Opinion No. 25," which provides clarification of Opinion 25 for certain issues
such as the determination of an employee, the criteria for determining whether a
plan qualifies as a non-compensatory plan, the accounting consequences of
various modifications to the terms of a previously fixed stock option or award,
and the accounting for an exchange of stock compensation awards in a business
combination. We believe that our practices are in conformity with this guidance,
and therefore Interpretation No. 44 will have no impact on our financial
statements.

                                      F-102
<PAGE>   256
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

 3. MARKETABLE SECURITIES

     Marketable securities at December 31, 1999 are comprised as follows:

<TABLE>
<CAPTION>
                                                         UNREALIZED
                                               COST         LOSS       FAIR VALUE
                                             --------    ----------    ----------
<S>                                          <C>         <C>           <C>
U.S. government
  Securities and federal Agency
     obligations...........................  $157,013     $(2,395)      $154,618
Corporate debt securities..................    48,023      (1,482)        46,541
                                             --------     -------       --------
                                             $205,036     $(3,877)      $201,159
                                             ========     =======       ========
</TABLE>

     The estimated fair value of marketable securities by contractual maturity
at December 31, 1999 is as follows:

<TABLE>
<S>                                                           <C>
Due in one year or less.....................................   39,932
Due after one year through five years.......................  155,162
Due after five years........................................    6,065
                                                              -------
                                                              201,159
                                                              =======
</TABLE>

 4. PREPAID AND OTHER CURRENT ASSETS

<TABLE>
<CAPTION>
                                                           DECEMBER 31,
                                                         -----------------    JUNE 30,
                                                          1998      1999        2000
                                                         ------    -------    --------
<S>                                                      <C>       <C>        <C>
Amount recoverable from Motorola under expected
  cancellation of Teledesic System Agreement...........            $20,000    $20,000
Prepaid consulting and other current assets............  $4,110      5,002      8,038
                                                         ------    -------    -------
                                                         $4,110    $25,002    $28,038
                                                         ======    =======    =======
</TABLE>

 5. INTANGIBLE ASSETS AND OTHER

<TABLE>
<CAPTION>
                                                         DECEMBER 31,
                                                     --------------------    JUNE 30,
                                                       1998        1999        2000
                                                     --------    --------    --------
<S>                                                  <C>         <C>         <C>
FCC and other regulatory licenses..................  $133,489    $134,108    $134,217
Other..............................................    65,379       1,627       1,551
                                                     --------    --------    --------
                                                      198,868     135,735     135,768
Less -- Accumulated amortization...................    (6,364)       (105)       (128)
                                                     --------    --------    --------
                                                     $192,504    $135,630    $135,640
                                                     ========    ========    ========
</TABLE>

                                      F-103
<PAGE>   257
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

 6. ACCRUED EXPENSES AND OTHER LIABILITIES

<TABLE>
<CAPTION>
                                                            DECEMBER 31,
                                                         ------------------    JUNE 30,
                                                          1998       1999        2000
                                                         -------    -------    --------
<S>                                                      <C>        <C>        <C>
Accrued research and development services..............  $50,000    $    --     $   --
Subsidiary equity subject to redemption................   18,750     45,419         --
Insurance settlement...................................       --      3,839      3,839
Bonuses................................................    2,000      2,233      2,995
Charitable contribution................................       --        500        500
Accrued interest.......................................       --      1,909        108
Vacation and relocation................................      500      1,047        893
Wages and other........................................      290        130        260
Sales and use taxes....................................      559      1,175        926
                                                         -------    -------     ------
                                                         $72,099    $56,252     $9,521
                                                         =======    =======     ======
</TABLE>

 7. LINE OF CREDIT

     During the second quarter of 1998, the Corporation entered into a line of
credit agreement with a local bank to assist in the construction of leasehold
improvements to the Corporation's new office space. The Corporation could draw
up to the lesser of $9,960 or 80 percent of total construction costs under the
line of credit agreement. At December 31, 1999, the Corporation had aggregate
borrowings of $9,960, bearing interest at rates between 7.23% and 8.45%. The
line of credit expires on September 30, 2000.

 8. STOCKHOLDERS' EQUITY

  Convertible Preferred Stock

     Following reincorporation in the state of Delaware, the stockholders
approved the filing of a Restated Certificate of Incorporation authorizing 150
million shares of common stock and 75 million shares of convertible preferred
stock. During 1994, the Corporation issued 37,324,914 shares of Series A
convertible preferred stock at $0.42 per share for cash of approximately $5,200,
securities having a fair market value of approximately $5,100, and conversion of
promissory notes from related parties of $5,300. From November 16, 1994 to
December 15, 1995, the Corporation issued 12,127,506 shares of Series B
convertible preferred stock for gross proceeds of $10,100 or $0.83 per share.
During 1996, the Corporation issued 19.8 million shares of Series C convertible
preferred stock for gross proceeds of approximately $32,600 and conversion of
promissory notes from related parties of $420 or $1.67 per share.

  Common Stock

     In July 1997, the stockholders approved a Restated Certificate of
Incorporation providing for 150 million shares of Class A common stock, 80
million shares of Class B common stock, and five million shares of undesignated
preferred stock. Pursuant to the stock reclassification, 492,025 shares of
common stock were converted into an equal number of shares of Class A common
stock. In addition, 71,652,420 shares of Series A, B and C convertible preferred
stock were converted into an equal number of shares of Class B common stock.
Pursuant to the respective terms of the Corporation's stock option plans and
stock

                                      F-104
<PAGE>   258
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

purchase warrants, all references therein to the Corporation's former common
stock were automatically adjusted to refer to Class A common stock and all
rights to purchase shares of the Corporation's former common stock existing
thereunder were automatically converted into rights to purchase shares of Class
A common stock.

     In July 1997, the Corporation issued 4,657,093 shares of Class B common
stock at approximately $10.74 per share for gross proceeds of $50,000.

     During July 1998, the Corporation amended its Restated Certificate of
Incorporation to increase the number of authorized shares of Class A common
stock to 200 million, decrease the number of authorized shares of Class B common
stock to 75,705,275 and establish a new class of common stock designated as
Class C common stock consisting of 41 million authorized shares. The terms of
the Class A, B and C common stock are substantially identical except (i) the
holders of Class A common stock are entitled to one vote per share, (ii) holders
of Class B common stock are entitled to ten votes per share on all matters on
which holders of the Corporation's common stock are entitled to vote and have
certain approval rights, and (iii) shares of Class C common stock have a "per
share vote," as defined, based on the number of shares of Class C common stock
then outstanding plus the number of LLC units exchangeable for shares of Class C
common stock then outstanding and, in certain matters, have 10 votes for each
per share vote and certain approval rights. Each share of Class B and C common
stock is convertible into one share of Class A common stock at the option of the
holder at any time and is subject to automatic conversion in the event of
certain prohibited transfers. All shares of common stock rank equally on
liquidation.

     In July 1998, the Corporation, the LLC and Motorola entered into a
Combination Agreement, which was amended in February 1999 and modified by the
TSA in June 1999. Under the amended combination agreement, Motorola invested
$300,000 in exchange for the following:

     - 50,000 shares of the Corporation's Class C common stock,

     - 13,539,250 nonvoting units of the LLC, and

     - warrants (the Motorola Warrants) to purchase 1.5 million and 2.0 million
       shares of the Corporation's Class C common stock at exercise prices of
       $15.00 and $20.00 per share, respectively. The Motorola Warrants were
       recorded at their estimated fair value of $28,215 and expire in August
       2000 and 2002, respectively.

     The $300,000 purchase price was payable in installments, of which the first
$100,000 was received in July 1998, the second $150,000 was received in July
1999, and the final payments aggregating $50,000 are due in 2000. In addition,
Motorola was issued 14,400,750 nonvoting units of the LLC in exchange for the
contribution of Celestri Assets as described in Note 2.

     Immediately following this transaction, the Corporation purchased 50,000
voting units in the LLC.

     In April 1999, the Corporation issued 2.5 million shares of its Class A
common stock to an existing stockholder in payment of research and development
services valued at $50,000 provided to the LLC in 1998. In connection with this
transaction, the LLC issued the Corporation 2.5 million voting units.

     Effective May 1999 the Corporation amended its Amended and Restated
Certificate of Incorporation to (i) increase the number of authorized shares of
Class A common stock to one billion, (ii) decrease the number of authorized
shares of Class B common stock to 75,675,275, (iii) increase the number of

                                      F-105
<PAGE>   259
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

authorized shares of Class C common stock to 41,490,000 and (iv) amend certain
provisions of the Class B and Class C common stock.

     In October 1999, a principal stockholder of both ITGL, New ICO and
Teledesic entered into an agreement with an executive of Teledesic. Pursuant to
this agreement, the executive received the right to put certain shares of
Teledesic the executive owned or had fully vested exercisable options to
purchase, to the Stockholder. In return for the right, which vests in four equal
tranches, the executive had to perform certain services, primarily related to
New ICO's purchasing of Old ICO's assets out of chapter 11 bankruptcy
proceedings, as defined in the agreement. During this time the executive devoted
substantially all of his efforts to these services to New ICO. The put price was
$18.50 per share and the Executive had an average exercise price of $0.06 per
share, resulting in $18.4 million of compensation expense. Pursuant to SEC Staff
Accounting Bulletin No. 79, the first tranche of $4.6 million vested prior to
the formation of New ICO and was recorded by Teledesic while the remaining
tranches were, or will be, recorded by New ICO, as New ICO is the entity
receiving the principal benefit after its formation. The second tranche was
earned and recorded by April 30, 2000, the third tranche was earned and recorded
by June 30, 2000 and the final tranche will be recorded when it is earned, which
is expected to be in late 2000.

  Other Financing Activities of Consolidated Subsidiaries

     In June 1998, THL sold 1.25 million shares of its Class A common stock for
$18,750. Immediately following this sale, THL purchased 1.25 million voting
units of the LLC for $18,750. The shares and units purchased were subject to
redemption at the option of the holder, at the earlier of April 30, 1999 or the
effective date of certain other agreements (the Put Right). On April 29, 1999,
THL received notice of exercise of the Put Right. Accordingly, the LLC
repurchased 1.25 million voting units from THL for $18,750 and THL repurchased
1.25 million shares of its Class A common stock for $18,750. In consideration of
this transaction, the subsidiary equity subject to redemption was classified as
a current liability in the accompanying consolidated balance sheet at December
31, 1998.

     On December 31, 1998, the LLC issued 132 voting units to THL at $20.00 per
unit.

     In March 1999, THL sold 18,167,500 shares of its Class A common stock for
$363,350, to be received in eight equal installments of approximately $45,419,
the first of which was received by THL in March 1999. Immediately following this
sale, THL entered into a subscription agreement to purchase 18,167,500 voting
units from the LLC at $20.00 per unit upon similar payment terms. The shares and
units purchased were subject to redemption at the option of the holder until May
31, 2000. The cash and earned interest was restricted until the redemption
privilege was removed. In April 2000, THL received notice of exercise of the
redemption privilege. Accordingly, the LLC repurchased the voting units from
THL, and THL repurchased the shares of its Class A common stock for the amount
of the initial installment plus earned interest and cancellation of the
remaining payment obligations. In consideration of this transaction, the
subsidiary equity subject to redemption and the earned interest are classified
as current liabilities in the accompanying consolidated balance sheet at
December 31, 1999. Issue costs of $211 were recorded related to this
transaction.

                                      F-106
<PAGE>   260
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

     In addition THL sold its Class A common stock for cash as outlined below.
In each case, THL immediately purchased an equal number of voting units of the
LLC at the same amount.

<TABLE>
<CAPTION>
                                  NUMBER OF                       RELATED
             DATE                SHARES/UNITS    CASH AMOUNT    ISSUE COSTS
             ----                ------------    -----------    -----------
<S>                              <C>             <C>            <C>
April 1998.....................   14,814,815      $200,000        $3,557
April 1999.....................    2,500,000        50,000           471
June 1999......................    6,040,500       120,810         3,471
August 1999....................      103,832         2,077             0
</TABLE>

 9. STOCK-BASED COMPENSATION:

     The Corporation has established three stock option plans: the 1990
Supplemental Stock Option Plan, the Restated 1994 Stock Option/Stock Issuance
Plan (the 1994 Plan) and the Restated 1996 California Stock Option/Stock
Issuance Plan (the California Plan and collectively, the Plans). In the
aggregate, approximately 20.9 million shares of the Corporation's Class A common
stock are currently reserved for issuance pursuant to the Plans. The vesting
schedule for options is determined by the Plan Administrator at its sole
discretion. Generally, initial option grants under the Plans vest over a
four-year period with 25% vesting in the first year and the remainder vesting
semiannually thereafter; subsequent option grants generally vest semiannually
over four years. In certain circumstances, options may fully vest upon grant.
All options expire no later than 10 years from the date of grant unless sooner
terminated in accordance with their terms. The Plans provide that the exercise
price for incentive stock options be not less than the fair market value of the
stock at the date of grant and for nonqualified stock options be not less than
85% of the fair market value of the stock at the date of grant. The Corporation
retains a right of first refusal on shares issued upon the exercise of options
under the 1994 Plan and the California Plan; this right terminates upon a public
offering. At December 31, 1999, approximately 2,728,698 shares of common stock
were subject to the Corporation's right of first refusal.

     As previously discussed in Note 2, the Corporation has adopted the
disclosure-only provisions of SFAS 123. Had compensation cost been recognized
based on the fair value at the date of grant for options awarded under the
Plans, the Corporation's net loss would have increased to the pro forma amounts
indicated below:

<TABLE>
<CAPTION>
                                                        YEAR ENDED
                                                       DECEMBER 31,        INCEPTION TO
                                                    -------------------    DECEMBER 31,
                                                     1998        1999          1999
                                                    -------    --------    ------------
<S>                                                 <C>        <C>         <C>
Net loss -- as reported...........................  $74,379    $231,702      $378,439
Net loss -- pro forma.............................  $76,599    $235,464      $385,999
</TABLE>

     The fair value of the options granted was estimated at the date of grant
using the Black-Scholes option-pricing model with the following weighted-average
assumptions:

<TABLE>
<CAPTION>
                                                              1998      1999
                                                              ----      ----
<S>                                                           <C>       <C>
Dividend yield..............................................  0.00%     0.00%
Expected volatility.........................................  0.00%     0.00%
Risk-free interest rate.....................................  5.48%     5.53%
Expected life (in years)....................................  4.00      4.00
</TABLE>

                                      F-107
<PAGE>   261
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

     The weighted average fair value of stock options granted during the years
ended December 31, 1999 and 1998, calculated using the Black-Scholes
option-pricing model, is $4.53 and $5.83, respectively.

     Information with respect to the Plans is as follows:

<TABLE>
<CAPTION>
                                                                      WEIGHTED
                                                                      AVERAGE
                                                                      EXERCISE
                                                            SHARES     PRICE
                                                            ------    --------
                                                            (000S)
<S>                                                         <C>       <C>
OPTIONS OUTSTANDING AT DECEMBER 31, 1997..................  14,872     $ 1.45
  Granted at fair value...................................   2,291     $16.74
  Granted below fair value................................   1,000     $ 8.00
  Canceled................................................    (604)    $ 2.48
  Exercised...............................................  (1,985)    $ 1.35
                                                            ------
OPTIONS OUTSTANDING AT DECEMBER 31, 1998..................  15,574     $ 4.09
  Granted at fair value...................................   3,120     $20.00
  Canceled................................................  (2,165)    $ 6.86
  Exercised...............................................    (573)    $ 1.12
                                                            ------
OPTIONS OUTSTANDING AT DECEMBER 31, 1999..................  15,956     $ 6.93
  Granted at fair value...................................       4     $20.00
  Canceled................................................    (779)    $17.47
  Exercised...............................................  (1,153)    $ 0.12
                                                            ------
OPTIONS OUTSTANDING AT JUNE 30, 2000......................  14,028     $ 6.91
                                                            ======
</TABLE>

     The following table summarizes the status of stock options outstanding and
exercisable at December 31, 1999:

<TABLE>
<CAPTION>
                       OPTIONS OUTSTANDING
                 --------------------------------   OPTIONS EXERCISABLE
                            WEIGHTED                -------------------
                            AVERAGE      WEIGHTED             WEIGHTED
                           REMAINING     AVERAGE               AVERAGE
   RANGE OF      SHARES   CONTRACTUAL    EXERCISE   SHARES    EXERCISE
EXERCISE PRICES  (000S)   LIFE (YEARS)    PRICE     (000S)      PRICE
---------------  ------   ------------   --------   -------   ---------
<S>              <C>      <C>            <C>        <C>       <C>
$ 0.04 - $ 0.83   6,576       5.33        $ 0.53     6,270     $ 0.51
$ 1.67            3,667       7.04        $ 1.67     2,693     $ 1.67
$ 8.00 - $10.74     587       7.92        $ 9.57       527     $ 9.44
$15.00            1,419       8.36        $15.00       564     $15.00
$20.00            3,707       9.29        $20.00       373     $20.00
                 ------                             -------
$ 0.04 - $20.00  15,956       7.01        $ 6.93    10,427     $ 2.74
                 ======                             =======
</TABLE>

     At December 31, 1999, options for 4,896,449 shares of the Corporation's
Class A common stock remained available for future grants.

     Effective January 1998, the Corporation granted options to purchase one
million shares of the Corporation's Class A common stock to an executive of the
Corporation at an exercise price of $8.00 per share, resulting in deferred
compensation of approximately $7,000, to be recognized over a four-year

                                      F-108
<PAGE>   262
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

vesting period. The options expire 10 years from the date of grant. Effective
June 1999, the executive forfeited 750,000 unvested share options resulting in a
reversal of the deferred compensation balance in the amount of $3,119 and
previously recognized compensation expense of $920.

     During 1998, the Corporation entered into consulting agreements whereby
options to purchase 131,250 shares of Class A common stock were modified and
will vest subject to performance requirements. Accordingly, the Corporation
recorded consulting expense of $1,717 and prepaid consulting of $678 related to
the estimated fair value of the options at December 31, 1998. During 1999, an
additional $725 was amortized to consulting expense, and $30 remained in prepaid
consulting at December 31, 1999.

     During 1998, the Corporation granted options to various consultants to
purchase approximately 525,000 shares of Class A common stock at exercise prices
ranging from $15.00 to $20.00 per share. The options were valued at $2,640 at
the dates of grant. During 1999, the Corporation granted options to various
consultants to purchase approximately 320,000 shares of Class A common stock at
an exercise price of $20.00 per share. The options were valued at $2,108 at
dates of grant. Most of the options vest over four years. In some cases, vesting
is contingent on future performance. All of the options expire ten years from
the dates of grant unless sooner terminated in accordance with their terms. Of
the share options granted, 500,000 in 1999 and 100,000 in 1998 were issued to an
affiliated organization. During 1999 and 1998, $1,285 and $2,409 were expensed
to consulting expense for these options. As of December 31, 1999 and 1998,
$1,120 and $231, respectively, remained in prepaid consulting for these options.

     During 1999 and 1998, modifications were made to certain outstanding share
options. As a result, the Corporation immediately recognized compensation
expense of $2,976 and $1,200 in 1999 and 1998, respectively.

  Employment and Warrant Agreements

     In December 1996, the Corporation entered into an employment agreement with
an executive (the Executive). As part of his compensation, the Executive was
granted stock options to purchase three million shares of Class A common stock
at an exercise price of $1.67. The Executive also received the right (the Right)
to put the related shares to certain principal stockholders for $2.00 per share,
thereby resulting in implicit compensation of approximately $1,000, which was to
be amortized on a straight-line basis over the term of the Right. As such, $217
was charged to compensation expense for the year ended December 31, 1997.

     Effective December 31, 1997, the Right was amended to a $9.00 per-share put
with respect to one-third of the Executive's original stock option grant and to
provide a call of such one million shares at $10.00 per share. In February 1998,
a third party assumed the rights and obligations of the principal stockholders
under this agreement. As a result of this amendment, the Corporation recognized
an additional $7,330 of compensation expense in 1998. The put was exercised in
September 1999.

10. INCOME TAXES

     As of December 31, 1999, the Corporation had unused net operating loss
carryforwards of approximately $92,300 and general business credits of
approximately $2,000, which begin expiring in 2005.

                                      F-109
<PAGE>   263
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

The net operating loss carryforwards primarily include the differences between
income tax and financial reporting treatment of depreciation, start-up and
research and development costs.

     Deferred income taxes reflect the net tax effects of temporary differences
between amounts of assets and liabilities for financial reporting purposes and
such amounts for income tax purposes.

     Deferred income taxes are comprised of the following:

<TABLE>
<CAPTION>
                                                            DECEMBER 31,
                                                        ---------------------
                                                          1998        1999
                                                        --------    ---------
<S>                                                     <C>         <C>
Deferred tax assets:
  Net operating loss carryforwards....................  $ 24,582    $  31,370
  Deferred start-up costs.............................    19,723       36,501
  Research and development credit carryforwards.......     1,557        2,007
  Impairment Loss.....................................        --       95,939
  Other...............................................     4,858       (5,131)
  Valuation allowance.................................   (50,720)    (160,686)
                                                        --------    ---------
Net deferred taxes....................................  $     --    $      --
                                                        ========    =========
</TABLE>

     Because the Corporation's utilization of these deferred tax assets is
dependent on future profits, which are not assured, a valuation allowance equal
to the net deferred tax assets has been provided. This valuation allowance is
the primary difference between the statutory rate of 35% and the effective tax
rate of zero recognized by the Corporation.

11. COMMITMENTS AND CONTINGENCIES

  Leases

     The Corporation leases its office space and certain equipment under
noncancelable operating leases, which expire on various dates through 2008. The
leases generally require that the Corporation pay certain maintenance, insurance
and other operating expenses. Rent expense under operating leases for the years
ended December 31, 1999 and 1998 and for the period from inception to December
31, 1999 was approximately $1,923, $1,467, and $5,146, respectively.

     At December 31, 1999, minimum future lease payments under non-cancelable
operating leases with initial or remaining terms in excess of one year are as
follows:

<TABLE>
<CAPTION>
                                                     OPERATING
                                                      LEASES
                                                     ---------
<S>                                                  <C>
2000...............................................   $ 2,023
2001...............................................     1,991
2002...............................................     1,994
2003...............................................     1,922
2004...............................................     1,187
Thereafter.........................................     5,231
                                                      -------
Total minimum future lease payments................   $14,348
                                                      =======
</TABLE>

                                      F-110
<PAGE>   264
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

  Joint Development Agreement

     In conjunction with the July 15, 1998 Combination Agreement, the LLC
entered into a Joint Development Agreement (JDA) with Motorola which governs the
roles of the two parties prior to execution of certain other agreements.

     Pursuant to the JDA, the LLC paid Motorola $10,000 in July 1998. In
November 1998, the JDA was extended and the LLC agreed to pay Motorola a maximum
of $2,500 and $1,250 for services to be performed by Motorola under the JDA in
January 1999 and February 1999, respectively. In February, March and April 1999,
the JDA was further extended. In connection with these extensions, the LLC paid
Motorola an additional $20,000 in April 1999. These payments were expensed as
research and development costs. The JDA expired on April 30, 1999 pursuant to
its terms.

  Teledesic System Agreement

     The LLC and Motorola entered into an Amended and Restated Teledesic System
Agreement (TSA) on June 30, 1999. Under the TSA, Motorola as prime contractor
will sell and deliver the work necessary to achieve full operational capability
of the system for a fixed sum of $8,461,000, plus the greater of $300,000 or
2.45% of EBITDA for seven years after the system becomes operational, plus
certain cost reimbursable amounts. The LLC will be responsible for subcontracts
for launch services to deploy the satellites. Under the TSA, the LLC will also
pay up to $800,000 for certain equipment as identified by Motorola. The LLC made
the initial payment of $250,000 in July 1999. Subsequent payments are scheduled
to commence in 2000 in accordance with milestones established in the TSA as
amended only if the LLC does not exercise its right to terminate the TSA for
convenience. In management's opinion, it is probable that the LLC will exercise
its right to terminate the agreement.

  Launch Services Agreement

     In April 1999, the LLC entered into a launch services agreement for six
launches for a fixed price of $552,000. A launch deposit of $11,046 was made in
1999.

12. CORPORATE REORGANIZATION AND RESTRUCTURING

     Effective April 15, 2000, the staffing of the company was reorganized. As a
result, approximately one-fourth of the staff were terminated. The estimated
cost of the reorganization was recognized in April 2000. The cash cost of the
reorganization includes severance, accrued bonuses, and out-placement counseling
for the former employees and totals approximately $2,800 and was principally
paid in the second quarter of 2000. In addition, the vesting of their stock
options was accelerated and the time to exercise those options was extended. In
connection with these modifications, the Corporation booked non-cash
compensation expense of $1,600.

     In May 2000, the Board of Directors of the Corporation approved a plan to
merge the Corporation with a wholly owned subsidiary of ICO-Teledesic Global
Limited, formerly New Satco Holdings, Inc. ("ITGL"). The agreement was
subsequently amended such that the Corporation will merge with a wholly owned
subsidiary of New ICO Global communications (Holdings) Limited ("New ICO").
Pursuant to the plan of merger, the outstanding securities of the Corporation
will be converted into rights to receive shares of Class A common stock of New
ICO at the rate of 0.80025 shares of New ICO's Class A

                                      F-111
<PAGE>   265
                             TELEDESIC CORPORATION
                       (A DEVELOPMENT STAGE CORPORATION)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                      DECEMBER 31, 1999 AND JUNE 30, 2000
          (AMOUNTS AND DISCLOSURES AS OF AND FOR THE SIX MONTHS ENDED
                 JUNE 30, 2000 AND JUNE 30, 1999 ARE UNAUDITED)
         (DOLLARS IN THOUSANDS, EXCEPT PER SHARE AND PER UNIT AMOUNTS)

common stock for each share of the Corporation's stock regardless of class ("the
Exchange Ratio"). In addition, all options and warrants to purchase shares of
the Corporation's stock outstanding immediately prior to the effective date of
the merger will be assumed by New ICO and converted into an option or warrant to
purchase that number of New ICO's Class A common stock determined by multiplying
the number of shares of the Corporation's stock subject to such option or
warrant by the exchange ratio; the exercise price of the converted options will
be adjusted by dividing the original exercise price by the exchange ratio.
Consequently, the aggregate exercise price of each option or warrant remains the
same. As a result of the merger, the Corporation will become a wholly owned
subsidiary of New ICO. Consummation of the merger is subject to certain closing
conditions and government approvals. As of June 30, 2000, amounts paid to an
investment banker related to the proposed merger of $2,000 have been expensed to
Corporate Reorganization.

13. NOTE RECEIVABLE FROM ICO-TELEDESIC GLOBAL LIMITED

     On May 12, 2000, the LLC loaned $200,000 to ITGL. The loan bears interest
at LIBOR plus 4.5% for the first six months and LIBOR plus 6% thereafter. The
loan matures on August 1, 2001. If ITGL or one of its subsidiaries merges with
the LLC by the maturity date, the loan and any unpaid accrued interest will be
repaid in cash on the maturity date. If the companies do not merge, the LLC has
the option to receive either Class A common stock of ITGL or quarterly cash
payments by August 1, 2001 over ten years commencing January 1, 2002.

                                      F-112
<PAGE>   266

                                                                      APPENDIX A

                          AGREEMENT AND PLAN OF MERGER

     THIS AGREEMENT AND PLAN OF MERGER (the "Agreement") dated as of August 11,
2000 between ICO-Teledesic Global Limited, a Delaware corporation ("ITGL") and
New ICO Global Communications (Holdings) Limited, a Delaware corporation (the
"Company"). Capitalized terms not otherwise defined in this Agreement shall have
the meanings ascribed in Section 8.3.

                                    RECITALS

     A. ITGL and Teledesic Corporation ("Teledesic") have entered into a
definitive merger agreement pursuant to which Teledesic will become a
wholly-owned subsidiary of ITGL (the "Teledesic Merger"). The respective Boards
of Directors of ITGL and the Company have determined that a business combination
between ITGL and the Company, to be consummated concurrently with and effective
immediately prior to the consummation of the Teledesic Merger, on the terms
described herein is in the best interests of their respective companies and
stockholders and presents an opportunity to achieve long-term strategic and
financial benefits. Accordingly, the respective Boards of Directors of ITGL and
the Company have approved this Agreement and deem it advisable and in the best
interests of their respective stockholders to consummate the merger of ITGL with
and into the Company (the "Merger"), upon the terms and subject to the
conditions set forth in this Agreement, whereby each issued and outstanding
share of ITGL's stock, consisting of Class A Common Stock ("ITGL Class A Common
Stock"), par value $0.0001, Class B Common Stock ("ITGL Class B Common Stock"),
par value $0.0001 (collectively the "ITGL Common Stock"), Series A 5% Cumulative
Redeemable Preferred Stock ("ITGL Series A Preferred Stock"), par value $0.0001,
and Series B 5% Cumulative Redeemable Preferred Stock ("ITGL Series B Preferred
Stock"), par value $0.0001 (collectively the "ITGL Preferred Stock") (the ITGL
Common Stock and ITGL Preferred Stock collectively referred to as the "ITGL
Capital Stock") will be converted into the right to receive shares of Class A
Common Stock of the Company ("Company Class A Common Stock"), par value $.01,
Class B Common Stock of the Company ("Company Class B Common Stock"), par value
$.01, Series A Preferred Stock of the Company ("Company Series A Preferred
Stock"), par value $.01 or Series B Preferred Stock of the Company ("Company
Series B Preferred Stock"), par value $.01 respectively (collectively the
"Company Capital Stock") (the Company Series A Preferred Stock and the Company
Series B Preferred Stock will collectively be referred to as the "Company
Preferred Stock"). The Merger will result in the Company's assumption, by
operation of law, of ITGL's rights and obligations pursuant to the Teledesic
Merger Agreement.

     B. ITGL and the Company desire to make certain representations, warranties,
covenants and agreements in connection with the Merger, and to prescribe various
conditions to the Merger.

     C. For federal income tax purposes, it is intended that the Merger qualify
as a reorganization within the meaning of Section 368(a) of the Internal Revenue
Code of 1986, as amended (the "Code"), and the rules and regulations promulgated
thereunder, and that this Agreement constitute a plan of reorganization.

     NOW, THEREFORE, the parties agree as follows:

                                   ARTICLE I.

                                   THE MERGER

     SECTION 1.1  The Merger. Upon the terms and subject to the conditions set
forth in this Agreement, and in accordance with the Delaware General Corporation
Law (the "DGCL"), ITGL shall be merged with and into the Company at the
Effective Time (as defined in Section 1.3). Following the Effective Time, the
Company shall be the surviving corporation (the "Surviving Corporation") and
shall succeed to and assume all the rights and obligations of ITGL in accordance
with the DGCL.
                                       A-1
<PAGE>   267

     SECTION 1.2  Closing. The closing of the Merger (the "Closing") will take
place on a date and time to be specified by the parties (the "Closing Date"),
which shall be no later than the third Business Day after satisfaction or waiver
of the conditions set forth in Article VI (other than those conditions that by
their nature are to be satisfied at the Closing, but subject to the satisfaction
or waiver of those conditions), unless another time or date is agreed to by the
parties hereto. The Closing will be held at the offices of Davis Wright
Tremaine, LLP, 2600 Century Square, 1501 Fourth Avenue, Seattle, Washington, or
at such other location as may be agreed to by the parties.

     SECTION 1.3  Effective Time. Subject to the provisions of this Agreement,
as soon as practicable on or after the Closing Date, the parties shall file a
certificate of merger or other appropriate documents (in any such case, the
"Certificate of Merger") executed in accordance with the relevant provisions of
the DGCL and shall make all other filings or recordings required under the DGCL.
The Merger shall become effective at 6:01 p.m. EST on such date as the
Certificate of Merger is duly filed with the Delaware Secretary of State, or at
such other time as ITGL and the Company shall agree and specify in the
Certificate of Merger (the time the Merger becomes effective is hereinafter
referred to as the "Effective Time").

     SECTION 1.4  Effects of the Merger. The Merger shall have the effects set
forth in Section 259 of the DGCL.

     SECTION 1.5  Certificate of Incorporation and Bylaws.

     (a) The Certificate of Incorporation and Certificate of Designation
attached hereto as Exhibits C and D shall be the Certificate of Incorporation
and Certificate of Designation of the Surviving Corporation until thereafter
changed or amended as provided therein or by applicable law.

     (b) The Bylaws attached hereto as Exhibit E shall be the Bylaws of the
Surviving Corporation until thereafter changed or amended as provided therein or
by applicable law.

     SECTION 1.6  Board of Directors of the Surviving Corporation. The directors
of ITGL immediately prior to the Effective Time shall be the directors of the
Surviving Corporation, until the earlier of their resignation or removal or
until their respective successors are duly elected and qualified, as the case
may be.

                                  ARTICLE II.

                EFFECT OF THE MERGER ON THE CAPITAL STOCK OF THE
               CONSTITUENT CORPORATIONS; EXCHANGE OF CERTIFICATES

     SECTION 2.1  Effect on Capital Stock. As of the Effective Time, by virtue
of the Merger and without any action on the part of any stockholder of the
Company:

          (a) Conversion of Shares. Subject to Section 2.2(d), except for shares
     of ITGL Capital Stock for which dissenters' rights are perfected or as
     provided in Section 2.3, each issued and outstanding share of ITGL Capital
     Stock shall be converted into the right to receive from the Company 0.97
     shares (the "Exchange Ratio") of Company Capital Stock as follows:

          (i) Shares of ITGL Class A Common Stock shall be converted into the
     right to receive from the Company shares of Company Class A Common Stock;

          (ii) Shares of ITGL Class B Stock shall be converted into the right to
     receive from the Company shares of Company Class B Common Stock;

          (iii) Shares of ITGL Series A Preferred Stock shall be converted into
     the right to receive from the Company shares of Company Series A Preferred
     Stock; and

          (iv) Shares of ITGL Series B Preferred Stock shall be converted into
     the right to receive from the Company shares of Company Series B Preferred
     Stock.

                                       A-2
<PAGE>   268

     The shares of Company Capital Stock so issued shall be referred to herein
as the "Merger Consideration." The number of shares of Company Capital Stock to
be issued to each shareholder of ITGL under this Section 2.1 shall be calculated
by aggregating all shares of each class of ITGL Capital Stock held by each such
shareholder, so that such number of shares of the corresponding class of Company
Capital Stock to be issued shall be equal to the number of shares of such class
of ITGL Capital Stock held by such shareholder multiplied by the Exchange Ratio,
with fractional shares of Company Capital Stock being rounded to the nearest
whole number, with 0.5 being rounded up. No fractional shares shall be issued as
part of the Merger Consideration. As of and following the Effective Time, no
shares of ITGL Capital Stock shall be outstanding and all shares of ITGL Capital
Stock shall automatically be canceled and retired and shall cease to exist, and
each holder of a certificate representing any such share shall cease to have any
rights with respect thereto, except the right to receive the Merger
Consideration upon surrender of such certificate in accordance with Section 2.2.
The parties anticipate that in connection with the closing of the Teledesic
Merger, and based on the Exchange Ratio and the exchange ratio identified in the
Teledesic Merger Agreement, and subject to any adjustment contained herein or
therein, each share of Teledesic Capital Stock shall be converted into the right
to receive 0.80025 shares of Company Class A Common Stock, subject to the
provisions contained in the Teledesic Merger Agreement.

     (b) Cancellation of ITGL-Owned Stock. Any and all shares of Company Capital
Stock that are directly owned by ITGL shall automatically be cancelled and shall
cease to exist and no consideration shall be delivered in exchange therefor.

     (c) New ICO Stock. Except as set forth in Section 2.1(b) above, all shares
of Company Capital Stock issued and outstanding immediately prior to the
Effective Time shall remain outstanding as shares of capital stock of the
Surviving Corporation as of and immediately following the Effective Time.

     (d) Options and Warrants. At the Effective Time, the Company shall assume
the ITGL Stock Plans, and all stock options and all warrants to purchase ITGL
Capital Stock, including but not limited to all ITGL Employee Options (all such
options and warrants collectively referred to as the "ITGL Options") that are
then outstanding shall be converted based on the Exchange Ratio into stock
options and warrants, respectively, to purchase shares of the corresponding
class of Company Capital Stock, and the obligations of ITGL with respect thereto
shall be assumed by the Company in accordance with Section 5.3.

     (e) Anti-Dilution Provisions. In the event ITGL or the Company changes (or
establishes a record date for changing) the number of shares of ITGL Capital
Stock or Company Capital Stock, as applicable, issued and outstanding prior to
the Effective Date as a result of a stock split, reverse stock split, stock
dividend, recapitalization or other similar event ("Recapitalization Event") and
the record date therefor shall be prior to the Effective Date, the Exchange
Ratio shall be proportionately adjusted to reflect such Recapitalization Event.

     SECTION 2.2  Exchange of Certificates.

     (a) Exchange Procedures. As soon as reasonably practicable after the
Effective Time, the Company shall mail to each holder of record of a certificate
or certificates which immediately prior to the Effective Time represented
outstanding shares of ITGL Capital Stock (the "Certificates") whose shares were
converted into the right to receive the Merger Consideration pursuant to Section
2.1: (i) a letter of transmittal (which shall specify that delivery shall be
effected, and risk of loss and title to the Certificates shall pass, only upon
delivery of the Certificates to the Company and shall be in such form and have
such other provisions as the Company may reasonably specify), in a form
reasonably acceptable to the parties, and (ii) instructions for use in
surrendering the Certificates in exchange for certificates representing the
Merger Consideration. Upon surrender of a Certificate to the Company, duly
endorsed for transfer or cancellation, together with such letter of transmittal,
duly executed, and such other documents as may reasonably be required by the
Company, the holder of such Certificate shall be entitled to receive in exchange
therefor a certificate representing that number of whole shares of Company
Capital Stock that such holder has the right to receive pursuant to the
provisions of this Article II and certain dividends and
                                       A-3
<PAGE>   269

other distributions in accordance with Section 2.2(b) and the Certificate so
surrendered shall then immediately be canceled. In the event of a transfer of
ownership of ITGL Capital Stock that is not registered in the transfer records
of ITGL, a certificate representing the proper number of shares of Company
Capital Stock may be issued to a Person other than the Person in whose name the
Certificate so surrendered is registered if such Certificate has been properly
endorsed and otherwise is in proper form for transfer, and if the Person
requesting such issuance shall pay any transfer or other taxes required by
reason of the issuance of shares of Company Capital Stock to a Person other than
the registered holder of such Certificate (or shall establish to the
satisfaction of the Company that such tax has been paid or is not applicable).
Until surrender as contemplated by this Section 2.2(a), each Certificate shall
be deemed at any time after the Effective Time to represent only the right to
receive upon such surrender the Merger Consideration. A lost stock certificate
affidavit, together with either an insurance bond or indemnification agreement
running to the benefit of the Company as determined by the Company in its sole
discretion, may be submitted in lieu of a Certificate.

     (b) Distributions with Respect to Unexchanged Shares. No dividends or other
distributions with respect to Company Capital Stock with a record date after the
Effective Time shall be paid to the holder of any unsurrendered Certificate with
respect to the shares of Company Capital Stock represented thereby, until the
holder of record of such Certificate shall surrender such Certificate in
accordance with this Article II. Subject to the effect of applicable escheat or
similar laws, following surrender of any such Certificate there shall be paid to
the holder of the certificate representing whole shares of Company Capital Stock
issued in exchange therefor, without interest: (i) at the time of such
surrender, the amount of dividends or other distributions with a record date
after the Effective Time theretofore paid with respect to such whole shares of
Company Capital Stock; and (ii) at the appropriate payment date, the amount of
dividends or other distributions with a record date after the Effective Time but
prior to such surrender and with a payment date subsequent to such surrender
payable with respect to such whole shares of Company Capital Stock.

     (c) No Further Ownership Rights in ITGL Capital Stock. All shares of
Company Capital Stock issued upon the exchange of Certificates in accordance
with the terms of this Article II (including any cash paid pursuant to this
Article II) shall be deemed to have been issued (and paid) in full satisfaction
of all rights pertaining to the shares of ITGL Capital Stock previously
represented by such Certificates, and there shall be no further registration of
transfers on the stock transfer books of the Surviving Corporation of the shares
of ITGL Capital Stock which were outstanding immediately prior to the Effective
Time. If, after the Effective Time, Certificates are presented to the Surviving
Corporation for any reason, they shall be canceled and exchanged as provided in
this Article II, except as otherwise provided by law.

     (d) Termination. Any holders of the Certificates who have not complied with
this Article II shall thereafter look only to the Company for payment of their
claims for Merger Consideration and any dividends or distributions with respect
to Company Capital Stock.

     (e) No Liability. Neither of ITGL nor the Company shall be liable to any
Person in respect of any shares of Company Capital Stock, any dividends or
distributions with respect thereto, in each case delivered to a public official
pursuant to any applicable abandoned property, escheat or similar law. If any
Certificate shall not have been surrendered prior to two years after the
Effective Time (or immediately prior to such earlier date on which any Merger
Consideration, any dividends or distributions payable to the holder of such
Certificate or any cash payable to the holder of such Certificate pursuant to
this Article II, would otherwise escheat to or become the property of any
Governmental Entity), any such Merger Consideration, dividends or distributions
in respect of such Certificate or such cash shall, to the extent permitted by
applicable law, become the property of the Surviving Corporation, free and clear
of all claims or interest of any Person previously entitled thereto.

     (f) Share Transfer Books. The share transfer books of ITGL shall be closed
as of the Closing Date. After the Closing Date, there shall be no further
registration of transfers on the share transfer books of the

                                       A-4
<PAGE>   270

Surviving Corporation of shares of the ITGL Capital Stock which were outstanding
immediately prior to the Merger.

     SECTION 2.3  Dissenting Shares.

     (a) Notwithstanding any provision of this Agreement the contrary, those
shares of ITGL Capital Stock in which appraisal rights are perfected pursuant to
the DGCL ("Dissenting Shares") shall not be converted into or represent a right
to receive Merger Consideration pursuant to Section 2.1, but the holder thereof
shall be entitled to only such rights as are granted by the DGCL.

     (b) Notwithstanding the provisions of Section 2.3(a) above, if any
shareholder who demands appraisal rights of such shareholder's shares of ITGL
Capital Stock under the DGCL effectively withdraws or loses (through failure to
perfect or otherwise) his or her right to appraisal, then as of the Effective
Time or the occurrence of such event, whichever occurs later, such Shareholder's
shares of ITGL Capital Stock shall automatically be converted into and represent
only the right to receive Merger Consideration as provided in Section 2.1
hereof.

     (c) Each of ITGL and the Company shall give the other party prompt notice
of any written demands for appraisal or payment of the fair value of any shares
of ITGL Capital Stock or Company Capital Stock, withdrawals of such demands, and
any other instruments served on ITGL or the Company pursuant to the DGCL. Except
with the prior written consent of the other party, neither ITGL nor the Company
shall voluntarily make any payment with respect to any demands for appraisal,
settle or offer to settle any such demands.

                                  ARTICLE III.

                         REPRESENTATIONS AND WARRANTIES

     SECTION 3.1  Representations and Warranties of the Company. Except as set
forth on the disclosure schedule delivered by the Company to ITGL prior to the
execution of this Agreement (the "Company Disclosure Schedule") and making
reference to the particular subsection of this Agreement requiring such
disclosure or to which exception is being taken, the Company represents and
warrants to ITGL that the following statements are true and correct as of the
date of this Agreement; provided, however, that notwithstanding anything to the
contrary contained herein, no fact, event, circumstance or condition actually
known to Craig O. McCaw, Dennis M. Weibling, W. Russell Daggatt, or Gardner
Grant (which would otherwise constitute a breach of any of the representations
or warranties contained in this Section 3.1) shall not give rise to or
constitute a breach of this Section 3.1:

          (a) Organization, Standing and Corporate Power. The Company is a
     corporation duly organized, validly existing and in good standing under the
     laws of the state of Delaware, and has all requisite corporate power and
     authority to own, lease and operate its properties and to carry on its
     business as now being conducted. The Company and each of its Subsidiaries
     is duly qualified or licensed to do business and is in good standing in
     each jurisdiction in which it currently conducts its business, except for
     those jurisdictions in which the failure to be so qualified or in good
     standing would not have a Material Adverse Effect on the Company. The
     Company has delivered to ITGL prior to the execution of this Agreement
     complete and correct copies of its Certificate of Incorporation and Bylaws,
     as currently in effect.

          (b) Subsidiaries. Section 3.1(b) of the Company Disclosure Schedule
     sets forth the name, form of entity, and jurisdiction of formation of each
     of the Company's Subsidiaries. To the best of the Company's Knowledge: (i)
     each of the Company's Subsidiaries is duly organized and validly existing
     in the jurisdiction of its formation, (ii) each material Subsidiary of the
     Company has all requisite power and authority to own or lease and operate
     its assets and carry on its business as presently conducted or proposed to
     be conducted, (iii) each Subsidiary is duly qualified to do business and is
     in good standing in each jurisdiction in which it currently conducts its
     business, except for those jurisdictions in which the failure to be so
     qualified or in good standing would not have a Material

                                       A-5
<PAGE>   271

     Adverse Effect, and (iv) all the outstanding shares of capital stock of, or
     other equity interests in, each Subsidiary of the Company have been validly
     issued and are fully paid and nonassessable and, other than as shown in
     Section 3.1(b) of the Company Disclosure Schedule, are owned directly or
     indirectly by the Company, free and clear of all pledges, claims, liens,
     charges, encumbrances and security interests of any kind or nature
     whatsoever (collectively, "Liens") and free of any restriction on the right
     to vote, sell or otherwise dispose of such capital stock or other ownership
     interests. Except for the capital stock or other ownership interests of its
     Subsidiaries, the Company does not beneficially own directly or indirectly
     any capital stock, membership interest, partnership interest, joint venture
     interest or other equity interest in any Person.

          (c) Capital Structure.

             (i) The authorized capital stock of the Company consists of
        670,000,000 shares of capital stock consisting of:

                (A) 600,000,000 shares of Company Class A Common Stock, par
           value $.01, of which 160,000,222 shares are issued and outstanding;
           and

                (B) 60,000,000 shares of Company Class B Common Stock, par value
           $.01, of which 31,003,382 shares are issued and outstanding.

                (C) 10,000,000 shares of preferred stock, par value $.01, of
           which no shares are issued and outstanding.

             (ii) There were issued and outstanding: (A) warrants to purchase
        50,000,004 shares of Company Class A Common Stock; (B) no Company
        Employee Options and (C) Company Options (other than Company Employee
        Options) to purchase 56,000,000 shares of Company Class A Common Stock
        (of which options to purchase 16,000,000 shares of Company Class A
        Common Stock are currently exercisable). All outstanding shares of the
        Company Capital Stock, and all shares that may be issued pursuant to any
        Company Stock Plan will be, when issued in accordance with the
        respective terms thereof, duly authorized, validly issued, fully paid
        and non-assessable, and no class of capital stock of the Company is
        entitled to preemptive rights.

             (iii) Except as provided above in this Section 3.1(c) or the
        Company's Disclosure Schedule, there are (A) no other shares of capital
        stock, Company Options or other voting securities of the Company issued,
        reserved for issuance or outstanding, (B) no rights to receive shares of
        Company Capital Stock on a deferred basis granted under the Company
        Stock Plans or otherwise; (C) no stock appreciation rights; (D) no
        securities of the Company (or any of its Subsidiaries) convertible into
        or exchangeable or exercisable for shares of capital stock, ownership
        interests, or voting securities of the Company (or its Subsidiaries);
        (E) no warrants, calls, options or other rights to acquire from the
        Company (or its Subsidiaries), and no obligation of the Company or any
        Subsidiary to issue, capital stock, voting securities or other ownership
        interests in or any securities convertible into or exchangeable for
        capital stock or voting securities of the Company or any Subsidiary of
        the Company.

             (iv) The Company has delivered to ITGL a complete and correct list
        of the exercise price for each Company Option outstanding as of the date
        of this Agreement.

             (v) No bonds, debentures, notes or other indebtedness of the
        Company or any of its Subsidiaries having the right to vote (or
        convertible into, or exchangeable for, securities having the right to
        vote) on any matters on which stockholders of the Company or any of its
        Subsidiaries may vote, are issued or outstanding.

             (vi) There are no outstanding obligations of the Company or any
        Subsidiary of the Company to repurchase, redeem or otherwise acquire any
        outstanding securities of the Company or its Subsidiaries or to issue,
        deliver or sell, or cause to be issued, delivered or sold, any such
        securities. The Company is not a party to any voting agreement with
        respect to the voting of its securities, those of any Subsidiary of the
        Company, or any securities of any other Person.
                                       A-6
<PAGE>   272

          (d) Authority; Noncontravention. The Company has all requisite
     corporate power and authority to enter into this Agreement and, subject to
     receipt of Company Stockholder Approval (as defined in Section 3.1(l)), to
     consummate the transactions contemplated by this Agreement. The execution
     and delivery of this Agreement by the Company and the consummation by the
     Company of the transactions contemplated by this Agreement have been duly
     authorized by all necessary corporate action on the part of the Company,
     subject to receipt of Company Stockholder Approval. This Agreement has been
     duly executed and delivered by the Company and, assuming the due
     authorization, execution and delivery by each of the other parties hereto,
     constitutes the legal, valid and binding obligation of the Company,
     enforceable against the Company in accordance with its terms. The execution
     and delivery of this Agreement does not, and the consummation of the
     transactions contemplated by this Agreement and compliance with the
     provisions hereof will not, conflict with, or result in any violation of,
     or default (with or without notice or lapse of time, or both) under, or
     give rise to a right of termination, cancellation or acceleration of any
     obligation or loss of a benefit under, or result in the creation of any
     Lien upon any of the properties or assets of the Company or any of its
     Subsidiaries under: (i) the Certificate of Incorporation or Bylaws of the
     Company or the comparable organizational documents of any of its
     Subsidiaries; (ii) any material loan or credit agreement, note, bond,
     mortgage, indenture, lease or other Company Material Contract, permit,
     concession, franchise, license or similar authorization applicable to the
     Company or any of its Subsidiaries or their respective properties or
     assets; or (iii) subject to the governmental filings and other matters
     referred to in the following sentence, any judgment, order, decree,
     statute, law, ordinance, rule or regulation of any Governmental Entity
     applicable to the Company or any of its Subsidiaries or their respective
     properties or assets, other than, in the case of clauses (ii) and (iii),
     any such conflicts, violations, defaults, rights, losses or Liens that
     individually or in the aggregate are not reasonably likely to (x) have a
     Material Adverse Effect on the Company; (y) impair the Company's ability to
     perform its obligations under this Agreement; or (z) prevent or delay the
     consummation of any of the transactions contemplated by this Agreement. No
     consent, approval, order or authorization of, action by or in respect of,
     or registration, declaration or filing with any court, administrative,
     regulatory or other governmental agency, commission, authority or
     instrumentality, foreign or domestic, or any non-governmental
     self-regulatory agency, commission or authority, foreign or domestic (each
     a "Governmental Entity") is required by or with respect to the Company or
     any of its Subsidiaries in connection with the execution and delivery of
     this Agreement by the Company or the consummation by the Company of the
     Merger or the other transactions contemplated by this Agreement, except for
     (1) the filing of a premerger notification and report form by the Company
     under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended
     (the "HSR Act") and any applicable filings and approvals under similar
     foreign antitrust laws and regulations; (2) filings with the National
     Aeronautics and Space Administration and International Telecommunications
     Union as may be required in connection with this Agreement and the
     transactions contemplated by this Agreement; (3) the filing of the
     Certificate of Merger with the Delaware Secretary of State and appropriate
     documents with the relevant authorities of other states in which the
     Company is qualified to do business and such filings with Governmental
     Entities to satisfy the applicable requirements of state securities or
     "blue sky" laws and federal securities laws; (4) filings with and approvals
     of any federal or state regulatory agency as required under the
     Communications Act, or similar state act, and any rules, regulations,
     practices and policies promulgated thereunder, and (5) such other consents,
     approvals, orders or authorizations the failure of which to be made or
     obtained individually or in the aggregate is not reasonably likely to (x)
     have a Material Adverse Effect on the Company and its Subsidiaries; (y)
     impair the Company's ability to perform its obligations hereunder; or (z)
     prevent or delay the consummation of any of the transactions contemplated
     by this Agreement.

          (e) Absence of Undisclosed Liabilities. The unaudited financial
     statements of the Company and its Subsidiaries as of and for the period
     ended June 30, 2000 have been delivered to ITGL, and all such financial
     statements (i) comply as to form, as of their respective dates, in all
     material respects with applicable accounting requirements of the Financial
     Accounting Standards Board with respect

                                       A-7
<PAGE>   273

     thereto; (ii) have been prepared in accordance with generally accepted
     accounting principles ("GAAP") (except, in the case of unaudited
     statements, as to the absence of footnotes and except for normal and
     non-material year-end adjustments and other non-material adjustments
     permitted thereby) applied on a consistent basis during the periods
     involved (except as may be indicated in the notes thereto); and (iii)
     fairly present in all material respects the consolidated financial position
     of the Company as of the dates thereof and the consolidated results of
     their respective operations and cash flows for the periods then ended
     (subject, in the case of unaudited statements, to normal recurring year-end
     audit adjustments). There are no liabilities or obligations of the Company
     or any of its Subsidiaries, of any kind whatsoever, whether accrued,
     contingent, absolute, determined, determinable or otherwise, and there is
     no existing condition, situation or set of circumstances that could or
     reasonably expected to result in such liability or obligation other than:
     (x) liabilities or obligations disclosed and provided for in the
     consolidated balance sheet of the Company and its Subsidiaries as of June
     30, 2000 (the "Company Balance Sheet") and the notes thereto; (y)
     liabilities or obligations incurred in the ordinary course of business
     consistent with past practices since the date of the Company Balance Sheet;
     and (z) liabilities or obligations that, individually or in the aggregate,
     have not and would not be reasonably expected to have a Material Adverse
     Effect on the Company.

          (f) Absence of Certain Changes or Events. Except for liabilities
     incurred in connection with this Agreement and except as disclosed in the
     Company Disclosure Schedule, since the date of the Company Balance Sheet,
     the Company and its Subsidiaries have conducted their business only in the
     ordinary course consistent with past practice, and there has not been (1)
     any Material Adverse Change in the Company; (2) any declaration, setting
     aside or payment of any dividend or other distribution (whether in cash,
     stock or property) with respect to any of the Company's Capital Stock; (3)
     any split, combination or reclassification of any of the Company's Capital
     Stock, or any issuance or the authorization of any issuance of any other
     securities in respect of, in lieu of or in substitution for shares of the
     Company's Capital Stock; (4)(A) any granting by the Company or any of its
     Subsidiaries to any current or former director, executive officer or other
     employee of the Company or its Subsidiaries of any increase in
     compensation, bonus or other benefits, except for normal increases in cash
     compensation in the ordinary course of business or as required under any
     employment agreements in effect as of the date of the most recent audited
     financial statements; (B) any granting by the Company or any of its
     Subsidiaries to any such current or former director, executive officer or
     employee of any increase in severance or termination pay, except as was
     required under any employment, severance or termination agreements in
     effect as of the date of the most recent audited financial statements; (C)
     any entry by the Company or any of its Subsidiaries into, or any amendments
     of, any employment, deferred compensation, consulting, severance,
     termination or indemnification agreement with any such current or former
     director, executive officer or employee; or (D) any amendment to, or
     modification of, any Company Options; (5) any damage, destruction or loss,
     whether or not covered by insurance, that individually or in the aggregate
     is reasonably likely to have a Material Adverse Effect on the Company; (6)
     except insofar as may have been required by a change in GAAP, any change in
     accounting methods, principles or practices by the Company materially
     affecting its reported financial condition or results of operation; or (7)
     any tax election that individually or in the aggregate is reasonably likely
     to have a Material Adverse Effect on the tax liability or tax attributes of
     the Company or any of its Subsidiaries or any settlement or compromise of
     any material tax liability.

          (g) Litigation. There is no suit, action or proceeding pending or, to
     the Knowledge of the Company, threatened against or affecting the Company
     or any of its Subsidiaries that, individually or in the aggregate, is
     reasonably likely to have a Material Adverse Effect on the Company nor is
     there any judgment, decree, injunction, rule or order of any Governmental
     Entity or arbitrator outstanding against the Company or any of its
     Subsidiaries having, or that is reasonably likely to have, individually or
     in the aggregate, a Material Adverse Effect on the Company.

          (h) Compliance with Applicable Laws. The Company Disclosure Schedule
     sets forth all material permits, licenses, variances, exemptions, orders,
     registrations, consents, franchises and

                                       A-8
<PAGE>   274

     approvals of all Governmental entities which are currently held by or have
     been applied for by the Company (collectively, the "Company Permits") which
     constitutes all of the permits, licenses, variances, exemptions, orders,
     registrations, consents, franchises and approvals of all Governmental
     Entities which are required for the operation of the businesses of the
     Company and its Subsidiaries, as presently conducted except for those which
     would not, individually or in the aggregate, have a Material Adverse Effect
     on the Company. The Company is not aware of any facts or circumstances
     currently existing which are likely to preclude the Company from securing
     any permits, licenses, variances, exemptions, orders, registrations,
     consents, franchises and approvals of any Governmental Entity which are
     required for the operation of the businesses of the Company and its
     Subsidiaries as planned to be conducted, including without limitation all
     regulatory licenses necessary to operate a constellation of
     medium-Earth-orbit satellites and a global ground telecommunications
     network for the purpose of providing fixed and mobile satellite service
     (collectively, the "Future Permits"), except where the failure to have any
     such Future Permits, individually or in the aggregate, is not reasonably
     likely to have a Material Adverse Effect on the Company. The Company and
     its Subsidiaries are in compliance with the terms of the Company Permits
     and all applicable statutes, laws, ordinances, rules and regulations of all
     applicable Governmental Entities, including but not limited to compliance
     with all foreign laws relating to securities and investments, and all other
     similar laws, rules and regulations, except where the failure so to comply
     individually or in the aggregate is not reasonably likely to have a
     Material Adverse Effect on the Company. Provided that the governmental
     approvals identified on the Company Disclosure Schedule and in Section
     3.1(d) are obtained, the Merger, in and of itself, would not cause the
     revocation or cancellation of any Company Permits, or preclude or inhibit
     the ability to renew any Company Permit or secure any Future Permits. No
     action, demand, requirement or investigation by any Governmental Entity and
     no suit, action or proceeding by any Person, in each case with respect to
     the Company or any of its Subsidiaries or any of their respective
     properties, is pending or, to the Knowledge of the Company, threatened,
     other than, in each case, those the outcome of which individually or in the
     aggregate are not reasonably likely (i) to have a Material Adverse Effect
     on the Company; or (ii) to impair the ability of the Company to perform its
     obligations under this Agreement or prevent or materially delay the
     consummation of any of the transactions contemplated by this Agreement.

          (i) Contracts. Neither the Company nor any of its Subsidiaries is in
     violation of or in default under (nor does there exist any condition which
     upon the passage of time or the giving of notice or both would cause such a
     violation of or default under) any loan or credit agreement, bond, note,
     mortgage, indenture, lease or other contract, agreement, obligation,
     commitment, arrangement, understanding, instrument, permit or license to
     which it is a party or by which it or any of its properties or assets is
     bound, except for violations or defaults that individually or in the
     aggregate will not have a Material Adverse Effect on the Company. Section
     3.1(i) of the Company Disclosure Schedule contains a complete list of each
     contract, agreement, obligation, commitment, arrangement or understanding,
     or any contract, agreement, obligation, commitment, arrangement or
     understanding of the Company or its Subsidiaries, involving actual or
     potential obligations or commitments whether liquidated or contingent, of
     US$1,000,000 or more that is currently in effect ("Company Material
     Contracts"). Each of the Material Contracts is valid, binding and in full
     force and effect. Neither the Company nor any of its Subsidiaries is a
     party to or bound by any non-competition agreement or any other similar
     agreement or obligation which purports to limit in any material respect the
     manner in which, or the localities in which, any portion of the business of
     the Company and its Subsidiaries, taken as a whole, is or may be conducted.
     To the Company's Knowledge, no party having a contractual relationship with
     the Company is in breach of, nor has any event or condition of default
     occurred, with respect to any agreement or arrangement necessary to the
     conduct of the Company's business as conducted and as proposed to be
     conducted, except for breaches, events or conditions which, individually or
     in the aggregate, will not have a Material Adverse Effect on the Company.

          (j) Employee Benefit Plans. Except as disclosed in the Company
     Disclosure Schedule, neither the Company nor any of its Subsidiaries has
     established an "employee benefit plan" as that term is defined in Section
     3(3) of the Employee Retirement Income Security Act of 1974, as amended.
                                       A-9
<PAGE>   275

          (k) Taxes.

             (i) The Company, and, to the Company's Knowledge, each of its
        Subsidiaries, and each Company Consolidated Group has filed all material
        Returns required to be filed by it, or requests for extensions to file
        have been granted and have not expired, and all such Returns are
        complete and correct in all material respects. The Company, and, to the
        Knowledge of the Company, each Company Consolidated Group and each
        Company Subsidiary, has paid or caused to be paid (or the Company has
        paid on its behalf) all Taxes shown as due on such Returns or on
        subsequent assessments with respect thereto, and no other material Taxes
        are payable by the Company, or, to the Knowledge of the Company, its
        Subsidiaries or any Company Consolidated Group with respect to items or
        periods covered by such Returns (whether or not shown on or reportable
        on such Returns) for which the applicable statute of limitations has not
        expired, except for Taxes for which an adequate reserve has been
        established therefor. Each of the Company, and, to the Knowledge of the
        Company, its Subsidiaries, and each Company Consolidated Group has
        withheld and paid over all Taxes required to have been withheld and paid
        over, and complied with all information reporting and backup withholding
        requirements, including maintenance of required records with respect
        thereto, in connection with amounts paid or owing to any employee,
        creditor, independent contractor, or other third party, except for any
        failure that would not reasonably be expected to have a Material Adverse
        Effect on the Company. There are no Liens on any of the assets of the
        Company or, to the Company's Knowledge, its Subsidiaries, with respect
        to Taxes, other than Liens for Taxes not yet due and payable or for
        Taxes that the Company, or, to the Company's Knowledge, its Subsidiaries
        or any Company Consolidated Group is contesting in good faith through
        appropriate proceedings and for which appropriate reserves have been
        established.

             (ii) No material Returns of the Company, or, to the Knowledge of
        the Company, no material Returns of the Company's Subsidiaries and each
        Company Consolidated Group are under audit by a government or taxing
        authority. No deficiencies for any Taxes have been proposed, asserted or
        assessed, in each case in writing, against the Company or to the
        Company's Knowledge, any Company Consolidated Group or, the Company's
        Subsidiaries that are not adequately reserved for, except for
        deficiencies that individually or in the aggregate are not reasonably
        likely to have a Material Adverse Effect on the Company. No waiver or
        extension of any statute of limitations is in effect with respect to
        material Taxes or Returns of the Company, or, to the Company's
        Knowledge, its Subsidiaries or any Company Consolidated Group.

             (iii) To the Knowledge of the Company, neither the Company nor any
        of its Subsidiaries has taken or agreed to take any action or has
        Knowledge of any fact, agreement or plan that would prevent the Merger
        from qualifying as a reorganization within the meaning of Section 368(a)
        of the Code.

             (iv) To the Company's Knowledge, neither the Company nor any of its
        Subsidiaries has constituted either a "distributing corporation" or a
        "controlled corporation" in a distribution of stock qualifying for
        tax-free treatment under Section 355 of the Code (x) in the two years
        prior to the date of this Agreement; or (y) in a distribution which
        could otherwise constitute part of a "plan" or "series of related
        transactions" (within the meaning of Section 355(e) of the Code) in
        conjunction with the Merger.

          (l) Voting Requirements. The affirmative vote or consent of the
     holders of a majority of the voting power of all outstanding shares of the
     Company Capital Stock, voting as a single class, (the "Company Stockholder
     Approval") are the only votes or approvals of the holders of any class or
     series of the Company's Capital Stock necessary to approve and adopt this
     Agreement and the transactions contemplated hereby.

          (m) State Takeover Statutes. The board of directors of the Company
     (including the disinterested directors thereof) has unanimously (i)
     declared this Agreement to be advisable as contemplated under Section 251
     of the DGCL and (ii) approved the terms of this Agreement and the
                                      A-10
<PAGE>   276

     consummation of the Merger and the other transactions contemplated by this
     Agreement. The Company has caused Section 203 of the DGCL not to be
     applicable to the Company by opting out of the provisions thereof in its
     Certificate of Incorporation in accordance with the provisions of the DGCL.
     To the Knowledge of the Company, no other state takeover statute is
     applicable to the Merger or the other transactions contemplated hereby.

          (n) Brokers; Professional Fees. No broker, investment banker,
     financial advisor or other Person is entitled to any broker's, finder's,
     financial advisor's or other similar fee or commission in connection with
     the transactions contemplated by this Agreement based upon arrangements
     made by or on behalf of the Company.

          (o) Labor and Employment Matters. (1) There are no controversies
     pending or, to the Knowledge of the Company, threatened, between the
     Company or any of its Subsidiaries and any of their respective employees;
     (2) neither the Company nor any of its Subsidiaries is a party to any
     collective bargaining agreement or other labor union contract applicable to
     Persons employed by the Company or any of its Subsidiaries, nor, to the
     Knowledge of the Company, have any activities or proceedings of any labor
     union or group of employees to organize any such employees; (3) neither the
     Company nor any of its Subsidiaries has breached or failed to comply with
     any provision of any collective bargaining agreement or other labor union
     contract, and there are no grievances outstanding against the Company or
     any of its Subsidiaries under such agreement or contract; (4) there are no
     unfair labor practice complaints pending against the Company or any of its
     Subsidiaries before the National Labor Relations Board or any similar
     foreign Governmental Entity, and to the Knowledge of the Company, there are
     no current union representation questions involving the employees of the
     Company or any of its Subsidiaries; (5) there currently exists no work
     slowdown, work stoppage or lockout, nor to the Knowledge of the Company is
     any such matter threatened, by or with respect to the employees of the
     Company or its Subsidiaries; and (6) there are no contracts or agreements
     of the Company which provide for or guaranty any employee of the Company a
     specific term of employment.

          (p) Real Property and Assets. The Company and its Subsidiaries have
     all necessary right, title and interest in and to all of their real and
     personal property, except for Liens and security interests of record, liens
     and security interests that do not in the aggregate exceed $1,000,000, or
     liens and security interests that arise in the ordinary course of business,
     or which do not materially impair the ownership of such property. All real
     property owned or leased by the Company is owned or leased free and clear
     of all Liens, except for Liens and security interests of record, liens and
     security interests that do not in the aggregate exceed $1,000,000, or liens
     and security interests that arise in the ordinary course of business, or
     which do not materially impair the ownership of such property, and no such
     property is subject to any governmental decree or order to be sold or
     condemned, expropriated or otherwise taken by any public authority with or
     without payment of compensation therefor, nor to the Knowledge of the
     Company is any such proceeding threatened.

          (q) Foreign Corrupt Practices Act. To the best of the Company's
     Knowledge, neither the Company nor any of its Subsidiaries has taken any
     action that may constitute a violation of the Foreign Corrupt Practices Act
     of the United States of America (15 U.S.C. Section 78dd) and any successor
     legislation or statute thereto ("Foreign Corrupt Practices Act"). To the
     best of the Company's Knowledge, neither the Company, any its Subsidiaries,
     nor any of their respective officers, directors, employees, managers,
     shareholders, members, agents or representatives has offered, given, paid,
     authorized the payment of, or promised, directly or indirectly, any money,
     gift, promise or other thing of value to a Foreign Official (or to any
     other Person while knowing it will be offered, given or promised to a
     Foreign Official) for any unlawful or improper purpose including, by way of
     example but not limitation, influencing any act or decision of any such
     Person acting in his or her official capacity or inducing the Person to do
     or omit to do any action in violation of his or her lawful duty, or
     inducing such Person to use his or her influence with any government to
     affect or influence any act or decision of such government or
     instrumentality, in order to assist the Company to obtain or retain
     business for or with, or in directing business to, any Person. For the
     purposes of this Agreement, a
                                      A-11
<PAGE>   277

     "Foreign Official" shall be any officer or employee of any Governmental
     Entity, a member or official of a foreign political party or a candidate
     for political office in a foreign country.

          (r) Information Supplied by Company. The information to be supplied by
     the Company relating to the Company and its Subsidiaries and relating to
     ICO Global Communications (Holdings) Limited ("Old ICO") to be contained in
     (a) the registration statement ("Registration Statement") to be prepared
     and filed with the SEC by ITGL as described in Section 5.9, (b) any
     statement or filing required to be submitted by ITGL or the Company to any
     state or federal regulatory agency, and (c) the proxy statement to be
     distributed in connection with the meeting of the Company's stockholders
     (the "Company Stockholders' Meeting") to vote on this Agreement and the
     Merger (the "Proxy Statement") (which Proxy Statement may be included as
     part of the Registration Statement) will not contain any untrue statement
     of a material fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein, in light of
     the circumstances under which they are made, not misleading.

          (s) Fairness Opinion. The Independent Advisory Committee of the
     Company's board of directors has received a written opinion from its
     financial advisor, Jefferies & Company, Inc., dated as of the date hereof,
     to the effect that the Exchange Ratio is fair to the Company from a
     financial point of view and such opinion has been delivered to ITGL.

          (t) New Subsidiary. As of the Closing, Company Merger Sub will be a
     corporation, duly organized, validly existing and in good standing under
     the laws of the State of Delaware. Company Merger Sub shall have been
     formed for the sole purpose of engaging in the transactions contemplated by
     this Agreement. As of the Effective Time, Company Merger Sub will not have
     engaged in any other business. As of the Closing, the Company will be the
     record and beneficial owner of 100% of the issued and outstanding capital
     stock of Company Merger Sub.

     SECTION 3.2  Representations and Warranties of ITGL. Except as set forth on
the disclosure schedule delivered by ITGL to the Company prior to the execution
of this Agreement (the "ITGL Disclosure Schedule") and making reference to the
particular subsection of this Agreement requiring such disclosure or to which
exception is being taken, ITGL represents and warrants to the Company that the
following statements are true and correct as of the date of this Agreement:

          (a) Organization, Standing and Corporate Power. Each of ITGL and
     Teledesic is a corporation, duly organized, validly existing and in good
     standing under the laws of the state of Delaware, and has all requisite
     corporate power and authority to own, lease and operate its properties and
     to carry on its business as now being conducted. Each of ITGL, and to
     ITGL's Knowledge, Teledesic is duly qualified or licensed to do business
     and is in good standing, as applicable, in each jurisdiction in which it
     currently conducts its business, except for those jurisdictions in which
     the failure to be so qualified or in good standing would not have a
     Material Adverse Effect on ITGL or Teledesic, as applicable. ITGL has
     delivered to the Company prior to the execution of this Agreement complete
     and correct copies of its Certificate of Incorporation and Bylaws, as
     currently in effect.

          (b) Subsidiaries. Section 3.2(b) of the ITGL Disclosure Schedule sets
     forth the name, form of entity, and jurisdiction of incorporation of each
     of ITGL's and Teledesic's Subsidiaries. To the best of ITGL's Knowledge:
     (i) each of ITGL's and Teledesic's Subsidiaries are duly organized and
     validly existing in the jurisdiction of its formation, (ii) each material
     Subsidiary of ITGL and Teledesic have all requisite power and authority to
     own or lease and operate its assets and carry on its business as presently
     conducted or proposed to be conducted, (iii) each Subsidiary of ITGL and
     Teledesic is duly qualified to do business and is in good standing in each
     jurisdiction in which it currently conducts its business, except for those
     jurisdictions in which the failure to be so qualified or in good standing
     would not have a Material Adverse Effect, and (iv) all the outstanding
     shares of capital stock of, or other equity interests in, each Subsidiary
     of ITGL and Teledesic have been validly issued and are fully paid and
     nonassessable and, other than as shown in Section 3.2(b) of the ITGL
     Disclosure Schedule, are owned directly or indirectly by ITGL or Teledesic,
     as applicable, free and clear of all Liens and free of any restriction on
     the right to vote, sell or otherwise dispose of such capital stock or
                                      A-12
<PAGE>   278

     other ownership interests. Except for the capital stock or other ownership
     interests of its Subsidiaries, the capital stock of Nextel Communications,
     Inc. and the capital stock of the Company held by ITGL, ITGL does not
     beneficially own directly or indirectly any capital stock, membership
     interest, partnership interest, joint venture interest or other equity
     interest in any Person.

          (c) Capital Structure.

             (i) The authorized capital stock of ITGL consists of 1,125,000,000
        shares of capital stock consisting of:

                (A) 900,000,000 shares of ITGL Class A Common Stock, par value
           $.0001 per share, of which 26,796,078 shares are issued and
           outstanding;

                (B) 150,000,000 shares of ITGL Class B Common Stock, par value
           $.0001 per share, of which 60,000,000 shares are issued and
           outstanding; and

                (C) 75,000,000 shares of ITGL Preferred Stock, par value $.0001
           per share, with 12,000,000 shares designated as Series A Preferred
           Stock and 20,000,000 shares designated as Series B Preferred Stock,
           of which no shares are issued and outstanding.

             (ii) To ITGL's Knowledge, the authorized capital stock of Teledesic
        consists of 1,122,165,275 shares of capital stock ("Teledesic Capital
        Stock") consisting of:

                (A) 1,000,000,000 shares of Teledesic Class A common stock, par
           value $.001 ("Teledesic Class A Stock"), of which 7,480,671 shares
           are issued and outstanding; and

                (B) 75,675,275 shares of Teledesic Class B common stock, par
           value $.001 ("Teledesic Class B Stock"), of which 75,625,275 shares
           are issued and outstanding; and

                (C) 41,490,000 shares of Teledesic Class C common stock, par
           value $.001 ("Teledesic Class C Stock"), of which 50,000 shares are
           issued and outstanding; and

                (D) 5,000,000 shares of Teledesic preferred stock, par value
           $.001, of which none are issued and outstanding.

             (iii) Except as provided in this Section 3.2(c) or in the ITGL
        Disclosure Schedule, there are no other options, warrants, calls, rights
        or agreements obligating ITGL to issue, deliver, sell, or cause to be
        issued, delivered or sold, any shares of ITGL Class A Common Stock, ITGL
        Class B Common Stock or ITGL Preferred Stock or obligating ITGL to
        grant, extend or enter into any such options, warrants, calls, rights or
        agreements. Except as provided in the ITGL Disclosure Schedule, all
        outstanding shares of capital stock of ITGL are, and all shares which
        may be issued will be, when issued, duly authorized, validly issued,
        fully paid and nonassessable and not subject to preemptive rights. To
        the Knowledge of ITGL, there are issued and outstanding: (A) warrants or
        options to purchase 1,500,000 shares of Teledesic Class A Stock,
        warrants to purchase 3,500,000 shares of Teledesic Class C Stock, and
        options to purchase 10,000,000 shares of Teledesic Class C Stock (the
        "Teledesic Options"); (B) 13,986,285 options granted to employees of
        Teledesic to purchase shares of Teledesic Class A Stock pursuant to any
        plans and arrangements providing for the grant of options or warrants
        for the purchase of shares of Teledesic Capital Stock ("Teledesic Stock
        Plans") (of which options to purchase 10,967,650 shares of Teledesic
        Class A Stock were exercisable). To the Knowledge of ITGL, all
        outstanding shares of the Teledesic Capital Stock, and all shares that
        may be issued pursuant to any Teledesic Stock Plan will be, when issued
        in accordance with the respective terms thereof, duly authorized,
        validly issued, fully paid and non-assessable, and no class of capital
        stock of Teledesic is entitled to preemptive rights.

             (iv) Except as provided above in this Section 3.2(c) or in the ITGL
        Disclosure Schedule, there are (A) no other shares of capital stock,
        ITGL Options or other voting securities of ITGL issued, reserved for
        issuance or outstanding, (B) no rights to receive shares of ITGL Capital
        Stock on a deferred basis granted under ITGL Stock Plans or otherwise;
        (C) no stock
                                      A-13
<PAGE>   279

        appreciation rights; (D) no securities of ITGL (or any of its
        Subsidiaries) convertible into or exchangeable or exercisable for shares
        of capital stock, ownership interests, or voting securities of ITGL (or
        its Subsidiaries); (E) no warrants, calls, options or other rights to
        acquire from ITGL (or its Subsidiaries), and no obligation of ITGL or
        any Subsidiary to issue, capital stock, voting securities or other
        ownership interests in or any securities convertible into or
        exchangeable for capital stock or voting securities of ITGL or any
        Subsidiary of ITGL. Except as provided above in this Section 3.2(c),
        there are, to ITGL's Knowledge, (A) no other shares of Teledesic Capital
        Stock, Teledesic Options or other voting securities of Teledesic issued,
        reserved for issuance or outstanding, (B) no rights to receive shares of
        Teledesic Capital Stock on a deferred basis granted under the Teledesic
        Stock Plans or otherwise; (C) no stock appreciation rights; (D) no
        securities of Teledesic convertible into or exchangeable or exercisable
        for shares of Teledesic Capital Stock or voting securities of Teledesic;
        (E) no warrants, calls, options or other rights to acquire from
        Teledesic, and no obligation of Teledesic to issue, capital stock,
        voting securities or ownership interests in or any securities
        convertible into or exchangeable for Teledesic Capital Stock.

             (v) ITGL has delivered to the Company a complete and correct list
        of the exercise price for each ITGL Option and, to ITGL's Knowledge, a
        complete and correct list of the exercise price for each Teledesic
        Option, each outstanding as of the date of this Agreement.

             (vi) No bonds, debentures, notes or other indebtedness of ITGL, any
        of ITGL's Subsidiaries and, to ITGL's Knowledge, Teledesic having the
        right to vote (or convertible into, or exchangeable for, securities
        having the right to vote) on any matters on which stockholders of ITGL,
        any of ITGL's Subsidiaries or Teledesic may vote, are issued or
        outstanding.

             (vii) There are no outstanding obligations of ITGL, any Subsidiary
        of ITGL, or to ITGL's Knowledge, Teledesic to repurchase, redeem or
        otherwise acquire any outstanding securities of ITGL, its Subsidiaries
        or Teledesic, respectively, or to issue, deliver or sell, or cause to be
        issued, delivered or sold, any such securities. Neither ITGL, or, to
        ITGL's Knowledge, Teledesic is a party to any voting agreement with
        respect to the voting of its securities, those of any Subsidiary of
        ITGL, or any securities of any other Person.

          (d) Authority; Noncontravention. ITGL has all requisite corporate
     power and authority to enter into this Agreement and subject to receipt of
     ITGL Stockholder Approval (as defined in Section 3.2(g)) to consummate the
     transactions contemplated by this Agreement. The execution and delivery of
     this Agreement by ITGL and the consummation by ITGL of the transactions
     contemplated by this Agreement have been duly authorized by all necessary
     corporate action on the part of ITGL, subject to the ITGL Stockholder
     Approval. This Agreement has been duly executed and delivered by ITGL and,
     assuming the due authorization, execution and delivery by each of the
     parties hereto, constitutes a legal, valid and binding obligation of ITGL,
     enforceable against ITGL in accordance with its terms. The execution and
     delivery of this Agreement does not, and the consummation of the
     transactions contemplated by this Agreement and compliance with the
     provisions hereof will not, conflict with, or result in any violation of,
     or default (with or without notice or lapse of time, or both) under, or
     give rise to a right of termination, cancellation or acceleration of any
     obligation or loss of a benefit under, or result in the creation of any
     Lien upon any of the properties or assets of ITGL or any of ITGL's
     Subsidiaries under: (i) the Certificate of Incorporation or Bylaws of ITGL
     or the comparable organizational documents of any of ITGL's Subsidiaries;
     (ii) any material loan or credit agreement, note, bond, mortgage,
     indenture, lease or other ITGL Material Contract, permit, concession,
     franchise, license or similar authorization applicable to ITGL or any of
     ITGL's Subsidiaries or their respective properties or assets; or (iii)
     subject to the governmental filings and other matters referred to in the
     following sentence, any judgment, order, decree, statute, law, ordinance,
     rule or regulation of any Governmental Entity applicable to ITGL or any of
     its Subsidiaries or their respective properties or assets, other than, in
     the case of clauses (ii) and (iii), any such conflicts, violations,
     defaults, rights, losses or Liens that individually or in the aggregate are
     not reasonably likely to (x) have a Material Adverse Effect on ITGL, (y)
     impair the
                                      A-14
<PAGE>   280

     ability of ITGL to perform its obligations under this Agreement, or (z)
     prevent or delay the consummation of any of the transactions contemplated
     by this Agreement. No consent, approval, order or authorization of, action
     by or in respect of, or registration, declaration or filing with, any
     Governmental Entity is required by or with respect to ITGL or any of ITGL's
     Subsidiaries in connection with the execution and delivery of this
     Agreement by ITGL or the consummation by ITGL of the Merger or the other
     transactions contemplated by this Agreement, except for (1) the filing of a
     premerger notification and report form by ITGL under the HSR Act and any
     applicable filings and approvals under similar foreign antitrust laws and
     regulations; (2) filings with the National Aeronautics and Space
     Administration and International Telecommunications Union as may be
     required in connection with this Agreement and the transactions
     contemplated by this Agreement; (3) the filing of the Certificate of Merger
     with the Delaware Secretary of State and appropriate documents with the
     relevant authorities of other states in which ITGL is qualified to do
     business and such filings with Governmental Entities to satisfy the
     applicable requirements of state securities or "blue sky" laws and federal
     securities laws; (4) filings with and approvals of any federal or state
     regulatory agency as required under the Communications Act, or similar
     state act, and any rules, regulations, practices and policies promulgated
     thereunder; and (5) such other consents, approvals, orders or
     authorizations the failure of which to be made or obtained individually or
     in the aggregate is not reasonably likely to (x) have a Material Adverse
     Effect on ITGL and its Subsidiaries; (y) impair ITGL's ability to perform
     its obligations hereunder; or (z) prevent or delay the consummation of any
     of the transactions contemplated by this Agreement.

          (e) Absence of Undisclosed Liabilities. The unaudited financial
     statements of ITGL and its Subsidiaries as of and for the period ended June
     30, 2000 and the unaudited financial statements of Teledesic as of and for
     the period ended June 30, 2000, have been delivered to the Company, and all
     such financial statements (i) comply as to form, as of their respective
     dates, in all material respects with applicable accounting requirements of
     the Financial Accounting Standards Board with respect thereto; (ii) have
     been prepared in accordance with GAAP (except, in the case of unaudited
     statements, as to the absence of footnotes and except for normal and
     non-material year-end adjustments and other non-material adjustments
     permitted thereby) applied on a consistent basis during the periods
     involved (except as may be indicated in the notes thereto); and (iii)
     fairly present in all material respects the consolidated financial position
     of ITGL and, to the Knowledge of ITGL, Teledesic, as applicable, as of the
     dates thereof and the consolidated results of their respective operations
     and cash flows for the periods then ended (subject, in the case of
     unaudited statements, to normal recurring year-end audit adjustments).
     There are no liabilities or obligations of ITGL or any of its Subsidiaries,
     or, to the Knowledge of ITGL and Teledesic, of any kind whatsoever, whether
     accrued, contingent, absolute, determined, determinable or otherwise, and
     there is no existing condition, situation or set of circumstances that
     could or reasonably expected to result in such liability or obligation
     other than: (x) liabilities or obligations disclosed and provided for in
     the consolidated balance sheet of ITGL and its Subsidiaries as of June 30,
     2000 (the "ITGL Balance Sheet") and Teledesic as of June 30, 2000 (the
     "Teledesic Balance Sheet"), and the notes thereto; (y) liabilities or
     obligations incurred in the ordinary course of business consistent with
     past practices since the date of the ITGL Balance Sheet or the Teledesic
     Balance Sheet, as applicable; and (z) liabilities or obligations that,
     individually or in the aggregate, have not and would not be reasonably
     expected to have a Material Adverse Effect on ITGL or Teledesic, as
     applicable.

          (f) Absence of Certain Changes or Events. Except for liabilities
     incurred in connection with this Agreement and except as disclosed in the
     ITGL Disclosure Schedule, since June 30, 2000, each of ITGL and its
     Subsidiaries and to the knowledge of ITGL, Teledesic has conducted their
     respective businesses only in the ordinary course, or, to the knowledge of
     ITGL and Teledesic consistent with past practice, and there has not been
     (1) any Material Adverse Change in ITGL; (2) any declaration, setting aside
     or payment of any dividend or other distribution (whether in cash, stock or
     property) with respect to any of ITGL's, or to the knowledge of ITGL,
     Teledesic's Capital Stock; (3) any split, combination or reclassification
     of any of ITGL's, or to the knowledge of ITGL, Teledesic's Capital Stock,
     or any issuance or the authorization of any issuance of any other
     securities
                                      A-15
<PAGE>   281

     in respect of, in lieu of or in substitution for shares of ITGL's Capital
     Stock, or to the knowledge of ITGL, Teledesic's Capital Stock; (4) (A) any
     granting by ITGL or any of its Subsidiaries or, to the knowledge of ITGL,
     Teledesic or any of its Subsidiaries, to any current or former director,
     executive officer or other employee of ITGL or any of its Subsidiaries or,
     to the knowledge of ITGL, Teledesic or its Subsidiaries, of any increase in
     compensation, bonus or other benefits, except for normal increases in cash
     compensation in the ordinary course of business or as required under any
     employment agreements in effect as of the date of the most recent audited
     financial statements; (B) any granting by ITGL or any of its Subsidiaries
     or, to the knowledge of ITGL, Teledesic or its Subsidiaries, to any such
     current or former director, executive officer or employee of any increase
     in severance or termination pay, except as was required under any
     employment, severance or termination agreements in effect as of the date of
     the most recent audited financial statements; (C) any entry by ITGL or any
     of its Subsidiaries into, or any amendments of, any employment, deferred
     compensation, consulting, severance, termination or indemnification
     agreement with any such current or former director, executive officer or
     employee; or (D) any amendment to, or modification of, any ITGL Options or,
     to the knowledge of ITGL, any Teledesic Options; (5) any damage,
     destruction or loss, whether or not covered by insurance, that individually
     or in the aggregate is reasonably likely to have a Material Adverse Effect
     on ITGL or Teledesic; (6) except insofar as may have been required by a
     change in GAAP, any change in accounting methods, principles or practices
     by ITGL or Teledesic materially affecting its reported financial condition
     or results of operation; or (7) any tax election that individually or in
     the aggregate is reasonably likely to have a Material Adverse Effect on the
     tax liability or tax attributes of ITGL, Teledesic or any of their
     Subsidiaries or any settlement or compromise of any material tax liability.

          (g) Operations of ITGL. ITGL was formed for the purpose of acquiring a
     controlling interest in the businesses of Teledesic and the Company, and
     except as described in the ITGL Disclosure Schedule has not engaged in any
     material business operations or entered into any material contract,
     agreement, obligation, commitment, arrangement or understanding.

          (h) Compliance with Applicable Laws. The ITGL Disclosure Schedule sets
     forth all material permits, licenses, variances, exemptions, orders,
     registrations, consents, franchises and approvals of all Governmental
     entities which are currently held by or have been applied for by ITGL, and
     to the Knowledge of ITGL, Teledesic (collectively, the "ITGL Permits")
     which constitutes all of the permits, licenses, variances, exemptions,
     orders, registrations, consents, franchises and approvals of all
     Governmental Entities which are required for the operation of the
     businesses of ITGL, its Subsidiaries and, to the Knowledge of ITGL,
     Teledesic and its Subsidiaries, as presently conducted except for those
     which would not, individually or in the aggregate, have a Material Adverse
     Effect on ITGL or Teledesic, as applicable. ITGL is not aware of any facts
     or circumstances currently existing which are likely to preclude ITGL, or
     to the Knowledge of ITGL, Teledesic from securing any permits, licenses,
     variances, exemptions, orders, registrations, consents, franchises and
     approvals of any Governmental Entity which are required for the operation
     of the businesses of ITGL, Teledesic and their respective Subsidiaries as
     planned to be conducted, including without limitation all Future Permits,
     except where the failure to have any such Future Permits, individually or
     in the aggregate, is not reasonably likely to have a Material Adverse
     Effect on ITGL or Teledesic, as applicable. ITGL and its Subsidiaries, and
     to the Knowledge of ITGL, Teledesic and its Subsidiaries are each in
     compliance with the terms of the ITGL Permits and all applicable statutes,
     laws, ordinances, rules and regulations of all applicable Governmental
     Entities, including but not limited to compliance with all foreign laws
     relating to securities and investments, and all other similar laws, rules
     and regulations, except where the failure so to comply individually or in
     the aggregate is not reasonably likely to have a Material Adverse Effect on
     ITGL or Teledesic, as applicable. Provided that the governmental approvals
     identified on the ITGL Disclosure Schedules and in Section 3.2(d) are
     obtained, the Merger, in and of itself, would not cause the revocation or
     cancellation of any ITGL Permits, or preclude or inhibit the ability to
     renew any ITGL Permit or secure any Future Permits. No action, demand,
     requirement or investigation by any Governmental Entity and no suit, action
     or proceeding by any Person, in each case with respect to ITGL or any of
     its Subsidiaries or to the Knowledge of
                                      A-16
<PAGE>   282

     ITGL, Teledesic and its Subsidiaries, or any of their respective
     properties, or is pending or, to the Knowledge of ITGL, threatened, other
     than, in each case, those the outcome of which individually or in the
     aggregate are not reasonably likely (i) to have a Material Adverse Effect
     on ITGL or Teledesic, as applicable; or (ii) to impair the ability of ITGL
     to perform its obligations under this Agreement or prevent or materially
     delay the consummation of any of the transactions contemplated by this
     Agreement.

          (i) Litigation. There is no suit, action or proceeding pending or, to
     the Knowledge of ITGL, threatened against or affecting ITGL, any of its
     Subsidiaries, or to the Knowledge of ITGL, Teledesic that, individually or
     in the aggregate, is reasonably likely to have a Material Adverse Effect on
     ITGL or Teledesic, respectively, nor is there any judgment, decree,
     injunction, rule or order of any Governmental Entity or arbitrator
     outstanding against ITGL, any of its Subsidiaries, or to the Knowledge of
     ITGL, Teledesic having, or that is reasonably likely to have, individually
     or in the aggregate, a Material Adverse Effect on ITGL or Teledesic,
     respectively.

          (j) Contracts. Neither ITGL nor any of its Subsidiaries, nor to the
     Knowledge of ITGL, Teledesic nor any of its Subsidiaries, is in violation
     of or in default under (nor does there exist any condition which upon the
     passage of time or the giving of notice or both would cause such a
     violation of or default under) any loan or credit agreement, bond, note,
     mortgage, indenture, lease or other contract, agreement, obligation,
     commitment, arrangement, understanding, instrument, permit or license to
     which it is a party or by which it or any of its properties or assets is
     bound, except for violations or defaults that individually or in the
     aggregate will not have a Material Adverse Effect on ITGL or, if
     applicable, Teledesic. Section 3.2(j)(A) of the ITGL Disclosure Schedule
     contains a complete list of each contract, agreement, obligation,
     commitment, arrangement or understanding, or any contract, agreement,
     obligation, commitment, arrangement or understanding of ITGL or its
     Subsidiaries and, to the Knowledge of ITGL, Teledesic nor its Subsidiaries,
     involving actual or potential obligations or commitments whether liquidated
     or contingent, of US$1,000,000 or more that is currently in effect ("ITGL
     Material Contracts"). To the Knowledge of ITGL, Section 3.2(j)(B) contains
     a complete list of each contract, agreement, obligation, commitment,
     arrangement or understanding of Teledesic involving actual or potential
     obligations or commitments whether liquidated or contingent of US$1,000,000
     or more that is currently in effect ("Teledesic Material Contracts"). Each
     of the ITGL Material Contracts, and to the Knowledge of ITGL, the Teledesic
     Material Contracts, is valid, binding and in full force and effect. Neither
     ITGL nor any of its Subsidiaries, and to the Knowledge of ITGL, the
     Teledesic Material Contracts, is a party to or bound by any non-competition
     agreement or any other similar agreement or obligation which purports to
     limit in any material respect the manner in which, or the localities in
     which, any portion of the business either of ITGL and its Subsidiaries or
     Teledesic and its Subsidiaries, taken as a whole, taken as a whole, is or
     may be conducted. To ITGL's Knowledge, no party having a contractual
     relationship with ITGL or Teledesic, as applicable, is in breach of, nor
     has any event or condition of default occurred, with respect to any
     agreement or arrangement necessary to the conduct of ITGL's or Teledesic's
     business, as applicable, as conducted and as proposed to be conducted,
     except for breaches, events or conditions which, individually or in the
     aggregate, will not have a Material Adverse Effect on ITGL or Teledesic, as
     applicable.

          (k) Employee Benefit Plans. Except as disclosed in the ITGL Disclosure
     Schedule, neither ITGL nor any of its Subsidiaries has established an
     "employee benefit plan" as that term is defined in Section 3(3) of the
     Employee Retirement Income Security Act of 1974, as amended. To the
     Knowledge of ITGL, Teledesic has established the "employee benefit plans"
     listed on the ITGL Disclosure Schedule.

          (l) Taxes.

             (i) ITGL, and, to ITGL's Knowledge, Teledesic, each have filed all
        material Returns required to be filed by it, or requests for extensions
        to file have been granted and have not expired, and all such Returns are
        complete and correct in all material respects. ITGL, and, to the

                                      A-17
<PAGE>   283

        Knowledge of ITGL, Teledesic, each has paid or caused to be paid (or
        ITGL or Teledesic has paid on its behalf) all Taxes shown as due on such
        Returns or on subsequent assessments with respect thereto, and no other
        material Taxes are payable by ITGL, or, to the Knowledge of ITGL,
        Teledesic, with respect to items or periods covered by such Returns
        (whether or not shown on or reportable on such Returns) for which the
        applicable statute of limitations has not expired, except for Taxes for
        which an adequate reserve has been established therefor. Each of ITGL,
        and, to the Knowledge of ITGL, its Subsidiaries and Teledesic, has
        withheld and paid over all Taxes required to have been withheld and paid
        over, and complied with all information reporting and backup withholding
        requirements, including maintenance of required records with respect
        thereto, in connection with amounts paid or owing to any employee,
        creditor, independent contractor, or other third party, except for any
        failure that would not reasonably be expected to have a Material Adverse
        Effect on ITGL or Teledesic, respectively. There are no Liens on any of
        the assets of ITGL or, to ITGL's Knowledge, its Subsidiaries and
        Teledesic, with respect to Taxes, other than Liens for Taxes not yet due
        and payable or for Taxes that ITGL, or, to ITGL's Knowledge, its
        Subsidiaries and Teledesic is contesting in good faith through
        appropriate proceedings and for which appropriate reserves have been
        established.

             (ii) To the Knowledge of ITGL, no material Returns of ITGL, ITGL's
        Subsidiaries, and Teledesic are under audit by a government or taxing
        authority. No deficiencies for any Taxes have been proposed, asserted or
        assessed, in each case in writing, against ITGL or to ITGL's Knowledge,
        its Subsidiaries and Teledesic that are not adequately reserved for,
        except for deficiencies that individually or in the aggregate are not
        reasonably likely to have a Material Adverse Effect on ITGL or
        Teledesic, respectively. No waiver or extension of any statute of
        limitations is in effect with respect to material Taxes or Returns of
        ITGL, or, to ITGL's Knowledge, its Subsidiaries or Teledesic.

             (iii) To the Knowledge of ITGL, neither ITGL, its Subsidiaries, nor
        Teledesic has taken or agreed to take any action or has Knowledge of any
        fact, agreement or plan that would prevent the Merger from qualifying as
        a reorganization within the meaning of Section 368(a) of the Code.

             (iv) Neither ITGL nor, to ITGL's Knowledge, any of its Subsidiaries
        or Teledesic has constituted either a "distributing corporation" or a
        "controlled corporation" in a distribution of stock qualifying for
        tax-free treatment under Section 355 of the Code (x) in the two years
        prior to the date of this Agreement; or (y) in a distribution which
        could otherwise constitute part of a "plan" or "series of related
        transactions" (within the meaning of Section 355(e) of the Code) in
        conjunction with the Merger.

          (m) State Takeover Statutes. The board of directors of ITGL (including
     the disinterested directors thereof) has unanimously (i) declared this
     Agreement to be advisable as contemplated under Section 251 of the DGCL and
     (ii) approved the terms of this Agreement and the consummation of the
     Merger and the other transactions contemplated by this Agreement. ITGL has
     caused Section 203 of the DGCL not to be applicable to ITGL by opting out
     of the provisions thereof in its Certificate of Incorporation in accordance
     with the provisions of the DGCL. To the Knowledge of ITGL, no other state
     takeover statute is applicable to the Merger or the other transactions
     contemplated hereby.

          (n) Labor and Employment Matters. (1) There are no controversies
     pending or, to the Knowledge of ITGL, threatened, between ITGL or any of
     its Subsidiaries, or, to the Knowledge of ITGL, Teledesic, and any of their
     respective employees; (2) neither ITGL nor any Subsidiary, nor to the
     Knowledge of ITGL, Teledesic, is a party to any collective bargaining
     agreement or other labor union contract applicable to Persons employed by
     ITGL, any of its Subsidiaries or Teledesic, nor, to the Knowledge of ITGL,
     have any activities or proceedings of any labor union or group of employees
     to organize any such employees; (3) neither ITGL, nor any of its
     Subsidiaries nor to the Knowledge of ITGL, Teledesic has breached or failed
     to comply with any provision of any collective bargaining

                                      A-18
<PAGE>   284

     agreement or other labor union contract, and there are no grievances
     outstanding against ITGL, any of its Subsidiaries or Teledesic under such
     agreement or contract; (4) there are no unfair labor practice complaints
     pending against ITGL, any of its Subsidiaries or to the Knowledge of ITGL,
     Teledesic before the National Labor Relations Board or any similar foreign
     Governmental Entity, and to the Knowledge of ITGL, there are no current
     union representation questions involving the employees of ITGL's or any
     Subsidiary; (5) there currently exists no work slowdown, work stoppage or
     lockout, nor to the Knowledge of ITGL is any such matter threatened, by or
     with respect to the employees of ITGL, its Subsidiaries, or to the
     Knowledge of ITGL, Teledesic; and (6) there are no contracts or agreements
     of ITGL which provide for or guaranty any employee of ITGL a specific term
     of employment.

          (o) Real Property and Assets. ITGL, its Subsidiaries, and to the
     Knowledge of ITGL, Teledesic have all necessary right, title and interest
     in and to all of their respective real and personal property, except for
     Liens and security interests of record, liens and security interests that
     do not in the aggregate exceed $1,000,000, or liens and security interests
     that arise in the ordinary course of business, or which do not materially
     impair the ownership of such property. All real property owned or leased by
     ITGL is owned or leased free and clear of all Liens, except for Liens and
     security interests of record, liens and security interests that do not in
     the aggregate exceed $1,000,000, or liens and security interests that arise
     in the ordinary course of business, or which do not materially impair the
     ownership of such property, and no such property is subject to any
     governmental decree or order to be sold or condemned, expropriated or
     otherwise taken by any public authority with or without payment of
     compensation therefor, nor to the Knowledge of ITGL is any such proceeding
     threatened. To the Knowledge of ITGL, all real property owned or leased by
     Teledesic is owned or leased free and clear of all Liens, except for Liens
     and security interests of record, liens and security interests that do not
     in the aggregate exceed $1,000,000, or liens and security interests that
     arise in the ordinary course of business, or which do not materially impair
     the ownership of such property, and to the Knowledge of ITGL, no such
     property is subject to any governmental decree or order to be sold or
     condemned, expropriated or otherwise taken by any public authority with or
     without payment of compensation therefor, nor to the Knowledge of ITGL is
     any such proceeding threatened.

          (p) Foreign Corrupt Practices Act. To the best of ITGL's Knowledge,
     neither ITGL, any of its Subsidiaries, nor Teledesic has taken any action
     that may constitute a violation of the Foreign Corrupt Practices Act. To
     the best of ITGL's Knowledge, neither ITGL, any of its Subsidiaries,
     Teledesic, nor any of their respective officers, directors, employees,
     managers, shareholders, members, agents or representatives has offered,
     given, paid, authorized the payment of, or promised, directly or
     indirectly, any money, gift, promise or other thing of value to a Foreign
     Official (or to any other Person while knowing it will be offered, given or
     promised to a Foreign Official) for any unlawful or improper purpose
     including, by way of example but not limitation, influencing any act or
     decision of any such Person acting in his or her official capacity or
     inducing the Person to do or omit to do any action in violation of his or
     her lawful duty, or inducing such Person to use his or her influence with
     any government to affect or influence any act or decision of such
     government or instrumentality, in order to assist ITGL or Teledesic,
     respectively, to obtain or retain business for or with, or in directing
     business to, any Person.

          (q) Brokers; Professional Fees. No broker, investment banker,
     financial advisor or other Person is entitled to any broker's, finder's,
     financial advisor's or other similar fee or commission in connection with
     the transactions contemplated by this Agreement based upon arrangements
     made by or on behalf of ITGL.

          (r) Information Supplied by ITGL. The information to be supplied by
     ITGL relating to ITGL and its Subsidiaries to be contained in (a) the
     Registration Statement to be prepared and filed with the SEC by ITGL as
     described in Section 5.9, (b) any statement or filing required to be
     submitted by ITGL or the Company to any state or federal regulatory agency,
     and (c) the Proxy Statement which will be distributed in connection with
     the meeting of ITGL's Stockholders (the "ITGL Stockholder Meeting") will
     not contain any untrue statement of a material fact or omit to state any
                                      A-19
<PAGE>   285

     material fact required to be stated therein or necessary in order to make
     the statements therein, in light of the circumstances under which they are
     made, not misleading.

          (s) Voting Requirements. The affirmative vote or consent of the
     holders of a majority of the voting power of all outstanding shares of the
     ITGL Capital Stock, voting as a single class ("ITGL Stockholder Approval")
     are the only votes or approvals of the holders of any class or series of
     ITGL's Capital Stock necessary to approve and adopt this Agreement and the
     transactions contemplated hereby.

                                  ARTICLE IV.

                   COVENANTS RELATING TO CONDUCT OF BUSINESS

     SECTION 4.1  Conduct of ITGL Business. Except as set forth in the ITGL
Disclosure Schedule, as expressly contemplated by this Agreement, or as
consented to by the Company, which consent shall not be unreasonably withheld,
during the period from the date of this Agreement to the Effective Time, ITGL
shall, and shall cause its Subsidiaries to, carry on their respective businesses
in the ordinary course consistent with past practice, and in compliance with all
applicable laws and regulation and, to the extent consistent therewith, use all
reasonable best efforts to preserve and maintain existing relations and goodwill
with employees, customers, brokers, suppliers and other Persons with which such
party has significant business relations. Without limiting the generality of the
foregoing, during the period from the date of this Agreement to the Effective
Time, except as set forth in the ITGL Disclosure Schedule or the ITGL business
plan as consented to in writing by the Company, ITGL shall not, and shall not
permit any of its Subsidiaries to:

          (a) declare or pay any dividend or other distribution with respect to
     any share of ITGL Capital Stock;

          (b) except as otherwise provided in this Agreement, amend or otherwise
     modify its Certificate of Incorporation, Bylaws or other comparable
     organizational documents, provided, however, that ITGL may amend its
     Certificate of Incorporation to change its name and to make any other
     changes that do not require the vote of such party's stockholders as
     provided by the DGCL;

          (c) acquire or agree to acquire by merging or consolidating with, or
     by purchasing a substantial portion of the assets of, or by any other
     manner, any Affiliate of ITGL or the business of any such Affiliate;

          (d) issue any ITGL Capital Stock for total cash and noncash
     consideration that is less than $10.14 per share (as adjusted for any
     Recapitalization Event); provided, however, that notwithstanding the
     foregoing ITGL may exchange shares of ITGL Series A Preferred Stock and
     ITGL Series B Preferred Stock for shares of Teledesic Holdings Limited
     Class B Stock pursuant to the terms of a purchase agreement substantially
     similar to the form of agreement previously delivered to the Company by
     ITGL.

          (e) redeem or repurchase any shares of ITGL Capital Stock at a price
     greater than $10.14 per share (as adjusted for any Recapitalization Event)
     provided, however, that this provision shall not apply to the repurchase or
     redemption of Dissenting Shares from a stockholder that has perfected
     appraisal rights pursuant to Section 2.3 and the DGCL;

          (f) adopt any change, other than as required by applicable generally
     accepted accounting principles, in its accounting policies, procedures or
     practices; or

          (g) authorize, or commit or agree to take, any of the foregoing
     actions.

     SECTION 4.2  Conduct of Company Business. Except as set forth in the
Company Disclosure Schedule, as expressly approved by the Board of New ICO, as
expressly contemplated by this Agreement, or as consented to by ITGL, which
consent shall not be unreasonably withheld, during the period from the

                                      A-20
<PAGE>   286

date of this Agreement to the Effective Time except as consented to in writing
by ITGL or as set forth in the Company Disclosure Schedule, the Company shall
not, and shall not permit any of its Subsidiaries to:

          (a) redeem or repurchase any shares of Company Capital Stock other
     than shares in which appraisal rights are perfected pursuant to the DGCL,
     subject to Section 2.3(c) above;

          (b) sell, lease, license, mortgage or otherwise encumber or subject to
     any Lien or otherwise dispose of any of its properties or assets (including
     securitizations), other than in the ordinary course of business consistent
     with past practice; or

          (c) pay, discharge, settle or satisfy any claims, liabilities,
     obligations or litigation (absolute, accrued, asserted or unasserted,
     contingent or otherwise), other than the payment, discharge, settlement or
     satisfaction, in the ordinary course of business consistent with past
     practice or in accordance with their terms, of liabilities recognized or
     disclosed in the most recent consolidated financial statements, or waive
     the benefits of, or agree to modify in any manner, any standstill or
     similar agreement to which the Company or any of its Subsidiaries is a
     party.

                                   ARTICLE V.

                             ADDITIONAL AGREEMENTS

     SECTION 5.1  Stockholders' Meeting. Unless this Agreement has been
terminated pursuant to Article VII, the Company and ITGL shall, as soon as
practicable following the date upon which the Registration Statement and Proxy
Statement become effective with the SEC, either (i) obtain the written consent
of its stockholders approving this Agreement, the Merger and the other
transactions contemplated hereby; or (ii) establish a record date (which shall
be as soon as practicable following the date of this Agreement) for, duly call,
give notice of, convene and hold the Company Stockholders' Meeting or the ITGL
Stockholders' Meeting, as applicable, for the purpose of obtaining Company
Stockholder Approval and ITGL Stockholder Approval.

     SECTION 5.2  Reasonable Efforts. Unless this Agreement has been terminated
pursuant to Article VII, upon the terms and subject to the conditions set forth
in this Agreement, each of the parties agrees to use its reasonable efforts to
take, or cause to be taken, all actions, and to do, or cause to be done, and to
assist and cooperate with the other parties in doing, all things necessary,
proper or advisable to consummate and make effective, in the most expeditious
manner practicable, the Merger and the other transactions contemplated by this
Agreement including using reasonable efforts to accomplish the following: (i)
the taking of all reasonable acts necessary to cause the conditions to Closing
to be satisfied; (ii) the obtaining of all necessary actions or nonactions,
waivers, consents and approvals from Governmental Entities and the making of all
necessary registrations and filings (including filings with Governmental
Entities, if any) and the taking of all reasonable steps as may be necessary to
obtain an approval or waiver from, or to avoid an action or proceeding by any
Governmental Entity; (iii) the obtaining of all necessary consents, approvals or
waivers from third parties; and (iv) the execution and delivery of any
additional instruments necessary to consummate the transactions contemplated by,
and to fully carry out the purposes of, this Agreement. Notwithstanding the
foregoing or any other provision of this Agreement, neither ITGL nor any of its
Affiliates shall be required to make proposals, execute or carry out agreements
or submit to orders providing for the sale or other disposition or holding
separate (through the establishment of a trust or otherwise) of any assets,
categories of assets or lines of business of ITGL, any of its Affiliates, or the
Company, or the holding separate of the shares of the ITGL Capital Stock or
imposing or seeking to impose any limitation on the ability of Company or its
Subsidiaries or Affiliates to conduct their business or own such assets or to
acquire, hold or exercise full rights of ownership of the shares of the ITGL
Capital Stock.

                                      A-21
<PAGE>   287

     SECTION 5.3  Stock Options and Warrants.

     (a) As soon as practicable following the date of this Agreement, the board
of directors of the Company shall adopt such resolutions or take such other
actions as may be required to effect the following:

          (i) assume all outstanding ITGL Options, whether vested or unvested.
     Pursuant to the assumption of the ITGL Options, as of the Effective Time,
     each assumed ITGL Option shall be adjusted and converted into an option or
     warrant, respectively, to acquire, on substantially the same terms and
     conditions, a corresponding number of shares of the corresponding class of
     Company Capital Stock (rounded down to the nearest whole share). To
     determine the appropriate number of shares of Company Capital Stock subject
     to the assumed ITGL Options, the parties shall multiply the number of
     shares of ITGL Capital Stock subject to each ITGL Option by the Exchange
     Ratio. Similarly, each assumed ITGL Option shall have an adjusted exercise
     price for the acquisition of each share of Company Capital Stock, which
     price shall be calculated by dividing the exercise price per share of ITGL
     Capital Stock otherwise purchasable pursuant to such ITGL Option prior to
     its assumption by the Exchange Ratio, provided that such adjusted exercise
     price shall be rounded up to the nearest whole cent; and

          (ii) assume and make such changes to the ITGL Stock Plans as ITGL and
     the Company may agree are appropriate to give effect to the Merger.

     (b) To the extent requested by the Company, ITGL shall coordinate the
assumption by the Company of the ITGL Stock Plans and ITGL Employee Options as
contemplated by this Section 5.3.

     (c) The adjustments provided herein with respect to any ITGL Employee
Options that are "incentive stock options" as defined in Section 422 of the Code
shall be and are intended to be effected in a manner which is consistent with
Section 424(a) of the Code.

     (d) As soon as practicable after the Effective Time, the Company shall
deliver to the holders of ITGL Options appropriate notices setting forth such
holders' rights or such ITGL Options and the agreements evidencing the grants of
such ITGL Options and that such ITGL Options and agreements shall be assumed by
the Company and shall continue in effect on substantially the same terms and
conditions (subject to the adjustments required by this Section 5.3 after giving
effect to the Merger).

     (e) Except as otherwise contemplated by this Section 5.3 and except to the
extent required under the respective terms of the ITGL Options, all restrictions
or limitations on transfer and vesting with respect to ITGL Employee Options
awarded under the ITGL Stock Plans or any other plan, program or arrangement of
ITGL or any of its Subsidiaries, to the extent that such restrictions or
limitations shall not have already lapsed, shall remain in full force and effect
with respect to such options after giving effect to the Merger and the
assumption by Company as set forth above.

     SECTION 5.4  Indemnification, Exculpation and Insurance.

     (a) The Company shall indemnify and hold harmless for six years, to the
fullest extent permitted under applicable law (and the Company shall also
advance expenses as incurred to the fullest extent permitted under applicable
law provided the Person to whom expenses are advanced provides an undertaking to
repay such advances if it is ultimately determined that such Person is not
entitled to indemnification), each present and former director, officer and
employee of the Company, ITGL, and their respective Subsidiaries (collectively,
the "Indemnified Parties") against any costs or expenses (including reasonable
attorneys' and experts' fees), judgments, fines, losses, claims, damages or
liabilities (collectively, "Costs") incurred in connection with any claim,
action, suit, proceeding or investigation, whether civil, criminal,
administrative or investigative, relating to any acts or omissions by such
Persons in their capacities as directors, officers, or employees of ITGL, the
Company and their respective its Subsidiaries and arising out of matters
existing or occurring at or prior to the Effective Time, including the
transactions contemplated by this Agreement.

                                      A-22
<PAGE>   288

     (b) Any Indemnified Party wishing to claim indemnification under paragraph
(a) of this Section 5.4, upon learning of any such claim, action, suit,
proceeding or investigation, shall promptly notify the Surviving Corporation
thereof. In the event of any such claim, action, suit, proceeding or
investigation (whether arising before or after the Effective Time), (i) the
Surviving Corporation shall have the right to assume the defense thereof and it
shall not be liable to such Indemnified Parties for any legal expenses of other
counsel or any other expenses subsequently incurred by such Indemnified Parties
in connection with the defense thereof, except that if the Surviving Corporation
elects not to assume such defense or counsel for the Indemnified Parties advises
that there are issues which raise conflicts of interest between the Surviving
Corporation and the Indemnified Parties, the Indemnified Parties may retain
counsel satisfactory to them, and the Surviving Corporation shall pay all
reasonable fees and expenses of such counsel for the Indemnified Parties
promptly as statements therefor are received; provided, however, that the
Surviving Corporation shall be obligated pursuant to this paragraph (b) to pay
for only one firm of counsel for all Indemnified Parties in any jurisdiction,
(ii) the Indemnified Parties will cooperate in the defense of any such matter
and (iii) the Surviving Corporation shall not be liable for any settlement
effected without its prior written consent; and provided, further, that the
Surviving Corporation shall not have any obligation hereunder to any Indemnified
Party if and when a court of competent jurisdiction shall ultimately determine,
and such determination shall have become final, that the indemnification of such
Indemnified Party in the manner contemplated hereby is prohibited by applicable
law. If such indemnity is not available with respect to any Indemnified Party,
then the Surviving Corporation and the Indemnified Party shall contribute to the
amount payable in such proportion as is appropriate to reflect relative faults
and benefits.

     (c) In the event that after the Effective Time the Surviving Corporation or
any its successors or assigns (i) consolidates with or merges into any other
Person and shall not be the continuing or surviving corporation or entity of
such consolidation or merger or (ii) transfers or conveys all or substantially
all of its properties and assets to any Person then, and in each such case, to
the extent necessary and proper, provision shall be made so that the successors
and assigns of the Surviving Corporation assume the obligations the Surviving
Corporation, as set forth in this Section 5.4.

     (d) For a period of six (6) years after the Effective Time, the Company
shall cause to be maintained in effect policies of directors' and officers'
liability insurance providing coverage of not less than US $25,000,000.00 with
respect to claims arising from or related to facts or events which occurred at
or before the Effective Time.

     (e) The certificate of incorporation or by-laws of the Surviving
Corporation, with respect to indemnification of all officers, directors,
employees and agents, shall not be amended, repealed or otherwise modified after
the Effective Time in any manner that would adversely affect the rights
thereunder of the Persons who at any time prior to the Effective Time were
identified as prospective indemnities under the certificate of incorporation or
by-laws of the Surviving Corporation in respect to actions or omissions
occurring at or prior to the Effective Time (including the transactions
contemplated hereby), unless such modification is required by law.

     (f) The provisions of this Section 5.4: (i) are intended to be for the
benefit of, and will be enforceable by, each Indemnified Party, his or her heirs
and his or her representatives; and (ii) are in addition to, and not in
substitution for, any other rights to indemnification or contribution that any
such Person may have by contract or otherwise.

     SECTION 5.5  Fees and Expenses. Except as provided in this Section 5.5, all
fees and expenses incurred in connection with the Merger, this Agreement and the
transactions contemplated hereby shall be paid by the party incurring such fees
or expenses, whether or not the Merger is consummated, except that each of ITGL
and the Company shall bear and pay one-half of the filing fees for the premerger
notification and report forms under the HSR Act.

     SECTION 5.6  Public Announcements. ITGL and the Company will consult with
each other before issuing, and provide each other the opportunity to review,
comment upon and concur with, any press release or other public statements with
respect to the transactions contemplated by this Agreement,
                                      A-23
<PAGE>   289

including the Merger, and shall not issue any such press release or make any
such public statement prior to such consultation, except as either party may
determine is required by applicable law, court process or by obligations
pursuant to any listing agreement with any national securities exchange or
national trading system. The parties agree that the initial press release to be
issued with respect to the transactions contemplated by this Agreement shall be
in the form heretofore agreed to by the parties.

     SECTION 5.7  HSR Act Filing. ITGL and the Company each will make or cause
to be made an appropriate filing of a Notification and Report form pursuant to
the HSR Act, and any applicable filings under any similar foreign antitrust laws
and regulations, no later than fifteen (15) Business Days after the date of this
Agreement. Each such filing will request early termination of the waiting period
imposed by the HSR Act. The Company and ITGL each will use its best reasonable
efforts to respond or cause a response to be made as promptly as reasonably
practicable to any inquiries received from the Federal Trade Commission ("FTC")
and the Antitrust Division of the Department of Justice ("Antitrust Division")
for additional information or documentation and to respond as promptly as
reasonably practicable to all inquiries and requests received from any other
Governmental Entity in connection with antitrust matters; provided, however,
that nothing contained herein will be deemed to preclude either the Company or
ITGL from negotiating reasonably with any Governmental Entity regarding the
scope and content of any such requested information and documentation. The
Company and ITGL will each use their respective reasonable best efforts to
overcome any objections that may be raised by the FTC, the Antitrust Division or
any other Governmental Entity having jurisdiction over antitrust matters.
Notwithstanding the foregoing or any other provision of this Agreement, neither
ITGL, nor any of its Affiliates, shall be required to make proposals, execute or
carry out agreements or submit to orders providing for the sale or other
disposition or holding separate (through the establishment of a trust or
otherwise) of any assets, categories of assets or lines of business of ITGL, any
of its Affiliates, or the Company, or the holding separate of the shares of the
Company Capital Stock or imposing or seeking to impose any limitation on the
ability of ITGL or its Subsidiaries or Affiliates to conduct their business or
own such assets or to acquire, hold or exercise full rights of ownership of the
shares of the Company Capital Stock.

     SECTION 5.8  Tax Treatment. Each of ITGL and the Company shall use their
respective best efforts to cause the Merger to qualify as a reorganization under
the provisions of Section 368(a) of the Code and to obtain the opinions of
counsel referred to in Sections 6.2(c) and 6.3(c), including the execution of
the letters of representation referred to therein.

     SECTION 5.9  Registration Statement.

     (a) As promptly as practicable, ITGL and the Company shall prepare and file
with the SEC the Registration Statement with respect to the shares of Company
Capital Stock to be issued in the Merger and, if requested by ITGL, the shares
of ITGL Capital Stock to be issued in the Teledesic Merger, and the parties
shall use all commercially reasonable efforts to have such Registration
Statement declared effective. A portion of the Registration Statement will also
serve as the Proxy Statement with respect to the Company Stockholder Meeting,
the ITGL Stockholder Meeting and the meeting of the stockholders of Teledesic in
connection with the Teledesic Merger. ITGL and the Company will consult with and
cooperate with each other in preparation of the Registration Statement. ITGL and
the Company will each cause the Registration Statement and the Proxy Statement,
respectively, to comply as to form with the requirements of the Securities Act,
the Exchange Act and other applicable federal or state securities laws. All
costs and filing fees associated with the Registration Statement and the Proxy
Statement, including but not limited to printing and mailing costs and
registration fees, will be paid by the Company. Each party shall pay its own
attorneys fees incurred in connection with the Registration Statement and the
Proxy Statement.

     (b) The Company shall furnish ITGL with all information concerning the
Company, its Subsidiaries, Old ICO and the holders of Company's Capital Stock,
and ITGL shall furnish the Company with all information concerning ITGL, as may
be required to be disclosed in the Registration Statement and the

                                      A-24
<PAGE>   290

Proxy Statement, respectively. Each party shall take such other action as the
other party may reasonably request in connection with the Registration Statement
and the Proxy Statement.

     (c) The information to be supplied by the Company relating to the Company,
its Subsidiaries and Old ICO to be contained in the (i) Registration Statement,
(ii) any statement or filing required to be submitted by ITGL or the Company to
any state or federal regulatory agency, and (iii) the Proxy Statement will not
contain any untrue statement of material fact or omit to state any material fact
required to be stated therein or necessary in order to make statements therein,
in light of the circumstances which they were made, not misleading.

     (d) The information to be supplied by ITGL relating to ITGL and its
Subsidiaries to be contained in the (i) Registration Statement, (ii) any
statement or filing required to be submitted by ITGL or the Company to any state
or federal regulatory agency, and (iii) the Proxy Statement will not contain any
untrue statement of material fact or omit to state any material fact required to
be stated therein or necessary in order to make the statements therein, in light
of the circumstances in which thy were made, not misleading.

     (e) The Company shall use all commercially reasonable efforts to take any
action required to be taken by an issuer under state securities or blue sky laws
in connection with the issuance of the shares of the Company Capital Stock
pursuant hereto.

     SECTION 5.10  Teledesic Merger Agreement.

     (a) ITGL will notify the Company of any breach under the Agreement and Plan
of Merger dated May 12, 2000 by and between ITGL, Teledesic and New Satco
Holdings Merger Sub, Inc. ("Teledesic Merger Agreement") within ten (10) days
after ITGL has Knowledge of such breach.

     (b) ITGL will not amend the Teledesic Merger Agreement with terms that are,
in the aggregate, materially less favorable to ITGL than those currently
contained in the Teledesic Merger Agreement, without obtaining the prior written
consent of the Company to such amendment, which consent will not be unreasonably
withheld or delayed. Notwithstanding the foregoing, ITGL shall notify the
Company and the Independent Advisory Committee ten (10) days prior to effecting
any amendment or waiver of any provision of the Teledesic Merger Agreement.
Notwithstanding the foregoing, the parties acknowledge that ITGL intends to
amend the Teledesic Merger Agreement for the sole purpose of providing for the
concurrent closing of the Merger and the Teledesic Merger in accordance with
Section 6.l(i).

     (c) ITGL will not waive the covenants or conditions contained in the
following sections of the Teledesic Merger Agreement without obtaining the
written consent of the Company, which consent will not be unreasonably withheld:

          (i) Sections 4.1(a), (b), (d), (f) and (k) to the extent that Section
     4.1(k) relates to Sections 3.1(c), (e), (f) and (h);

          (ii) Section 4.1(l), as such section relates to clause (i) above;

          (iii) Section 5.8;

          (iv) Sections 6.1(a), (b), (c), (e), (n);

          (v) Section 6.2(a) as it relates to Sections 3.1(c), (e), (f) and (h);

          (vi) Section 6.2(b) as it relates to clauses (i) - (iii) above; and

          (vii) Section 6.2 (d), (e) and (f).

     SECTION 5.11  Voting Agreement of ITGL. ITGL agrees that it will vote all
of Company Capital Stock held by ITGL in favor of the Merger at the Company
Stockholders Meeting.

     SECTION 5.12  Independent Directors of ITGL. From and after the Effective
Time and until the Company's Class A Common Stock is listed on any stock
exchange or quoted on the NASDAQ National

                                      A-25
<PAGE>   291

Market System, the board of directors of the Company shall include three (3)
directors generally elected by the shareholders of the Company who shall not be
Affiliates of Eagle River Investments, L.L.C.

     SECTION 5.13  Company Subsidiaries.

     (a) The parties acknowledge that as soon as practicable following the
execution of this Agreement, the Company intends to form a wholly-owned
subsidiary corporation pursuant to the DGCL ("Holding Sub") and intends to
assign and transfer to Holding Sub all of its assets and liabilities other than
this Agreement. Upon the formation and transfer of assets to Holding Sub, the
Company intends to cause Holding Sub to accept and assume such assets and
liabilities. The parties agree that the failure by the Company to take the
actions described above with regard to Holding Sub shall not constitute a breach
of this Agreement.

     (b) Prior to the Closing, the Company will form a wholly-owned subsidiary
corporation pursuant to the DGCL ("Company Merger Sub"). Immediately prior to
the Closing, ITGL will cause New Satco Holdings Merger Sub, Inc. to assign its
rights and obligations in and to the Teledesic Merger Agreement to Company
Merger Sub and the Company shall cause Company Merger Sub to accept such
assignment and to assume such obligations.

     SECTION 5.14  Further Assurances.

     (a) Subject to the terms and conditions herein provided, Company and ITGL
each agree to use all commercially reasonable efforts to take, or cause to be
taken, all action and to do, or cause to be done, all things necessary, proper
or advisable under applicable laws and regulations to consummate and make
effective the transactions contemplated by this Agreement, including using all
commercially reasonable efforts to obtain all necessary waivers, consents and
approvals, and to effect all necessary registrations and filings.

     (b) Company and ITGL each shall execute and cause to be delivered to the
other party such instruments and other documents, and shall take such other
actions, as the other party may reasonably request (prior to, at or after the
Closing Date) for the purpose of carrying out or evidencing any of the
transactions contemplated hereby.

                                  ARTICLE VI.

                              CONDITIONS PRECEDENT

     SECTION 6.1  Conditions to Each Party's Obligation To Effect the
Merger. The respective obligation of each party to effect the Merger is subject
to the satisfaction, or waiver by each party, on or prior to the Closing Date of
the following conditions:

          (a) Company Stockholder Approval. Company Stockholder Approval shall
     have been obtained.

          (b) HSR Act. The waiting period (and any extension thereof) applicable
     to the Merger under the HSR Act shall have been terminated or shall have
     expired and all material foreign antitrust approvals required to be
     obtained prior to the Merger in connection with the transactions
     contemplated hereby shall have been obtained.

          (c) Governmental Approvals. All consents, approvals or orders of
     authorization of, or actions by any Governmental Entities shall have been
     obtained, and all registrations, declarations or filings with any
     Governmental Entities shall have been made, except in each case for those
     the failure of which to obtain or make, individually or in the aggregate,
     are not reasonably likely to have a Material Adverse Effect on the Company
     or ITGL.

          (d) Required Third-Party Consents. All necessary consents, approvals
     or waivers from third parties to the Merger or the transactions
     contemplated hereby shall have been obtained, except for those the failure
     of which to obtain, individually or in the aggregate, are not reasonably
     likely to have a Material Adverse Effect on the Company or ITGL.

                                      A-26
<PAGE>   292

          (e) No Litigation. No judgment, order, decree, statute, law,
     ordinance, rule or regulation entered, enacted, promulgated, enforced or
     issued by any court or other Governmental Entity of competent jurisdiction
     or other legal restraint or prohibition (collectively, "Restraints") shall
     be in effect enjoining or otherwise prohibiting the consummation of the
     Merger or which otherwise is reasonably likely to have a Material Adverse
     Effect on the Company or ITGL.

          (f) Registration Statement. The Registration Statement and/or Proxy
     Statement shall have become effective with respect to the shares of Company
     Capital Stock to be issued in the Merger in accordance with the provisions
     of the Securities Act, and shall be effective at the Effective Time, no
     stop order suspending effectiveness of the Registration Statement or Proxy
     Statement shall have been issued, and no action, suit, proceedings or
     investigation by the SEC to suspend the effectiveness thereof shall have
     been initiated and be continuing or, to the Knowledge of ITGL or Company,
     threatened.

          (g) Blue Sky Approvals. All necessary approvals under federal and
     state securities or blue sky laws and other authorizations relating to the
     issuance of the Company Capital Stock to be issued to ITGL stockholders in
     connection with the Merger shall have been received.

          (h) Appraisal Rights. The holders of no more than five percent (5%) of
     either the Company Capital Stock or ITGL Capital Stock shall have exercised
     statutory appraisal rights as set forth in the DGCL in connection with the
     Merger.

          (i) Teledesic Merger. The Teledesic Merger shall be consummated
     concurrently with the Closing, provided that the Certificate of Merger,
     which shall be effective at 6:01 p.m. EST on the date such certificate is
     filed, shall be filed simultaneously with the filing of the Certificate of
     Merger to be filed in connection with the Teledesic Merger, which will be
     effective at 6:02 p.m. EST on the date that such certificate is filed.

     SECTION 6.2  Conditions to Obligations of ITGL. The obligation of ITGL to
effect the Merger is further subject to satisfaction or waiver of the following
conditions:

          (a) Representations and Warranties. The representations and warranties
     of the Company set forth herein qualified as to materiality shall be true
     and correct, and those not so qualified shall be true and correct in all
     material respects, in each case as of the date of this Agreement and as of
     the Closing Date (except to the extent expressly made as of an earlier
     date, in which case as of such date). One (1) day prior to the Closing, the
     Company will provide to ITGL a written "bring-down" certificate
     ("Bring-Down Certificate") certifying the truth and accuracy of all of the
     Company's representations contained herein as of such date, and reflecting
     facts, circumstances or events that have arisen or occurred since the date
     of this Agreement which would cause such representations to be inaccurate
     as of such date.

          (b) Performance of Obligations of the Company. The Company shall have
     performed in all material respects all obligations required to be performed
     by it under this Agreement at or prior to the Closing Date.

          (c) Tax Opinion. ITGL shall have received from Davis Wright Tremaine
     LLP, counsel to ITGL, on the date on which the Registration Statement is
     declared effective by the SEC and on the Closing Date, an opinion, in each
     case in a form and of the substance reasonably acceptable to the Board of
     Directors of ITGL and dated as of such respective date that the
     transactions contemplated hereby will be treated for federal income tax
     purposes as a reorganization within the meaning of Section 368(a) of the
     Code. In rendering such opinion, such counsel will be entitled to rely upon
     representations of officers of ITGL and the Company, including
     representations in substantially the same form as Exhibits A and B.

          (d) No Material Adverse Changes. There shall have not been since the
     date of this Agreement, any Material Adverse Change with respect to the
     operations, financial condition, assets, liabilities, business or prospects
     of the Company and its business.

                                      A-27
<PAGE>   293

          (e) Stockholders Agreement. Each of the parties to the Stockholders
     Agreement dated April 29, 1999, as amended by and among Teledesic,
     Teledesic LLC, Teledesic Holdings Limited and other principal equity
     holders of Teledesic shall have, prior to Closing, signed the ITGL
     Stockholders' Agreement dated June 20, 2000 ("ITGL Stockholders Agreement")
     and all parties to the ITGL Stockholders Agreement shall have, immediately
     prior to Closing, acknowledged the application of the ITGL Stockholders
     Agreement to the Merger Consideration issued to such parties in accordance
     with Article II hereof.

     SECTION 6.3  Conditions to Obligations of the Company. The obligation of
the Company to effect the Merger is further subject to satisfaction or waiver by
the Independent Advisory Committee of the following conditions:

          (a) Representations and Warranties. The representations and warranties
     of ITGL set forth herein qualified as to materiality shall be true and
     correct, and those not so qualified shall be true and correct in all
     material respects, in each case as of the date of this Agreement and as of
     the Closing Date (except to the extent expressly made as of an earlier
     date, in which case as of such date). One (1) day prior to the Closing,
     ITGL will provide to the Company a written Bring-Down Certificate
     certifying the truth and accuracy of all of ITGL's representations
     contained herein as of such date, and reflecting facts, circumstances or
     events that have arisen or occurred since the date of this Agreement which
     would cause such representations to be inaccurate as of such date.

          (b) Performance of Obligations of ITGL. ITGL shall have performed in
     all material respects all obligations required to be performed by them
     under this Agreement at or prior to the Closing Date.

          (c) Tax Opinions. The Company shall have received from Cadwalader,
     Wickersham & Taft, counsel to the Independent Advisory Committee of the
     Board of Directors of the Company, on the date on which the Registration
     Statement is declared effective by the SEC and on the Closing Date, an
     opinion, in each case in a form and of the substance reasonably acceptable
     to the Board of Directors of the Company and dated as of such respective
     date that the transactions contemplated hereby will be treated for federal
     income tax purposes as a reorganization within the meaning of Section
     368(a) of the Code. In rendering such opinion, such counsel will be
     entitled to rely upon representations of officers of ITGL and the Company,
     including representations of officers of ITGL and the Company in
     substantially the same form as Exhibits A and B.

          (d) No Material Adverse Changes. There shall have not been since the
     date of this Agreement, any Material Adverse Change with respect to the
     operations, financial condition, assets, liabilities, business or prospects
     of ITGL and its business.

                                  ARTICLE VII.

                       TERMINATION, AMENDMENT AND WAIVER

     SECTION 7.1 Termination. This Agreement may be terminated at any time prior
to the Effective Time, whether before or after Company Stockholder Approval:

          (a) by mutual written consent of ITGL and the Company.

          (b) by either ITGL or the Company:

             (i) if the Merger shall not have been consummated by June 30, 2001;
        provided, however, that the right to terminate this Agreement pursuant
        to this Section 7.1(b)(i) shall not be available to any party whose
        failure to perform any of its obligations under this Agreement results
        in the failure of the Merger to be consummated by such time;

             (ii) if (A) there shall be any law or regulation that makes
        consummation of the Merger illegal or otherwise prohibited or (B) any
        judgment, injunction, order or decree of any court or other Governmental
        Entity having competent jurisdiction enjoining ITGL and the Company from

                                      A-28
<PAGE>   294

        consummating the Merger is entered and such judgment, injunction or
        order shall have become final and non-appealable;

             (iii) if the Company Stockholders' Meeting or ITGL Stockholders'
        Meeting is duly convened and finally adjourned without Company
        Stockholder Approval or ITGL Stockholder Approval being obtained, as
        applicable;

             (iv) if any Restraint having any of the effects set forth in
        Section 6.1(e) shall be in effect and shall have become final and
        nonappealable.

          (c) by ITGL, if the Company shall have misrepresented, breached or
     failed to perform in any material respect any of its representations,
     covenants or other agreements contained in this Agreement (a "Company
     Default"), which Company Default would give rise to the failure of a
     condition set forth in Section 6.2(a) or (b) at the time of such Company
     Default; provided that if such Company Default is curable by the Company
     through the exercise of commercially reasonable efforts, then ITGL may not
     terminate this Agreement under this Section 7.1(c) until twenty (20) days
     after delivery of written notice to the Company of the Company Default if
     such Company Default is then continuing, or prior to the end of such 20-day
     period if the Company fails to continuously exercise commercially
     reasonable efforts to cure the Company Default. Termination pursuant to
     this Section 7.1(c) shall be ITGL's sole remedy in the event of a material
     misrepresentation or breach of warranty made by the Company in this
     Agreement.

          (d) by the Company, if ITGL shall have misrepresented, breached or
     failed to perform in any material respect any of its representations,
     covenants or other agreements contained in this Agreement ("ITGL Default"),
     which ITGL Default would give rise to the failure of a condition set forth
     in Section 6.3(a) or (b) at the time of such ITGL Default; provided that if
     such ITGL Default is curable by ITGL through the exercise of commercially
     reasonable efforts, then the Company may not terminate this Agreement under
     this Section 7.1(d) until twenty (20) days after delivery of written notice
     to ITGL of ITGL Default if such ITGL Default is then continuing, or prior
     to the end of such 20-day period if ITGL fails to continuously exercise
     commercially reasonable efforts to cure the ITGL Default. Termination
     pursuant to this Section 7.1(d) shall be the Company's sole remedy in the
     event of a material misrepresentation or breach of warranty made by ITGL in
     this Agreement.

     SECTION 7.2  Effect of Termination. In the event of termination of this
Agreement by either the Company or ITGL as provided in Section 7.1, this
Agreement shall forthwith become void and have no effect, without any liability
or obligation on the part of ITGL or the Company, other than the provisions of
this Section 7.2 and Article VIII, which provisions survive such termination,
and except to the extent that such termination results from the willful breach
by a party of any of its representations, covenants or agreements set forth in
this Agreement. No termination of this Agreement shall relieve any party from
any liability arising from the willful breach by any party of any of its
representations, covenants or agreements set forth in this Agreement.

     SECTION 7.3  Amendment. This Agreement may be amended by the parties at any
time before or after Company Stockholder Approval or ITGL Stockholder Approval;
provided, however, that after any such Company Stockholder Approval or ITGL
Stockholder Approval, there shall not be made any amendment that by law requires
further approval by the stockholders of the Company or of ITGL without such
approval. This Agreement may not be amended except by an instrument in writing
signed on behalf of each of the parties. This Agreement may not be amended by
the Company except with consent of the Independent Advisory Committee.

     SECTION 7.4  Extension; Waiver. At any time prior to the Effective Time, a
party may (a) extend the time for the performance of any of the obligations or
other acts of the other parties; (b) waive any inaccuracies in the
representations of the other parties contained in this Agreement or in any
document delivered pursuant to this Agreement; or (c) subject to the proviso of
Section 7.3, waive compliance by the other party with any of the agreements or
conditions contained in this Agreement; provided that any waiver by the Company
shall require the consent of the Independent Advisory Committee. Any agreement

                                      A-29
<PAGE>   295

on the part of a party to any such extension or waiver shall be valid only if
set forth in an instrument in writing signed on behalf of such party. The
failure of any party to this Agreement to assert any of its rights under this
Agreement or otherwise shall not constitute a waiver of such rights.

     SECTION 7.5  Procedure for Termination, Amendment, Extension or Waiver. A
termination of this Agreement pursuant to Section 7.1, an amendment of this
Agreement pursuant to Section 7.3 or an extension or waiver pursuant to Section
7.4 shall, in order to be effective, require, in the case of ITGL or the
Company, action by its board of directors and in the case of the Company, the
consent of the Independent Advisory Committee.

                                 ARTICLE VIII.

                               GENERAL PROVISIONS

     SECTION 8.1  Nonsurvival of Representations and Warranties. None of the
representations and warranties in this Agreement or in any instrument delivered
pursuant to this Agreement shall survive the Effective Time. This Section 8.1
shall not limit any covenant or agreement of the parties which by its terms
contemplates performance after the Effective Time.

     SECTION 8.2  Notices. All notices, requests, claims, demands and other
communications under this Agreement shall be in writing and shall be deemed
given if delivered personally, telecopied (which is confirmed) or sent by
overnight courier (providing proof of delivery) to the parties at the following
addresses (or at such other address for a party as shall be specified by like
notice):

        if to ITGL, to:

        ICO-Teledesic Global Limited
        2300 Carillon Point
        Kirkland, WA 98033
        Telecopier: (425) 828-8060
        Attn: C. James Judson, Esq.

        with a copy to:

        Davis Wright Tremaine LLP
        2300 Wells Fargo Tower
        1300 SW Fifth Avenue
        Portland, Oregon 97201
        Telecopier: (503) 778-5299
        Attn: Benjamin G. Wolff, Esq.

        if to the Company, to

        New ICO Global Communications (Holdings) Limited
        2 Chalkhill Road
        London W6 8DW
        United Kingdom
        Telecopier: +44 20 8563 9415
        Attn: Gardner L. Grant, Jr., Esq.

        with a copy to:

        Cleary, Gottlieb, Steen & Hamilton
        One Liberty Plaza
        New York, NY 10006-1470
        Telecopy No.: (212) 225-3999
        Attention: William Groll

                                      A-30
<PAGE>   296

        And

        If to the Independent Advisory Committee, to:

        Credit Suisse First Boston
        11 Madison Avenue,
        New York, NY 10010-3629
        Telecopy: 212-325-8290
        Attention: Donna Alderman

        With a copy to:

        Cadwalader, Wickersham & Taft
        100 Maiden lane
        New York, NY 10038
        Telecopy No.: (212) 504-6666
        Attention: Brian Hoffmann

     SECTION 8.3  Definitions. For purposes of this Agreement:

          (a) An "Affiliate" of any Person means another Person that directly or
     indirectly, through one or more intermediaries, controls, is controlled by,
     or is under common control with, such first Person, where "control" means
     the possession, directly or indirectly, of the power to direct or cause the
     direction of the management policies of a Person, whether through the
     ownership of voting securities, by contract, as trustee or executor, or
     otherwise;

          (b) "Agreement" means this Agreement and Plan of Merger and any and
     all exhibits and schedules and amendments hereto.

          (c) "Antitrust Division" shall have the meaning specified in Section
     5.7.

          (d) "Bring-Down Certificate" shall have the meaning specified in
     Section 6.2(a).

          (e) "Business Day" means any day other than Saturday, Sunday or any
     other day on which banks are legally permitted to be closed in New York
     City.

          (f) "Business Plan" shall have the meaning specified in Section 4.1.

          (g) "Capital Structure" shall have the meaning specified in Section
     6.2(e).

          (h) "Certificate of Merger" shall have the meaning specified in
     Section 1.3.

          (i) "Certificates" shall have the meaning specified in Section 2.2(a).

          (j) "Closing" shall have the meaning specified in Section 1.2.

          (k) "Closing Date" shall have the meaning specified in Section 1.2.

          (l) "Code" means the Internal Revenue Code of 1986, as amended.

          (m) "Communications Act" means the Communications Act of 1934, as
     amended.

          (n) "Company" means New ICO Global Communications (Holdings) Limited,
     a Delaware corporation.

          (o) "Company Balance Sheet" shall have the meaning specified in
     Section 3.1(e).

          (p) "Company Capital Stock" shall have the meaning specified in
     Recital A.

          (q) "Company Class A Common Stock" shall have the meaning specified in
     Recital A.

          (r) "Company Class B Common Stock" shall have the meaning specified in
     Recital A.

          (s) "Company Consolidated Group" means any affiliated group within the
     meaning of Section 1504(a) of the Code or any similar group defined under a
     similar provision of state, local or
                                      A-31
<PAGE>   297

     foreign law that the Company (or any Subsidiary of the Company) is or has
     ever been a member of or with which the Company files, has filed or is or
     was required to file an affiliated, consolidated, combined, unitary or
     aggregate Return.

          (t) "Company Default" shall have the meaning specified in Section
     7.1(c).

          (u) "Company Disclosure Schedule" shall have the meaning specified in
     Section 3.1.

          (v) "Company Employee Options" means the options to purchase shares of
     Company Class A Common Stock granted or to be granted to current or former
     officers, directors, employees or consultants of the Company or its
     Subsidiaries under the Company Stock Plans.

          (w) "Company Material Contracts" shall have the meaning specified in
     Section 3.1(i).

          (x) "Company Merger Sub" shall have the meaning specified in Section
     5.13(b).

          (y) "Company Options" shall have the meaning specified in Section
     2.1(c).

          (z) "Company Preferred Stock" shall have the meaning specified in
     Recital A.

          (aa) "Company Permits" shall have the meaning specified in Section
     3.1(h).

          (bb) "Company Series A Preferred Stock" shall have the meaning
     specified in Recital A.

          (cc) "Company Series B Preferred Stock" shall have the meaning
     specified in Recital A.

          (dd) "Company Stock Plans" means the plans and arrangements providing
     for the grant of options or warrants for the purchase of shares of Company
     Capital Stock.

          (ee) "Company Stockholder Approval" shall have the meaning specified
     in Section 3.1(l).

          (ff) "Company Stockholders' Meeting" shall have the meaning specified
     in Section 3.1(r).

          (gg) "Costs" shall have the meaning specified in Section 5.4(a).

          (hh) "DGCL" means the Delaware General Corporation Law.

          (ii) "Dissenting Shares" shall have the meaning specified in Section
     2.3(a).

          (jj) "Effective Time" shall have the meaning specified in Section 1.3.

          (kk) "Exchange Act" means the Securities Exchange Act of 1934, as
     amended.

          (ll) "Exchange Ratio" shall have the meaning specified in Section
     2.1(a).

          (mm) "Foreign Corrupt Practices Act" shall have the meaning specified
     in Section 3.1(q).

          (nn) "Foreign Official" shall have the meaning specified in Section
     3.1(q).

          (oo) "FTC" shall have the meaning specified in Section 5.7.

          (pp) "Future Permits" shall have the meaning specified in Section
     3.1(h).

          (qq) "GAAP" shall have the meaning specified in Section 3.1(e).

          (rr) "Governmental Entity" shall have the meaning specified in Section
     3.1(d).

          (ss) "Holding Sub" shall have the meaning specified in Section
     5.13(a).

          (tt) "HSR Act" shall have the meaning specified in Section 3.1(d).

          (uu) "Independent Advisory Committee" means the Independent Advisory
     Committee established by the Company's Board of Directors at a meeting on
     May 18, 2000.

          (vv) "Indemnified Parties" shall have the meaning specified in Section
     5.4(a).

          (ww) "ITGL" means ICO-Teledesic Global Limited, a Delaware
     corporation.

                                      A-32
<PAGE>   298

          (xx) "ITGL Balance Sheet" shall have the meaning specified in Section
     3.2(e).

          (yy) "ITGL Capital Stock" shall have the meaning specified in Recital
     A.

          (zz) "ITGL Class A Common Stock" shall have the meaning specified
     Section 3.2(b).

          (aaa) "ITGL Class B Common Stock" shall have the meaning specified in
     Section 3.2(b).

          (bbb) "ITGL Common Stock" shall have the meaning specified in Recital
     A.

          (ccc) "ITGL Default" shall have the meaning specified in Section
     7.1(d).

          (ddd) "ITGL Disclosure Schedule" shall have the meaning specified in
     Section 3.2.

          (eee) "ITGL Employee Options" means the options to purchase shares of
     ITGL Capital Stock granted or to be granted to current or former officers,
     directors, employees or consultants of ITGL or its Subsidiaries under the
     ITGL Stock Plans.

          (fff) "ITGL Material Contracts" shall have the meaning specified in
     Section 3.2(j).

          (ggg) "ITGL Permits" shall have the meaning specified in Section
     3.2(h).

          (hhh) "ITGL Options" shall have the meaning specified in Section
     2.1(c).

          (iii) "ITGL Preferred Stock" shall have the meaning specified in
     Section 3.2(b).

          (jjj) "ITGL Series A Preferred Stock" shall have the meaning specified
     in Recital A.

          (kkk) "ITGL Series B Preferred Stock" shall have the meaning specified
     in Recital A.

          (lll) "ITGL Stock Plans" means the plans and arrangements providing
     for the grant of options and warrants for the purchase of shares of ITGL
     Capital Stock.

          (mmm) "ITGL Stockholder Approval" shall have the meaning specified in
     Section 3.2(s).

          (nnn) "ITGL Stockholder Meeting" shall have the meaning specified in
     Section 3.2(r).

          (ooo) "Knowledge" of any Person that is not an individual means, with
     respect to any specific matter, the actual knowledge of such Person's
     executive officers and other officers having primary responsibility for
     such matter, together with such knowledge as would be obtained in the
     conduct of their duties in the ordinary course and in the exercise of
     reasonable inquiry under the circumstances.

          (ppp) "Liens" shall have the meaning specified in Section 3.1(b).

          (qqq) "Material Adverse Change" or "Material Adverse Effect" means,
     when used in connection with the Company or ITGL, any change, effect,
     event, occurrence or state of facts that is, or is reasonably likely to be,
     materially adverse to the business, financial condition, assets, results of
     operations or prospects of such party and its subsidiaries taken as a
     whole, other than any change, effect, event, occurrence or state of facts
     relating to the economy in general.

          (rrr) "Merger" shall have the meaning specified in Recital A.

          (sss) "Merger Consideration" shall have the meaning specified in
     Section 2.1(a).

          (ttt) "Old ICO" shall have the meaning specified in Section 3.1(r).

          (uuu) "Person" means an individual, corporation, partnership, limited
     liability Company, joint venture, association, trust, unincorporated
     organization or other entity;

          (vvv) "Proxy Statement" shall have the meaning specified in Section
     3.1(r).

          (www) "Recapitalization Event" shall have the meaning specific in
     Section 2.1(d).

          (xxx) "Registration Statement" shall have the meaning specified in
     Section 3.1(r).

          (yyy) "Restraints" shall have the meaning specified in Section 6.1(e).

                                      A-33
<PAGE>   299

          (zzz) "Returns" means all Federal, state, local, provincial and
     foreign Tax returns, declarations, statements, reports, schedules, forms
     and information returns and any amended Tax return relating to Taxes.

          (aaaa) "SEC" means the Securities Exchange Commission.

          (bbbb) "Securities Act" means the Securities Act of 1933, as amended.

          (cccc) A "Subsidiary" of any Person means another Person, an amount of
     the voting securities, other voting ownership, membership or partnership
     interests of which is sufficient to elect at least a majority of its board
     of directors or other governing body (or, if there are no such voting
     interests, 50% or more of the equity interests of which) is owned directly
     or indirectly by such first Person; provided, however, that for the
     purposes of this Agreement, the Company shall not be considered to be a
     Subsidiary of ITGL.

          (dddd) "Surviving Corporation" shall have the meaning specified in
     Section 1.1.

          (eeee) "Taxes" includes all forms of taxation, whenever created or
     imposed, and whether of the United States or elsewhere, and whether imposed
     by a local, municipal, governmental, state, foreign, Federal or other
     Governmental Entity, or in connection with any agreement with respect to
     Taxes, including all interest, penalties and additions imposed with respect
     to such amount.

          (ffff) "Teledesic" shall mean Teledesic Corporation, a Delaware
     corporation.

          (gggg) "Teledesic Balance Sheet" shall have the meaning specified in
     Section 3.2(e).

          (hhhh) "Teledesic Capital Stock" shall have the meaning specified in
     Section 3.2(c)(ii).

          (iiii) "Teledesic Class A Stock" shall have the meaning specified in
     Section 3.2(c)(ii)(A).

          (jjjj) "Teledesic Class B Stock" shall have the meaning specified in
     Section 3.2(c)(ii)(B).

          (kkkk) "Teledesic Class C Stock" shall have the meaning specified in
     Section 3.2(c)(ii)(C).

          (llll) "Teledesic Material Contracts" shall have the meaning specified
     in Section 3.2(j).

          (mmmm) "Teledesic Merger" shall have the meaning specified in Recital
     A.

          (nnnn) "Teledesic Merger Agreement" shall have the meaning specified
     in Section 5.10.

          (oooo) "Teledesic Options" shall have the meaning specified in Section
     3.2(c)(iii).

          (pppp) "Teledesic Stock Plans" shall have the meaning specified in
     Section 3.2(c)(iii).

     SECTION 8.4  Interpretation. When a reference is made in this Agreement to
an Article, Section or Exhibit, such reference shall be to an Article or Section
of, or an Exhibit to, this Agreement unless otherwise indicated. The table of
contents and headings contained in this Agreement are for reference purposes
only and shall not affect in any way the meaning or interpretation of this
Agreement. Whenever the words "include", "includes" or "including" are used in
this Agreement, they shall be deemed to be followed by the words "without
limitation". The words "hereof", "herein" and "hereunder" and words of similar
import when used in this Agreement shall refer to this Agreement as a whole and
not to any particular provision of this Agreement. All terms defined in this
Agreement shall have the defined meanings when used in any certificate or other
document made or delivered pursuant hereto unless otherwise defined therein. The
definitions contained in this Agreement are applicable to the singular as well
as the plural forms of such terms and to the masculine as well as to the
feminine and neuter genders of such term. Any agreement, instrument or statute
defined or referred to herein or in any agreement or instrument that is referred
to herein means such agreement, instrument or statute as from time to time
amended, modified or supplemented, including (in the case of agreements or
instruments) by waiver or consent; and (in the case of statutes) by succession
of comparable successor statutes and references to all attachments thereto and
instruments incorporated therein. References to a Person are also to its
permitted successors and assigns.

                                      A-34
<PAGE>   300

     SECTION 8.5  Counterparts. This Agreement may be executed in one or more
counterparts, all of which shall be considered one and the same agreement and
shall become effective when one or more counterparts have been signed by each of
the parties and delivered to the other parties.

     SECTION 8.6  Entire Agreement; No Third-Party Beneficiaries. This Agreement
(including the documents and instruments referred to herein) (a) constitutes the
entire agreement, and supersede all prior agreements and understandings, both
written and oral, among the parties with respect to the subject matter of this
Agreement; and (b) except for the provisions of Article II and Section 5.4, are
not intended to confer upon any Person other than the parties any rights or
remedies.

     SECTION 8.7  GOVERNING LAW. THIS AGREEMENT SHALL BE GOVERNED BY, AND
CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF DELAWARE, WITHOUT
REFERENCE TO THE LAWS THAT MIGHT OTHERWISE GOVERN UNDER APPLICABLE PRINCIPLES OF
CONFLICT OF LAWS THEREOF.

     SECTION 8.8  Assignment. Neither this Agreement nor any of the rights,
interests or obligations under this Agreement shall be assigned, in whole or in
part, by operation of law or otherwise by either of the parties hereto without
the prior written consent of the other party. Any assignment in violation of the
preceding sentence shall be void. Subject to the preceding two sentences, this
Agreement will be binding upon, inure to the benefit of, and be enforceable by,
the parties and their respective successors and assigns.

       Section 8.9  Enforcement. The parties agree that irreparable damage would
occur and that the parties would not have any adequate remedy at law in the
event that any of the provisions of this Agreement were not performed in
accordance with their specific terms or were otherwise breached. It is
accordingly agreed that the parties shall be entitled to an injunction or
injunctions to prevent breaches of this Agreement and to enforce specifically
the terms and provisions of this Agreement in any Federal court located in the
State of Delaware or in Delaware state court, this being in addition to any
other remedy to which they are entitled at law or in equity. In addition, each
of the parties hereto (a) consents to submit itself to the personal jurisdiction
of any federal court located in the State of Delaware or any Delaware state
court in the event any dispute arises out of this Agreement or any of the
transactions contemplated by this Agreement; (b) agrees that it will not attempt
to deny or defeat such personal jurisdiction by motion or other request for
leave from any such court; and (c) agrees that it will not bring any action
relating to this Agreement or any of the transactions contemplated by this
Agreement in any court other than a federal court sitting in the State of
Delaware or a Delaware state court.

     SECTION 8.10  Headings. The headings contained in this Agreement are for
reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.

     SECTION 8.11  Severability. If any term or other provision of this
Agreement is invalid, illegal or incapable of being enforced by any rule of law
or public policy, all other conditions and provisions of this Agreement shall
nevertheless remain in full force and effect. Upon such determination that any
term or other provision is invalid, illegal or incapable of being enforced, the
parties hereto shall negotiate in good faith to modify this Agreement so as to
effect the original intent of the parties as closely as possible to the fullest
extent permitted by applicable law in an acceptable manner to the end that the
transactions contemplated hereby are fulfilled to the extent possible.

                                      A-35
<PAGE>   301

     IN WITNESS WHEREOF, ITGL and the Company have caused this Agreement to be
signed by their respective officers thereunto duly authorized, all as of the
date first written above.

                                          ICO-TELEDESIC GLOBAL LIMITED

                                          By: /s/ DENNIS M. WEIBLING
                                            ------------------------------------
                                              Dennis M. Weibling, President

                                          NEW ICO GLOBAL COMMUNICATIONS
                                          (HOLDINGS) LIMITED

                                          By: /s/ W. RUSSELL DAGGATT
                                            ------------------------------------
                                              W. Russell Daggatt, Chief
                                              Executive Officer

                                      A-36
<PAGE>   302

                                                                      APPENDIX B

                          AGREEMENT AND PLAN OF MERGER

     THIS AGREEMENT AND PLAN OF MERGER (the "Agreement") dated as of May 12,
2000 among New Satco Holdings, Inc., a Delaware corporation ("Parent"), New
Satco Holdings Merger Sub, Inc., a Delaware corporation and a wholly owned
subsidiary of Parent ("Merger Sub"), and Teledesic Corporation, a Delaware
corporation (the "Company"). Capitalized terms not otherwise defined in this
Agreement shall have the meanings ascribed in Section 8.3.

                                    RECITALS

     A. The respective Boards of Directors of Parent, Merger Sub and the Company
have determined that a business combination between Parent and the Company on
the terms described herein is in the best interests of their respective
companies and stockholders and presents an opportunity to achieve long-term
strategic and financial benefits. Accordingly, the respective Boards of
Directors of Parent, Merger Sub and the Company have approved this Agreement and
deem it advisable and in the best interests of their respective stockholders to
consummate the merger of Merger Sub with and into the Company (the "Merger"),
upon the terms and subject to the conditions set forth in this Agreement,
whereby each issued and outstanding share of the Company's Common Stock,
consisting of Company Class A Common Stock, par value $0.001, Company Class B
Common Stock, par value $0.001, and Company Class C Common Stock, par value
$0.001 (collectively the "Company Common Stock") will be converted into the
right to receive shares of Parent Class A Stock (as defined below).

     B. Parent, Merger Sub and the Company desire to make certain
representations, warranties, covenants and agreements in connection with the
Merger, and to prescribe various conditions to the Merger.

     C. For federal income tax purposes, it is intended that the Merger qualify
as a reorganization within the meaning of Section 368(a) of the Internal Revenue
Code of 1986, as amended (the "Code"), and the rules and regulations promulgated
thereunder, and that this Agreement constitute a plan of reorganization.

     NOW, THEREFORE, the parties agree as follows:

                                   ARTICLE I

                                   THE MERGER

     SECTION 1.1  The Merger. Upon the terms and subject to the conditions set
forth in this Agreement, and in accordance with the Delaware General Corporation
Law (the "DGCL"), Merger Sub shall be merged with and into the Company at the
Effective Time (as defined in Section 1.3). Following the Effective Time, the
Company shall be the surviving corporation (the "Surviving Corporation") and
shall succeed to and assume all the rights and obligations of Merger Sub in
accordance with the DGCL.

     SECTION 1.2  Closing. The closing of the Merger (the "Closing") will take
place on a date and time to be specified by the parties (the "Closing Date"),
which shall be no later than the second Business Day after satisfaction or
waiver of the conditions set forth in Article VI (other than those conditions
that by their nature are to be satisfied at the Closing, but subject to the
satisfaction or waiver of those conditions), unless another time or date is
agreed to by the parties hereto. The Closing will be held at the offices of
Davis Wright Tremaine, LLP, 2600 Century Square, 1501 Fourth Avenue, Seattle,
Washington, or at such other location as may be agreed to by the parties.

     SECTION 1.3  Effective Time. Subject to the provisions of this Agreement,
as soon as practicable on or after the Closing Date, the parties shall file a
certificate of merger or other appropriate documents (in any such case, the
"Certificate of Merger") executed in accordance with the relevant provisions of
the DGCL and shall make all other filings or recordings required under the DGCL.
The Merger shall become

                                       B-1
<PAGE>   303

effective on such date and at such time as the Certificate of Merger is duly
filed with the Delaware Secretary of State, or at such other time as Parent and
the Company shall agree and specify in the Certificate of Merger (the time the
Merger becomes effective is hereinafter referred to as the "Effective Time").

     SECTION 1.4  Effects of the Merger. The Merger shall have the effects set
forth in Section 259 of the DGCL.

     SECTION 1.5  Certificate of Incorporation and Bylaws.

     (a) The Certificate of Incorporation of Merger Sub, as in effect
immediately prior to the Effective Time, shall be the Certificate of
Incorporation of the Surviving Corporation until thereafter changed or amended
as provided therein or by applicable law.

     (b) The Bylaws of the Merger Sub, as in effect immediately prior to the
Effective Time, shall be the Bylaws of the Surviving Corporation until
thereafter changed or amended as provided therein or by applicable law.

     SECTION 1.6  Board of Directors of the Surviving Corporation. The directors
of Merger Sub immediately prior to the Effective Time shall be the directors of
the Surviving Corporation, until the earlier of their resignation or removal or
until their respective successors are duly elected and qualified, as the case
may be.

                                   ARTICLE II

                EFFECT OF THE MERGER ON THE CAPITAL STOCK OF THE
               CONSTITUENT CORPORATIONS; EXCHANGE OF CERTIFICATES

     SECTION 2.1  Effect on Capital Stock. As of the Effective Time, by virtue
of the Merger and without any action on the part of any stockholder of the
Company or Merger Sub:

          (a) Subject to Section 2.2(d), each issued and outstanding share of
     Company Common Stock other than shares of Company Common Stock for which
     dissenters' rights are perfected or as provided in Section 2.3, shall be
     converted into the right to receive from Parent .825 shares (the "Exchange
     Ratio") of Parent Class A Common Stock. The shares of Parent Class A Common
     Stock so issued shall be referred to herein as the "Merger Consideration."
     The number of shares of Parent Class A Common Stock to be issued to each
     shareholder of the Company under this Section 2.1 shall be calculated by
     aggregating all shares of Company Common Stock held by each such
     shareholder, so that such number of shares of Parent Class A Common Stock
     to be issued shall be equal to the number of shares of Company Common Stock
     held by such shareholder multiplied by the Exchange Ratio, with fractional
     shares of Parent Class A Common Stock being rounded to the nearest whole
     number, with 0.5 being rounded up. No fractional shares shall be issued as
     part of the Merger Consideration. As of the Effective Time, all shares of
     Company Common Stock shall no longer be outstanding and shall automatically
     be canceled and retired and shall cease to exist, and each holder of a
     certificate representing any such share shall cease to have any rights with
     respect thereto, except the right to receive the Merger Consideration upon
     surrender of such certificate in accordance with Section 2.2.

          (b) Capital Stock of Merger Sub. Following the application of Section
     2.1(a), each issued and outstanding share of capital stock of Merger Sub
     shall be converted into one validly issued, fully paid and nonassessable
     share of Company Class A Common Stock.

          (c) Options and Warrants. At the Effective Time, Parent shall assume
     the Company Stock Plans and all stock options and warrants to purchase
     Company Common Stock (collectively the "Company Options") then outstanding
     shall be converted based on the Exchange Ratio into stock options and
     warrants, respectively, to purchase Parent Class A Common Stock, and the
     obligations of the Company with respect thereto shall be assumed by Parent
     in accordance with Section 5.3.

                                       B-2
<PAGE>   304

          (d) Anti-Dilution Provisions. In the event Parent or Company changes
     (or establishes a record date for changing) the number of shares of Parent
     Class A Common Stock or Company Common Stock, as applicable, issued and
     outstanding prior to the Effective Date as a result of a stock split,
     reverse stock split, stock dividend, recapitalization or other similar
     event ("Recapitalization Event") and the record date therefor shall be
     prior to the Effective Date, the Exchange Ratio shall be proportionately
     adjusted to reflect such Recapitalization Event.

     SECTION 2.2  Exchange of Certificates.

     (a) Exchange Procedures. As soon as reasonably practicable after the
Effective Time, Parent shall mail to each holder of record of a certificate or
certificates which immediately prior to the Effective Time represented
outstanding shares of Company Stock (the "Certificates") whose shares were
converted into the right to receive the Merger Consideration pursuant to Section
2.1: (i) a letter of transmittal (which shall specify that delivery shall be
effected, and risk of loss and title to the Certificates shall pass, only upon
delivery of the Certificates to Parent and shall be in such form and have such
other provisions as Parent may reasonably specify), in a form reasonably
acceptable to the parties, and (ii) instructions for use in surrendering the
Certificates in exchange for certificates representing the Merger Consideration.
Upon surrender of a Certificate to Parent, duly endorsed for transfer or
cancellation, together with such letter of transmittal, duly executed, and such
other documents as may reasonably be required by Parent, the holder of such
Certificate shall be entitled to receive in exchange therefor a certificate
representing that number of whole shares of Parent Class A Common Stock that
such holder has the right to receive pursuant to the provisions of this Article
II and certain dividends and other distributions in accordance with Section
2.2(b) and the Certificate so surrendered shall then immediately be canceled. In
the event of a transfer of ownership of Company Stock that is not registered in
the transfer records of the Company, a certificate representing the proper
number of shares of Parent Class A Common Stock may be issued to a Person other
than the Person in whose name the Certificate so surrendered is registered if
such Certificate has been properly endorsed and otherwise is in proper form for
transfer, and if the Person requesting such issuance shall pay any transfer or
other taxes required by reason of the issuance of shares of Parent Class A
Common Stock to a Person other than the registered holder of such Certificate
(or shall establish to the satisfaction of Parent that such tax has been paid or
is not applicable). Until surrender as contemplated by this Section 2.2(a), each
Certificate shall be deemed at any time after the Effective Time to represent
only the right to receive upon such surrender the Merger Consideration. A lost
stock certificate affidavit, together with either an insurance bond or
indemnification agreement running to the benefit of Parent as determined by
Parent in its sole discretion, may be submitted in lieu of a Certificate.

     (b) Distributions with Respect to Unexchanged Shares. No dividends or other
distributions with respect to Parent Class A Common Stock with a record date
after the Effective Time shall be paid to the holder of any unsurrendered
Certificate with respect to the shares of Parent Class A Common Stock
represented thereby, until the holder of record of such Certificate shall
surrender such Certificate in accordance with this Article II. Subject to the
effect of applicable escheat or similar laws, following surrender of any such
Certificate there shall be paid to the holder of the certificate representing
whole shares of Parent Class A Common Stock issued in exchange therefor, without
interest: (i) at the time of such surrender, the amount of dividends or other
distributions with a record date after the Effective Time theretofore paid with
respect to such whole shares of Parent Class A Common Stock; and (ii) at the
appropriate payment date, the amount of dividends or other distributions with a
record date after the Effective Time but prior to such surrender and with a
payment date subsequent to such surrender payable with respect to such whole
shares of Parent Class A Common Stock.

     (c) No Further Ownership Rights in Company Stock. All shares of Parent
Class A Common Stock issued upon the exchange of Certificates in accordance with
the terms of this Article II (including any cash paid pursuant to this Article
II) shall be deemed to have been issued (and paid) in full satisfaction of all
rights pertaining to the shares of Company Stock previously represented by such
Certificates, and there shall be no further registration of transfers on the
stock transfer books of the Surviving Corporation of the shares of Company Stock
which were outstanding immediately prior to the Effective Time. If, after the
Effective Time, Certificates are presented to the Surviving Corporation or the
Exchange Agent for any
                                       B-3
<PAGE>   305

reason, they shall be canceled and exchanged as provided in this Article II,
except as otherwise provided by law.

     (d) Termination. Any holders of the Certificates who have not complied with
this Article II shall thereafter look only to Parent for payment of their claims
for Merger Consideration and any dividends or distributions with respect to
Parent Class A Common Stock.

     (e) No Liability. None of Parent, Merger Sub, or the Company shall be
liable to any Person in respect of any shares of Parent Class A Common Stock,
any dividends or distributions with respect thereto, in each case delivered to a
public official pursuant to any applicable abandoned property, escheat or
similar law. If any Certificate shall not have been surrendered prior to two
years after the Effective Time (or immediately prior to such earlier date on
which any Merger Consideration, any dividends or distributions payable to the
holder of such Certificate or any cash payable to the holder of such Certificate
pursuant to this Article II, would otherwise escheat to or become the property
of any Governmental Entity), any such Merger Consideration, dividends or
distributions in respect of such Certificate or such cash shall, to the extent
permitted by applicable law, become the property of the Surviving Corporation,
free and clear of all claims or interest of any Person previously entitled
thereto.

     (f) Share Transfer Books. The share transfer books of the Company shall be
closed as of the close of business on the day that is two (2) days prior to the
Effective Time. After the Effective Time, there shall be no further registration
of transfers on the share transfer books of the Surviving Corporation of shares
of the Company Stock which were outstanding immediately prior to the Merger.

     SECTION 2.3  Dissenting Shares.

     (a) Notwithstanding any provision of this Agreement to the Contrary, those
shares of Company Stock in which dissenters' rights are perfected ("Dissenting
Shares") shall not be converted into or represent a right to receive Merger
Consideration pursuant to Section 2.1, but the holder thereof shall be entitled
to only such rights as are granted by the DGCL.

     (b) Notwithstanding the provisions of Section 2.3(a) above, if any
shareholder who demands appraisal rights of such shareholder's shares of Company
Common Stock under the DGCL effectively withdraws or loses (through failure to
perfect or otherwise) his or her right to appraisal, then as of the Effective
Time or the occurrence of such event, whichever occurs later, such Shareholder's
shares of Company Common Stock shall automatically be converted into and
represent only the right to receive Merger Consideration as provided in Section
2.1 hereof.

     (c) The Company shall give Parent prompt notice of any written demands for
appraisal or payment of the fair value of any shares of the Company Common
Stock, withdrawals of such demands, and any other instruments served on the
Company pursuant to the DGCL. Except with the prior written consent of Parent,
the Company shall not voluntarily make any payment with respect to any demands
for appraisal, settle or offer to settle any such demands.

                                  ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

     SECTION 3.1  Representations and Warranties of the Company. Except as set
forth on the disclosure schedule delivered by the Company to Parent prior to the
execution of this Agreement (the "Company Disclosure Schedule") and making
reference to the particular subsection of this Agreement requiring such
disclosure or to which exception is being taken, the Company represents and
warrants to Parent and Merger Sub that the following statements are true and
correct as of the date of this Agreement and will be true and correct on the
Closing Date as if made on such date:

          (a) Organization, Standing and Corporate Power. The Company is a
     corporation duly organized, validly existing and in good standing under the
     laws of the state of Delaware, and has all requisite corporate power and
     authority to own, lease and operate its properties and to carry on its

                                       B-4
<PAGE>   306

     business as now being conducted and as proposed to be conducted. The
     Company and each of its Subsidiaries is duly qualified or licensed to do
     business and is in good standing in each jurisdiction in which the failure
     to be so qualified or in good standing would have a Material Adverse
     Effect. The Company has delivered to Parent prior to the execution of this
     Agreement complete and correct copies of its Certificate of Incorporation
     and Bylaws, as currently in effect.

          (b) Subsidiaries. Section 3.1(b) of the Company Disclosure Schedule
     sets forth the name, form of entity, and jurisdiction of incorporation of
     each of the Company's Subsidiaries as of the Effective Date. To the best of
     the Company's knowledge: (i) each of the Company's Subsidiaries is duly
     organized and validly existing in the jurisdiction of its formation, (ii)
     each material Subsidiary of the Company has all requisite power and
     authority to own or lease and operate its assets and carry on its business
     as presently conducted or proposed to be conducted, (iii) each Subsidiary
     is duly qualified to do business and is in good standing in each
     jurisdiction in which the failure to be so qualified or in good standing
     would have a Material Adverse Effect, and (iv) all the outstanding shares
     of capital stock of, or other equity interests in, each Subsidiary have
     been validly issued and are fully paid and nonassessable and, other than as
     shown in Section 3.1(b) of the Company Disclosure Schedule, are owned
     directly or indirectly by the Company, free and clear of all pledges,
     claims, liens, charges, encumbrances and security interests of any kind or
     nature whatsoever (collectively, "Liens") and free of any restriction on
     the right to vote, sell or otherwise dispose of such capital stock or other
     ownership interests, except for Holdings, LLC and certain foreign
     subsidiaries where less than 3% of the outstanding shares of such
     Subsidiary are not owned directly or indirectly by the Company. Except for
     the capital stock or other ownership interests of its Subsidiaries, the
     Company does not beneficially own directly or indirectly any capital stock,
     membership interest, partnership interest, joint venture interest or other
     equity interest in any Person. Except for Holdings, LLC and certain foreign
     subsidiaries where less than 3% of the outstanding shares of such
     Subsidiary are not owned directly or indirectly by the Company, for each
     Subsidiary in which the Company does not own 100% of the capital stock or
     other ownership interest of the Subsidiary, the Company has the exclusive
     right to purchase or otherwise acquire all of the capital stock or other
     ownership interests of such Subsidiary held by other Persons.

          (c) Capital Structure.

          (i) The authorized capital stock of the Company consists of
     1,122,165,275 shares of capital stock ("Company Stock") consisting of:

             (A) 5,000,000 shares of Company preferred stock, par value $.001,
        of which none are issued and outstanding;

             (B) 1,000,000,000 shares of Company Class A Common Stock, par value
        $.001, of which 7,427,546 shares are issued and outstanding;

             (C) 75,675,275 shares of Company Class B Common Stock, par value
        $.001, of which 75,675,275 shares are issued and outstanding; and

             (D) 41,490,000 shares of Company Class C Common Stock, par value
        $.001 of which 50,000 shares are issues and outstanding.

          (ii) The authorized capital stock of Holdings consists of
     US$500,000,000 consisting of:

             (A) 499,988,000 shares of Holdings Class A stock, par value
        US$1.00, of which 23,459,147 are issued and outstanding; and

             (B) 800 shares of Class B stock, par value US$15.00, all of which
        are issued and outstanding to the Company.

                                       B-5
<PAGE>   307

          (iii) The authorized and issued capital of LLC consists of 151,819,005
     LLC units of which:

             (A) 23,459,947 LLC units are held by Holdings;

             (B) 100,419,058 LLC units are held by the Company; and

             (C) 27,940,000 LLC units are held by Motorola, Inc.

          (iv) As of the date of this Agreement, there were issued and
     outstanding: (A) warrants to purchase 1,500,000 shares of Company Class A
     Common Stock; (B) warrants to purchase 3,500,000 shares of Company Class C
     Common Stock; (C) options to purchase 10,000,000 shares of Company Class C
     Common Stock; and (D) Company Employee Options to purchase 14,391,160
     shares of Company Class A Common Stock pursuant to the Company Stock Plans
     (of which options to purchase 10,545,121 shares of Company Class A Common
     Stock were exercisable). All outstanding shares and units of capital of the
     Company, Holdings and LLC have been, and all shares that may be issued
     pursuant to any Company Stock Plan will be, when issued in accordance with
     the respective terms thereof, duly authorized, validly issued, fully paid
     and non-assessable, and no class of capital stock of the Company is
     entitled to preemptive rights.

          (v) Except as provided above in this Section 3.1(c), as provided in
     the Teledesic Stockholders Agreement and for changes since the date of the
     Company Balance Sheet (as defined in Section 3.1(e)) resulting from the
     exercise of Company Options outstanding on such date (and the grant or
     award of Company Employee Options in the ordinary course of business and
     the exercise thereof), there are, and there will be on the Closing Date,
     (A) no other shares of capital stock, Company Options or other voting
     securities of the Company issued, reserved for issuance or outstanding
     except as authorized by Section 4.1(b), (B) no rights to receive shares of
     Company Common Stock on a deferred basis granted under the Company Stock
     Plans or otherwise; (C) no stock appreciation rights; (D) no securities of
     the Company (or any of its Subsidiaries) convertible into or exchangeable
     or exercisable for shares of capital stock, ownership interests, or voting
     securities of the Company (or its Subsidiaries); (E) no warrants, calls,
     option or other rights to acquire from the Company (or its Subsidiaries),
     and no obligation of the Company or any Subsidiary to issue, capital stock,
     voting securities or other ownership interests in or any securities
     convertible into or exchangeable for capital stock or voting securities of
     the Company or any Subsidiary of the Company.

          (vi) The Company has delivered to Parent a complete and correct list
     of the exercise price for each Company Option outstanding as of the date of
     this Agreement.

          (vii) As of the date of this Agreement, no bonds, debentures, notes or
     other indebtedness of the Company or any of its Subsidiaries having the
     right to vote (or convertible into, or exchangeable for, securities having
     the right to vote) on any matters on which stockholders of the Company or
     any of its Subsidiaries may vote, are issued or outstanding.

          (viii) As of the date of this Agreement, there were not any
     outstanding obligations of the Company or any Subsidiary of the Company to
     repurchase, redeem or otherwise acquire any outstanding securities of the
     Company or its Subsidiaries or to issue, deliver or sell, or cause to be
     issued, delivered or sold, any such securities. The Company is not a party
     to any voting agreement with respect to the voting of its securities, those
     of any Subsidiary of the Company, or any securities of any other Person.

          (d) Authority; Noncontravention. The Company has all requisite
     corporate power and authority to enter into this Agreement and, subject to
     receipt of Company Stockholder Approval (as defined in Section 3.1(l)), to
     consummate the transactions contemplated by this Agreement. The execution
     and delivery of this Agreement by the Company and the consummation by the
     Company of the transactions contemplated by this Agreement have been duly
     authorized by all necessary corporate action on the part of the Company,
     subject to receipt of Company Stockholder Approval. This Agreement has been
     duly executed and delivered by the Company and, assuming the due
     authorization, execution and delivery by each of the other parties hereto,
     constitutes the legal, valid

                                       B-6
<PAGE>   308

     and binding obligation of the Company, enforceable against the Company in
     accordance with its terms. The execution and delivery of this Agreement
     does not, and the consummation of the transactions contemplated by this
     Agreement and compliance with the provisions hereof will not, conflict
     with, or result in any violation of, or default (with or without notice or
     lapse of time, or both) under, or give rise to a right of termination,
     cancellation or acceleration of any obligation or loss of a benefit under,
     or result in the creation of any Lien upon any of the properties or assets
     of the Company or any of its Subsidiaries under: (i) the Certificate of
     Incorporation or Bylaws of the Company or the comparable organizational
     documents of any of its Subsidiaries; (ii) any material loan or credit
     agreement, note, bond, mortgage, indenture, lease or other Material
     Contracts applicable to the Company or any of its Subsidiaries or their
     respective properties or assets; or (iii) subject to the governmental
     filings and other matters referred to in the following sentence, any
     judgment, order, decree, statute, law, ordinance, rule or regulation of any
     Governmental Entity applicable to the Company or any of its Subsidiaries or
     their respective properties or assets, other than, in the case of clauses
     (ii) and (iii), any such conflicts, violations, defaults, rights, losses or
     Liens that individually or in the aggregate are not reasonably likely to
     (x) have a Material Adverse Effect on the Company; (y) impair the Company's
     ability to perform its obligations under this Agreement; or (z) prevent or
     delay the consummation of any of the transactions contemplated by this
     Agreement. No consent, approval, order or authorization of, action by or in
     respect of, or registration, declaration or filing with any court,
     administrative, regulatory or other governmental agency, commission,
     authority or instrumentality, foreign or domestic, or any non-governmental
     self-regulatory agency, commission or authority, foreign or domestic (each
     a "Governmental Entity") is required by or with respect to the Company or
     any of its Subsidiaries in connection with the execution and delivery of
     this Agreement by the Company or the consummation by the Company of the
     Merger or the other transactions contemplated by this Agreement, except for
     (1) the filing of a premerger notification and report form by the Company
     under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended
     (the "HSR Act") and any applicable filings and approvals under similar
     foreign antitrust laws and regulations; (2) filings with the Federal
     Communications Commission, Federal Trade Commission, National Aeronautics
     and Space Administration and International Telecommunication Union as may
     be required in connection with this Agreement and the transactions
     contemplated by this Agreement; (3) the filing of the Certificate of Merger
     with the Delaware Secretary of State and appropriate documents with the
     relevant authorities of other states in which the Company is qualified to
     do business and such filings with Governmental Entities to satisfy the
     applicable requirements of state securities or "blue sky" laws and federal
     securities laws; and (4) such other consents, approvals, orders or
     authorizations the failure of which to be made or obtained individually or
     in the aggregate is not reasonably likely to (x) be material to the Company
     and its Subsidiaries; (y) impair in any material respect the Company's
     ability to perform its obligations hereunder; or (z) prevent or materially
     delay the consummation of any of the transactions contemplated hereby.

          (e) Absence of Undisclosed Liabilities. The audited financial
     statements of the Company as of and for the periods ended December 31, 1997
     and 1998, and the unaudited financial statements of the Company as of and
     for the periods ended December 31, 1999 and March 31, 2000 have been
     delivered to Parent, and all such financial statements (i) comply as to
     form, as of their respective dates, in all material respects with
     applicable accounting requirements of the Financial Accounting Standards
     Board with respect thereto; (ii) have been prepared in accordance with
     generally accepted accounting principles ("GAAP") (except, in the case of
     unaudited statements, as to the absence of footnotes and except for normal
     and non-material year-end adjustments and other non-material adjustments
     permitted thereby) applied on a consistent basis during the periods
     involved (except as may be indicated in the notes thereto); and (iii)
     fairly present in all material respects the consolidated financial position
     of the Company and its consolidated subsidiaries as of the dates thereof
     and the consolidated results of their operations and cash flows for the
     periods then ended (subject, in the case of unaudited statements, to normal
     recurring year-end audit adjustments). There are no liabilities or
     obligations of the Company or any of its Subsidiaries, of any kind
     whatsoever, whether

                                       B-7
<PAGE>   309

     accrued, contingent, absolute, determined, determinable or otherwise, and
     there is no existing condition, situation or set of circumstances that
     could or reasonably expected to result in such liability or obligation
     other than: (x) liabilities or obligations disclosed and provided for in
     the consolidated balance sheet of the Company and its Subsidiaries as of
     March 31, 2000 (the "Company Balance Sheet") and the notes thereto; (y)
     liabilities or obligations incurred in the ordinary course of business
     consistent with past practices since the date of the Company Balance Sheet;
     and (z) liabilities or obligations that, individually or in the aggregate,
     have not and would not be reasonably expected to have a Material Adverse
     Effect on the Company.

          (f) Absence of Certain Changes or Events. Except for liabilities
     incurred in connection with this Agreement and except as disclosed in the
     Exhibits and Schedules included herein, since the date of the Company
     Balance Sheet, the Company and its Subsidiaries have conducted their
     business only in the ordinary course consistent with past practice, and
     there has not been (1) any Material Adverse Change in the Company; (2) any
     declaration, setting aside or payment of any dividend or other distribution
     (whether in cash, stock or property) with respect to any of the Company's
     capital stock; (3) any split, combination or reclassification of any of the
     Company's capital stock, or any issuance or the authorization of any
     issuance of any other securities in respect of, in lieu of or in
     substitution for shares of the Company's capital stock; (4) (A) any
     granting by the Company or any of its Subsidiaries to any current or former
     director, executive officer or other employee of the Company or its
     Subsidiaries of any increase in compensation, bonus or other benefits other
     than option grants authorized by Section 4.1(b), except for normal
     increases in cash compensation in the ordinary course of business
     consistent with past practice or as was required under any employment
     agreements in effect as of the date of the most recent audited financial
     statements; (B) any granting by the Company or any of its Subsidiaries to
     any such current or former director, executive officer or employee of any
     increase in severance or termination pay, except as was required under any
     employment, severance or termination agreements in effect as of the date of
     the most recent audited financial statements; (C) any entry by the Company
     or any of its Subsidiaries into, or any amendments of, any employment,
     deferred compensation, consulting, severance, termination or
     indemnification agreement with any such current or former director,
     executive officer or employee; or (D) any amendment to, or modification of,
     any Company Stock Option; (5) any damage, destruction or loss, whether or
     not covered by insurance, that individually or in the aggregate is
     reasonably likely to have a Material Adverse Effect on the Company; (6)
     except insofar as may have been required by a change in GAAP, any change in
     accounting methods, principles or practices by the Company materially
     affecting its reported financial condition or results of operation; or (7)
     any tax election that individually or in the aggregate is reasonably likely
     to have a Material Adverse Effect on the tax liability or tax attributes of
     the Company or any of its Subsidiaries or any settlement or compromise of
     any material tax liability.

          (g) Litigation. There is no suit, action or proceeding pending or, to
     the Knowledge of the Company, threatened against or affecting the Company
     or any of its Subsidiaries that, individually or in the aggregate, is
     reasonably likely to have a Material Adverse Effect on the Company nor is
     there any judgment, decree, injunction, rule or order of any Governmental
     Entity or arbitrator outstanding against the Company or any of its
     Subsidiaries having, or that is reasonably likely to have, individually or
     in the aggregate, a Material Adverse Effect on the Company.

          (h) Compliance with Applicable Laws. The Company, its Subsidiaries and
     employees hold all permits, licenses, variances, exemptions, orders,
     registrations, consents, franchises and approvals of all Governmental
     Entities which are required for the operation of the businesses of the
     Company and its Subsidiaries, as presently conducted, including without
     limitation a license from the Federal Communications Commission to operate
     a constellation of non-geostationary space stations for the purpose of
     providing broadband fixed-satellite service (collectively, the "Company
     Permits"), except where the failure to have any such Company Permits,
     individually or in the aggregate, is not reasonably likely to have a
     Material Adverse Effect on the Company. The Company and its Subsidiaries
     are in compliance with the terms of the Company Permits and all applicable
     statutes,

                                       B-8
<PAGE>   310

     laws, ordinances, rules and regulations of any Governmental Entities,
     including but not limited to compliance with all foreign laws relating to
     securities and investments, and all other similar laws, rules and
     regulations, except where the failure so to comply individually or in the
     aggregate is not reasonably likely to have a Material Adverse Effect on the
     Company. Provided that the governmental approvals identified on the Company
     Schedule of Exceptions are obtained, the Merger, in and of itself, would
     not cause the revocation or cancellation of any Company Permits that
     individually or in the aggregate is reasonably likely to have a Material
     Adverse Effect on the Company. No action, demand, requirement or
     investigation by any Governmental Entity and no suit, action or proceeding
     by any Person, in each case with respect to the Company or any of its
     Subsidiaries or any of their respective properties, is pending or, to the
     Knowledge of the Company, threatened, other than, in each case, those the
     outcome of which individually or in the aggregate are not reasonably likely
     (i) to have a Material Adverse Effect on the Company; or (ii) to impair the
     ability of the Company to perform its obligations under this Agreement or
     prevent or materially delay the consummation of any of the transactions
     contemplated by this Agreement.

          (i) Contracts. Each material contract binding against the Company has
     been disclosed to Parent, and neither the Company nor any of its
     Subsidiaries is in violation of or in default under (nor does there exist
     any condition which upon the passage of time or the giving of notice or
     both would cause such a violation of or default under) any loan or credit
     agreement, bond, note, mortgage, indenture, lease or other contract,
     agreement, obligation, commitment, arrangement, understanding, instrument,
     permit or license to which it is a party or by which it or any of its
     properties or assets is bound, except for violations or defaults that
     individually or in the aggregate will not have a Material Adverse Effect on
     the Company. Section 3.1(i) of the Company Disclosure Schedule contains a
     complete list of each contract, agreement, obligation, commitment,
     arrangement or understanding, or any contract, agreement, obligation,
     commitment, arrangement or understanding between or among the Company or
     its Subsidiaries and any Affiliate of the Company, in either case,
     involving actual or potential obligations or commitments whether liquidated
     or contingent, of US$1,000,000 or more, that is currently in effect
     ("Material Contracts"). Each of the Material Contracts is valid, binding
     and in full force and effect. Neither the Company nor any of its
     Subsidiaries is a party to or bound by any non-competition agreement or any
     other similar agreement or obligation which purports to limit in any
     material respect the manner in which, or the localities in which, any
     portion of the business of the Company and its Subsidiaries, taken as a
     whole, is or may be conducted. To the Company's knowledge, no party having
     a contractual relationship with the Company is in breach of, nor has any
     event or condition of default occurred, with respect to any agreement or
     arrangement necessary to the conduct of the Company's business as conducted
     and as proposed to be conducted, except for breaches, events or conditions
     which, individually or in the aggregate, will not have a Material Adverse
     Effect on the Company.

          (j) Employee Benefit Plans. Except as disclosed in the Exhibits and
     Schedules included herein, neither the Company nor any of its Subsidiaries
     has established an "employee benefit plan" as that term is defined in
     Section 3(3) of the Employee Retirement Income Security Act of 1974, as
     amended.

          (k) Taxes.

          (i) The Company, each Company Consolidated Group and, to the Company's
     Knowledge, each of its Subsidiaries, has filed all material Returns
     required to be filed by it, or requests for extensions to file have been
     granted and have not expired. All such Returns are complete and correct in
     all material respects. The Company, each Company Consolidated Group and, to
     the Knowledge of the Company, each of its Subsidiaries, has paid or caused
     to be paid (or the Company has paid on its behalf) all Taxes shown as due
     on such Returns or on subsequent assessments with respect thereto, and no
     other material Taxes are payable by the Company, its Subsidiaries or any
     Company Consolidated Group with respect to items or periods covered by such
     Returns (whether or not shown on or reportable on such Returns) or with
     respect to any period prior to the date of this Agreement, except for Taxes
     for which an adequate reserve has been established therefor. Each of the
     Company,
                                       B-9
<PAGE>   311

     each Company Consolidated Group and, to the Knowledge of the Company, its
     Subsidiaries, has withheld and paid over all Taxes required to have been
     withheld and paid over, and complied with all information reporting and
     backup withholding requirements, including maintenance of required records
     with respect thereto, in connection with amounts paid or owing to any
     employee, creditor, independent contractor, or other third party. There are
     no Liens on any of the assets of the Company or, to the Company's
     Knowledge, its Subsidiaries with respect to Taxes, other than Liens for
     Taxes not yet due and payable or for Taxes that the Company, any Company
     Consolidated Group or, to the Company's Knowledge, its Subsidiaries is
     contesting in good faith through appropriate proceedings and for which
     appropriate reserves have been established. The most recent Company
     financial statements reflect an adequate reserve for all Taxes payable by
     the Company and its Subsidiaries and each Company Consolidated Group for
     all taxable periods and portions thereof accrued through the date of such
     financial statements.

          (ii) The Returns of the Company, its Subsidiaries and each Company
     Consolidated Group have never been audited by a government or taxing
     authority, nor to the Knowledge of the Company is any such audit pending.
     No deficiencies for any Taxes have been proposed, asserted or assessed in
     writing against the Company or any Company Consolidated Group or, to the
     Company's Knowledge, its Subsidiaries that are not adequately reserved for,
     except for deficiencies that individually or in the aggregate are not
     reasonably likely to have a Material Adverse Effect on the Company. None of
     the Company, its Subsidiaries, or any Company Consolidated Group has
     received written notice that it has not filed a Return or paid Taxes
     required to be paid by it. No waiver or extension of any statute of
     limitations is in effect with respect to Taxes or Returns of the Company,
     its Subsidiaries or any Company Consolidated Group. The Company, its
     Subsidiaries and each Company Consolidated Group have disclosed on its
     federal income Returns all positions taken therein that could give rise to
     a substantial understatement penalty within the meaning of Section 6662 of
     the Code.

          (iii) To the Knowledge of the Company, neither the Company nor any of
     its Subsidiaries has taken or agreed to take any action or has Knowledge of
     any fact, agreement or plan that would prevent the Merger from qualifying
     as a reorganization within the meaning of Section 368(a) of the Code.

          (iv) Neither the Company nor any of its Subsidiaries has constituted
     either a "distributing corporation" or a "controlled corporation" in a
     distribution of stock qualifying for tax-free treatment under Section 355
     of the Code (x) in the two years prior to the date of this Agreement; or
     (y) in a distribution which could otherwise constitute part of a "plan" or
     "series of related transactions" (within the meaning of Section 355(e) of
     the Code) in conjunction with the Merger.

          (l) Voting Requirements. The affirmative vote or consent of the (i)
     holders of a majority of the voting power of all outstanding shares of the
     Company Common Stock, and (ii) each holder of at least 20% of the
     outstanding shares of Company Class B Common Stock and shares of Company
     Class A Common Stock into which such shares Company Class B Common Stock
     have been converted voting at the Company Stockholders' Meeting to adopt
     this Agreement (collectively, the "Company Stockholder Approval") are the
     only votes or approvals of the holders of any class or series of the
     Company's capital stock necessary to approve and adopt this Agreement and
     the transactions contemplated hereby.

          (m) State Takeover Statutes. The Board of Directors of the Company
     (including the disinterested directors thereof) has unanimously (i)
     declared this Agreement to be advisable as contemplated under Section 251
     of the DGCL and (ii) approved the terms of this Agreement and the
     consummation of the Merger and the other transactions contemplated by this
     Agreement. Such approval constitutes approval of the Merger and the other
     transactions contemplated by this Agreement by the Company Board of
     Directors under the provisions of Section 203 of the DGCL and represents
     all the action necessary to ensure that such Section 203 does not apply to
     Parent in connection with the Merger and the other transactions
     contemplated by this Agreement. To the

                                      B-10
<PAGE>   312

     Knowledge of the Company, no other state takeover statute is applicable to
     the Merger or the other transactions contemplated hereby.

          (n) Brokers; Professional Fees. Except for fees owed to Lehman
     Brothers, which have been described to Parent, no broker, investment
     banker, financial advisor or other Person is entitled to any broker's,
     finder's, financial advisor's or other similar fee or commission in
     connection with the transactions contemplated by this Agreement based upon
     arrangements made by or on behalf of the Company.

          (o) Labor and Employment Matters. (1) There are no controversies
     pending or, to the Knowledge of the Company, threatened, between the
     Company or any Subsidiary and any of their respective employees; (2)
     neither the Company nor any Subsidiary is a party to any collective
     bargaining agreement or other labor union contract applicable to Persons
     employed by the Company or any Subsidiary, nor, to the Knowledge of the
     Company, have any activities or proceedings of any labor union or group of
     employees to organize any such employees; (3) neither the Company nor any
     Subsidiary has breached or failed to comply with any provision of any
     collective bargaining agreement or other labor union contract, and there
     are no grievances outstanding against the Company or any Subsidiary under
     such agreement or contract; (4) there are no unfair labor practice
     complaints pending against the Company or any Subsidiary before the
     National Labor Relations Board, and to the Knowledge of the Company, there
     are no current union representation questions involving the employees of
     the Company or any Subsidiary; (5) there currently exists no work slowdown,
     work stoppage or lockout, nor to the Knowledge of the Company is any such
     matter threatened, by or with respect to the employees of the Company or
     its Subsidiaries; and (6) there are no contracts or agreements of the
     Company which provide for or guaranty any employee of the Company a
     specific term of employment.

          (p) Real Property and Assets. The Company and its Subsidiaries have
     all necessary right, title and interest in and to all of their real and
     personal property, except for Liens and security interests of record, liens
     and security interests that do not in the aggregate exceed $1,000,000, or
     liens and security interests that arise in the ordinary course of business,
     or which do not materially impair the ownership of such property. All real
     property owned or leased by the Company is owned or leased free and clear
     of all Liens, except for Liens and security interests of record, liens and
     security interests that do not in the aggregate exceed $1,000,000, or liens
     and security interests that arise in the ordinary course of business, or
     which do not materially impair the ownership of such property, and no such
     property is subject to any governmental decree or order to be sold or
     condemned, expropriated or otherwise taken by any public authority with or
     without payment of compensation therefor, nor to the Knowledge of the
     Company is any such proceeding threatened.

          (q) Foreign Corrupt Practices Act. To the best of the Company's actual
     knowledge, without further inquiry, neither the Company nor any of its
     Subsidiaries has taken any action that is a violation of the Foreign
     Corrupt Practices Act of the United States of America (15 U.S.C. Section
     78dd) and any successor legislation or statute thereto ("Foreign Corrupt
     Practices Act"). To the best of the Company's actual knowledge, without
     further inquiry, neither the Company, any its Subsidiaries, nor any of
     their respective officers, directors, employees, managers, shareholders,
     members, agents or representatives has offered, given, paid, authorized the
     payment of, or promised, directly or indirectly, any money, gift, promise
     or other thing of value to a Foreign Official (or to any other Person while
     knowing it will be offered, given or promised to a Foreign Official) for
     any unlawful or improper purpose including, by way of example but not
     limitation, influencing any act or decision of any such Person acting in
     his or her official capacity or inducing the Person to do or omit to do any
     action in violation of his or her lawful duty, or inducing such Person to
     use his or her influence with any government to affect or influence any act
     or decision of such government or instrumentality, in order to assist the
     Company to obtain or retain business for or with, or in directing business
     to, any Person. For the purposes of this Agreement, a "Foreign Official"
     shall be any officer or employee of any Governmental Entity, a member or
     official of a foreign political party or a candidate for political office
     in a foreign country.
                                      B-11
<PAGE>   313

          (r) Information Supplied by Company. The information to be supplied by
     the Company relating to the Company and its Subsidiaries to be contained in
     (a) the registration statement ("Registration Statement") to be prepared
     and filed with the SEC by Parent as described in Section 5.9, (b) any
     statement or filing required to be submitted by Parent or the Company to
     any state or federal regulatory agency, and (c) the proxy statement to be
     distributed in connection with the meeting of the Company's stockholders to
     vote on this Agreement and the Merger (the "Proxy Statement") (which Proxy
     Statement may be included as part of the Registration Statement) will not
     contain any untrue statement of a material fact or omit to state any
     material fact required to be stated therein or necessary in order to make
     the statements therein, in light of the circumstances under which they are
     made, not misleading.

          (s) Fairness Opinion. The Independent Advisory Committee of the
     Company's board of directors has received a written opinion from its
     financial advisor, Lehman Brothers, dated as of the date hereof, to the
     effect that the consideration to be received by the Company's stockholders
     in connection with the Merger is fair to the Company's stockholders from a
     financial point of view and such opinion shall be delivered to Parent
     immediately following receipt of such opinion by the Company.

     SECTION 3.2  Representations and Warranties of Parent and Merger
Sub. Except as set forth on the disclosure schedule delivered by Parent to the
Company prior to the execution of this Agreement (the "Parent Disclosure
Schedule") and making reference to the particular subsection of this Agreement
to which exception is being taken, Parent and Merger Sub represent and warrant
to the Company that the following statements are true and correct as of the date
of this Agreement and (unless some other date is specified as of which the
statement is made, in which case the statement is true and correct only as of
such date) will be true and correct as of the Closing Date as if made on such
date:

          (a) Organization, Standing and Corporate Power. Each of Parent, Merger
     Sub and Parent's other Subsidiaries is a corporation or other entity duly
     organized, validly existing and in good standing, where applicable, under
     the laws of the jurisdiction in which it is organized and has all requisite
     corporate or other power, as the case may be, and authority to carry on its
     business as now being conducted, except for those jurisdictions where the
     failure to be so organized, existing or in good standing, where applicable,
     individually or in the aggregate is not reasonably likely to have a
     Material Adverse Effect on Parent. Each of Parent and Merger Sub is duly
     qualified or licensed to do business and is in good standing, where
     applicable, in each jurisdiction in which the nature of its business or the
     ownership, leasing or operation of its properties makes such qualification
     or licensing necessary, except for those jurisdictions where the failure to
     be so qualified or licensed or to be in good standing individually or in
     the aggregate is not reasonably likely to have a Material Adverse Effect on
     Parent. Parent has made available to the Company prior to the execution of
     this Agreement complete and correct copies of its Certificate of
     Incorporation and Bylaws, in each case as amended to date.

          (b) Capital Structure.

          (i) As of the date of this Agreement, the authorized capital stock of
     Parent consists of:

             (A) 900,000,000 shares of Parent Class A Common Stock, par value
        $.0001 per share ("Parent Class A Stock"), of which no shares are issued
        and outstanding;

             (B) 150,000,000 shares of Parent Class B Common Stock, par value
        $.0001 per share ("Parent Class B Stock"), of which 39,097,739 shares
        are issued and outstanding and subscriptions are outstanding for an
        additional 10,902,261 shares of Parent Class B Stock; and

             (C) 75,000,000 shares of Parent preferred stock, par value $.0001
        per share ("Parent Preferred Stock"), of which no shares were issued and
        outstanding.

          (ii) As of the date of this Agreement, except as provided above or in
     Parent's Disclosure Schedule, there are no other options, warrants, calls,
     rights or agreements obligating the Parent to

                                      B-12
<PAGE>   314

     issue, deliver, sell, or cause to be issued, delivered or sold, any shares
     of Parent Class A Stock, Parent Class B Stock or Parent Preferred Stock or
     obligating Parent to grant, extend or enter into any such options,
     warrants, calls, rights or agreements. All outstanding shares of capital
     stock of Parent are, and all shares which may be issued will be, when
     issued, duly authorized, validly issued, fully paid and nonassessable and
     not subject to preemptive rights.

          (iii) As of the date hereof, Parent is, and as of the Effective Time,
     will be, the record and beneficial owner of 100% of the issued and
     outstanding capital stock of Merger Sub.

          (c) Authority; Noncontravention. Each of Parent and Merger Sub has all
     requisite corporate power and authority to enter into this Agreement and to
     consummate the transactions contemplated by this Agreement. The execution
     and delivery of this Agreement by Parent and Merger Sub and the
     consummation by Parent and Merger Sub of the transactions contemplated by
     this Agreement have been duly authorized by all necessary corporate action
     on the part of Parent and Merger Sub, as applicable. This Agreement has
     been duly executed and delivered by Parent and Merger Sub and, assuming the
     due authorization, execution and delivery by the Company and each of the
     other parties hereto, constitutes a legal, valid and binding obligation of
     Parent and Merger Sub, enforceable against each of them in accordance with
     its terms. The execution and delivery of this Agreement does not, and the
     consummation of the transactions contemplated by this Agreement and
     compliance with the provisions of this Agreement will not, conflict with,
     or result in any violation of, or default (with or without notice or lapse
     of time, or both) under, or give rise to a right of termination,
     cancellation or acceleration of any obligation or loss of a benefit under,
     or result in the creation of any Lien upon any of the properties or assets
     of Parent or Merger Sub or any of Parent's other subsidiaries under: (i)
     the Certificate of Incorporation or Bylaws of Parent or Merger Sub or the
     comparable organizational documents of any of Parent's other Subsidiaries;
     (ii) any loan or credit agreement, note, bond, mortgage, indenture, lease
     or other agreement, instrument, permit, concession, franchise, license or
     similar authorization applicable to Parent or Merger Sub or any of Parent's
     other Subsidiaries or their respective properties or assets; or (iii)
     subject to the governmental filings and other matters referred to in the
     following sentence, any judgment, order, decree, statute, law, ordinance,
     rule or regulation applicable to Parent or any of its Subsidiaries or their
     respective properties or assets, other than, in the case of clauses (ii)
     and (iii), any such conflicts, violations, defaults, rights, losses or
     Liens that individually or in the aggregate are not (x) reasonably likely
     to have a Material Adverse Effect on Parent; or (y) reasonably likely to
     impair the ability of Parent or Merger Sub to perform its obligations under
     this Agreement. No consent, approval, order or authorization of, action by,
     or in respect of, or registration, declaration or filing with, any
     Governmental Entity is required by or with respect to Parent or Merger Sub
     or any of Parent's other Subsidiaries in connection with the execution and
     delivery of this Agreement by Parent and Merger Sub or the consummation by
     Parent and Merger Sub of the transactions contemplated by this Agreement,
     except for (1) the filing of a premerger notification and report form by
     Parent under the HSR Act and any applicable filings and approvals under
     similar foreign antitrust laws and regulations; (2) the filing of the
     Certificate of Merger with the Delaware Secretary of State and appropriate
     documents with the relevant authorities of other states in which Parent is
     qualified to do business and such filings with Governmental Entities to
     satisfy the applicable requirements of state securities or "blue sky" laws
     and federal securities laws; (3) filings with and approvals of any federal
     or other state regulatory agency as required under the Communications Act,
     or similar state act, and any rules, regulations, practices and policies
     promulgated thereunder; and (4) such other consents, approvals, orders or
     authorizations the failure of which to be made or obtained individually or
     in the aggregate is not reasonably likely to be material to Parent.

          (d) Operations of Parent. Parent was formed for the purpose of
     acquiring a controlling interest in the businesses of ICO Global
     Communications ("ICO") and the Company, and except as described in the
     Parent Disclosure Schedule, as of the date of this Agreement, has not
     engaged in any material business operations or entered into any material
     contract, agreement, obligation, commitment, arrangement or understanding.
     Except as set forth in Parent's Disclosure Schedule, as of the date of

                                      B-13
<PAGE>   315

     this Agreement, each of the contracts, agreements, obligations,
     commitments, arrangements and understandings of the Parent is valid and in
     full force and effect.

          (e) Operations of Merger Sub. Merger Sub was formed solely for the
     purpose of engaging in the transactions contemplated hereby, and has, and
     as of the Effective Time, will have, engaged in no other business
     activities.

          (f) Litigation. As of the date of this Agreement, there is no suit,
     action or proceeding pending or, to the Knowledge of Parent, threatened
     against or affecting Parent or any of its Subsidiaries that, individually
     or in the aggregate, is reasonably likely to have a Material Adverse Effect
     on Parent nor is there any judgment, decree, injunction, rule or order of
     any Governmental Entity or arbitrator outstanding against Parent or any of
     its Subsidiaries having, or which is reasonably likely to have,
     individually or in the aggregate, a Material Adverse Effect on Parent.

          (g) Brokers. No broker, investment banker, financial advisor or other
     Person is entitled to any broker's, finder's, financial advisor's or other
     similar fee or commission in connection with the transactions contemplated
     by this Agreement based upon arrangements made by or on behalf of Parent.

          (h) Information Supplied by Parent. The information to be supplied by
     Parent relating to Parent and its Subsidiaries to be contained in (a) the
     Registration Statement to be prepared and filed with the SEC by Parent as
     described in Section 5.9, (b) any statement or filing required to be
     submitted by Parent or the Company to any state or federal regulatory
     agency, and (c) the Proxy Statement will not contain any untrue statement
     of a material fact or omit to state any material fact required to be stated
     therein or necessary in order to make the statements therein, in light of
     the circumstances under which they are made, not misleading.

          (i) Absence of Undisclosed Liabilities. The unaudited financial
     statements of the Parent as of and for the period ended April 30, 2000,
     have been delivered to Company, and such financial statements (i) comply as
     to form, as of its date, in all material respects with applicable
     accounting requirements of the Financial Accounting Standards Board with
     respect thereto; (ii) have been prepared in accordance with GAAP (except as
     to the absence of footnotes and except for normal and non-material year-end
     adjustments and other non-material adjustments permitted thereby) applied
     on a consistent basis during the period involved (except as may be
     indicated in the notes thereto); and (iii) fairly present in all material
     respects the consolidated financial position of the Parent and its
     consolidated Subsidiaries, if any, as of the date thereof and the
     consolidated results of its operations and cash flows for the period then
     ended (subject to normal recurring year-end audit adjustments). Except as
     set forth in Parent's Disclosure Schedule, there are no liabilities or
     obligations of the Parent or any of its Subsidiaries, of any kind
     whatsoever, whether accrued, contingent, absolute, determined, determinable
     or otherwise, and there is no existing condition, situation or set of
     circumstances that could or reasonably expect to result in such liability
     or obligations other than: (x) liabilities or obligation disclosed and
     provided for in the consolidated balance sheet of the Parent and its
     Subsidiaries as of April 30, 2000 (the "Parent Balance Sheet") and the
     notes thereto; (y) liabilities or obligations incurred in the ordinary
     course of business consistent with past practices since the date of the
     Parent Balance Sheet; and (z) liabilities or obligations that, individually
     or in the aggregate, have not and would not be reasonably expected to have
     a Material Adverse Effect on the Parent.

          (j) Absence of Certain Changes or Events. Except for liabilities
     incurred in connection with this Agreement and except as disclosed in the
     Exhibits and Schedules included herein, since the date of the Parent
     Balance Sheet, the Parent and its Subsidiaries have conducted their
     business only in the ordinary course consistent with past practice, and
     there has not been (1) any Material Adverse Change in the Parent; (2) any
     declaration, setting aside or payment of any dividend or other distribution
     (whether in cash, stock or property ) with respect to any of the Parent's
     capital stock; (3) any split, combination or reclassification of any of the
     Parent's capital stock, or (4) (A) any granting by the Parent or any of its
     Subsidiaries to any current or former director, executive officer or other
     employee of the Parent or its Subsidiaries of any increase in compensation,
     bonus or other
                                      B-14
<PAGE>   316

     benefits, except for normal increases in cash compensation in the ordinary
     course of business consistent with past practice or as was required under
     any employment agreements in effect as of the date of the most recent
     audited financial statements; (B) any granting by the Parent or any of its
     Subsidiaries to any such current or former director, executive officer or
     employee of any increase in severance or termination pay, except as was
     required under any employment, severance or termination agreements in
     effect as of the date of the most recent audited financial statements; (C)
     any entry by the Parent or any of its Subsidiaries into, or any amendments
     of, any employment, deferred compensation, consulting, severance,
     termination or indemnification agreement with any such current or former
     director, executive officer or employee; or (D) any amendment to, or
     modification of, any Parent Stock Plan; (5) any damage, destruction or
     loss, whether or not covered by insurance, that individually or in the
     aggregate is reasonably likely to have a Material Adverse Effect on the
     Parent; (6) except insofar as may have been required by a change in GAAP,
     any change in accounting methods, principles or practices by the Parent
     materially affecting its reported financial condition or results of
     operation; or (7) any tax election that individually or in the aggregate is
     reasonably likely to have a Material Adverse Effect on the tax liability or
     tax attributes of the Parent or any of its Subsidiaries or any settlement
     or compromise of any material tax liability.

                                   ARTICLE IV

                   COVENANTS RELATING TO CONDUCT OF BUSINESS

     SECTION 4.1  Conduct of Business by the Company. Except as set forth in
Section 4.1(a) of the Company Disclosure Schedule, as otherwise expressly
contemplated by this Agreement or as consented to by Parent, which consent shall
not be unreasonably withheld, during the period from the date of this Agreement
to the Effective Time, the Company shall, and shall cause its Subsidiaries to,
carry on their respective businesses in the ordinary course consistent with past
practice and the Company's written business plan as approved by the Company's
Board of Directors and Parent (the "Business Plan"), and in compliance with all
applicable laws and regulations and, to the extent consistent therewith, use all
reasonable efforts to preserve intact its current business organizations, keep
available the services of its current officers and employees and preserve its
relationships with customers, suppliers, licensors, licensees, distributors and
others having business dealings with them to the end that its goodwill and
ongoing businesses shall be unimpaired at the Effective Time. Without limiting
the generality of the foregoing, during the period from the date of this
Agreement to the Effective Time, except as set forth in Section 4.1(a) of the
Company Disclosure Schedule, the Business Plan or as consented to in writing by
Parent, the Company shall not, and shall not permit any of its Subsidiaries to:

          (a) other than (i) dividends and distributions (including liquidating
     distributions) by a direct or indirect wholly owned Subsidiary of the
     Company to its Parent and (ii) the conversion of interests in one or more
     Subsidiaries for shares of the Company's common stock as expressly provided
     for in the Teledesic Stockholders Agreement: (x) declare, set aside or pay
     any dividends on, or make any other distributions in respect of, any of its
     capital stock; (y) split, combine or reclassify any of its capital stock or
     issue or authorize the issuance of any other securities in respect of, in
     lieu of or in substitution for shares of its capital stock; or (z)
     purchase, redeem or otherwise acquire any shares of capital stock of the
     Company or any of its Subsidiaries or any other securities thereof or any
     rights, warrants or options to acquire any such shares or other securities;

          (b) issue, deliver, sell, grant, pledge or otherwise encumber or
     subject to any Lien any shares of its capital stock, any other voting
     securities or any securities convertible into, or any rights, warrants or
     options to acquire, any such shares, voting securities or convertible
     securities (other than the issuance of shares of Company Common Stock upon
     the exercise of Company Options outstanding as of the date hereof in
     accordance with their terms on the date hereof); provided that the Company
     may, subject to approval by the Compensation Committee of the Company's
     Board of Directors, issue options to purchase Company Common Stock under
     the Company Stock Plans at an exercise price equal to or greater than $8.25
     per share;

                                      B-15
<PAGE>   317

          (c) except as otherwise provided in this Agreement, amend or otherwise
     modify the Company's Certificate of Incorporation, Bylaws or other
     comparable organizational documents;

          (d) acquire or agree to acquire by merging or consolidating with, or
     by purchasing a substantial portion of the assets of, or by any other
     manner, any business or any Person, other than purchases in the ordinary
     course of business consistent with past practice;

          (e) sell, lease, license, mortgage or otherwise encumber or subject to
     any Lien or otherwise dispose of any of its properties or assets (including
     securitizations), other than in the ordinary course of business consistent
     with past practice;

          (f) incur any indebtedness for borrowed money or guarantee any such
     indebtedness of another Person, issue or sell any debt securities or
     warrants or other rights to acquire any debt securities of the Company or
     any of its Subsidiaries, guarantee any debt securities of another Person,
     enter into any "keep well" or other agreement to maintain any financial
     statement condition of another Person or enter into any arrangement having
     the economic effect of any of the foregoing, except for short-term
     borrowings incurred in the ordinary course of business (or to refund
     existing or maturing indebtedness) consistent with past practice and except
     for intercompany indebtedness between the Company and any of its wholly
     owned Subsidiaries or between such wholly owned Subsidiaries; or make any
     loans, advances or capital contributions to, or investments in, any other
     Person;

          (g) make or agree to make any new capital expenditure or expenditures;

          (h) make any tax election that, individually or in the aggregate, is
     reasonably likely to have a Material Adverse Effect on the tax liability or
     tax attributes of the Company or any of its Subsidiaries or settle or
     compromise any material tax liability;

          (i) pay, discharge, settle or satisfy any claims, liabilities,
     obligations or litigation (absolute, accrued, asserted or unasserted,
     contingent or otherwise), other than the payment, discharge, settlement or
     satisfaction, in the ordinary course of business consistent with past
     practice or in accordance with their terms, of liabilities recognized or
     disclosed in the most recent consolidated financial statements (or the
     notes thereto) of the Company or incurred since the date of such financial
     statements, or waive the benefits of, or agree to modify in any manner, any
     standstill or similar agreement to which the Company or any of its
     Subsidiaries is a party;

          (j) adopt or amend any Company Benefit Plan or Company Stock Plans, or
     enter into any employment contract or collective bargaining agreement
     (other than offer letters and letter agreements entered into in the
     ordinary course of business consistent with past practice with employees
     who are terminable "at will"), pay any special bonus or special
     remuneration to any director or employee, or increase the salaries or wage
     rates or fringe benefits (including rights to severance or indemnification)
     of its directors, officers, employees or consultants other than in the
     ordinary course of business, consistent with past practice, except as
     approved by the Compensation Committee of the Company's Board of Directors
     (which includes retention payments previously approved by the Compensation
     Committee);

          (k) take any action or fail to take any action that would cause the
     representations and warranties set forth in Section 3.1 no longer to be
     true and correct except as expressly permitted in this Section 4.1; or

          (l) authorize, or commit or agree to take, any of the foregoing
     actions.

     SECTION 4.2  Changes to Parent's Certificate of Incorporation. Until the
Effective Time, except as consented to in writing by Company, Parent shall not
amend or otherwise modify Parent's Certificate of Incorporation in any manner
that increases the rights, preferences or privileges of the Parent Class B Stock
relative to those of the Parent Class A Stock.

     SECTION 4.3  Advice of Changes. The Company and Parent shall promptly
advise the other party orally and in writing to the extent it has Knowledge of
(i) any representation or warranty made by it (and,

                                      B-16
<PAGE>   318

in the case of Parent, made by Merger Sub) contained in this Agreement that is
qualified as to materiality becoming untrue or inaccurate in any respect or any
such representation or warranty that is not so qualified becoming untrue or
inaccurate in any material respect; or (ii) the failure of it (and, in the case
of Parent, of Merger Sub) to comply with or satisfy in any material respect any
covenant, condition or agreement to be complied with or satisfied by it under
this Agreement; and (iii) any change or event having, or which is reasonably
likely to have, a Material Adverse Effect on such party or on the truth of its
respective representations and warranties or the ability of the conditions set
forth in Article VI to be satisfied; provided, however, that no such
notification shall affect the representations, warranties, covenants or
agreements of the parties (or remedies with respect thereto) or the conditions
to the obligations of the parties under this Agreement.

                                   ARTICLE V

                             ADDITIONAL AGREEMENTS

     SECTION 5.1  Stockholders' Meeting. Unless this Agreement has been
terminated pursuant to Article VII, the Company shall, as soon as practicable
following the earlier of the date upon which the Registration Statement and
Proxy Statement become effective with the SEC, either (i) obtain the written
consent of its stockholders approving this Agreement, the Merger and the other
transactions contemplated hereby; or (ii) establish a record date (which shall
be as soon as practicable following the date of this Agreement) for, duly call,
give notice of, convene and hold the Company Stockholders' Meeting for the
purpose of obtaining Company Stockholder Approval.

     SECTION 5.2  Reasonable Efforts. Unless this Agreement has been terminated
pursuant to Article VII, upon the terms and subject to the conditions set forth
in this Agreement, each of the parties agrees to use its reasonable efforts to
take, or cause to be taken, all actions, and to do, or cause to be done, and to
assist and cooperate with the other parties in doing, all things necessary,
proper or advisable to consummate and make effective, in the most expeditious
manner practicable, the Merger and the other transactions contemplated by this
Agreement including using reasonable efforts to accomplish the following: (i)
the taking of all reasonable acts necessary to cause the conditions to Closing
to be satisfied; (ii) the obtaining of all necessary actions or nonactions,
waivers, consents and approvals from Governmental Entities and the making of all
necessary registrations and filings (including filings with Governmental
Entities, if any) and the taking of all reasonable steps as may be necessary to
obtain an approval or waiver from, or to avoid an action or proceeding by any
Governmental Entity; (iii) the obtaining of all necessary consents, approvals or
waivers from third parties; and (iv) the execution and delivery of any
additional instruments necessary to consummate the transactions contemplated by,
and to fully carry out the purposes of, this Agreement. Notwithstanding the
foregoing or any other provision of this Agreement, neither Parent nor any of
its Affiliates shall be required to make proposals, execute or carry out
agreements or submit to orders providing for the sale or other disposition or
holding separate (through the establishment of a trust or otherwise) of any
assets, categories of assets or lines of business of Parent, any of its
Affiliates, or the Company, or the holding separate of the shares of the Company
Common Stock or imposing or seeking to impose any limitation on the ability of
Parent or its Subsidiaries or Affiliates to conduct their business or own such
assets or to acquire, hold or exercise full rights of ownership of the shares of
the Company.

     SECTION 5.3  Stock Options and Warrants.

     (a) As soon as practicable following the date of this Agreement, the Board
of Directors of Parent shall adopt such resolutions or take such other actions
as may be required to effect the following:

          (i) assume all outstanding Company Options, whether vested or
     unvested. Pursuant to the assumption of the Company Options, as of the
     Effective Time, each assumed Company Option shall be adjusted and converted
     into an option or warrant, respectively, to acquire, on substantially the
     same terms and conditions, a corresponding number of shares of Parent Class
     A Stock (rounded down to the nearest whole share). To determine the
     appropriate number of shares of Parent Class A Common

                                      B-17
<PAGE>   319

     Stock subject to the assumed Company Options, the parties shall multiply
     the number of shares of Company Common Stock subject to each Company Option
     by the Exchange Ratio. Similarly, each assumed Company Option shall have an
     adjusted exercise price for the acquisition of each share of Parent Class A
     Stock, which price shall be calculated by dividing the exercise price per
     share of Company Common Stock otherwise purchasable pursuant to such
     Company Option prior to its assumption by the Exchange Ratio, provided that
     such adjusted exercise price shall be rounded up to the nearest whole cent;
     and

          (ii) assume and make such changes to the Company Stock Plans as Parent
     and the Company may agree are appropriate to give effect to the Merger.

     (b) To the extent requested by Parent, the Company shall coordinate the
assumption by Parent of the Company Stock Plans and Company Employee Options as
contemplated by this Section 5.3.

     (c) The adjustments provided herein with respect to any Company Employee
Options that are "incentive stock options" as defined in Section 422 of the Code
shall be and are intended to be effected in a manner which is consistent with
Section 424(a) of the Code.

     (d) As soon as practicable after the Effective Time, Parent shall deliver
to the holders of Stock Options appropriate notices setting forth such holders'
rights or such Company Options and the agreements evidencing the grants of such
Company Options and that such Company Options and agreements shall be assumed by
Parent and shall continue in effect on substantially the same terms and
conditions (subject to the adjustments required by this Section 5.3 after giving
effect to the Merger).

     (e) Except as otherwise contemplated by this Section 5.3 and except to the
extent required under the respective terms of the Company Options, all
restrictions or limitations on transfer and vesting with respect to Company
Employee Options awarded under the Company Stock Plans or any other plan,
program or arrangement of the Company or any of its Subsidiaries, to the extent
that such restrictions or limitations shall not have already lapsed, shall
remain in full force and effect with respect to such options after giving effect
to the Merger and the assumption by Parent as set forth above.

     SECTION 5.4  Indemnification, Exculpation and Insurance.

     (a) Parent agrees that all rights to indemnification and exculpation from
liabilities for acts or omissions occurring at or prior to the Effective Time
now existing in favor of the current or former directors or officers of the
Company and its Subsidiaries as provided in their respective Certificates of
Incorporation or Bylaws (or comparable organizational documents) and any
indemnification agreements of the Company, the existence of which does not
constitute a breach of this Agreement, shall be assumed by the Surviving
Corporation in the Merger, without further action, as of the Effective Time and
shall survive the Merger and shall continue in full force and effect in
accordance with their terms.

     (b) In the event that the Surviving Corporation or any of its successors or
assigns (i) consolidates with or merges into any other Person and is not the
continuing or surviving corporation or entity of such consolidation or merger;
or (ii) transfers or conveys all or substantially all of its properties and
assets to any Person, then, and in each such case, Parent shall cause proper
provision to be made so that the successors and assigns of the Surviving
Corporation assume the obligations set forth in this Section 5.4.

     (c) The provisions of this Section 5.4: are intended to be for the benefit
of, and will be enforceable by, each indemnified party, his or her heirs and his
or her representatives; and are in addition to, and not in substitution for, any
other rights to indemnification or contribution that any such Person may have by
contract or otherwise.

     SECTION 5.5  Fees and Expenses. Except as provided in this Section 5.5, all
fees and expenses incurred in connection with the Merger, this Agreement and the
transactions contemplated hereby shall be paid by the party incurring such fees
or expenses, whether or not the Merger is consummated, except that each of
Parent and the Company shall bear and pay one-half of the filing fees for the
premerger notification and report forms under the HSR Act.

                                      B-18
<PAGE>   320

     SECTION 5.6  Public Announcements. Parent and the Company will consult with
each other before issuing, and provide each other the opportunity to review,
comment upon and concur with, any press release or other public statements with
respect to the transactions contemplated by this Agreement, including the
Merger, and shall not issue any such press release or make any such public
statement prior to such consultation, except as either party may determine is
required by applicable law, court process or by obligations pursuant to any
listing agreement with any national securities exchange or national trading
system. The parties agree that the initial press release to be issued with
respect to the transactions contemplated by this Agreement shall be in the form
heretofore agreed to by the parties.

     SECTION 5.7  HSR Act Filing. Parent and the Company each will make or cause
to be made an appropriate filing of a Notification and Report form pursuant to
the HSR Act, and any applicable filings under any similar foreign antitrust laws
and regulations, no later than fifteen (15) Business Days after the date of this
Agreement. Each such filing will request early termination of the waiting period
imposed by the HSR Act. The Company and Parent each will use its best reasonable
efforts to respond or cause a response to be made as promptly as reasonably
practicable to any inquiries received from the Federal Trade Commission ("FTC")
and the Antitrust Division of the Department of Justice ("Antitrust Division")
for additional information or documentation and to respond as promptly as
reasonably practicable to all inquiries and requests received from any other
Governmental Entity in connection with antitrust matters; provided however, that
nothing contained herein will be deemed to preclude either the Company or Parent
from negotiating reasonably with any Governmental Entity regarding the scope and
content of any such requested information and documentation. The Company and
Parent will each use their respective reasonable best efforts to overcome any
objections that may be raised by the FTC, the Antitrust Division or any other
Governmental Entity having jurisdiction over antitrust matters. Notwithstanding
the foregoing or any other provision of this Agreement, neither Parent, nor any
of its Affiliates, shall be required to make proposals, execute or carry out
agreements or submit to orders providing for the sale or other disposition or
holding separate (through the establishment of a trust or otherwise) of any
assets, categories of assets or lines of business of Parent, any of its
Affiliates, or the Company, or the holding separate of the shares of the Company
Common Stock or imposing or seeking to impose any limitation on the ability of
Parent or its Subsidiaries or Affiliates to conduct their business or own such
assets or to acquire, hold or exercise full rights of ownership of the shares of
the Company.

     SECTION 5.8  Tax Treatment. Each of Parent and the Company shall use
reasonable efforts to cause the Merger to qualify as a reorganization under the
provisions of Section 368 of the Code and to obtain the opinions of counsel
referred to in Sections 6.2(c) and 6.3(c), including the execution of the
letters of representation referred to therein.

     SECTION 5.9  Registration Statement.

     (a) As promptly as practicable, Parent shall prepare and file with the SEC
the Registration Statement with respect to the shares of Parent Class A Stock to
be issued in the Merger, and Parent shall use all commercially reasonable
efforts to have such Registration Statement declared effective with respect to
such shares of Parent Class A Stock. A portion of the Registration Statement
will also serve as the Proxy Statement with respect to the meeting of the
Company stockholders in connection with the Merger. Parent and the Company will
consult with and cooperate with each other in preparation of the Registration
Statement. Parent and the Company will each cause the Registration Statement and
the Proxy Statement, respectively, to comply as to form with the requirements of
the Securities Act, the Exchange Act and other applicable federal or state
securities laws. All costs and filing fees associated with the Registration
Statement and the Proxy Statement, including but not limited to attorneys fees,
printing and mailing costs, and registration fees, will be paid one-half by each
of Parent and the Company.

     (b) The Company shall furnish Parent with all information concerning the
Company and the holders of its capital stock, and Parent shall furnish the
Company with all information concerning Parent and Merger Sub, as may be
required to be disclosed in the Registration Statement and the Proxy Statement,
respectively. The Company shall take such other action as Parent may reasonably
request in connection

                                      B-19
<PAGE>   321

with the Registration Statement and issuance of shares of Parent Class A Stock.
Parent shall take such other action as the Company may reasonably request in
connection with the Proxy Statement.

     (c) Parent shall use all commercially reasonable efforts to take any action
required to be taken by an issuer under state securities or blue sky laws in
connection with the issuance of the shares of Parent Class A Stock pursuant
hereto.

     Section 5.10  Adoption of Severance Policy. As soon as practicable
following the date of this agreement, the Board of Directors of Parent will
adopt the Company's Layoff Benefit Policy as approved by the Compensation
Committee of the Company's Board of Directors.

     Section 5.11  Further Assurances. The Company shall deliver, or shall cause
to be delivered, in accordance with the terms of any note, indenture, credit
agreement, warrant or other financing instrument or preferred stock, as promptly
as possible after the date hereof but in no event less than fifteen (15) days
prior to the Effective Time, any notice of the Merger or the transactions
contemplated by this Agreement.

     Section 5.12  ICO Merger. Prior to the Effective Date, Parent will not
enter into an agreement with the newly reorganized ICO providing for a merger of
ICO with or into Parent or a Subsidiary of Parent, unless such agreement
provides for a valuation of Parent of $9.50 per share or greater on a fully
diluted basis; provided, however, that any such merger agreement may otherwise
contain such terms as are acceptable to Parent in its sole discretion.

                                   ARTICLE VI

                              CONDITIONS PRECEDENT

     Section 6.1  Conditions to Each Party's Obligation To Effect the
Merger. The respective obligation of each party to effect the Merger is subject
to the satisfaction, or waiver by each party, on or prior to the Closing Date of
the following conditions:

          (a) Company Stockholder Approval. Company Stockholder Approval shall
     have been obtained.

          (b) HSR Act. The waiting period (and any extension thereof) applicable
     to the Merger under the HSR Act shall have been terminated or shall have
     expired and all material foreign antitrust approvals required to be
     obtained prior to the Merger in connection with the transactions
     contemplated hereby shall have been obtained.

          (c) Governmental Approvals. All consents, approvals or orders of
     authorization of, or actions by any Governmental Entities shall have been
     obtained, and all registrations, declarations or filings with any
     Governmental Entities shall have been made, except in each case for those
     the failure of which to obtain or make, individually or in the aggregate,
     are not reasonably likely to have a Material Adverse Effect on the Company
     or Parent.

          (d) Required Third-Party Consents. All necessary consents, approvals
     or waivers from third parties to the Merger or the transactions
     contemplated hereby shall have been obtained, except for those the failure
     of which to obtain, individually or in the aggregate, are not reasonably
     likely to have a Material Adverse Effect on the Company or Parent.

          (e) No Litigation. No judgment, order, decree, statute, law,
     ordinance, rule or regulation entered, enacted, promulgated, enforced or
     issued by any court or other Governmental Entity of competent jurisdiction
     or other legal restraint or prohibition (collectively, "Restraints") shall
     be in effect enjoining or otherwise prohibiting the consummation of the
     Merger or which otherwise is reasonably likely to have a Material Adverse
     Effect on the Company or Parent.

          (f) ICO Bankruptcy. ICO shall have emerged from bankruptcy in the
     Bankruptcy Court for the District of Delaware pursuant to a court and
     creditor-approved plan of reorganization in which Parent or its affiliate,
     Eagle River Investments, L.L.C. ("Eagle River"), receives a majority of the
     voting power in the emerged ICO.

                                      B-20
<PAGE>   322

          (g) Registration Statement. The Registration Statement and/or Proxy
     Statement shall have become effective with respect to the shares of Parent
     Class A Common Stock to be issued in the Merger in accordance with the
     provisions of the Securities Act, and shall be effective at the Effective
     Time, no stop order suspending effectiveness of the Registration Statement
     or Proxy Statement shall have been issued, and no action, suit, proceedings
     or investigation by the SEC to suspend the effectiveness thereof shall have
     been initiated and be continuing or, to the knowledge of Parent or Company,
     threatened.

          (h) Blue Sky Approvals. All necessary approvals under federal and
     state securities or blue sky laws and other authorizations relating to the
     issuance of the Parent Class A Stock to be issued to the Company
     stockholders in connection with the Merger shall have been received.

          (i) Stockholders Agreements. Each of the parties to the Teledesic
     Stockholders Agreement (a) shall have signed the Parent Stockholders
     Agreement (provided that the foregoing condition shall not be a condition
     to the Company's obligation to close the Merger, and such condition may be
     waived solely by Parent); (b) shall have agreed to terminate the Teledesic
     Stockholders Agreement and release the Company (including its officers,
     directors, stockholders, managers, agents and representatives) from any
     claims that such parties may have against the Company; and (c) shall have
     irrevocably waived their rights under the Teledesic Stockholders Agreement
     to convert shares of Company Common Stock into shares of Holdings.

          (j) No Default Under Commitment Documents. Neither Parent nor Eagle
     River shall have materially defaulted in their funding obligations, and
     such default shall remain uncured, under: (a) the Credit Agreement, between
     ICO, Eagle River and the other lenders thereunder and Credit Suisse First
     Boston Management Corporation, as Agent, dated as of November 8, 1999, as
     amended to the date hereof, (b) the Definitive Agreement dated as of
     February 4, 2000 between Eagle River and ICO (the "Definitive Agreement")
     and (c) the Assumption Agreement dated as of February 9, 2000 between
     Parent and Eagle River.

          (k) Tranche II and Exit Financing. Parent and/or Eagle River shall
     have funded their respective obligations under the Definitive Agreement in
     connection with the Reorganization Plan (as that term is defined in the
     Definitive Agreement).

          (l) Bring-Down Capitalization Tables. No later than three days prior
     to Closing, the Company shall deliver to Parent an updated version of
     Schedule 3.1(c) ("Capital Structure") to the Company Disclosure Schedule,
     which shall be deemed an amendment to Schedule 3.1(c) thereto, and Parent
     shall deliver to the Company an updated version of Schedule 3.2(b)
     ("Capital Structure") to the Parent Disclosure Schedule, which shall be
     deemed an amendment to Schedule 3.2(b) thereto.

          (m) Appraisal Rights. The holders of no more than five percent (5%) of
     the Company Common Stock shall have exercised statutory appraisal rights as
     set forth in the DGCL in connection with the Merger.

          (n) Motorola Contracts and Waivers. The following agreements with
     Motorola shall have been terminated: (i) the Rights Agreement, dated July
     15, 1998, between the Company, Holdings, and Motorola, (ii) the Exclusivity
     Agreement, dated as of July 15, 1998, among Motorola, the Company, LLC,
     Holdings and Eagle River, as amended and restated on June 30, 1999, and
     (iii) the Exchange Agreement, dated July 15, 1998, among the Company, LLC,
     Motorola and Motorola International Development Corporation, as amended and
     restated. In addition, Motorola shall have waived its special rights with
     respect to the allocation of items of income and loss in the Amended and
     Restated Limited Liability Company Agreement of LLC.

          (o) Assignment of Licenses. Motorola, and its applicable subsidiaries
     and affiliates, shall have assigned to the Company, without further
     consideration or condition, but subject to FCC approval, the Millennium
     License, the Celestri LEO application, the Celestri GEO application, and
     the M-Star application, as such terms are defined in the Combination
     Agreement dated July 15, 1998, between the Company, LLC and Motorola.
                                      B-21
<PAGE>   323

     SECTION 6.2  Conditions to Obligations of Parent and Merger Sub. The
obligation of Parent and Merger Sub to effect the Merger is further subject to
satisfaction or waiver of the following conditions:

          (a) Representations and Warranties. The representations and warranties
     of the Company set forth herein qualified as to materiality shall be true
     and correct, and those not so qualified shall be true and correct in all
     material respects, in each case as of the date hereof and as of the Closing
     Date, as if made at and as of such time (except to the extent expressly
     made as of an earlier date, in which case as of such date).

          (b) Performance of Obligations of the Company. The Company shall have
     performed in all material respects all obligations required to be performed
     by it under this Agreement at or prior to the Closing Date.

          (c) Tax Opinion. Parent shall have received an opinion of Davis Wright
     Tremaine LLP in form and substance reasonably satisfactory to Parent dated
     the Closing Date, to the effect that (i) the Merger will be treated for
     federal income tax purposes as a reorganization described in Section 368(a)
     of the Code, and (ii) each of Parent, the Company, and Merger Sub will be a
     party to the reorganization within the meaning of Section 368(b) of the
     Code. In rendering such opinion, such counsel will be entitled to rely upon
     representations of officers of Parent and the Company, including
     representations in substantially the same form as Exhibits A and B.

          (d) Purchase of Holdings Shares. Each of the stockholders of Holdings,
     other than the Company, shall have effective as of the Closing, sold all of
     their interests in Holdings to Parent.

          (e) Conversion of LLC Interests. Motorola shall have converted all of
     its non-voting interest in LLC into Class C shares of the Company pursuant
     to the terms of the Exchange Agreement dated July 15, 1998 by and between
     the Company, LLC and Motorola.

          (f) No Material Adverse Changes. There shall have not been since the
     date of this Agreement, any Material Adverse Change with respect to the
     operations, financial condition, assets, liabilities, business or prospects
     of the Company and its business.

     SECTION 6.3  Conditions to Obligations of the Company. The obligation of
the Company to effect the Merger is further subject to satisfaction or waiver of
the following conditions:

          (a) Representations and Warranties. The representations and warranties
     of Parent and Merger Sub set forth herein qualified as to materiality shall
     be true and correct, and those not so qualified shall be true and correct
     in all material respects, as of the date hereof and as of the Closing Date,
     as if made at and as of such time (except to the extent expressly made as
     of an earlier date, in which case as of such date).

          (b) Performance of Obligations of Parent and Merger Sub. Parent and
     Merger Sub shall have performed in all material respects all obligations
     required to be performed by them under this Agreement at or prior to the
     Closing Date.

          (c) Tax Opinions. The Company shall have received an opinion of Jones,
     Day, Reavis & Pogue in form and substance reasonably satisfactory to the
     Company dated the Closing Date, to the effect that (i) the Merger will be
     treated for federal income tax purposes as a reorganization described in
     Section 368(a) of the Code, and (ii) each of Parent, the Company, and
     Merger Sub will be a party to the reorganization within the meaning of
     Section 368(b) of the Code. In rendering such opinion, such counsel will be
     entitled to rely upon representations of officers of the Company and
     Parent, including representations of officers of the Company and Parent in
     substantially the same form as Exhibits A and B.

          (d) No Material Adverse Changes. There shall have not been since the
     date of this Agreement, any Material Adverse Change with respect to the
     operations, financial condition, assets, liabilities, business or prospects
     of the Parent and its business.

                                      B-22
<PAGE>   324

          (e) Capitalization of Parent and its Subsidiaries. The aggregate
     amount of equity capital ("Capital") raised by Parent from its inception,
     plus the sum of all Capital raised by New ICO pursuant to the Exit
     Financing (as that term is defined in the Definitive Agreement) from any
     source other than Parent and/or Eagle River, plus all Capital raised in any
     subsequent New ICO financings, shall be not less than US$1,000,000,000. The
     value of any shares of Holdings that may be acquired by Parent shall be
     zero for purposes of determining the amount of Capital raised by Parent.
     The value of any investment made by the Company in Parent shall also not be
     included in the amount of Capital raised by Parent and/or New ICO. The
     average price per share paid for shares of Parent capital stock sold by
     Parent between the date of this Agreement and the Closing shall be not less
     than US$9.50 per share, adjusted for stock splits, reverse stock splits,
     recapitalizations and other similar events (excluding all shares sold in
     connection with the exercise of options and warrants outstanding as of the
     date of this Agreement, and those which may be granted pursuant to Parent
     Stock Plans). The average price per share paid for shares of New ICO sold
     subsequent to the closing of the Exit Financing shall be not less than
     $19.85 per share, adjusted for stock splits, reverse stock splits,
     recapitalizations and other similar events (excluding shares that may be
     granted pursuant to stock option plans and all shares to be issued pursuant
     to the Plan of Reorganization). The average price per share will be based
     upon the cash price paid, plus the fair market value of any consideration
     other than cash as determined at the time of contribution of such
     consideration.

                                  ARTICLE VII

                       TERMINATION, AMENDMENT AND WAIVER

     SECTION 7.1  Termination. This Agreement may be terminated at any time
prior to the Effective Time, whether before or after Company Stockholder
Approval:

          (a) by mutual written consent of Parent, Merger Sub and the Company.

          (b) by either Parent or the Company:

             (i) if the Merger shall not have been consummated by March 31,
        2001; provided, however, that the right to terminate this Agreement
        pursuant to this Section 7.1(b)(i) shall not be available to any party
        whose failure to perform any of its obligations under this Agreement
        results in the failure of the Merger to be consummated by such time;

             (ii) if (A) there shall be any law or regulation that makes
        consummation of the Merger illegal or otherwise prohibited or (B) any
        judgment, injunction, order or decree of any court or other Governmental
        Entity having competent jurisdiction enjoining Parent and the Company
        from consummating the Merger is entered and such judgment, injunction or
        order shall have become final and non-appealable;

             (iii) if, a Company Stockholders' Meeting is duly convened and
        finally adjourned without Company Stockholder Approval being obtained;

             (iv) if any Restraint having any of the effects set forth in
        Section 6.1(e) shall be in effect and shall have become final and
        nonappealable.

          (c) by Parent, if the Company shall have misrepresented, breached or
     failed to perform in any material respect any of its representations,
     warranties, covenants or other agreements contained in this Agreement (a
     "Company Default"), which Company Default would give rise to the failure of
     a condition set forth in Section 6.2(a) or (b) at the time of such Company
     Default; provided that if such Company Default is curable by the Company
     through the exercise of commercially reasonable efforts, then Parent may
     not terminate this Agreement under this Section 7.1(c) until twenty (20)
     days after delivery of written notice to the Company of the Company Default
     if such Company Default is then continuing, or prior to the end of such
     20-day period if the Company fails to continuously exercise commercially
     reasonable efforts to cure the Company Default.

                                      B-23
<PAGE>   325

          (d) by the Company, if (i) Parent shall have breached or failed to
     perform in any material respect any of its representations, warranties,
     covenants or other agreements contained in this Agreement ("Parent
     Default"), which Parent Default would give rise to the failure of a
     condition set forth in Section 6.3(a) or (b) at the time of such Parent
     Default; provided that if such Parent Default is curable by Parent through
     the exercise of commercially reasonable efforts, then the Company may not
     terminate this Agreement under this Section 7.1(d) until twenty (20) days
     after delivery of written notice to Parent of the Parent Default if such
     Parent Default is then continuing, or prior to the end of such 20-day
     period if Parent fails to continuously exercise commercially reasonable
     efforts to cure the Parent Default or (ii) the Company receives a binding
     bona fide offer or proposal from a third party relating to an acquisition
     of the Company or the purchase of all or substantially all of the assets of
     the Company and the board of directors of the Company or the Independent
     Advisory Committee of the board of directors determines in good faith based
     on the advice of outside counsel that failure to so terminate would be
     reasonably likely to constitute a breach of its fiduciary duties to the
     Company's stockholders under applicable law.

     SECTION 7.2  Effect of Termination. In the event of termination of this
Agreement by either the Company or Parent as provided in Section 7.1, this
Agreement shall forthwith become void and have no effect, without any liability
or obligation on the part of Parent or the Company, other than the provisions of
this Section 7.2 and Article VIII, which provisions survive such termination,
and except to the extent that such termination results from the breach by a
party of any of its representations, warranties, covenants or agreements set
forth in this Agreement. No termination of this Agreement shall relieve any
party from any liability arising from the breach by any party of any of its
representations, warranties, covenants or agreements set forth in this
Agreement.

     SECTION 7.3  Amendment. This Agreement may be amended by the parties at any
time before or after Company Stockholder Approval; provided, however, that after
any such approval, there shall not be made any amendment that by law requires
further approval by the stockholders of the Company or of Parent without such
approval. This Agreement may not be amended except by an instrument in writing
signed on behalf of each of the parties.

     SECTION 7.4  Extension; Waiver. At any time prior to the Effective Time, a
party may (a) extend the time for the performance of any of the obligations or
other acts of the other parties; (b) waive any inaccuracies in the
representations and warranties of the other parties contained in this Agreement
or in any document delivered pursuant to this Agreement; or (c) subject to the
proviso of Section 7.3, waive compliance by the other party with any of the
agreements or conditions contained in this Agreement. Any agreement on the part
of a party to any such extension or waiver shall be valid only if set forth in
an instrument in writing signed on behalf of such party. The failure of any
party to this Agreement to assert any of its rights under this Agreement or
otherwise shall not constitute a waiver of such rights.

     SECTION 7.5  Procedure for Termination, Amendment, Extension or Waiver. A
termination of this Agreement pursuant to Section 7.1, an amendment of this
Agreement pursuant to Section 7.3 or an extension or waiver pursuant to Section
7.4 shall, in order to be effective, require, in the case of Parent or the
Company, action by its Board of Directors or, with respect to any amendment to
this Agreement, the duly authorized committee of its Board of Directors to the
extent permitted by law.

                                  ARTICLE VIII

                               GENERAL PROVISIONS

     SECTION 8.1  Nonsurvival of Representations and Warranties. None of the
representations and warranties in this Agreement or in any instrument delivered
pursuant to this Agreement shall survive the Effective Time. This Section 8.1
shall not limit any covenant or agreement of the parties which by its terms
contemplates performance after the Effective Time.

     SECTION 8.2  Notices. All notices, requests, claims, demands and other
communications under this Agreement shall be in writing and shall be deemed
given if delivered personally, telecopied (which is
                                      B-24
<PAGE>   326

confirmed) or sent by overnight courier (providing proof of delivery) to the
parties at the following addresses (or at such other address for a party as
shall be specified by like notice):

       if to Parent or Merger Sub, to:

       New Satco Holdings, Inc.
       2300 Carillon Point
       Kirkland, WA 98033

       Telecopier: (425) 828-8060
       Attn: C. James Judson, Esq.

       With a copy to:

       Davis Wright Tremaine LLP
       2300 Wells Fargo Tower
       1300 SW Fifth Avenue
       Portland, Oregon 97201

       Telecopier: (503) 778-5299
       Attn: Benjamin G. Wolff, Esq.

       And

       if to the Company, to

       Teledesic Corporation
       1445 120th Avenue N.E.
       Bellevue, WA 98005

       Telecopy No.: (425) 602-6470
       Attention: Dennis James, Esq.

       with a copy to:

       Perkins Coie, LLP
       1201 Third Avenue, 40th Floor
       Seattle, WA 98101

       Telecopy No.: (206) 583-8500
       Attention: Linda Schoemaker, Esq.

     SECTION 8.3  Definitions. For purposes of this Agreement:

          (a) An "Affiliate" of any Person means another Person that directly or
     indirectly, through one or more intermediaries, controls, is controlled by,
     or is under common control with, such first Person, where "control" means
     the possession, directly or indirectly, of the power to direct or cause the
     direction of the management policies of a Person, whether through the
     ownership of voting securities, by contract, as trustee or executor, or
     otherwise;

          (b) "Agreement" shall mean this Agreement and Plan of Merger and any
     and all exhibits and schedules and amendments hereto.

          (c) "Antitrust Division" shall have the meaning specified in Section
     5.7.

          (d) "Business Day" means any day other than Saturday, Sunday or any
     other day on which banks are legally permitted to be closed in New York
     City.

          (e) "Certificate of Merger" shall have the meaning specified in
     Section 1.3.

          (f) "Certificates" shall have the meaning specified in Section 2.2(a).

          (g) "Closing" shall have the meaning specified in Section 1.2.

                                      B-25
<PAGE>   327

          (h) "Closing Date" shall have the meaning specified in Section 1.2.

          (i) "Code" shall mean the Internal Revenue Code of 1986, as amended.

          (j) "Company" shall mean Teledesic Corporation, a Delaware
     corporation.

          (k) "Company Balance Sheet" shall have the meaning specified in
     Section 3.1(e).

          (l) "Company Common Stock" shall have the meaning specified in Recital
     A of this Agreement.

          (m) "Company Consolidated Group" means any affiliated group within the
     meaning of Section 1504(a) of the Code or any similar group defined under a
     similar provision of state, local or foreign law that the Company (or any
     Subsidiary of the Company) is or has ever been a member of with which the
     Company files, has filed or is or was required to file an affiliated,
     consolidated, combined, unitary or aggregate Return.

          (n) "Company Default" shall have the meaning specified in Section
     7.2(c).

          (o) "Company Disclosure Schedule" shall have the meaning specified in
     Section 3.1.

          (p) "Company Employee Options" means the options to purchase shares of
     Company Class A Common Stock granted or to be granted to current or former
     officers, directors, employees or consultants of the Company or its
     Subsidiaries under the Company Stock Plans.

          (q) "Company Options" shall have the meaning specified in Section
     2.1(c).

          (r) "Company Permits" shall have the meaning specified in Section
     3.1(h).

          (s) "Company Stock" shall have the meaning specified in Section
     3.1(c).

          (t) "Company Stock Plans" means the plans and arrangements providing
     for the grant of options or warrants for the purchase of shares of Company
     Stock including (i) the Restated 1994 Stock Option/Stock Issuance Plan,
     (ii) the Restated 1996 California Stock Option/Stock Issuance Plan, (iii)
     the 1990 Supplemental Stock Option Plan, (iv) the outstanding warrants
     dated December 6, 1996 for the purchase of an aggregate of 1,500,000 shares
     of Company Class A Common Stock, (v) the warrants dated June 30, 1999 for
     the purchase of an aggregate of 3,500,000 shares of Company Class C Common
     Stock and (vi) any new plan or arrangement adopted by the Compensation
     Committee of the Company's Board of Directors.

          (u) "Company Stockholder Approval" shall have the meaning specified in
     Section 3.1(l).

          (v) "DGCL" shall mean the Delaware General Corporation Law.

          (w) "Dissenting Shares" shall have the meaning specified in Section
     2.3.

          (x) "Eagle River" shall have the meaning specified in Section 6(f).

          (y) "Effective Time" shall have the meaning specified in Section 1.3.

          (z) "Exchange Act" shall mean the Securities Exchange Act of 1934, as
     amended.

          (aa) "Exchange Ratio" shall have the meaning specified in Section
     2.1(a).

          (bb) "Foreign Corrupt Practices Act" shall have the meaning specified
     in Section 3.1(q).

          (cc) "Foreign Official" shall have the meaning specified in Section
     3.1(q).

          (dd) "FTC" shall have the meaning specified in Section 5.7.

          (ee) "GAAP" shall have the meaning specified in Section 3.1(e).

          (ff) "Governmental Entity" shall have the meaning specified in Section
     3.1(d).

          (gg) "Holdings" shall mean Teledesic Holdings Limited, a Bermuda
     corporation.

                                      B-26
<PAGE>   328

          (hh) "HSR Act" shall have the meaning specified in Section 3.1(d).

          (ii) "ICO" shall have the meaning specified in Section 3.2(d).

          (jj) "Knowledge" of any Person that is not an individual means, with
     respect to any specific matter, the actual knowledge of such Person's
     executive officers and other officers having primary responsibility for
     such matter, together with such knowledge as would be obtained in the
     conduct of their duties in the ordinary course and in the exercise of
     reasonable inquiry under the circumstances;

          (kk) "Liens" shall have the meaning specified in Section 3.1(b).

          (ll) "LLC" shall mean Teledesic LLC, a Delaware limited liability
     company.

          (mm) "Material Adverse Change" or "Material Adverse Effect" means,
     when used in connection with the Company or Parent, any change, effect,
     event, occurrence or state of facts that is, or is reasonably likely to be,
     materially adverse to the business, financial condition, assets, results of
     operations or prospects of such party and its subsidiaries taken as a
     whole, other than any change, effect, event, occurrence or state of facts
     relating to the economy in general.

          (nn) "Material Contracts" shall have the meaning specified in Section
     3.1(i) of this Agreement.

          (oo) "Merger" shall have the meaning specified in Recital A of this
     Agreement.

          (pp) "Merger Consideration" shall have the meaning specified in
     Section 2.1(a).

          (qq) "Merger Sub" shall mean New Satco Holdings Merger Sub, Inc., a
     Delaware corporation.

          (rr) "Motorola" shall mean Motorola, Inc., a Delaware corporation.

          (ss) "NASDAQ" shall mean the Nasdaq National Market.

          (tt) "Parent" shall mean New Satco Holdings, Inc., a Delaware
     corporation.

          (uu) "Parent Balance Sheet" shall have the meaning specified in
     Section 3.2(i).

          (vv) "Parent Class A Stock" shall have the meaning specified Section
     3.2(b).

          (ww) "Parent Class B Stock" shall have the meaning specified in
     Section 3.2(b).

          (xx) "Parent Default" shall have the meaning specified in Section
     7.1(d).

          (yy) "Parent Disclosure Schedule" shall have the meaning specified in
     Section 3.2.

          (zz) "Parent Preferred Stock" shall have the meaning specified in
     Section 3.2(b).

          (aaa) "Parent Stock Plans" shall have the meaning specified in Section
     5.3(a).

          (bbb) "Person" means an individual, corporation, partnership, limited
     liability Company, joint venture, association, trust, unincorporated
     organization or other entity;

          (ccc) "Proxy Statement" shall have the meaning specified in Section
     3.1(r).

          (ddd) "Recapitalization Event" shall have the meaning specific in
     Section 2.1(d).

          (eee) "Registration Statement" shall have the meaning specified in
     Section 3.1(r).

          (fff) "Restraints" shall have the meaning specified in Section 6.1(e).

          (ggg) "Returns" means all reports, estimates, declarations of
     estimated tax, information statements and returns relating to, or required
     to be filed in connection with, any Taxes, including information returns or
     reports with respect to backup withholding and other payments to third
     parties.

          (hhh) "Securities Act" shall mean the Securities Act of 1933, as
     amended.

          (iii) A "Subsidiary" of any Person means another Person, an amount of
     the voting securities, other voting ownership, membership or partnership
     interests of which is sufficient to elect at least a

                                      B-27
<PAGE>   329

     majority of its Board of Directors or other governing body (or, if there
     are no such voting interests, 50% or more of the equity interests of which)
     is owned directly or indirectly by such first Person.

          (jjj) "Surviving Corporation" shall have the meaning specified in
     Section 1.1.

          (kkk) "Taxes" shall mean all (x) taxes, including any interest,
     penalties or other additions to tax that may become payable in respect
     thereof, imposed by any federal, territorial, state, local or foreign
     government or any agency or political subdivision of any such government,
     which taxes shall include, without limitation, all income or profits taxes
     (including but not limited to federal and state income taxes), real
     property gains taxes, payroll and employee withholding taxes, unemployment
     insurance taxes, social security taxes, sales and use taxes, ad valorem
     taxes, excise taxes, franchise taxes, gross receipts taxes, business
     license taxes, occupation taxes, real and personal property taxes, stamp
     taxes, environmental taxes, transfer taxes, workers' compensation, Pension
     Benefit Guaranty Corporation premiums, and other taxes or charges (y)
     liability for the payment of any amounts of the type described in (x) as a
     result of being a member of an affiliated, consolidated, combined or
     unitary group; and (z) liability for the payment of any amounts as a result
     of being party to any tax sharing agreement or as a result of any express
     or implied obligation to indemnify any other Person with respect to the
     payment of any amounts of the type described in clause (x) or (y).

          (lll) "Teledesic Stockholders Agreement" shall mean the Stockholders
     Agreement, dated April 29, 1999, as amended, by and among the Company, LLC,
     Holdings and their principal equity holders.

     SECTION 8.4  Interpretation. When a reference is made in this Agreement to
an Article, Section or Exhibit, such reference shall be to an Article or Section
of, or an Exhibit to, this Agreement unless otherwise indicated. The table of
contents and headings contained in this Agreement are for reference purposes
only and shall not affect in any way the meaning or interpretation of this
Agreement. Whenever the words "include", "includes" or "including" are used in
this Agreement, they shall be deemed to be followed by the words "without
limitation". The words "hereof", "herein" and "hereunder" and words of similar
import when used in this Agreement shall refer to this Agreement as a whole and
not to any particular provision of this Agreement. All terms defined in this
Agreement shall have the defined meanings when used in any certificate or other
document made or delivered pursuant hereto unless otherwise defined therein. The
definitions contained in this Agreement are applicable to the singular as well
as the plural forms of such terms and to the masculine as well as to the
feminine and neuter genders of such term. Any agreement, instrument or statute
defined or referred to herein or in any agreement or instrument that is referred
to herein means such agreement, instrument or statute as from time to time
amended, modified or supplemented, including (in the case of agreements or
instruments) by waiver or consent; and (in the case of statutes) by succession
of comparable successor statutes and references to all attachments thereto and
instruments incorporated therein. References to a Person are also to its
permitted successors and assigns.

     SECTION 8.5  Counterparts. This Agreement may be executed in one or more
counterparts, all of which shall be considered one and the same agreement and
shall become effective when one or more counterparts have been signed by each of
the parties and delivered to the other parties.

     SECTION 8.6  Entire Agreement; No Third-Party Beneficiaries. This Agreement
(including the documents and instruments referred to herein) (a) constitutes the
entire agreement, and supersede all prior agreements and understandings, both
written and oral, among the parties with respect to the subject matter of this
Agreement; and (b) except for the provisions of Article II, are not intended to
confer upon any Person other than the parties any rights or remedies.

     SECTION 8.7  Governing Law. This Agreement shall be governed by, and
construed in accordance with, the laws of the State of Delaware, without
reference to the laws that might otherwise govern under applicable principles of
conflict of laws thereof.

     SECTION 8.8  Assignment. Neither this Agreement nor any of the rights,
interests or obligations under this Agreement shall be assigned, in whole or in
part, by operation of law or otherwise by either of
                                      B-28
<PAGE>   330

the parties hereto without the prior written consent of the other party. Any
assignment in violation of the preceding sentence shall be void. Subject to the
preceding two sentences, this Agreement will be binding upon, inure to the
benefit of, and be enforceable by, the parties and their respective successors
and assigns.

     SECTION 8.9  Enforcement. The parties agree that irreparable damage would
occur and that the parties would not have any adequate remedy at law in the
event that any of the provisions of this Agreement were not performed in
accordance with their specific terms or were otherwise breached. It is
accordingly agreed that the parties shall be entitled to an injunction or
injunctions to prevent breaches of this Agreement and to enforce specifically
the terms and provisions of this Agreement in any Federal court located in the
State of Delaware or in Delaware state court, this being in addition to any
other remedy to which they are entitled at law or in equity. In addition, each
of the parties hereto (a) consents to submit itself to the Personal jurisdiction
of any Federal court located in the State of Delaware or any Delaware state
court in the event any dispute arises out of this Agreement or any of the
transactions contemplated by this Agreement; (b) agrees that it will not attempt
to deny or defeat such Personal jurisdiction by motion or other request for
leave from any such court; and (c) agrees that it will not bring any action
relating to this Agreement or any of the transactions contemplated by this
Agreement in any court other than a Federal court sitting in the State of
Delaware or a Delaware state court.

     SECTION 8.10  Headings. The headings contained in this Agreement are for
reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.

     SECTION 8.11  Severability. If any term or other provision of this
Agreement is invalid, illegal or incapable of being enforced by any rule of law
or public policy, all other conditions and provisions of this Agreement shall
nevertheless remain in full force and effect. Upon such determination that any
term or other provision is invalid, illegal or incapable of being enforced, the
parties hereto shall negotiate in good faith to modify this Agreement so as to
effect the original intent of the parties as closely as possible to the fullest
extent permitted by applicable law in an acceptable manner to the end that the
transactions contemplated hereby are fulfilled to the extent possible.

                                      B-29
<PAGE>   331

     IN WITNESS WHEREOF, Parent, Merger Sub and the Company have caused this
Agreement to be signed by their respective officers thereunto duly authorized,
all as of the date first written above.

New Satco Holdings, Inc.

By: /s/ WILLIAM D. HOGLAND
    -----------------------------------------------------

Name: William D. Hogland
      ----------------------------------------------------

Title: President
     ----------------------------------------------------

New Satco Holdings Merger Sub, Inc.

By: /s/ WILLIAM D. HOGLAND
    -----------------------------------------------------

Name: William D. Hogland
      ----------------------------------------------------

Title: President
     ----------------------------------------------------

Teledesic Corporation

By: /s/ DENNIS JAMES
    -----------------------------------------------------

Name: Dennis James
      ----------------------------------------------------

Title: President
     ----------------------------------------------------

                                      B-30
<PAGE>   332

                                   EXHIBIT A

                        OFFICER'S CERTIFICATE -- PARENT

                                   NEW SATCO

                             OFFICER'S CERTIFICATE

     The undersigned, New Satco Holdings, Inc., a Delaware corporation
("Parent"), in connection with the opinion as to certain tax matters to be
delivered by Davis Wright Tremaine LLP pursuant to Section 6.2(c) and the
opinion as to certain tax matters to be delivered by Jones, Day, Reavis & Pogue
pursuant to Section 6.3(c) of the Agreement and Plan of Merger (the
"Agreement")* dated as of May [  ], 2000 among Parent, New Satco Holdings Merger
Sub, Inc., a Delaware corporation and a wholly owned subsidiary of Parent
("Merger Sub"), and Teledesic Corporation, a Delaware corporation ("Company"),
recognizing that said law firms will rely on this Certificate in delivering said
opinions, hereby certifies that the facts that relate to the Merger and related
transactions, as set forth in the Agreement, including without limitation the
facts set forth in the representations and warranties contained in Section 3.2
thereof, are true, correct, and complete in all material respects as of the date
hereof, and the undersigned further certifies that:

     1. At the Effective Time, all issued and outstanding shares of Company
Common Stock, other than shares held in the treasury of the Company, will be
exchanged solely for shares of Parent Class A Common Stock.

     2. The fair market value of the Parent Class A Stock received by each
Company stockholder will be approximately equal to the fair market value of the
Company Common Stock surrendered in the exchange.

     3. Neither Parent nor any person related to Parent will, in connection with
or in contemplation of the Merger, repurchase or redeem Parent Class A Common
Stock issued to shareholders of Company, and neither Parent nor any of its
related parties has acquired or will acquire, in connection with or
contemplation of the Merger, Company Common Stock for consideration other than
Parent Class A Common Stock. Parent will not, in connection with or in
contemplation of the Merger, cause an extraordinary distribution (i.e. a
distribution other than a regular normal dividend consistent with historic
dividend practice and policy) with respect to Parent's Common Stock to occur and
Parent is not aware of any distribution with respect to Company Common Stock
that has occurred or is intended. Parent also has not participated, and in
connection with and in contemplation of the Merger, will not participate, in a
redemption or acquisition of Company Common Stock made by Company or a person
related to Company. For purposes of this representation, any reference to or
Company includes a reference to any successor or predecessor of such
corporation, except that Company is not treated as a predecessor of Parent and
Parent is not treated as a successor of Company. A corporation will be treated
as related to another corporation if they are both members of the same
affiliated group within the meaning of Section 1504 (without regard to the
exceptions in Section 1504(b)) or they are related as described in Section
304(a)(2)(disregarding Regulation sec. 1.1502-80(b)), in either case whether
such relationship exists immediately before or immediately after the
acquisition. Each partner of a partnership will be treated as owning or
acquiring any stock owned or acquired, as the case may be, by the partnership
(and as having paid any consideration paid by the partnership to acquire such
stock) in accordance with that partner's interest in the partnership.

     4. Assuming that immediately prior to the Effective Time Company holds at
least 90 percent of the fair market value of its net assets and at least 70
percent of the fair market value of its gross assets then, following the Merger,
the Surviving Corporation will hold at least 90 percent of the fair market value
of Company's net assets and at least 70 percent of the fair market value of
Company's gross assets and at

---------------

     * Terms used but not defined herein have the meaning ascribed to them in
the Agreement. Except as otherwise indicated, all "Section" references contained
herein are to the Code.
                                      B-31
<PAGE>   333

least 90 percent of the fair market value of Merger Sub's net assets and at
least 70 percent of the fair market value of Merger Sub's gross assets held
immediately prior to the Merger. For purposes of this representation: (a)
amounts, if any, paid by Company to dissenters, amounts paid by Company to
stockholders who receive cash or other property, amounts used by Company to pay
reorganization expenses, and all redemptions and distributions (except for
regular, normal dividends) made by Company will be included as assets of Company
immediately prior to the Merger; (b) amounts, if any, paid by Merger Sub to
dissenters, and amounts used by Merger Sub to pay reorganization expenses will
be included as assets of Merger Sub immediately prior to the Merger unless such
amounts have been transferred by Parent to Merger Sub to be used for such
purposes; and (c) shares of Parent Class A Common Stock issued in the Merger
will not be so included.

     5. Prior to the Merger, Parent will be in control of Merger Sub within the
meaning of Section 368(c) and Merger Sub will have outstanding no option,
warrant, or other agreement pursuant to which any person may acquire any shares
of Merger Sub stock. Parent has no plan or intention to cause Company to issue
additional shares of Company stock that would result in Parent losing control of
Company within the meaning of Section 368(c). For purposes of this
representation and the representations in paragraph 12, "control" means the
ownership of stock possessing at least 80 percent of the total combined voting
power of all classes of stock of Company entitled to vote and at least 80
percent of the total number of shares of each other class of stock of Company.

     6. Parent has no plan or intention to liquidate Company; to merge Company
with or into another corporation; to sell or otherwise dispose of the stock of
Company except for transfers described in Section 368(a)(2)(C) or Treasury
Regulation Section 1.368-2(k)(2); or to cause Company to sell or otherwise
dispose of any of its assets or of any of the assets acquired from Merger Sub,
except for dispositions made in the ordinary course of business or transfers of
assets to a corporation described in Section 368(a)(2)(C) or Treasury Regulation
Section 1.368-2(k)(2). Parent has no plan or intention to reacquire any of its
stock issued in the Merger.

     7. Following the Merger, Parent, or a member of its qualified group of
corporations (as defined in Treasury Regulation Section 1.368-1(d)(4)(ii)), will
continue the historic business of Company or use a significant portion of
Company's historic business assets in a business in accordance with Treasury
Regulation Section 1.368-1(d).

     8. No liabilities of Merger Sub will be assumed by Company in the Merger,
and Merger Sub will not transfer to Company any assets subject to liabilities.

     9. Subject to Section 5.5 of the Agreement, Parent, Merger Sub, Company,
and the stockholders of Company will pay their respective expenses, if any,
incurred in connection with the Merger.

     10. There is no intercorporate indebtedness existing between Parent (or any
of its subsidiaries) and Company (or its subsidiaries) nor will there be any
such indebtedness at the Effective Time, with the exception of a loan in the
principal amount of $200 million made by the Company to Parent.

     11. None of Parent or its subsidiaries own, directly or indirectly, nor has
Parent or any of its subsidiaries owned during the past five years, directly or
indirectly, any shares of the stock of Company.

     12. In the Merger, shares of Company Common Stock representing control of
Company, as defined in Section 368(c), will be exchanged solely for voting stock
of Parent. Such voting stock will be entitled to vote for directors of Parent
and will be entitled to vote on all matters on which shareholders are entitled
to vote under Delaware law. For purposes of this representation, shares of
Company Common Stock exchanged for cash or other property originating with
Parent will be treated as outstanding Company Common Stock on the date of the
Merger.

     13. Neither Parent nor Merger Sub is an investment Company as defined in
Section 368(a)(2)(F)(iii) and (iv) or is under the jurisdiction of a court in a
Title II or similar case within the meaning of Section 368(a)(3)(A).

                                      B-32
<PAGE>   334

     14. None of the shares of Parent Class A Common Stock received by any
stockholder-employees of the Company will be separate consideration for, or
allocable to, any employment agreement, and the compensation paid to any such
stockholder-employees will be for services actually rendered or to be rendered
and will be commensurate with amounts paid to third parties bargaining at
arm's-length for similar services.

     15. Parent Class A Common Stock will be the sole consideration furnished to
the holders of Company Common Stock in the Merger.

     16. Parent and the Surviving Corporation will remain United States
corporations.

     17. Immediately following the Merger, the fair market value of the assets
of the Surviving Corporation will exceed the sum of the Surviving Corporation's
liabilities, plus the amount of liabilities to which its assets are subject.

     18. Dissenters to the Merger, if any, will be paid with cash or other
property provided solely by the Company and not with any cash or property
provided, directly or indirectly, by Parent, any person controlled by Parent
(other than Company), or any person acting pursuant to an agreement or
arrangement with Parent. Neither Parent nor any person controlled by Parent, nor
any person acting pursuant to an agreement or arrangement with Parent, will
reimburse the Company, directly or indirectly, for any cash or property provided
by the Company to any dissenters to the Merger.

     IN WITNESS WHEREOF, Parent has caused this Officer's Certificate to be
executed on its behalf on this      day of           2000 by its officer
hereunto duly authorized.

                                          NEW SATCO HOLDINGS, INC.

                                          By:
                                          --------------------------------------

                                          Name:
                                          --------------------------------------

                                          Title:
                                          --------------------------------------

                                      B-33
<PAGE>   335

                                   EXHIBIT B

                        OFFICER'S CERTIFICATE -- COMPANY

                                   TELEDESIC

                             OFFICER'S CERTIFICATE

          The undersigned, Teledesic Corporation, a Delaware corporation
     ("Company"), in connection with the opinion as to certain tax matters to be
     delivered by Davis Wright Tremaine LLP pursuant to Section 6.2(c) and the
     opinion as to certain tax matters to be delivered by Jones, Day, Reavis &
     Pogue pursuant to Section 6.3(c) of the Agreement and Plan of Merger (the
     "Agreement") dated as of             , 2000 among New Satco Holdings, Inc.,
     a Delaware corporation ("Parent"), New Satco Holdings Merger Sub, Inc., a
     Delaware corporation and a wholly owned subsidiary of Parent ("Merger
     Sub"), and Company, recognizing that said law firms will rely on this
     Certificate in delivering said opinions, hereby certifies that the facts
     that relate to the Merger and related transactions, as set forth in the
     Agreement, including without limitation the representations and warranties
     contained in Section 3.1 thereof, are true, correct, and complete in all
     material respects as of the date hereof and the undersigned further
     certifies that:

          1. At the Effective Time, all issued and outstanding shares of Company
     Common Stock, other than shares held in the treasury of Company, will be
     exchanged solely for shares of Parent Class A Common Stock.

          2. The fair market value of the Parent Class A Common Stock and other
     consideration received by each Company stockholder will be approximately
     equal to the fair market value of Company Common Stock surrendered in the
     exchange.

          3. Neither Company nor any person related to Company has acquired or
     will acquire any Company stock in connection with or in contemplation of
     the Merger, and no extraordinary distribution (i.e., a distribution other
     than a regular normal dividend consistent with Company's historic dividend
     practice and policy) has been or will be made with respect to the Company
     Common Stock up to and including the Effective Time. Any reference to
     Company includes a reference to any successor or predecessor of such
     corporation, except that Company is not treated as a predecessor of Parent
     and Parent is not treated as a successor of Company. A corporation will be
     treated as related to another corporation if they are both members of the
     same affiliated group within the meaning of Section 1504 (without regard to
     the exceptions in Section 1504(b)) or they are related as described in
     Section 304(a)(2)(disregarding Treasury Regulation Section 1.1502-80(b)),
     in either case whether such relationship exists immediately before or
     immediately after the acquisition. Each partner of a partnership will be
     treated as owning or acquiring any stock owned or acquired, as the case may
     be, by the partnership (and as having paid any consideration paid by the
     partnership to acquire such stock) in accordance with that partner's
     interest in the partnership.

          4. Assuming that, immediately prior to the Merger, Merger Sub will
     hold at least 90 percent of the fair market value of its gross assets and
     at least 70 percent of the fair market value of its net assets, then
     immediately following the Merger, the Surviving Corporation will hold at
     least 90 percent of the fair market value of Company's net assets and at
     least 70 percent of the fair market value of Company's gross assets and at
     least 90 percent of the fair market value of Merger Sub's net assets and at
     least 70 percent of the fair market value of Merger Sub's gross assets held
     immediately prior to the Merger. For purposes of this representation: (a)
     amounts, if any, paid by Company to dissenters, amounts paid by Company to
     stockholders who receive cash or other property, amounts used by Company to
     pay reorganization expenses, and all redemptions and distributions (except
     for regular, normal dividends) made by Company will be included as assets
     of Company immediately

---------------

* Terms used but not defined herein have the meaning ascribed to them in the
Agreement. Except as otherwise indicated, all "Section" references contained
herein are to the Code.
                                      B-34
<PAGE>   336

     prior to the Merger; (b) amounts, if any, paid by Merger Sub to dissenters,
     and amounts used by Merger Sub to pay reorganization expenses will be
     included as assets of Merger Sub immediately prior to the Merger unless
     such amounts have been transferred by Parent to Merger Sub to be used for
     such purpose; and (c) shares of Parent Class A Common Stock issued in the
     Merger will not be so included.

          5. Company has no plan or intention to issue additional shares of its
     stock that would result in Parent losing control of Company within the
     meaning of Section 368(c). For purposes of this representation and the
     representations in paragraphs 8 and 9, "control" means the ownership of
     stock possessing at least 80 percent of the total combined voting power of
     all classes of stock of Company entitled to vote and at least 80 percent of
     the total number of shares of each other class of stock of Company.

          6. Subject to Section 5.5 of the Agreement, Parent, Merger Sub,
     Company, and the stockholders of Company will pay their respective
     expenses, if any, incurred in connection with the Merger.

          7. There is no intercorporate indebtedness existing between Parent (or
     its subsidiaries) and Company (or its subsidiaries), nor will there be any
     such indebtedness at the Effective Time, with the exception of a loan in
     the principal amount of $200 million made by the Company to Parent.

          8. In the Merger, shares of Company Common Stock representing control
     of Company, as defined in Section 368(c), will be exchanged solely for
     voting stock of Parent. Such voting stock will be entitled to vote for
     directors of Parent and will be entitled to vote on all matters in which
     shareholders are entitled to vote under Delaware law. For purposes of this
     representation, shares of Company Common Stock exchanged for cash or other
     property originating with Parent will be treated as outstanding Company
     Common Stock on the date of the Merger.

          9. At the Effective Time, Company will not have outstanding any
     warrants, options, convertible securities, or any other type of right
     pursuant to which any person could acquire stock in Company that, if
     exercised or converted, would affect Parent's acquisition or retention of
     control of Company, as defined in Section 368 (c).

          10. None of the compensation received by any stockholder-employees of
     Company will be separate consideration for, or allocable to, any of their
     shares of Company Common Stock; none of the shares of Parent Class A Common
     Stock received by any such stockholder-employees will be separate
     consideration for, or allocable to, any employment agreement; and the
     compensation paid to any such stockholder-employees will be for services
     actually rendered or to be rendered and will be commensurate with amounts
     paid to third parties bargaining at arm's-length for similar services.

          11. Parent Class A Common Stock will be the sole consideration
     furnished to a holder of Company Common Stock in the Merger.

          12. No liabilities of Company have been incurred by Company in
     anticipation of the Merger.

          13. Company is not and at the Effective Time will not be under the
     jurisdiction of a court in a Title 11 or similar case within the meaning of
     Section 368(a)(3)(A).

          14. Company is not and at the Effective Time will not be an investment
     Company as defined in Section 368(a)(2)(F)(iii) and (iv).

          15. Company has not sold, transferred, or otherwise disposed of assets
     in connection with or in contemplation of the Merger in a manner which
     would prevent Parent or other members of Parent's "qualified group" from
     continuing the "historic business" of Company or from using a "significant"
     portion of the "historic business assets" of Company in a business
     following the Merger (as those terms are defined or interpreted in Treasury
     Regulation Section 1.368-1(d)).

          16. Pursuant to the Put Agreement dated April 12, 1999, as amended
     ("Put Agreement"), Oger Telecom Holdings Ltd., ("Oger"), a Bermuda
     corporation, exercised its Holdings Put Right (as
                                      B-35
<PAGE>   337

     defined in the Put Agreement) on April 12, 2000. Pursuant to the exercise
     of its Holdings Put Right, Oger surrendered all of its shares in Holdings
     to Holdings in exchange for the Put Right Amount (as defined in the Put
     Agreement). Immediately prior thereto, Holdings surrendered 18,167,500
     units in Teledesic LLC in exchange for the Put Right Amount. This
     transaction resulted in a dollar for dollar decrease in Holdings'
     investment in Teledesic LLC.

          17. Dissenters to the Merger, if any, will be paid with cash or other
     property provided solely by the Company and not with any cash or property
     provided, directly or indirectly, by Parent, any person controlled by
     Parent (other than Company), or any person acting pursuant to an agreement
     or arrangement with Parent. Neither Parent nor any person controlled by
     Parent, nor any person acting pursuant to an agreement or arrangement with
     Parent, will reimburse the Company, directly or indirectly, for any cash or
     property provided by the Company to any dissenters to the Merger.

     IN WITNESS WHEREOF, Company has caused this Officer's Certificate to be
executed on its behalf on this                day of             , 2000 by its
officer hereunto duly authorized.

                                          TELEDESIC CORPORATION

                                          By:
                                          --------------------------------------

                                          Name:
                                          --------------------------------------

                                          Title:
                                          --------------------------------------

                                      B-36
<PAGE>   338

                                                                      APPENDIX C

                FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER

     This First Amendment to Agreement and Plan of Merger (the "First
Amendment") dated as of August 15, 2000, among ICO-Teledesic Global Limited
(formerly New Satco Holdings, Inc.), a Delaware corporation ("Parent"), New
Satco Holdings Merger Sub, Inc., a Delaware corporation and a wholly owned
subsidiary of Parent ("Merger Sub"), and Teledesic Corporation, a Delaware
corporation (the "Company"), serves to amend the Agreement and Plan of Merger
dated as of May 12, 2000, by and among the parties hereto (the "Merger
Agreement") pursuant to Section 7.3 of the Merger Agreement as follows.

                                    RECITALS

     A. The Merger Agreement provided for the acquisition of the Company by
Parent through a merger of Merger Sub with and into the Company (the "Teledesic
Merger"), whereby each outstanding share of Company Common Stock would be
exchanged for .825 shares of Parent Class A Common Stock.

     B. Subsequent to execution of the Merger Agreement, Parent commenced
negotiations to merge with New ICO Global Communications (Holdings) Limited, a
Delaware corporation ("New ICO"). As a result of these negotiations, Parent
intends to enter into a definitive merger agreement with New ICO pursuant to
which Parent would merge with and into New ICO and Parent would cease to exist
(the "New ICO Merger"). In the New ICO Merger, each share of Parent capital
stock will be exchanged for .97 shares of New ICO capital stock (the "ITGL/New
ICO Exchange Ratio").

     C. Parent, New ICO and the Company desire for the merger contemplated by
the Merger Agreement to be consummated concurrently with, and to be effective
immediately after the New ICO Merger. Accordingly, the Merger Agreement is being
amended by this First Amendment to make appropriate provision for New ICO to
succeed to Parent's rights and obligations under the Merger Agreement as a
result of the New ICO Merger.

     D. Capitalized terms not otherwise defined herein shall have the meaning
attributed to such terms in the Merger Agreement.

     Therefore, the parties agree to amend the Merger Agreement as follows:

                                   AMENDMENT

     1. Amendment of Assignment Provision. Section 8.8 of the Teledesic Merger
Agreement is hereby amended to add the following sentences at the end of such
Section: "Notwithstanding the foregoing, the merger of Parent with and into New
ICO Global Communications (Holdings) Limited ("New ICO") shall not be deemed to
be an assignment of this Agreement to New ICO. As a result of such merger, New
ICO will succeed to all of Parent's rights and obligations hereunder by
operation of law."

     2. Consent to Assignment by Merger Sub. The Company consents to the
assignment by Merger Sub of its rights under the Merger Agreement to a wholly
owned subsidiary of New ICO that is incorporated under the laws of the state of
Delaware ("New ICO Merger Sub") and to New ICO Merger Sub's assumption of Merger
Sub's obligations under the Merger Agreement.

     3. Amendment of Section 3.2. Section 3.2 is hereby amended by striking the
words "as of the Closing Date as if made on such date" and replacing them with
"immediately prior to the Closing as if made at that time with respect to
Parent, and as of the Closing Date as if made on such date with respect to
Merger Sub".

     4. Merger Consideration; Exchange Ratio. The definition of "Merger
Consideration" as set forth in Section 2.1(a) is hereby amended to mean shares
of New ICO Class A common stock, and the Exchange

                                       C-1
<PAGE>   339

Ratio is hereby amended to reflect the New ICO Merger by multiplying the former
Exchange Ratio of .825 shares by the ITGL/New ICO Exchange Ratio of .97,
resulting in a new Exchange Ratio of .80025 shares.

     5. Exhibits. Exhibits A and B to the Merger Agreement are hereby deleted
and replaced with Exhibits A and B attached hereto.

     6. New ICO Representations. The last sentence of each of Sections 6.2(c)
and 6.3(c) are amended to include representations of officers of New ICO,
including representations in substantially the same form as Exhibit C attached
hereto.

     7. Concurrent Consummation of New ICO Merger Condition to Closing. Section
6.1 is hereby amended to include an additional paragraph (p) as follows:

          "(p) The New ICO Merger shall be consummated concurrently with the
     Closing, provided that the Certificate of Merger, which shall be effective
     at 6:02 p.m. EST on the date such certificate is filed, shall be filed
     simultaneously with the filing of the Certificate of Merger to be filed in
     connection with the New ICO Merger, which will be effective at 6:01 p.m.
     EST on the date that such certificate is filed."

     8. Effectiveness of First Amendment. This First Amendment shall be
effective as of the date hereof. Except as expressly provided in this First
Amendment, all other terms and conditions of the Merger Agreement remain in full
force and effect and are not amended or modified in any respect.

<TABLE>
<S>                                            <C>
ICO-TELEDESIC GLOBAL LIMITED                   NEW SATCO HOLDINGS MERGER SUB, INC.

By: /s/ DENNIS M. WEIBLING                     By: /s/ DENNIS M. WEIBLING
-----------------------------------------          -----------------------------------------
Dennis M. Weibling, President                  Dennis M. Weibling, President

TELEDESIC CORPORATION

By: /s/ DENNIS JAMES
    -----------------------------------------
Dennis James, President
</TABLE>

                                       C-2
<PAGE>   340

                                                                      APPENDIX D

                                                                    May 12, 2000

Board of Directors
Teledesic Corporation

Members of the Independent Committee of the Board of Directors:

     We understand that Teledesic Corporation ("Teledesic" or the "Company") and
New Satco Holdings, Inc. ("New Satco"), an entity formed to acquire control of
ICO Global Communications Holdings ("ICO") and through and after a series of
steps described below, to merge ICO into a wholly owned subsidiary of New Satco
as a result of which ICO would become a wholly owned subsidiary of New Satco and
the shareholders would receive New Satco shares in exchange for their ICO
shares, intend to enter into an agreement to merge pursuant to which New Satco
(through a wholly-owned subsidiary) would acquire all outstanding shares of
common stock of Teledesic and Teledesic Holdings Limited ("Holdings") through a
stock-for-stock exchange (the "Proposed Transaction"). In the Proposed
Transaction each share of Teledesic and Holdings common stock will be exchanged
for 0.825 shares of New Satco class A common stock (the "Exchange Ratio"). In
addition, (i) each share of Holdings common stock that is held by Abu Dhabi
Investment Authority, Priestly Limited and Satellite Holdings Limited
(collectively, the "Preferred A Stockholders") will be exchanged for one share
of New Satco Series A 5% cumulative convertible preferred stock with a
liquidation value of $20.00 (the "Series A Preferred") and convertible into
0.825 shares of New Satco class A common stock, and (ii) each share of Holdings
common stock held by Kingdom 5-KR-77 (the "Preferred B Stockholder") will be
exchanged for one share of New Satco Series B 5% cumulative convertible
preferred stock with a liquidation value of $13.50 (the "Series B Preferred")
and convertible into 0.825 shares of New Satco class A common stock. The terms
and conditions of the Proposed Transaction are set forth in more detail in the
Agreement and Plan of Merger dated as of May 12, 2000 (the "Agreement") by and
among New Satco and the Company.

     We have been requested by the Independent Committee of the Board of
Directors of the Company to render our opinion with respect to the fairness,
from a financial point of view, to the stockholders of Teledesic and Holdings
(collectively, the "Stockholders") of the Exchange Ratio to be received by such
stockholders in the Proposed Transaction. We have not been requested to opine as
to, and our opinion does not in any manner address, the Company's underlying
business decision to proceed with or effect the Proposed Transaction.

     In evaluating the Proposed Transaction, we have assumed the satisfaction of
all conditions precedent to the consummation of the Proposed Transaction as set
forth in the Agreement, including (i) the successful restructuring (including
the exit from Chapter 11 bankruptcy proceedings) of ICO (the "ICO
Restructuring"), (ii) the successful funding by New Satco of all its obligations
in connection with the ICO Restructuring (the "New Satco Private Placement")
including satisfaction of the financing conditions to closing as set forth in
the Agreement, which require an aggregate amount of equity raised by Satco from
its inception of at least $1.0 billion as calculated according to paragraph
6.3(e) of the Agreement, and (iii) any subsequent merger of New Satco and ICO
(the "New Satco Transaction") is based on a per share valuation of New Satco of
$9.50 or higher.

     In arriving at our opinion, we reviewed and analyzed: (1) the Agreement,
(2) unaudited financial statements of Teledesic dated February 29, 2000
including a Consolidated Balance Sheet, Consolidated Statements of Operations,
Consolidated Statements of Comprehensive Loss, and Consolidated Statements of
Changes in Stockholders' Equity (Deficit), (3) financial and operating
information with respect to the business, operations and prospects of Teledesic
including financial projections prepared by the Teledesic management and
furnished to us by the Company, (4) a comparison of the historical financial
results and present financial condition of the Company with those of other
companies that we deemed relevant in a variety of related industries and
sectors, (5) the materials dated March 24, 2000 prepared by New ICO's

                                       D-1
<PAGE>   341

financial advisor, Wasserstein Perella, in connection with New ICO's Exit
Financing, (6) the materials dated March 2000 provided to us by Teledesic and
prepared by New Satco's financial advisor, Merrill Lynch, in connection with the
New Satco Private Placement, (7) the key terms and conditions of the New Satco
Transaction, (8) the pro forma cash and debt balances of New Satco following the
New ICO Exit Financing, the New Satco Private Placement and the New Satco
Transaction, (9) the potential pro forma financial statements of New Satco once
it effects the Proposed Transaction,(10) financial and operating information
with respect to the business, operations and prospects of New Satco including
financial projections furnished to us by the Company, and (11) a comparison of
the trading history of other companies that we deemed relevant in a variety of
related industries and sectors. In addition, we have had discussions with the
management of the Company, New ICO, and New Satco concerning their respective
businesses, operations, assets, financial condition and prospects and have
undertaken such other studies, analyses and investigations as we deemed
appropriate.

     In arriving at our opinion, we have assumed and relied upon the accuracy
and completeness of the financial and other information used by us without
assuming any responsibility for independent verification of such information and
have further relied upon the assurances of management of the Company that they
are not aware of any facts or circumstances that would make such information
inaccurate or misleading. With respect to all financial forecasts furnished to
us by Teledesic including those of New Satco, upon advice of the Company we have
assumed that such forecasts have been reasonably prepared on a basis reflecting
the best currently available estimates and judgments of the management of the
Company and New Satco as to the future financial performance of the Company and
New Satco. Although we have had the opportunity to discuss New Satco's business
with New Satco's management, our opinion is primarily based on the indications
from Teledesic management (i) that it was comfortable with the financial
projections for New Satco that have been provided to us and (ii) that such
projections are a reasonable basis upon which to evaluate and analyze the future
financial performance of New Satco and that Lehman Brothers may use such
projections and base our conclusions set forth in this opinion on such
projections in rendering this opinion. In arriving at our opinion, we have not
conducted a physical inspection of the properties and facilities of the Company
or New Satco and have not made or obtained any evaluations or appraisals of the
assets or liabilities of the Company or New Satco. In addition, you have not
authorized us to solicit, and we have not solicited, any indications of interest
from any third party with respect to the purchase of all or a part of the
Company's business. Our opinion necessarily is based upon market, economic and
other conditions as they exist on, and can be evaluated as of, the date of this
letter.

     Based upon and subject to the foregoing, we are of the opinion as of the
date hereof that, from a financial point of view, the Exchange Ratio to be
received by the Stockholders in the Proposed Transaction is fair to such
Stockholders.

     This opinion is for the use and benefit of the Independent Committee of the
Board of Directors of the Company and the Board of Directors of the Company and
is rendered to the Independent Committee and the Board of Directors in
connection with their consideration of the Proposed Transaction. This opinion is
not intended to be and does not constitute a recommendation to any stockholder
of the Company as to how such stockholder should vote with respect to the
Proposed Transaction.

                                          Very truly yours,

                                          LEHMAN BROTHERS

                                       D-2
<PAGE>   342

                                                                 August 15, 2000

Board of Directors
Teledesic Corporation

Members of the Independent Committee of the Board of Directors:

     On May 12, 2000 we delivered to you our opinion (the "Fairness Opinion")
with respect to the fairness, from a financial point of view, to the
stockholders of Teledesic and Holdings of the Exchange Ratio to be received by
such stockholders in the Proposed Transaction (as such terms, and all other
capitalized terms used but not otherwise defined herein, are defined in the
Fairness Opinion). The terms and conditions of the Proposed Transaction were set
forth in the Agreement and Plan of Merger dated as of May 12, 2000 (the
"Teledesic Merger Agreement") by and among Teledesic, ICO-Teledesic Global
Limited (formerly New Satco Holdings, Inc.) ("ITGL"), and a subsidiary of ITGL.

     The Teledesic Merger Agreement and our analysis conducted for purposes of
rendering the Fairness Opinion contemplated that ITGL also intended to acquire
control of New ICO. We understand that ITGL and New ICO have entered into an
Agreement and Plan of Merger providing for the merger of ITGL into New ICO (the
"ITGL/New ICO Merger"). In the ITGL/New ICO Merger, each share of ITGL capital
stock will be exchanged for .97 shares of New ICO capital stock (the "ITGL/New
ICO Exchange Ratio"). As a result of such merger, New ICO will succeed to ITGL's
rights and obligations under the Teledesic Merger Agreement.

     Teledesic and ITGL intend, pursuant to the First Amendment to Agreement and
Plan of Merger dated as of the date of this letter (the "First Amendment"), to
amend the Teledesic Merger Agreement to reflect the pending ITGL/New ICO Merger.
Among other matters, the First Amendment provides that the merger consideration
to be received by the Teledesic stockholders will be shares of New ICO Class A
common stock rather than ITGL Class A common stock and that the Exchange Ratio
applicable to shares of Teledesic common stock will be adjusted by multiplying
the former Exchange Ratio of .825 shares by the ITGL/New ICO Merger exchange
ratio of .97, resulting in a new Exchange Ratio of .80025 shares, but the same
post-transactions pro forma ownership interest of Teledesic and Holdings
stockholders as would have resulted under the original structure had the
ITGL/New ICO Merger taken place following the Teledesic/ITGL merger.

     Based upon and subject to the foregoing, we hereby confirm that New ICO's
succession to ITGL's rights and obligations under the Merger Agreement and the
adjustment to the Exchange Ratio, all as contemplated by the First Amendment,
does not adversely affect our opinion rendered on May 12, 2000 that the Exchange
Ratio is fair to the stockholders of Teledesic and Holdings from a financial
point of view.

     Other than as stated herein, we have not updated our prior analysis or
conducted any further analysis. This opinion is for the use and benefit of the
Independent Committee of the Board of Directors of the Company and the Board of
Directors of the Company and is rendered to the Independent Committee and the
Board of Directors in connection with consideration of the proposed amendment to
the Teledesic Merger Agreement. This opinion is not intended to be and does not
constitute a recommendation to any stockholder of the Company as to how such
stockholder should vote with respect to the Teledesic/New ICO Merger.

                                          Very truly yours,

                                          LEHMAN BROTHERS

                                       D-3
<PAGE>   343

                                                                      APPENDIX E

                                                                  August 9, 2000

SPECIAL COMMITTEE OF THE BOARD OF DIRECTORS OF
NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED
Broadband Center
1445 120th Avenue NE
Bellevue, WA 98005

To the Members of the Special Committee of the Board of Directors:

     We understand that New ICO Global Communications (Holdings) Limited, a
Delaware corporation (the "Company"), intends to enter into an Agreement and
Plan of Merger (the "Merger Agreement") with ICO-Teledesic Global Limited, a
Delaware corporation ("ITGL"), pursuant to which, subject to the terms and
conditions set forth therein, ITGL will merge with and into the Company (the
"Transaction"). The Merger Agreement provides, among other things, that the
shareholders of ITGL will receive in exchange for each share of each class of
capital stock of ITGL, 0.97 shares of the same class of the Company's capital
stock with equivalent rights and preferences as the respective class of ITGL
stock exchanged (the "Exchange Ratio"). We understand also that the proposed
Transaction will be consummated simultaneously with the closing of the merger of
Teledesic Corporation with a wholly owned subsidiary of the Company (the
"Teledesic Merger" and together with the Transaction, the "Combination")
pursuant to an Agreement and Plan of Merger dated as of May 12, 2000 (the
'Teledesic Merger Agreement'). All capitalized terms not otherwise defined
herein shall have the same meaning as defined in the Merger Agreement.

     You have asked us to render our opinion as to whether the Exchange Ratio,
as of the date hereof, is fair, from a financial point of view, to the Company.

     Jefferies & Company, Inc. ("Jefferies"), as part of its investment banking
business, is regularly engaged in the evaluation of capital structures and the
valuations of businesses and their securities in connection with mergers and
acquisitions, negotiated underwritings, competitive biddings, secondary
distributions of listed and unlisted securities, private placements, financial
restructurings and other financial services.

     We are not expressing any opinion as to the Exchange Ratio at any time
(including at the time of the Transaction), other than the date hereof. Such
ratios may be impacted by, among other things, prevailing interest rates,
conditions in the financial markets, arbitrage activity, changes in
circumstances with respect to the parties to the Merger Agreement or the
Teledesic Merger Agreement and other factors that generally influence the
Exchange Ratio.

     The preparation of a fairness opinion involves various determinations as to
the most appropriate and relevant methods of financial analyses and the
application of those methods to particular circumstances and, therefore, such an
opinion is not readily susceptible to summary description. Furthermore,
Jefferies did not attribute any particular weight to any analysis or factor
considered by it, but rather made qualitative judgments as to the significance
and relevance of each analysis and factor.

     In conducting our analysis and arriving at the opinion expressed herein, we
have reviewed a draft of the Merger Agreement, dated August [  ], 2000 as well
as the Teledesic Merger Agreement (including any schedules and exhibits thereto
which were provided by the Company, Teledesic or ITGL) and certain financial and
other information that was publicly available or furnished to us by the Company,
Teledesic or ITGL, including the financial terms of the Transaction, certain
internal financial analyses, projections, budgets, reports and other information
prepared by Teledesic's, ITGL's or the Company's management. We have also held
discussions with various members of senior management of the Company, Teledesic
and ITGL concerning their respective historical and current operations,
financial condition and prospects, as well as the strategic and operating
benefits anticipated from the Combination. We have also reviewed the draft of
the Descriptive Memorandum, dated July 27, 2000 provided by Merrill Lynch in
connection

                                       E-1
<PAGE>   344

with a proposed offering of between 23.9 and 47.8 million shares of ITGL's Class
A Common Stock at $10.45 per share ($250 million to $500 million in the
aggregate), as well as other information and analyses provided by Merrill Lynch
as ITGL's financial advisor. In addition, we have compared certain financial
information for the Company, Teledesic and ITGL with similar information for
companies that we considered relevant, and reviewed, to the extent publicly
available, the financial terms of certain other business combinations that we
considered relevant and conducted such other reviews, analyses and inquiries and
considered such other financial, economic and market criteria as we considered
appropriate in rendering this opinion.

     In the course of our review and analysis and in rendering this opinion, we
have relied upon, but have not independently investigated or verified, the
accuracy, completeness or fairness of the financial and other information that
was provided to us by the Company, Teledesic or ITGL, or that was publicly
available to us (including, without limitation, the financial projections,
operating assumptions and other information regarding the expected future
performance of the Company, Teledesic and ITGL). With respect to the financial
projections provided to or obtained and examined by us, we note that projecting
future results of any company is inherently subject to vast uncertainty.
Although Jefferies considered other items in the formation of its opinion,
changes to the financial projections could affect the opinion rendered herein.
We have been advised by the managements of the Company, Teledesic and ITGL
however, and we have assumed with your permission, that the projections and
underlying projected operating assumptions, including with respect to the
development and the viability of the respective technologies, were reasonably
prepared on bases reflecting the best currently available estimates and good
faith judgments of the managements of the Company, Teledesic and ITGL as to the
future performance of the Company, Teledesic and ITGL, and the strategic
implications and operational benefits of the Combination. This opinion is
expressly conditioned upon such information (whether written or oral) being
complete, accurate and fair in all respects.

     We have not been requested to, and did not, solicit third party indications
of interest in acquiring all or any part of the Company. We did not make any
independent evaluation or appraisal of the assets or liabilities of the Company,
Teledesic or ITGL, nor have we been furnished with any such appraisals. Our
opinion is based on information made available to us, and economic, monetary,
political, regulatory, market and other conditions existing and which can be
evaluated, as of the date of this opinion; however, such conditions are subject
to rapid and unpredictable change and such changes could affect the conclusions
expressed herein. We undertake no obligation to update this opinion to reflect
any developments occurring after the date hereof. We have made no independent
investigation of any legal matters affecting the Company, Teledesic or ITGL, and
we have assumed the correctness of all legal and accounting advice given to such
parties and their respective boards of directors, including (without limitation)
advice as to the accounting and tax consequences of the Transaction to the
Company and its stockholders.

     In rendering this opinion we have also assumed, with your permission, that:
(i) the terms and provisions contained in the Merger Agreement, or in the
Teledesic Merger Agreement (including any schedules and exhibits thereto) will
not differ from those contained in the drafts of those documents we have
heretofore reviewed with respect to any matter material to our opinion expressed
herein; (ii) the conditions to the consummation of the Transaction set forth in
the Merger Agreement, will be satisfied without any waivers or material expense;
(iii) the Company's 2-for-1 stock split, approved by the Company's Board of
Directors, has been effected; and (iv) there is not now, and there will not as a
result of the consummation of the transactions contemplated by the Merger
Agreement or the Teledesic Merger Agreement be, any default, or event of
default, under any indenture, credit agreement or other material agreement or
instrument to which the Company, Teledesic or ITGL is a party.

     Moreover, in rendering the opinion set forth below we note that the
consummation of the Transaction is conditioned upon the approval of the
Company's shareholders, and we are not recommending that the Company, its Board
of Directors, the Special Committee of the Board of Directors, any of its
security holders or any other person should take any specific action or vote in
any specific manner in connection with the Transaction. Our opinion does not
constitute a recommendation of the Transaction over any

                                       E-2
<PAGE>   345

alternative transactions that may be available to the Company, and does not
address the Company's underlying business decision to effect the Transaction.

     In connection with its engagement, Jefferies will receive a fee from the
Company upon the delivery of this opinion.

     It is understood and agreed that this opinion is provided for the use of
the Special Committee of the Board of Directors of the Company as one element in
the Committee's consideration of the Transaction, and may not be used for any
other purpose, or otherwise referred to, relied upon or circulated, without our
prior written consent. We expressly disclaim any undertaking or obligation to
advise any person of any change in any fact or matter affecting this opinion of
which we become aware after the date hereof. This opinion may be reproduced in
full in any proxy statement mailed to the Company's shareholders in connection
with their approval of the Transaction but may not otherwise be disclosed in any
manner without our prior written approval.

     Based upon and subject to the foregoing, our experience as investment
bankers, our work as described above and upon such other matters as we consider
relevant, we are of the opinion that, as of the date hereof, the Exchange Ratio
is fair to the Company, from a financial point of view.

                                          Sincerely,

                                          JEFFERIES & COMPANY, INC.

                                       E-3
<PAGE>   346

                                                                      APPENDIX F

                        DELAWARE GENERAL CORPORATION LAW

     Section 262 Appraisal Rights. -- (a) Any stockholder of a corporation of
this State who holds shares of stock on the date of the making of a demand
pursuant to subsection (d) of this section with respect to such shares, who
continuously holds such shares through the effective date of the merger or
consolidation, who has otherwise complied with subsection (d) of this section
and who has neither voted in favor of the merger or consolidation nor consented
thereto in writing pursuant to ss. 228 of this title shall be entitled to an
appraisal by the Court of Chancery of the fair value of his shares of stock
under the circumstances described in subsections (b) and (c) of this section. As
used in this section, the word "stockholder" means a holder of record of stock
in a stock corporation and also a member of record of a nonstock corporation;
the words "stock" and "share" mean and include what is ordinarily meant by those
words and also membership or membership interest of a member of a nonstock
corporation; and the words "depository receipt" mean a receipt or other
instrument issued by a depository representing an interest in one or more
shares, or fractions thereof, solely of stock of a corporation, which stock is
deposited with the depository.

     (b) Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to be
effected pursuant to ss. 251 (other than a merger effected pursuant to
subsection (g) of Section 251), ss. 252, ss. 254, ss. 257, ss. 258, ss. 263 or
ss. 264 of this title:

          (1) Provided, however, that no appraisal rights under this section
     shall be available for the shares of any class or series of stock, which
     stock, or depository receipts in respect thereof, at the record date fixed
     to determine the stockholders entitled to receive notice of and to vote at
     the meeting of stockholders to act upon the agreement of merger or
     consolidation, were either (i) listed on a national securities exchange or
     designated as a national market system security on an interdealer quotation
     system by the National Association of Securities Dealers, Inc. or (ii) held
     of record by more than 2,000 holders; and further provided that no
     appraisal rights shall be available for any shares of stock of the
     constituent corporation surviving a merger if the merger did not require
     for its approval the vote of the stockholders of the surviving corporation
     as provided in subsection (f) of ss. 251 of this title.

          (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
     under this section shall be available for the shares of any class or series
     of stock of a constituent corporation if the holders thereof are required
     by the terms of an agreement of merger or consolidation pursuant to ss.ss.
     251, 252, 254, 257, 258, 263 and 264 of this title to accept for such stock
     anything except:

             a. Shares of stock of the corporation surviving or resulting from
        such merger or consolidation, or depository receipts in respect thereof;

             b. Shares of stock of any other corporation, or depository receipts
        in respect thereof, which shares of stock (or depository receipts in
        respect thereof) or depository receipts at the effective date of the
        merger or consolidation will be either listed on a national securities
        exchange or designated as a national market system security on an
        interdealer quotation system by the National Association of Securities
        Dealers, Inc. or held of record by more than 2,000 holders;

             c. Cash in lieu of fractional shares or fractional depository
        receipts described in the foregoing subparagraphs a. and b. of this
        paragraph; or

             d. Any combination of the shares of stock, depository receipts and
        cash in lieu of fractional shares or fractional depository receipts
        described in the foregoing subparagraphs a., b. and c. of this
        paragraph.

          (3) In the event all of the stock of a subsidiary Delaware corporation
     party to a merger effected under ss. 253 of this title is not owned by the
     parent corporation immediately prior to the merger, appraisal rights shall
     be available for the shares of the subsidiary Delaware corporation.
                                       F-1
<PAGE>   347

     (c) Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation. If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

     (d) Appraisal rights shall be perfected as follows:

          (1) If a proposed merger or consolidation for which appraisal rights
     are provided under this section is to be submitted for approval at a
     meeting of stockholders, the corporation, not less than 20 days prior to
     the meeting, shall notify each of its stockholders who was such on the
     record date for such meeting with respect to shares for which appraisal
     rights are available pursuant to subsections (b) or (c) hereof that
     appraisal rights are available for any or all of the shares of the
     constituent corporations, and shall include in such notice a copy of this
     section. Each stockholder electing to demand the appraisal of such
     stockholder's shares shall deliver to the corporation, before the taking of
     the vote on the merger or consolidation, a written demand for appraisal of
     such stockholder's shares. Such demand will be sufficient if it reasonably
     informs the corporation of the identity of the stockholder and that the
     stockholder intends thereby to demand the appraisal of such stockholder's
     shares. A proxy or vote against the merger or consolidation shall not
     constitute such a demand. A stockholder electing to take such action must
     do so by a separate written demand as herein provided. Within 10 days after
     the effective date of such merger or consolidation, the surviving or
     resulting corporation shall notify each stockholder of each constituent
     corporation who has complied with this subsection and has not voted in
     favor of or consented to the merger or consolidation of the date that the
     merger or consolidation has become effective; or

          (2) If the merger or consolidation was approved pursuant to ss. 228 or
     ss. 253 of this title, each constituent corporation, either before the
     effective date of the merger or consolidation or within ten days
     thereafter, shall notify each of the holders of any class or series of
     stock of such constituent corporation who are entitled to appraisal rights
     of the approval of the merger or consolidation and that appraisal rights
     are available for any or all shares of such class or series of stock of
     such constituent corporation, and shall include in such notice a copy of
     this section; provided that, if the notice is given on or after the
     effective date of the merger or consolidation, such notice shall be given
     by the surviving or resulting corporation to all such holders of any class
     or series of stock of a constituent corporation that are entitled to
     appraisal rights. Such notice may, and, if given on or after the effective
     date of the merger or consolidation, shall, also notify such stockholders
     of the effective date of the merger or consolidation. Any stockholder
     entitled to appraisal rights may, within 20 days after the date of mailing
     of the notice, demand in writing from the surviving or resulting
     corporation the appraisal of his shares. Such demand will be sufficient if
     it reasonably informs the corporation of the identity of the stockholder
     and that the stockholder intends thereby to demand the appraisal of his
     shares. If such notice did not notify stockholders of the effective date of
     the merger or consolidation, either (i) each such constituent corporation
     shall send a second notice before the effective date of the merger or
     consolidation notifying each of the holders of any class or series of stock
     of such constituent corporation that are entitled to appraisal rights of
     the effective date of the merger or consolidation or (ii) the surviving or
     resulting corporation shall send such a second notice to all such holders
     on or within 10 days after such effective date; provided, however, that if
     such second notice is sent more than 20 days following the sending of the
     first notice, such second notice need only be sent to each stockholder who
     is entitled to appraisal rights and who has demanded appraisal of such
     holder's shares in accordance with this subsection. An affidavit of the
     secretary or assistant secretary or of the transfer agent of the
     corporation that is required to give either notice that such notice has
     been given shall, in the absence of fraud, be prima facie evidence of the
     facts stated therein. For purposes of determining the stockholders entitled
     to receive either notice, each constituent corporation may fix, in advance,
     a record date that shall be not more than 10 days prior to the date the
     notice is given; provided that, if the notice is given on or after the
     effective date of the merger or consolidation, the

                                       F-2
<PAGE>   348

     record date shall be such effective date. If no record date is fixed and
     the notice is given prior to the effective date, the record date shall be
     the close of business on the day next proceeding the day on which the
     notice is given.

     (e) Within 120 days after the effective date of the merger or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with subsections (a) and (d) hereof and who is otherwise entitled to
appraisal rights, may file a petition in the Court of Chancery demanding a
determination of the value of the stock of all such stockholders.
Notwithstanding the foregoing, at any time within 60 days after the effective
date of the merger or consolidation, any stockholder shall have the right to
withdraw such stockholder's demand for appraisal and to accept the terms offered
upon the merger or consolidation. Within 120 days after the effective date of
the merger or consolidation, any stockholder who has complied with the
requirements of subsections (a) and (d) hereof, upon written request, shall be
entitled to receive from the corporation surviving the merger or resulting from
the consolidation a statement setting forth the aggregate number of shares not
voted in favor of the merger or consolidation and with respect to which demands
for appraisal have been received and the aggregate number of holders of such
shares. Such written statement shall be mailed to the stockholder within 10 days
after such stockholder's written request for such a statement is received by the
surviving or resulting corporation or within 10 days after expiration of the
period for delivery of demands for appraisal under subsection (d) hereof,
whichever is later.

     (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof shall be made upon the surviving or resulting corporation, which
shall within 20 days after such service file in the office of the Register in
Chancery in which the petition was filed a duly verified list containing the
names and addresses of all stockholders who have demanded payment for their
shares and with whom agreements as to the value of their shares have not been
reached by the surviving or resulting corporation. If the petition shall be
filed by the surviving or resulting corporation, the petition shall be
accompanied by such a duly verified list. The Register in Chancery, if so
ordered by the Court, shall give notice of the time and place fixed for the
hearing of such petition by registered or certified mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein stated. Such notice shall also be given by 1 or more publications at
least 1 week before the day of the hearing, in a newspaper of general
circulation published in the City of Wilmington, Delaware or such publication as
the Court deems advisable. The forms of the notices by mail and by publication
shall be approved by the Court, and the costs thereof shall by borne by the
surviving or resulting corporation.

     (g) At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled to
appraisal rights. The Court may require the stockholders who have demanded an
appraisal for their shares and who hold stock represented by certificates to
submit their certificates of stock to the Register in Chancery for notation
thereon of the pendency of the appraisal proceedings; and if any stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

     (h) After determining the stockholders entitled to an appraisal, the Court
shall appraise the shares, determining their fair value exclusive of any element
of value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors, including the rate of
interest which the surviving or resulting corporation would have had to pay to
borrow money during the pendency of the proceeding. Upon application by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion, permit discovery
or other pretrial proceedings and may proceed to trial upon the appraisal prior
to the final determination of the stockholder entitled to an appraisal. Any
stockholder whose name appears on the list filed by the surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted
such stockholder's certificates of stock to the Register in Chancery, if such is
required, may participate fully in all proceedings until it is finally
determined that such stockholder is not entitled to appraisal rights under this
section.
                                       F-3
<PAGE>   349

     (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto. Interest may be simple or compound, as the Court
may direct. Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock. The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

     (j) The costs of the proceeding may be determined by the Court and taxed
upon the parties as the Court deems equitable in the circumstances. Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, to be charged pro rata against the value of all
the shares entitled to an appraisal.

     (k) From and after the effective date of the merger or consolidation, no
stockholder who has demanded his appraisal rights as provided in subsection (d)
of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of such
stockholder's demand for an appraisal and an acceptance of the merger or
consolidation, either within 60 days after the effective date of the merger or
consolidation as provided in subsection (e) of this section or thereafter with
the written approval of the corporation, then the right of such stockholder to
an appraisal shall cease. Notwithstanding the foregoing, no appraisal proceeding
in the Court of Chancery shall be dismissed as to any stockholder without the
approval of the Court, and such approval may be conditioned upon such terms as
the Court deems just.

     (l) The shares of the surviving or resulting corporation to which the
shares of such objecting stockholders would have been converted had they
assented to the merger or consolation shall have the status of authorized and
unissued shares of the surviving or resulting corporation.

                                       F-4
<PAGE>   350

                                                                      APPENDIX G

                    CERTIFICATE OF DESIGNATION, PREFERENCES
                   AND RELATIVE, PARTICIPATING, OPTIONAL AND
                            OTHER SPECIAL RIGHTS OF
         SERIES A 5% CUMULATIVE CONVERTIBLE REDEEMABLE PREFERRED STOCK

                                      AND

         SERIES B 5% CUMULATIVE CONVERTIBLE REDEEMABLE PREFERRED STOCK

                                      AND

              QUALIFICATIONS, LIMITATIONS AND RESTRICTIONS THEREOF
                            ------------------------

                   PURSUANT TO SECTION 151(g) OF THE DELAWARE
                            GENERAL CORPORATION LAW
                            ------------------------

                                 August 7, 2000
                            ------------------------

     ICO-Teledesic Global Limited (the "Corporation"), a corporation organized
and existing under the laws of the State of Delaware, hereby certifies that
pursuant to the provisions of Section 151(g) of the Delaware General Corporation
Law (the "DGCL"), its Board of Directors, by unanimous written consent, dated
July 25, 2000 adopted the following resolution, which resolution remains in full
force and effect as of the date hereof:

     WHEREAS, the Board of Directors of the Corporation is authorized, within
the limitations and restrictions stated in the Restated Certificate of
Incorporation, to fix by resolution or resolutions the designation of preferred
stock and the voting powers, preferences and relative participating, optional or
other special rights and qualifications, limitations or restrictions thereof,
including, without limiting the generality of the foregoing, such provisions as
may be desired concerning voting, redemption, dividends, dissolution or the
distribution of assets, conversion or exchange, and such other subjects or
matters as may be fixed by resolution or resolutions of the Board of Directors
under the DGCL; and

     WHEREAS, it is the desire of the Board of Directors of the Corporation,
pursuant to its authority, to authorize and fix the terms of the preferred stock
to be designated the Series A 5% Cumulative Convertible Redeemable Preferred
Stock and the Series B 5% Cumulative Redeemable Convertible Preferred Stock and
the number of shares constituting each such series of preferred stock;

     NOW, THEREFORE, IT IS RESOLVED, that there is hereby authorized the Series
A 5% Cumulative Convertible Redeemable Preferred Stock and Series B 5%
Cumulative Convertible Redeemable Preferred Stock on the terms and with the
provisions herein set forth:

     (a) Designation.

          (i) Series A Preferred Stock. There is hereby created out of the
     authorized and unissued class of preferred stock of the Corporation a
     series of preferred stock, which consists of 12,000,000 shares, designated
     as the Series A 5% Cumulative Convertible Redeemable Preferred Stock (the
     "Series A Preferred Stock") and the stated value shall be $20.00 per share
     (the "Series A Share Value"); provided, however, the Board of Directors may
     decrease (but not increase) the number of shares in such series subsequent
     to the date of original issuance of shares in such series, but not below
     the number of shares of such series then outstanding.

          (ii) Series B Preferred Stock. There is hereby created out of the
     authorized and unissued class of preferred stock of the Corporation a
     series of preferred stock, which consists of 20,000,000 shares, designated
     as the Series B 5% Cumulative Convertible Redeemable Preferred Stock (the
     "Series B Preferred Stock") and the stated value shall be $13.50 per share
     (the "Series B Share Value");

                                       G-1
<PAGE>   351

     provided, however, the Board of Directors may decrease (but not increase)
     the number of shares in such series subsequent to the date of original
     issuance of shares in such series, but not below the number of shares of
     such series then outstanding.

     (b) Ranking.

          (i) Except with respect to Preferential Dividends (as defined in
     paragraph (c) below), shares of Series A Preferred Stock and Series B
     Preferred Stock shall share ratably on an as-converted basis with each
     other and with shares of Class A Common Stock, $.0001 par value per share,
     and Class B Common Stock, $.0001 par value per share (collectively the
     "Common Stock" and together with the preferred stock, the "Capital Stock"),
     with respect to distributions of assets of the Corporation upon
     liquidation, winding-up and dissolution of the Corporation or otherwise.

          (ii) Unless otherwise expressly provided in any amendment to or
     restatement of the Corporation's Restated Certificate of Incorporation or
     this Certificate of Designation or in any subsequent Certificate of
     Designation, the Series A Preferred Stock and the Series B Preferred Stock
     shall rank on parity with each other and on an as converted basis with each
     other class or series of Capital Stock of the Corporation hereafter created
     with respect to distributions of assets of the Corporation upon
     liquidation, winding-up and dissolution of the Corporation or otherwise.

     (c) Dividends.

          (i) Beginning on the date of issuance of the Series A Preferred Stock
     and Series B Preferred Stock, as applicable, the holders of such shares of
     Series A Preferred Stock and Series B Preferred Stock then outstanding
     shall be entitled to receive, and the Corporation shall pay, preferential
     dividends annually on each share of Series A Preferred Stock and Series B
     Preferred Stock, in preference to any dividend paid to the holders of the
     Corporation's common stock (the "Preferential Dividend").

          (ii) The Preferential Dividend shall be (x) equal to 5% per annum of
     the Series A Share Value or the Series B Share Value, as applicable
     (pro-rated for any partial year in the event of conversion or redemption as
     described below), (y) cumulative, whether or not earned or declared, and
     (z) payable to the holders of the shares of Series A Preferred Stock by
     issuing additional fully paid and nonassessable shares of Series A
     Preferred Stock and to the holders of Series B Preferred Stock by issuing
     additional fully paid and nonassessable shares of Series B Preferred Stock.
     No interest shall be payable in respect to any dividends that may be in
     arrears. Dividends shall cease to accumulate in respect to the Series A
     Preferred Stock and the Series B Preferred Stock as of the date of their
     redemption or conversion.

          (iii) To the extent the Corporation is precluded under applicable
     provisions of the DGCL from paying the Preferential Dividend in any year,
     the Preferential Dividend shall cumulate until such time as the Corporation
     may pay the Preferential Dividend under the DGCL.

          (iv) For purposes of this paragraph (c), the Series A Preferred Stock
     to be paid as the Preferential Dividend shall be valued at the Series A
     Share Value and the Series B Preferred Stock to be paid as the Preferential
     Dividend shall be valued at the Series B Share Value.

          (v) Once the Preferential Dividend, if any, is paid, holders of Series
     A Preferred Stock and Series B Preferred Stock shall not participate in any
     dividends paid to the holders of Common Stock or any other class or series
     of the Corporation's Capital Stock.

          (vi) To the extent the Corporation is authorized under the DGCL to pay
     only a portion of the Preferential Dividend in any year, the available
     Preferential Dividend shall be paid pro-rata among the holders of the
     Series A Preferred Stock and Series B Preferred Stock.

     (d) Liquidation.

          (i) In the event of any voluntary or involuntary liquidation,
     dissolution or winding-up of affairs of the Corporation, the holders of
     Series A Preferred Stock and Series B Preferred Stock then
                                       G-2
<PAGE>   352

     outstanding shall share ratably, on an as converted basis, with the holders
     of the Corporation's Common Stock in any distribution out of the assets of
     the Corporation available for distribution to its shareholders.

          (ii) For the purposes of this paragraph (d), neither the sale,
     conveyance, exchange or transfer (for cash, shares of stock, securities or
     other consideration) of all or substantially all of the property or assets
     of the Corporation nor the consolidation or merger of the Corporation with
     or into one or more entities shall be deemed to be a liquidation,
     dissolution or winding-up of the affairs of the Corporation.

     (e) Conversion.

          (i) Voluntary Conversion. At any time and from time to time prior to
     July 31, 2002 (the "Initial Conversion Date") each holder of Series A
     Preferred Stock and each holder of Series B Preferred Stock may convert
     all, but not less than all, of that holder's Series A Preferred Stock or
     Series B Preferred Stock, as the case may be, into shares of the
     Corporation's Class A Common Stock at the rate of .825 shares of the
     Corporation's Class A Common Stock for each share of Series A Preferred
     Stock or Series B Preferred Stock, as applicable (the "Voluntary Conversion
     Ratio").

          (ii) Conversion at Election of the Corporation. At any time and from
     time to time on and after the Initial Conversion Date, at the election of
     the Corporation all, but not less than all, of the Series A Preferred Stock
     and Series B Preferred Stock shall be converted into shares of the
     Corporation's Class A Common Stock at the rate equal to, in the case of
     Series A Preferred Stock, the Series A Share Value and in the case of
     Series B Preferred Stock, the Series B Share Value, in both cases divided
     by the average trading price for the Corporation's Class A Common Stock
     (the "Current Value") for the twenty (20) trading days preceding the date
     of notice of conversion (the "Series A Conversion Ratio" and "Series B
     Conversion Ratio" respectively). If no average trading price exists for the
     Corporation's Class A Common Stock, the last price at which the Corporation
     sold its Class A Common Stock in an arm's length, third party transaction
     in which the gross proceeds to the Corporation were US$25,000,000 or more
     shall be the Current Value.

          (iii) Conversion upon Redemption Notice. Upon the delivery by the
     Corporation of the Redemption Notice (as defined below) pursuant to
     paragraph (f) below and for a period of thirty (30) days thereafter, each
     holder of the Series A Preferred Stock or Series B Preferred Stock may
     convert all, but not less than all, of such holder's Series A Preferred
     Stock or Series B Preferred Stock that are subject to the Redemption Notice
     into shares of the Corporation's Class A Common Stock pursuant to the terms
     of paragraph (e)(ii) above as if the Corporation had elected to convert
     such shares pursuant to paragraph (e)(ii).

          (iv) Automatic Conversion. Subject to the prior conversion in
     accordance with subparagraphs (i), (ii) and (iii) above and the prior
     redemption in accordance with paragraph (f) below, on August 1, 2005, all
     shares of Series A Preferred Stock and Series B Preferred Stock then
     outstanding shall be automatically converted into shares of the
     Corporation's Class A Common Stock at the Series A Conversion Ratio in the
     case of Series A Preferred Stock and the Series B Conversion Ratio in the
     case of Series B Preferred Stock.

          (v) Mechanics of Conversion. In connection with any conversion of
     Series A Preferred Stock or Series B Preferred Stock ("Converted Shares")
     pursuant to this Section (e), all accrued but unpaid Preferential Dividends
     on such Converted Shares shall be converted into shares of Class A Common
     Stock in accordance with the provisions of this Section (e) that govern the
     conversion of the Converted Shares. Before any holder of Series A Preferred
     Stock or Series B Preferred Stock shall be entitled to convert the same
     into shares of Class A Common Stock, such holder shall surrender the
     certificate or certificates therefor, duly endorsed, at the office of the
     Corporation or of any transfer agent for such stock, and shall give written
     notice to the Corporation at its principal corporate office of the election
     to convert the same and shall state therein the name or names in which the
     certificate or certificates for shares of Class A Common Stock are to be
     issued; provided, however, in the event

                                       G-3
<PAGE>   353

     of the Conversion at the Election of the Corporation pursuant to
     subparagraph (ii) above or the Automatic Conversion pursuant to
     subparagraph (iv) above, the outstanding shares of Series A Preferred Stock
     and Series B Preferred Stock shall be converted automatically without any
     further action by the Holders thereof and whether or not the certificates
     representing such shares are surrendered to the Corporation or its transfer
     agent and provided further the Corporation shall not be obligated to issue
     certificates evidencing the shares of Class A Common Stock issuable upon
     such conversion unless the certificates representing the respective shares
     of Series A Preferred Stock and Series B Preferred Stock are either
     delivered to the Corporation or its transfer agent as provided above or the
     holder notifies the Corporation or its transfer agent that such
     certificates have been lost, stolen or destroyed and executes an agreement
     satisfactory to the Corporation to indemnify the Corporation from any loss
     incurred by it in connection with such certificates. The Corporation shall,
     as soon as practicable thereafter, issue and deliver at such office to such
     holder, or to the nominee or nominees of such holder, a certificate or
     certificates for the number of shares of Class A Common Stock to which such
     holder shall be entitled as aforesaid. Such conversion shall be deemed to
     have been made immediately prior to the close of business on the date of
     such surrender of the shares to be converted, or, in the case of Conversion
     at the election of the Corporation on the date set forth in the conversion
     notice from the Corporation as provided in paragraph (h)(i) below or in the
     case of an Automatic Conversion on August 1, 2005, and the person or
     persons entitled to receive the shares of Class A Common Stock issuable
     upon such conversion shall be treated for all purposes as the record holder
     or holders of such shares of Class A Common Stock as of such date.

          (vi) Adjustment of Conversion Price.

             (A) If the Corporation should at any time or from time to time
        after the effective date hereof fix a record date for the effectuation
        of a split or subdivision of the outstanding shares of Class A Common
        Stock or the determination of holders of Class A Common Stock entitled
        to receive a dividend or other distribution payable in additional shares
        of Class A Common Stock or other securities or rights convertible into,
        or entitling the holder thereof to receive directly or indirectly,
        additional shares of Class A Common Stock (hereinafter referred to as
        "Class A Common Stock Equivalents") without payment of any consideration
        by such holder for the additional shares of Class A Common Stock or the
        Class A Common Stock Equivalents (including the additional shares of
        Class A Common Stock issuable upon conversion or exercise thereof),
        then, as of such record date (or the date of such dividend,
        distribution, split or subdivision if no record date is fixed), the
        Voluntary Conversion Ratio, Series A Conversion Ratio, and Series B
        Conversion Ratio shall be appropriately increased so that the number of
        shares of Class A Common Stock issuable on conversion of each share of
        Series A Preferred Stock or Series B Preferred Stock shall be increased
        in proportion to such increase of the aggregate of shares of Class A
        Common Stock outstanding and those issuable with respect to such Class A
        Common Stock Equivalents, but only if, in the case of the Series A
        Conversion Ratio and the Series B Conversion Ratio, the Current Value
        has not been adjusted at the time of conversion to give full
        proportional effect to such dividend, distribution, split or subdivision
        (for example, if a 2 to 1 stock split has occurred, only if the Current
        Value has not adjusted at such time to one-half of the Current Value
        that existed on the date that was immediately prior to the record date
        for the 2 to 1 stock split, assuming no other variation in the Current
        Value).

             (B) If the number of shares of Class A Common Stock outstanding at
        any time after the effective date hereof is decreased by a combination
        of the outstanding shares of Class A Common Stock or reverse stock
        split, then, following the record date of such combination or reverse
        stock split, the Voluntary Conversion Ratio, Series A Conversion Ratio
        and Series B Conversion Ratio shall be appropriately decreased so that
        the number of shares of Class A Common Stock issuable on conversion of
        each share of such series shall be decreased in proportion to such
        decrease in outstanding shares, but only if, in the case of the Series A
        Conversion Ratio and the Series B Conversion Ratio, the Current Value
        has not been adjusted at the time of conversion to give full
        proportional effect to such combination or reverse stock split.

                                       G-4
<PAGE>   354

          (vii) Distribution of Class A Common Stock. If the Corporation shall
     declare a distribution payable in securities of other persons, evidences of
     indebtedness issued by the Corporation or other persons, or assets
     (excluding cash dividends) then, in each such case for the purpose of this
     paragraph (e)(vii), the holders of Series A Preferred Stock and Series B
     Preferred Stock, respectively, shall be entitled to a proportionate share
     of any such distribution as though they were the holders of the number of
     shares of Class A Common Stock of the Corporation into which their shares
     of Series A Preferred Stock and Series B Preferred Stock are convertible as
     of the record date fixed for the determination of the holders of Class A
     Common Stock of the Corporation entitled to receive such distribution.

          (viii) Recapitalizations. If at any time or from time to time there
     shall be a recapitalization of the Class A Common Stock (other than a
     subdivision, combination or merger or sale of assets transaction provided
     for elsewhere in this paragraph (e)), provision shall be made so that the
     holders of the Series A Preferred Stock and Series B Preferred Stock shall
     thereafter be entitled to receive upon conversion of the Series A Preferred
     Stock and Series B Preferred Stock the number of shares of stock or other
     securities or property of the Corporation or otherwise, to which a holder
     of Class A Common Stock deliverable upon conversion would have been
     entitled on such recapitalization, provided that in the case of the Series
     A Conversion Ratio and the Series B Conversion Ratio, Current Value has
     been adjusted as of the time of conversion to give full proportional effect
     to such recapitalization. In any such case, appropriate adjustment shall be
     made in the application of the provisions of this paragraph (e) with
     respect to the rights of the holders of the Series A Preferred Stock and
     Series B Preferred Stock after the recapitalization to the end that the
     provisions of this paragraph (e) (including adjustment of the Series A
     Share Value and Series B Share Value then in effect and the number of
     shares purchasable upon conversion of the Series A Preferred Stock and
     Series B Preferred Stock ) shall be applicable after that event and be as
     nearly equivalent as practicable.

     (f) Redemption.

          (i) Subject to the prior exercise of a holder's voluntary conversion
     rights and further subject to the exercise of a holder's conversion rights
     upon delivery of a Redemption Notice (as defined below) described in
     paragraphs (e)(i) and (iii) above, anytime on or after the Initial
     Conversion Date, the Corporation may redeem all but not less than all of
     the outstanding shares of Series A Preferred Stock and Series B Preferred
     Stock for cash at a price per share equal to the greater of (x) the average
     trading price for the Corporation's Class A Common Stock for the twenty
     (20) trading days preceding the date of notice of the redemption, or (y)
     the Series A Share Value in the case of the redemption of Series A
     Preferred Stock and the Series B Share Value in the case of the redemption
     of the Series B Preferred Stock, plus, in both cases, all accrued but
     unpaid dividends (the "Redemption Price"). For purposes of clause (x)
     above, if no average trading price exists for the Corporation's Class A
     Common Stock, the last price at which the Corporation sold its Class A
     Common Stock in an arm's length, third party sale of US$25,000,000 or more
     shall be used to calculate the respective Redemption Price.

          (ii) Procedures for Redemption.

             (A) At least (30) days and not more than sixty (60) days prior to
        the date fixed for any redemption (the "Redemption Date") of the Series
        A Preferred Stock and Series B Preferred Stock pursuant to paragraph
        (f)(i) hereof, written notice (each, a "Redemption Notice") shall be
        given by first class mail, postage prepaid, to each holder of record on
        the record date fixed for such redemption of the Series A Preferred
        Stock and Series B Preferred Stock at such holder's address as it
        appears on the stock books of the Corporation, provided that no failure
        to give such notice nor any deficiency therein shall affect the validity
        of the procedure for the redemption of any Series A Preferred Stock and
        Series B Preferred Stock to be redeemed except as to the

                                       G-5
<PAGE>   355

        holder or holders to whom the Corporation has failed to give said notice
        or except as to the holder or holders whose notice was defective. The
        Redemption Notice shall state:

                (1) The Redemption Date;

                (2) That the holder is to surrender to the Corporation, in the
           manner, at the place or places and at the price designated, his
           certificate or certificates representing the Series A Preferred Stock
           and Series B Preferred Stock to be redeemed;

                (3) That the holder may exercise the conversion rights set forth
           in paragraph (e)(iii) above; and

                (4) That dividends on the Series A Preferred Stock and Series B
           Preferred Stock to be redeemed shall cease to accumulate on such
           Redemption Date unless the Corporation defaults in the payment of the
           Redemption Price.

             (B) Each holder of Series A Preferred Stock and Series B Preferred
        Stock not electing to exercise the conversion rights set forth in
        paragraph (e) (iii) above shall surrender the certificate or
        certificates representing shares of Series A Preferred Stock and Series
        B Preferred Stock to the Corporation, duly endorsed (or otherwise in
        proper form for transfer, as determined by the Corporation), in the
        manner and at the place designated in the Redemption Notice, and on the
        Redemption Date the Redemption Price for such shares shall be payable in
        cash to the person whose name appears on such certificate or
        certificates as the owner thereof, and each surrendered certificate
        shall be canceled and retired.

             (C) On and after the Redemption Date, unless the Corporation
        defaults in the payment in full of the Redemption Price, the
        Preferential Dividends on the Series A Preferred Stock and Series B
        Preferred Stock shall cease to accumulate, and all rights of the holders
        of redeemed shares shall terminate with respect thereto on the
        Redemption Date, other than the right to receive the Redemption Price,
        without interest; provided, however, that if a notice of redemption
        shall have been given as provided in paragraph (ii)(A) above and the
        funds necessary for redemption (including an amount in respect of all
        dividends that will accrue to the Redemption Date) shall have been
        irrevocably deposited in trust for the equal and ratable benefit for the
        holders of the shares called for redemption, then, at the close of
        business on the day that is the later of (x) the day on which such funds
        are segregated and set apart, and (y) the day following the date on
        which a holder's right to convert its shares pursuant to paragraph
        (e)(iii) above, if applicable, expires unexercised, the holders of the
        shares to be redeemed shall cease to be shareholders of the Corporation
        and shall be entitled only to receive the Redemption Price, without
        interest.

     (g) Voting. Except as otherwise expressly provided herein or by law, the
holder of each share of Series A Preferred Stock and Series B Preferred Stock
shall have the right to one vote for each share of Common Stock into which
Series A Preferred Stock and Series B Preferred Stock could then be converted,
and with respect to such vote, such holder shall have full voting rights and
powers equal to the voting rights and powers of the holders of Common Stock, and
shall be entitled, notwithstanding any provision hereof, to notice of any
stockholders' meeting in accordance with the bylaws of the Corporation, and
shall be entitled to vote, together with holders of the Common Stock, with
respect to any question upon which holders of Common Stock have the right to
vote. Fractional votes shall not, however, be permitted and any fractional
voting rights available on an as-converted basis (after aggregating all shares
into which shares of Series A Preferred Stock and Series B Preferred Stock held
by each holder could be converted) shall be rounded to the nearest whole number
(with one-half being rounded upward).

     (h) Provisions Applicable to the Holders of Series A Preferred Stock and
Series B Preferred Stock.

          (i) The Corporation shall give written notice to all holders of Series
     A Preferred Stock and Series B Preferred Stock at least thirty (30) days
     prior to the date on which the Corporation closes its books or takes a
     record (1) with respect to any dividend or distribution upon Class A or
     Class B

                                       G-6
<PAGE>   356

     Common Stock or Series A or Series B Preferred Stock, (2) with respect to
     any pro-rata subscription offer to holders of Class A or Class B Common
     Stock or Series A or Series B Preferred Stock, (3) for determining rights
     to vote with respect to any merger, consolidation, sale of assets,
     liquidation, dissolution or winding-up of the Corporation that requires
     approval of the stockholders or (4) the conversion or redemption of the
     Series A Preferred Stock and Series B Preferred Stock in accordance with
     the provisions set forth above. Each such written notice shall be delivered
     personally or given by first class mail or recognized overnight courier,
     postage prepaid, addressed to the holders of the Series A Preferred Stock
     and Series B Preferred Stock at the respective address for each holder as
     shown on the books of the Corporation, provided, that, such notice shall
     not be effective until notice is actually received by such holder.

          (ii) The Corporation shall not be required to issue fractional shares
     of Class A Common Stock upon conversion of shares of Series A or Series B
     Preferred Stock. If the holder of any shares of Series A Preferred Stock or
     Series B Preferred Stock would be entitled, upon conversion of any shares
     of such preferred stock, to receive a fraction of a share, the Corporation
     shall pay in lieu of such fractional interest an amount in cash equal to
     the applicable Series A Share Value or Series B Share Value, respectively.

          (iii) The Corporation will not, by amendment of its Restated
     Certificate of Incorporation or through any reorganization,
     recapitalization, transfer of assets, consolidation, merger, dissolution,
     issue or sale of securities or any other voluntary action, avoid or seek to
     avoid the observance or performance of any of the terms to be observed or
     performed hereunder by the Corporation, but will at all times in good faith
     assist in the carrying out of all the provisions hereof and in the taking
     of all such action as may be necessary or appropriate in order to protect
     the respective rights of the holders of Series A Preferred Stock and Series
     B Preferred Stock against impairment.

          (iv) Upon the occurrence of each adjustment or readjustment of the
     Series A Shares Value or Series B Share Value pursuant to paragraphs
     (e)(vi) or (viii) above, the Corporation, at its expense, shall promptly
     compute such adjustment or readjustment in accordance with the terms hereof
     and prepare and furnish to each holder of Series A Preferred Stock and
     Series B Preferred Stock, respectively, a certificate setting forth such
     adjustment or readjustment and showing in detail the facts upon which such
     adjustment or readjustment is based. The Corporation shall, upon the
     written request at any time of any holder of Series A Preferred Stock or
     Series B Preferred Stock, furnish or cause to be furnished to such holder a
     like certificate setting forth (A) such adjustment and readjustment, (B)
     the Series A Share Value and Series B Share Value at the time in effect,
     and (C) the number of shares of Class A Common Stock and the amount, if
     any, of other property which at the time would be received upon the
     conversion of a share of the Series A Preferred Stock and Series B
     Preferred Stock.

          (v) The Corporation shall at all times reserve and keep available out
     of its authorized but unissued shares of Class A Common Stock, solely for
     the purpose of effecting the conversion of the shares of the Series A
     Preferred Stock and Series B Preferred Stock and all accrued but unpaid
     dividends thereon, such number of its shares of Class A Common Stock as
     shall from time to time be sufficient to effect the conversion of all
     outstanding shares of Series A Preferred Stock and Series B Preferred Stock
     and all accrued but unpaid dividends thereon. If at any time the number of
     authorized but unissued shares of Class A Common Stock shall not be
     sufficient to effect the conversion of all then outstanding shares of
     Series A Preferred and Series B Preferred Stock and all accrued but unpaid
     dividends thereon, in addition to such other remedies as shall be available
     to the holder of such Series A Preferred Stock and Series B Preferred
     Stock, the Corporation will take such corporate action as may, in the
     opinion of its counsel, be necessary to increase its authorized but
     unissued shares of Class A Common Stock to such number of shares as shall
     be sufficient for such purposes, including, without limitation, engaging in
     best efforts to obtain the requisite stockholder approval of any necessary
     amendment to the Restated Certificate of Incorporation of the Corporation.

                                       G-7
<PAGE>   357

          (vi) The Corporation will at no time close its transfer books against
     the transfer of any shares of Series A Preferred Stock or Series B
     Preferred Stock or of any shares Class A Common Stock issued or issuable
     upon conversion of any shares of Series A Preferred Stock or Series B
     Preferred Stock in any manner which interferes with the timely conversion
     of such Series A Preferred Stock or Series B Preferred Stock, except as may
     otherwise be required to comply with applicable corporate or securities
     laws.

          (vii) The Corporation shall pay any and all issue and other taxes
     (excluding income or ad valorem taxes) that may be payable in respect of
     any issue or delivery of shares of Class A Common Stock on conversion of
     Series A Preferred Stock or Series B Preferred Stock pursuant hereto;
     provided, however, that the Corporation shall not be obligated to pay any
     transfer taxes resulting from any transfer requested by any holder in
     connection with any such conversion.

     (i) Status of Converted Stock. In the event the shares of Series A
Preferred Stock and Series B Preferred Stock are converted pursuant to the
provisions set forth above, the shares so converted shall be cancelled. The
Restated Certificate of Incorporation shall be appropriately amended to effect
the corresponding reduction in the Corporation's authorized capital stock.

     (j) Restrictions on Transfer. Each certificate representing a share of
Series A Preferred Stock and Series B Preferred Stock and each share of Class A
Common Stock issued upon conversion thereof shall contain a legend substantially
to the following:

     "The securities evidenced by this certificate have not been registered
     under the Securities Act of 1933, as amended (the "Act"), or other
     applicable law, and no interest therein may be sold, distributed, assigned,
     offered, pledged or otherwise transferred unless (i) there is an effective
     registration statement under the Act or applicable securities laws covering
     any such transaction involving said securities, (ii) this corporation
     receives an opinion of legal counsel for the holder of these securities
     satisfactory to this corporation stating that such transaction is exempt
     from registration, or (iii) this corporation otherwise satisfies itself
     that such transaction is exempt from registration.

     IN WITNESS WHEREOF, ICO-Teledesic Global Limited has caused this
Certificate of Designation to be signed by C. James Judson, its Secretary, as of
the 7th day of August, 2000.

                                          ICO-TELEDESIC GLOBAL LIMITED

                                          By:
                                            ------------------------------------
                                          C. James Judson, Secretary

                                       G-8
<PAGE>   358

                                   EXHIBIT D

                    CERTIFICATE OF DESIGNATION, PREFERENCES
                   AND RELATIVE, PARTICIPATING, OPTIONAL AND
                            OTHER SPECIAL RIGHTS OF
         SERIES A 5% CUMULATIVE CONVERTIBLE REDEEMABLE PREFERRED STOCK

                                      AND

         SERIES B 5% CUMULATIVE CONVERTIBLE REDEEMABLE PREFERRED STOCK

                                      AND

              QUALIFICATIONS, LIMITATIONS AND RESTRICTIONS THEREOF
                            ------------------------

                   PURSUANT TO SECTION 151(g) OF THE DELAWARE
                            GENERAL CORPORATION LAW
                            ------------------------

                                           , 2000
                            ------------------------

     [ICO-TELEDESIC GLOBAL LIMITED] (the "Corporation"), a corporation organized
and existing under the laws of the State of Delaware, hereby certifies that
pursuant to the provisions of Section 151(g) of the Delaware General Corporation
Law (the "DGCL"), its Board of Directors, by unanimous written consent, dated
            , 2000 adopted the following resolution, which resolution remains in
full force and effect as of the date hereof:

     WHEREAS, the Board of Directors of the Corporation is authorized, within
the limitations and restrictions stated in the Restated Certificate of
Incorporation, to fix by resolution or resolutions the designation of preferred
stock and the voting powers, preferences and relative participating, optional or
other special rights and qualifications, limitations or restrictions thereof,
including, without limiting the generality of the foregoing, such provisions as
may be desired concerning voting, redemption, dividends, dissolution or the
distribution of assets, conversion or exchange, and such other subjects or
matters as may be fixed by resolution or resolutions of the Board of Directors
under the DGCL; and

     WHEREAS, it is the desire of the Board of Directors of the Corporation,
pursuant to its authority, to authorize and fix the terms of the preferred stock
to be designated the Series A 5% Cumulative Convertible Redeemable Preferred
Stock and the Series B 5% Cumulative Redeemable Convertible Preferred Stock and
the number of shares constituting each such series of preferred stock;

     NOW, THEREFORE, IT IS RESOLVED, that there is hereby authorized the Series
A 5% Cumulative Convertible Redeemable Preferred Stock and Series B 5%
Cumulative Convertible Redeemable Preferred Stock on the terms and with the
provisions herein set forth:

          (a) Designation.

             (i) Series A Preferred Stock. There is hereby created out of the
        authorized and unissued class of preferred stock of the Corporation a
        series of preferred stock, which consists of 12,000,000 shares,
        designated as the Series A 5% Cumulative Convertible Redeemable
        Preferred Stock (the "Series A Preferred Stock") and the stated value
        shall be $20.62 per share (the "Series A Share Value"); provided,
        however, the Board of Directors may decrease (but not increase) the
        number of shares in such series subsequent to the date of original
        issuance of shares in such series, but not below the number of shares of
        such series then outstanding.

             (ii) Series B Preferred Stock. There is hereby created out of the
        authorized and unissued class of preferred stock of the Corporation a
        series of preferred stock, which consists of 20,000,000 shares,
        designated as the Series B 5% Cumulative Convertible Redeemable
        Preferred Stock (the "Series B Preferred Stock") and the stated value
        shall be $13.92 per share (the "Series B Share Value"); provided,
        however, the Board of Directors may decrease (but not

                                       G-9
<PAGE>   359

        increase) the number of shares in such series subsequent to the date of
        original issuance of shares in such series, but not below the number of
        shares of such series then outstanding.

          (b) Ranking.

             (i) Except with respect to Preferential Dividends (as defined in
        paragraph (c) below), shares of Series A Preferred Stock and Series B
        Preferred Stock shall share ratably on an as-converted basis with each
        other and with shares of Class A Common Stock, $.0001 par value per
        share, and Class B Common Stock, $.0001 par value per share
        (collectively the "Common Stock" and together with the preferred stock,
        the "Capital Stock"), with respect to distributions of assets of the
        Corporation upon liquidation, winding-up and dissolution of the
        Corporation or otherwise.

             (ii) Unless otherwise expressly provided in any amendment to or
        restatement of the Corporation's Restated Certificate of Incorporation
        or this Certificate of Designation or in any subsequent Certificate of
        Designation, the Series A Preferred Stock and the Series B Preferred
        Stock shall rank on parity with each other and on an as converted basis
        with each other class or series of Capital Stock of the Corporation
        hereafter created with respect to distributions of assets of the
        Corporation upon liquidation, winding-up and dissolution of the
        Corporation or otherwise.

          (c) Dividends.

             (i) Beginning on the date of issuance of the Series A Preferred
        Stock and Series B Preferred Stock, as applicable, the holders of such
        shares of Series A Preferred Stock and Series B Preferred Stock then
        outstanding shall be entitled to receive, and the Corporation shall pay,
        preferential dividends annually on each share of Series A Preferred
        Stock and Series B Preferred Stock, in preference to any dividend paid
        to the holders of the Corporation's common stock (the "Preferential
        Dividend").

             (ii) The Preferential Dividend shall be (x) equal to 5% per annum
        of the Series A Share Value or the Series B Share Value, as applicable
        (pro-rated for any partial year in the event of conversion or redemption
        as described below), (y) cumulative, whether or not earned or declared,
        and (z) payable to the holders of the shares of Series A Preferred Stock
        by issuing additional fully paid and nonassessable shares of Series A
        Preferred Stock and to the holders of Series B Preferred Stock by
        issuing additional fully paid and nonassessable shares of Series B
        Preferred Stock. No interest shall be payable in respect to any
        dividends that may be in arrears. Dividends shall cease to accumulate in
        respect to the Series A Preferred Stock and the Series B Preferred Stock
        as of the date of their redemption or conversion.

             (iii) To the extent the Corporation is precluded under applicable
        provisions of the DGCL from paying the Preferential Dividend in any
        year, the Preferential Dividend shall cumulate until such time as the
        Corporation may pay the Preferential Dividend under the DGCL.

             (iv) For purposes of this paragraph (c), the Series A Preferred
        Stock to be paid as the Preferential Dividend shall be valued at the
        Series A Share Value and the Series B Preferred Stock to be paid as the
        Preferential Dividend shall be valued at the Series B Share Value.

             (v) Once the Preferential Dividend, if any, is paid, holders of
        Series A Preferred Stock and Series B Preferred Stock shall not
        participate in any dividends paid to the holders of Common Stock or any
        other class or series of the Corporation's Capital Stock.

             (vi) To the extent the Corporation is authorized under the DGCL to
        pay only a portion of the Preferential Dividend in any year, the
        available Preferential Dividend shall be paid pro-rata among the holders
        of the Series A Preferred Stock and Series B Preferred Stock.

          (d) Liquidation.

             (i) In the event of any voluntary or involuntary liquidation,
        dissolution or winding-up of affairs of the Corporation, the holders of
        Series A Preferred Stock and Series B Preferred Stock
                                      G-10
<PAGE>   360

        then outstanding shall share ratably, on an as converted basis, with the
        holders of the Corporation's Common Stock in any distribution out of the
        assets of the Corporation available for distribution to its
        shareholders.

             (ii) For the purposes of this paragraph (d), neither the sale,
        conveyance, exchange or transfer (for cash, shares of stock, securities
        or other consideration) of all or substantially all of the property or
        assets of the Corporation nor the consolidation or merger of the
        Corporation with or into one or more entities shall be deemed to be a
        liquidation, dissolution or winding-up of the affairs of the
        Corporation.

          (e) Conversion.

             (i) Voluntary Conversion. At any time and from time to time prior
        to July 31, 2002 (the "Initial Conversion Date") each holder of Series A
        Preferred Stock and each holder of Series B Preferred Stock may convert
        all, but not less than all, of that holder's Series A Preferred Stock or
        Series B Preferred Stock, as the case may be, into shares of the
        Corporation's Class A Common Stock at the rate of .825 shares of the
        Corporation's Class A Common Stock for each share of Series A Preferred
        Stock or Series B Preferred Stock, as applicable (the "Voluntary
        Conversion Ratio").

             (ii) Conversion at Election of the Corporation. At any time and
        from time to time on and after the Initial Conversion Date, at the
        election of the Corporation all, but not less than all, of the Series A
        Preferred Stock and Series B Preferred Stock shall be converted into
        shares of the Corporation's Class A Common Stock at the rate equal to,
        in the case of Series A Preferred Stock, the Series A Share Value and in
        the case of Series B Preferred Stock, the Series B Share Value, in both
        cases divided by the average trading price for the Corporation's Class A
        Common Stock (the "Current Value") for the twenty (20) trading days
        preceding the date of notice of conversion (the "Series A Conversion
        Ratio" and "Series B Conversion Ratio" respectively). If no average
        trading price exists for the Corporation's Class A Common Stock, the
        last price at which the Corporation sold its Class A Common Stock in an
        arm's length, third party transaction in which the gross proceeds to the
        Corporation were US$25,000,000 or more shall be the Current Value.

             (iii) Conversion upon Redemption Notice. Upon the delivery by the
        Corporation of the Redemption Notice (as defined below) pursuant to
        paragraph (f) below and for a period of thirty (30) days thereafter,
        each holder of the Series A Preferred Stock or Series B Preferred Stock
        may convert all, but not less than all, of such holder's Series A
        Preferred Stock or Series B Preferred Stock that are subject to the
        Redemption Notice into shares of the Corporation's Class A Common Stock
        pursuant to the terms of paragraph (e)(ii) above as if the Corporation
        had elected to convert such shares pursuant to paragraph (e)(ii).

             (iv) Automatic Conversion. Subject to the prior conversion in
        accordance with subparagraphs (i), (ii) and (iii) above and the prior
        redemption in accordance with paragraph (f) below, on August 1, 2005,
        all shares of Series A Preferred Stock and Series B Preferred Stock then
        outstanding shall be automatically converted into shares of the
        Corporation's Class A Common Stock at the Series A Conversion Ratio in
        the case of Series A Preferred Stock and the Series B Conversion Ratio
        in the case of Series B Preferred Stock.

             (v) Mechanics of Conversion. In connection with any conversion of
        Series A Preferred Stock or Series B Preferred Stock ("Converted
        Shares") pursuant to this Section (e), all accrued but unpaid
        Preferential Dividends on such Converted Shares shall be converted into
        shares of Class A Common Stock in accordance with the provisions of this
        Section (e) that govern the conversion of the Converted Shares. Before
        any holder of Series A Preferred Stock or Series B Preferred Stock shall
        be entitled to convert the same into shares of Class A Common Stock,
        such holder shall surrender the certificate or certificates therefor,
        duly endorsed, at the office of the Corporation or of any transfer agent
        for such stock, and shall give written notice to

                                      G-11
<PAGE>   361

        the Corporation at its principal corporate office of the election to
        convert the same and shall state therein the name or names in which the
        certificate or certificates for shares of Class A Common Stock are to be
        issued; provided, however, in the event of the Conversion at the
        Election of the Corporation pursuant to subparagraph (ii) above or the
        Automatic Conversion pursuant to subparagraph (iv) above, the
        outstanding shares of Series A Preferred Stock and Series B Preferred
        Stock shall be converted automatically without any further action by the
        Holders thereof and whether or not the certificates representing such
        shares are surrendered to the Corporation or its transfer agent and
        provided further the Corporation shall not be obligated to issue
        certificates evidencing the shares of Class A Common Stock issuable upon
        such conversion unless the certificates representing the respective
        shares of Series A Preferred Stock and Series B Preferred Stock are
        either delivered to the Corporation or its transfer agent as provided
        above or the holder notifies the Corporation or its transfer agent that
        such certificates have been lost, stolen or destroyed and executes an
        agreement satisfactory to the Corporation to indemnify the Corporation
        from any loss incurred by it in connection with such certificates. The
        Corporation shall, as soon as practicable thereafter, issue and deliver
        at such office to such holder, or to the nominee or nominees of such
        holder, a certificate or certificates for the number of shares of Class
        A Common Stock to which such holder shall be entitled as aforesaid. Such
        conversion shall be deemed to have been made immediately prior to the
        close of business on the date of such surrender of the shares to be
        converted, or, in the case of Conversion at the election of the
        Corporation on the date set forth in the conversion notice from the
        Corporation as provided in paragraph (h)(i) below or in the case of an
        Automatic Conversion on August 1, 2005, and the person or persons
        entitled to receive the shares of Class A Common Stock issuable upon
        such conversion shall be treated for all purposes as the record holder
        or holders of such shares of Class A Common Stock as of such date.

             (vi) Adjustment of Conversion Price.

                (A) If the Corporation should at any time or from time to time
           after the effective date hereof fix a record date for the
           effectuation of a split or subdivision of the outstanding shares of
           Class A Common Stock or the determination of holders of Class A
           Common Stock entitled to receive a dividend or other distribution
           payable in additional shares of Class A Common Stock or other
           securities or rights convertible into, or entitling the holder
           thereof to receive directly or indirectly, additional shares of Class
           A Common Stock (hereinafter referred to as "Class A Common Stock
           Equivalents") without payment of any consideration by such holder for
           the additional shares of Class A Common Stock or the Class A Common
           Stock Equivalents (including the additional shares of Class A Common
           Stock issuable upon conversion or exercise thereof), then, as of such
           record date (or the date of such dividend, distribution, split or
           subdivision if no record date is fixed), the Voluntary Conversion
           Ratio, Series A Conversion Ratio, and Series B Conversion Ratio shall
           be appropriately increased so that the number of shares of Class A
           Common Stock issuable on conversion of each share of Series A
           Preferred Stock or Series B Preferred Stock shall be increased in
           proportion to such increase of the aggregate of shares of Class A
           Common Stock outstanding and those issuable with respect to such
           Class A Common Stock Equivalents, but only if, in the case of the
           Series A Conversion Ratio and the Series B Conversion Ratio, the
           Current Value has not been adjusted at the time of conversion to give
           full proportional effect to such dividend, distribution, split or
           subdivision (for example, if a 2 to 1 stock split has occurred, only
           if the Current Value has not adjusted at such time to one-half of the
           Current Value that existed on the date that was immediately prior to
           the record date for the 2 to 1 stock split, assuming no other
           variation in the Current Value).

                (B) If the number of shares of Class A Common Stock outstanding
           at any time after the effective date hereof is decreased by a
           combination of the outstanding shares of Class A Common Stock or
           reverse stock split, then, following the record date of such
           combination or reverse stock split, the Voluntary Conversion Ratio,
           Series A Conversion Ratio and Series B

                                      G-12
<PAGE>   362

           Conversion Ratio shall be appropriately decreased so that the number
           of shares of Class A Common Stock issuable on conversion of each
           share of such series shall be decreased in proportion to such
           decrease in outstanding shares, but only if, in the case of the
           Series A Conversion Ratio and the Series B Conversion Ratio, the
           Current Value has not been adjusted at the time of conversion to give
           full proportional effect to such combination or reverse stock split.

             (vii) Distribution of Class A Common Stock. If the Corporation
        shall declare a distribution payable in securities of other persons,
        evidences of indebtedness issued by the Corporation or other persons, or
        assets (excluding cash dividends) then, in each such case for the
        purpose of this paragraph (e)(vii), the holders of Series A Preferred
        Stock and Series B Preferred Stock, respectively, shall be entitled to a
        proportionate share of any such distribution as though they were the
        holders of the number of shares of Class A Common Stock of the
        Corporation into which their shares of Series A Preferred Stock and
        Series B Preferred Stock are convertible as of the record date fixed for
        the determination of the holders of Class A Common Stock of the
        Corporation entitled to receive such distribution.

             (viii) Recapitalizations. If at any time or from time to time there
        shall be a recapitalization of the Class A Common Stock (other than a
        subdivision, combination or merger or sale of assets transaction
        provided for elsewhere in this paragraph (e)), provision shall be made
        so that the holders of the Series A Preferred Stock and Series B
        Preferred Stock shall thereafter be entitled to receive upon conversion
        of the Series A Preferred Stock and Series B Preferred Stock the number
        of shares of stock or other securities or property of the Corporation or
        otherwise, to which a holder of Class A Common Stock deliverable upon
        conversion would have been entitled on such recapitalization, provided
        that in the case of the Series A Conversion Ratio and the Series B
        Conversion Ratio, Current Value has been adjusted as of the time of
        conversion to give full proportional effect to such recapitalization. In
        any such case, appropriate adjustment shall be made in the application
        of the provisions of this paragraph (e) with respect to the rights of
        the holders of the Series A Preferred Stock and Series B Preferred Stock
        after the recapitalization to the end that the provisions of this
        paragraph (e) (including adjustment of the Series A Share Value and
        Series B Share Value then in effect and the number of shares purchasable
        upon conversion of the Series A Preferred Stock and Series B Preferred
        Stock ) shall be applicable after that event and be as nearly equivalent
        as practicable.

          (f) Redemption.

             (i) Subject to the prior exercise of a holder's voluntary
        conversion rights and further subject to the exercise of a holder's
        conversion rights upon delivery of a Redemption Notice (as defined
        below) described in paragraphs (e)(i) and (iii) above, anytime on or
        after the Initial Conversion Date, the Corporation may redeem all but
        not less than all of the outstanding shares of Series A Preferred Stock
        and Series B Preferred Stock for cash at a price per share equal to the
        greater of (x) the average trading price for the Corporation's Class A
        Common Stock for the twenty (20) trading days preceding the date of
        notice of the redemption, or (y) the Series A Share Value in the case of
        the redemption of Series A Preferred Stock and the Series B Share Value
        in the case of the redemption of the Series B Preferred Stock, plus, in
        both cases, all accrued but unpaid dividends (the "Redemption Price").
        For purposes of clause (x) above, if no average trading price exists for
        the Corporation's Class A Common Stock, the last price at which the
        Corporation sold its Class A Common Stock in an arm's length, third
        party sale of US$25,000,000 or more shall be used to calculate the
        respective Redemption Price.

             (ii) Procedures for Redemption.

                (A) At least (30) days and not more than sixty (60) days prior
           to the date fixed for any redemption (the "Redemption Date") of the
           Series A Preferred Stock and Series B Preferred Stock pursuant to
           paragraph (f)(i) hereof, written notice (each, a "Redemption Notice")
           shall be given by first class mail, postage prepaid, to each holder
           of record on the
                                      G-13
<PAGE>   363

           record date fixed for such redemption of the Series A Preferred Stock
           and Series B Preferred Stock at such holder's address as it appears
           on the stock books of the Corporation, provided that no failure to
           give such notice nor any deficiency therein shall affect the validity
           of the procedure for the redemption of any Series A Preferred Stock
           and Series B Preferred Stock to be redeemed except as to the holder
           or holders to whom the Corporation has failed to give said notice or
           except as to the holder or holders whose notice was defective. The
           Redemption Notice shall state:

                    (1) The Redemption Date;

                    (2) That the holder is to surrender to the Corporation, in
               the manner, at the place or places and at the price designated,
               his certificate or certificates representing the Series A
               Preferred Stock and Series B Preferred Stock to be redeemed;

                    (3) That the holder may exercise the conversion rights set
               forth in paragraph (e)(iii) above; and

                    (4) That dividends on the Series A Preferred Stock and
               Series B Preferred Stock to be redeemed shall cease to accumulate
               on such Redemption Date unless the Corporation defaults in the
               payment of the Redemption Price.

                (B) Each holder of Series A Preferred Stock and Series B
           Preferred Stock not electing to exercise the conversion rights set
           forth in paragraph (e) (iii) above shall surrender the certificate or
           certificates representing shares of Series A Preferred Stock and
           Series B Preferred Stock to the Corporation, duly endorsed (or
           otherwise in proper form for transfer, as determined by the
           Corporation), in the manner and at the place designated in the
           Redemption Notice, and on the Redemption Date the Redemption Price
           for such shares shall be payable in cash to the person whose name
           appears on such certificate or certificates as the owner thereof, and
           each surrendered certificate shall be canceled and retired.

                (C) On and after the Redemption Date, unless the Corporation
           defaults in the payment in full of the Redemption Price, the
           Preferential Dividends on the Series A Preferred Stock and Series B
           Preferred Stock shall cease to accumulate, and all rights of the
           holders of redeemed shares shall terminate with respect thereto on
           the Redemption Date, other than the right to receive the Redemption
           Price, without interest; provided, however, that if a notice of
           redemption shall have been given as provided in paragraph (ii)(A)
           above and the funds necessary for redemption (including an amount in
           respect of all dividends that will accrue to the Redemption Date)
           shall have been irrevocably deposited in trust for the equal and
           ratable benefit for the holders of the shares called for redemption,
           then, at the close of business on the day that is the later of (x)
           the day on which such funds are segregated and set apart, and (y) the
           day following the date on which a holder's right to convert its
           shares pursuant to paragraph (e)(iii) above, if applicable, expires
           unexercised, the holders of the shares to be redeemed shall cease to
           be shareholders of the Corporation and shall be entitled only to
           receive the Redemption Price, without interest.

          (g) Voting. Except as otherwise expressly provided herein or by law,
     the holder of each share of Series A Preferred Stock and Series B Preferred
     Stock shall have the right to one vote for each share of Common Stock into
     which Series A Preferred Stock and Series B Preferred Stock could then be
     converted, and with respect to such vote, such holder shall have full
     voting rights and powers equal to the voting rights and powers of the
     holders of Common Stock, and shall be entitled, notwithstanding any
     provision hereof, to notice of any stockholders' meeting in accordance with
     the bylaws of the Corporation, and shall be entitled to vote, together with
     holders of the Common Stock, with respect to any question upon which
     holders of Common Stock have the right to vote. Fractional votes shall not,
     however, be permitted and any fractional voting rights available on an
     as-converted basis (after aggregating all shares into which shares of
     Series A Preferred Stock and Series B Preferred Stock

                                      G-14
<PAGE>   364

     held by each holder could be converted) shall be rounded to the nearest
     whole number (with one-half being rounded upward).

          (h) Provisions Applicable to the Holders of Series A Preferred Stock
     and Series B Preferred Stock.

             (i) The Corporation shall give written notice to all holders of
        Series A Preferred Stock and Series B Preferred Stock at least thirty
        (30) days prior to the date on which the Corporation closes its books or
        takes a record (1) with respect to any dividend or distribution upon
        Class A or Class B Common Stock or Series A or Series B Preferred Stock,
        (2) with respect to any pro-rata subscription offer to holders of Class
        A or Class B Common Stock or Series A or Series B Preferred Stock, (3)
        for determining rights to vote with respect to any merger,
        consolidation, sale of assets, liquidation, dissolution or winding-up of
        the Corporation that requires approval of the stockholders or (4) the
        conversion or redemption of the Series A Preferred Stock and Series B
        Preferred Stock in accordance with the provisions set forth above. Each
        such written notice shall be delivered personally or given by first
        class mail or recognized overnight courier, postage prepaid, addressed
        to the holders of the Series A Preferred Stock and Series B Preferred
        Stock at the respective address for each holder as shown on the books of
        the Corporation, provided, that, such notice shall not be effective
        until notice is actually received by such holder.

             (ii) The Corporation shall not be required to issue fractional
        shares of Class A Common Stock upon conversion of shares of Series A or
        Series B Preferred Stock. If the holder of any shares of Series A
        Preferred Stock or Series B Preferred Stock would be entitled, upon
        conversion of any shares of such preferred stock, to receive a fraction
        of a share, the Corporation shall pay in lieu of such fractional
        interest an amount in cash equal to the applicable Series A Share Value
        or Series B Share Value, respectively.

             (iii) The Corporation will not, by amendment of its Restated
        Certificate of Incorporation or through any reorganization,
        recapitalization, transfer of assets, consolidation, merger,
        dissolution, issue or sale of securities or any other voluntary action,
        avoid or seek to avoid the observance or performance of any of the terms
        to be observed or performed hereunder by the Corporation, but will at
        all times in good faith assist in the carrying out of all the provisions
        hereof and in the taking of all such action as may be necessary or
        appropriate in order to protect the respective rights of the holders of
        Series A Preferred Stock and Series B Preferred Stock against
        impairment.

             (iv) Upon the occurrence of each adjustment or readjustment of the
        Series A Shares Value or Series B Share Value pursuant to paragraphs
        (e)(vi) or (viii) above, the Corporation, at its expense, shall promptly
        compute such adjustment or readjustment in accordance with the terms
        hereof and prepare and furnish to each holder of Series A Preferred
        Stock and Series B Preferred Stock, respectively, a certificate setting
        forth such adjustment or readjustment and showing in detail the facts
        upon which such adjustment or readjustment is based. The Corporation
        shall, upon the written request at any time of any holder of Series A
        Preferred Stock or Series B Preferred Stock, furnish or cause to be
        furnished to such holder a like certificate setting forth (A) such
        adjustment and readjustment, (B) the Series A Share Value and Series B
        Share Value at the time in effect, and (C) the number of shares of Class
        A Common Stock and the amount, if any, of other property which at the
        time would be received upon the conversion of a share of the Series A
        Preferred Stock and Series B Preferred Stock.

             (v) The Corporation shall at all times reserve and keep available
        out of its authorized but unissued shares of Class A Common Stock,
        solely for the purpose of effecting the conversion of the shares of the
        Series A Preferred Stock and Series B Preferred Stock and all accrued
        but unpaid dividends thereon, such number of its shares of Class A
        Common Stock as shall from time to time be sufficient to effect the
        conversion of all outstanding shares of Series A Preferred Stock and
        Series B Preferred Stock and all accrued but unpaid dividends thereon.
        If at any time the number of authorized but unissued shares of Class A
        Common Stock shall not be sufficient
                                      G-15
<PAGE>   365

        to effect the conversion of all then outstanding shares of Series A
        Preferred and Series B Preferred Stock and all accrued but unpaid
        dividends thereon, in addition to such other remedies as shall be
        available to the holder of such Series A Preferred Stock and Series B
        Preferred Stock, the Corporation will take such corporate action as may,
        in the opinion of its counsel, be necessary to increase its authorized
        but unissued shares of Class A Common Stock to such number of shares as
        shall be sufficient for such purposes, including, without limitation,
        engaging in best efforts to obtain the requisite stockholder approval of
        any necessary amendment to the Restated Certificate of Incorporation of
        the Corporation.

             (vi) The Corporation will at no time close its transfer books
        against the transfer of any shares of Series A Preferred Stock or Series
        B Preferred Stock or of any shares Class A Common Stock issued or
        issuable upon conversion of any shares of Series A Preferred Stock or
        Series B Preferred Stock in any manner which interferes with the timely
        conversion of such Series A Preferred Stock or Series B Preferred Stock,
        except as may otherwise be required to comply with applicable corporate
        or securities laws.

             (vii) The Corporation shall pay any and all issue and other taxes
        (excluding income or ad valorem taxes) that may be payable in respect of
        any issue or delivery of shares of Class A Common Stock on conversion of
        Series A Preferred Stock or Series B Preferred Stock pursuant hereto;
        provided, however, that the Corporation shall not be obligated to pay
        any transfer taxes resulting from any transfer requested by any holder
        in connection with any such conversion.

          (i) Status of Converted Stock. In the event the shares of Series A
     Preferred Stock and Series B Preferred Stock are converted pursuant to the
     provisions set forth above, the shares so converted shall be cancelled. The
     Restated Certificate of Incorporation shall be appropriately amended to
     effect the corresponding reduction in the Corporation's authorized capital
     stock.

          (j) Restrictions on Transfer. Each certificate representing a share of
     Series A Preferred Stock and Series B Preferred Stock and each share of
     Class A Common Stock issued upon conversion thereof shall contain a legend
     substantially to the following:

        "The securities evidenced by this certificate have not been registered
        under the Securities Act of 1933, as amended (the "Act"), or other
        applicable law, and no interest therein may be sold, distributed,
        assigned, offered, pledged or otherwise transferred unless (i) there is
        an effective registration statement under the Act or applicable
        securities laws covering any such transaction involving said securities,
        (ii) this corporation receives an opinion of legal counsel for the
        holder of these securities satisfactory to this corporation stating that
        such transaction is exempt from registration, or (iii) this corporation
        otherwise satisfies itself that such transaction is exempt from
        registration.

     IN WITNESS WHEREOF, ICO-Teledesic Global Limited has caused this
Certificate of Designation to be signed by                          , its
Secretary, as of the     day of                , 2000.

                                          [ICO-TELEDESIC GLOBAL LIMITED]

                                          By:
                                            ------------------------------------
                                              ____________________, Secretary

                                      G-16
<PAGE>   366

                                                                      APPENDIX H

                                   EXHIBIT C

                     RESTATED CERTIFICATE OF INCORPORATION
                                       OF
                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED

     New ICO Global Communications (Holdings) Limited, a corporation duly
organized and existing under the Delaware General Corporation Law (the "DGCL"),
does hereby certify:

          1. The original Certificate of Incorporation was filed with the
     Secretary of State of the State of Delaware on March 17, 2000.

          2. The following Restated Certification of Incorporation was duly
     adopted by this corporation's stockholders pursuant to the applicable
     provisions of Section 242 and Section 245 of the DGCL. This Restated
     Certificate of Incorporation restates and amends the Certificate of
     Incorporation of this corporation.

                                   ARTICLE 1

                                      NAME

     The name of the corporation shall be: [ICO-Teledesic Global Limited]

                                   ARTICLE 2

                                    DURATION

     The period of its duration is perpetual.

                                   ARTICLE 3

                                    PURPOSES

     The nature of the business or purpose to be conducted or promoted by the
corporation is to engage in any lawful act or activity for which corporations
may be organized under the DGCL.

                                   ARTICLE 4

                                REGISTERED AGENT

     The address of the registered office of the corporation in the State of
Delaware is 1013 Centre Road, City of Wilmington 19805, County of New Castle.
The name of its registered agent at such address is Corporation Service Company.

                                   ARTICLE 5

                                     SHARES

     A. Classes of Stock. The corporation shall have authority to issue three
classes of stock to be designated, respectively, "Class A Common Stock," "Class
B Common Stock" and "Preferred Stock." The Class A Common Stock and the Class B
Common Stock are collectively referred to herein as the "Common Stock." The
total number of shares that the corporation is authorized to issue is
1,125,000,000 shares, of which 900 million shares shall be Class A Common Stock,
150 million shares shall be Class B Common Stock and 75 million shares shall be
Preferred Stock. Each share of Common Stock and

                                       H-1
<PAGE>   367

Preferred Stock shall have a par value of one-hundredth of one cent ($.0001).
Authority is hereby expressly granted to the Board of Directors (the "Board") to
fix by resolution or resolutions any of the designations and the powers,
preferences and rights, and the qualifications, limitations or restrictions that
are permitted by the DGCL in respect of any class or classes of Preferred Stock
or any series of any class of Preferred Stock of the corporation.

     B. Class A Common Stock and Class B Common Stock. Except with regard to the
differential voting power as described in Section B.4 of this Article 5 and the
Conversion Rights described in Section B.7 of this Article 5, the Class A Common
Stock and the Class B Common Stock shall have the same characteristics, rights,
privileges, preferences and limitations and shall rank equally, share ratably
and be identical in all respects as to all matters.

     1. Dividend Rights. The holders of shares of Common Stock shall be entitled
to receive ratably without regard to class such dividends as may from time to
time be declared by the Board out of funds legally available therefor. Stock
dividends on any class of Common Stock shall not be paid or issued unless paid
or issued on all classes of Common Stock, in which case they shall be paid or
issued only in shares of that class.

     2. Distribution of Assets upon Liquidation. In the event that the
corporation shall be liquidated, dissolved or wound up, whether voluntarily or
involuntarily, after there shall have been paid or set aside for such parties
the full amounts to which they are otherwise entitled under this Restated
Certificate of Incorporation or by law, the net assets of the corporation
remaining thereafter shall be divided ratably without regard to class among the
holders of shares of Common Stock.

     3. Redemption. Neither the corporation nor any holder of Class A Common
Stock or Class B Common Stock shall have the right to require the redemption of
Class A Common Stock or Class B Common Stock, except as otherwise may be
mutually agreed in writing by the corporation and one or more holders of Class A
Common Stock or Class B Common Stock with respect to such holder's or holders'
shares of Common Stock.

     4. Voting Rights. On all matters upon which holders of the Common Stock are
entitled or permitted to vote, every holder of Class A Common Stock shall be
entitled to one vote in person or by proxy for each share of Class A Common
Stock standing in such holder's name on the transfer books of the corporation
and every holder of Class B Common Stock shall be entitled to ten votes in
person or by proxy for each share of Class B Common Stock standing in such
holder's name on the transfer books of the corporation. Except as may be
otherwise required by law, the holders of Class A Common Stock and the holders
of Class B Common Stock shall vote together as a single class, and shall be
entitled to notice of any stockholders' meeting in accordance with the Bylaws of
the corporation, and shall be entitled to vote upon such matters and in such
manner as may be provided by law.

     5. Split, Subdivision or Combination. If the corporation shall in any
manner split, subdivide or combine the outstanding shares of any class of Common
Stock (or undertake any similar transaction), the outstanding shares of the
other classes of Common Stock shall be proportionally split, subdivided or
combined in the same manner and on the same basis as the outstanding shares of
the other classes of Common Stock have been split, subdivided or combined. Any
decrease or increase in the number of shares of any class of Common Stock
resulting from a split, subdivision, combination or consolidation of shares or
other capital reclassification shall not be permitted unless parallel action is
taken with respect to each other class of Common Stock, so that the number of
shares of each class of Common Stock outstanding shall be impacted
proportionately.

     6. Merger or Consolidation. In the event of any consolidation, merger,
division, share exchange, combination, sale of all or substantially all of the
corporation's assets, or other transaction in which the shares of Class B Common
Stock are exchanged for or changed into other securities, cash and/or any other
property, then the holders of each class of Common Stock shall be entitled to
receive the same per share consideration in such transaction; provided that if
all or part of the consideration so received consists of common stock of the
surviving or resulting entity, the common stock so issued may differ as to
voting

                                       H-2
<PAGE>   368

and conversion rights to the extent, but only to the extent, that the classes of
Common Stock so differ as set forth herein.

     7. Conversion. The holders of shares of Class B Common Stock shall have
optional conversion rights, and be subject to automatic conversion, as follows
(collectively, the "Conversion Rights"):

          (a) Optional Conversion. At any time, each share of Class B Common
     Stock shall be convertible at the option of the holder thereof into one
     fully paid and nonassessable share of Class A Common Stock.

          (b) Automatic Conversion. Shares of Class B Common Stock that are
     sold, assigned, pledged, encumbered or transferred on any basis, whether
     voluntary or involuntary (a "Transfer"), shall be automatically converted
     into shares of Class A Common Stock, whether or not the certificates
     representing such shares of Class B Common Stock have been surrendered for
     conversion, (i) upon such Transfer except for Transfers to a Permitted
     Transferee (as defined below) or (ii) following a Transfer to a Permitted
     Transferee, at the time, if any, that the Permitted Transferee ceases to
     qualify as a Permitted Transferee.

          (c) For purposes of this Section B.7, the following terms shall have
     the meanings set forth below:

             (i) "Affiliate" shall mean a party that, directly or indirectly
        through one or more intermediaries, controls, is controlled by or is
        under common control with the stockholder specified. For purposes of
        this definition, an entity shall be deemed to be controlled by a
        stockholder if (and only for so long as) (x) such stockholder has the
        right to vote by ownership, proxy or otherwise securities constituting
        5% or more of the voting power of such entity if such entity has equity
        securities registered and files reports under the United States
        Securities Exchange Act of 1934, as amended, or otherwise (if not
        reporting) securities constituting 50% or more of the voting power of
        such entity; (y) such stockholder possesses, directly or indirectly, the
        power to direct or cause the direction of the management and policies of
        such entity, whether through the ownership of voting securities, by
        contract or otherwise; or (z) with respect to a charitable trust,
        foundation or nonprofit corporation, such stockholder is the sole
        trustee or director or has the power to appoint a majority of the
        trustees or directors thereof. In addition, without limiting the
        generality of the foregoing, Teledesic Corporation, Teledesic LLC,
        Teledesic Holdings Limited, NEXTLINK Communications, Inc., Nextel
        Communications, Inc. and ICO-Teledesic Global Limited shall each be
        deemed an Affiliate of Craig O. McCaw and Eagle River Investments, LLC
        ("Eagle River").

             (ii) "Permitted Transferee" shall mean any one of the following
        persons or entities:

                (a) Eagle River, Craig O. McCaw, William H. Gates III, any
           Affiliate of Eagle River and any person who or entity which has
           executed a valid irrevocable written voting proxy covering the
           transferred Class B Common Stock in favor of Eagle River for the
           period of time such person or entity owns such Class B Common Stock,
           which proxy contains an acknowledgment that it is coupled with an
           interest; or

                (b) in the event of any bona fide pledge by the holder of shares
           of Class B Common Stock, a financial institution or investment
           banking firm so long as the pledgee acknowledges in writing that the
           shares subject to such pledge are subject to automatic conversion as
           provided herein upon foreclosure or other action to take or sell such
           shares.

          (d) Mechanics of Conversion. In the event of optional conversion of
     Class B Common Stock pursuant to Section B.7(a) hereof, such holder shall
     surrender the certificate or certificates therefor, duly endorsed, at the
     office of the corporation or any transfer agent of such stock, and shall
     give written notice to the secretary of the corporation at its principal
     corporate office, of the election to convert the same and shall state
     therein the name or names in which the certificate or certificates for
     shares of Class A Common Stock are to be issued. The corporation shall, as
     soon as practical

                                       H-3
<PAGE>   369

     thereafter, issue and deliver at such office to such holder or the nominee
     or nominees of such holder, certificate or certificates for the number of
     shares of Class A Common Stock to which such holder shall be entitled. Such
     conversion shall be deemed to have been made immediately prior to the close
     of business on such date of such surrender of the shares to be converted
     and the person or persons entitled to receive the shares of Class A Common
     Stock issuable on the conversion shall be treated for all purposes as the
     record holder or holders of such shares of Class A Common Stock as of such
     date. In the event of the automatic conversion of shares of Class B Common
     Stock pursuant to Section B.7(b) hereof, the outstanding certificates
     representing the shares of Class B Common Stock so converted shall be
     deemed to represent, immediately upon such conversion and without further
     action, the appropriate number of shares of Class A Common Stock issuable
     upon such conversion; and, upon tender to the corporation of the original
     certificate(s) representing such converted shares of Class B Common Stock,
     the holder thereof shall be entitled to receive new certificate(s)
     representing the appropriate number of shares of Class A Common Stock
     issuable upon such conversion. Any shares of Class B Common Stock cancelled
     pursuant to this Section B.7 shall be restored to the status of authorized
     but unissued shares of Class B Common Stock.

          (e) Reservation of Class A Common Stock Issuable upon Conversion. The
     corporation shall at all times keep available out of its authorized but
     unissued shares of Class A Common Stock, solely for the purpose of
     effecting the conversion of the shares of Class B Common Stock, such number
     of shares of Class A Common Stock as shall from time to time be sufficient
     to effect the conversion of all of the outstanding shares of Class B Common
     Stock; and if at any time the number of authorized but unissued shares of
     Class A Common Stock shall not be sufficient to effect the conversion of
     all of the then outstanding shares of Class B Common Stock, in addition to
     such other remedies as may be available to the holders of such shares, the
     corporation will take such corporate action as may, in the opinion of its
     counsel, be necessary to increase its authorized but unissued shares of
     Class A Common Stock to such number of shares as shall be sufficient for
     such purposes, including, without limitation, engaging in best efforts to
     obtain the requisite stockholder approval of any necessary amendment to
     this Restated Certificate of Incorporation.

     8. No Impairment. The corporation will not, (i) by amendment of this
Restated Certificate of Incorporation or the corporation's Bylaws, (ii) by
adopting any provision or entering into any agreement inconsistent therewith, or
(iii) through any reorganization, recapitalization, transfer of assets,
consolidation, merger, dissolution, issuance of shares or sale of securities or
any other voluntary action, avoid or seek to avoid the observance or performance
of any of the terms to be observed or performed hereunder by the corporation,
but will at all times in good faith assist in the carrying out all of the
provisions of this Article 5 and in taking all of such action as may be
necessary or appropriate in order to protect the powers, preferences and rights,
including the voting rights and any Conversion Rights of the holders of shares
of Class A Common Stock and Class B Common Stock against impairment.

                                   ARTICLE 6

                              NO PREEMPTIVE RIGHTS

     Except as may be otherwise provided by the Board, no preemptive rights
shall exist with respect to the shares of Common Stock or securities convertible
into shares of Common Stock of this corporation.

                                   ARTICLE 7

                                     BYLAWS

     The Board shall have the power to adopt, amend or repeal the Bylaws for
this corporation, subject to the power of the stockholders to amend or repeal
such Bylaws. The stockholders shall also have the power to adopt, amend or
repeal the Bylaws for this corporation.

                                       H-4
<PAGE>   370

                                   ARTICLE 8

                                   DIRECTORS

     The number of directors of the corporation shall be determined in the
manner specified in the Bylaws and may be increased or decreased from time to
time in the manner provided therein. Elections of directors need not be by
written ballot unless required by the corporation's Bylaws.

                                   ARTICLE 9

                              NO CUMULATIVE VOTING

     No cumulative voting for directors shall be permitted.

                                   ARTICLE 10

                                INDEMNIFICATION

     A. The corporation shall, to the fullest extent permitted by the provisions
of Section 145 of the DGCL, as the same may be amended and supplemented,
indemnify any and all persons whom it shall have the power to indemnify under
said section from and against any all expenses, liabilities or other matters
referred to in or covered by said section, and the indemnification provided
herein shall not be deemed exclusive of any other right to which those
indemnified may be entitled under any bylaw, agreement, vote of stockholders or
disinterested directors or otherwise, both as to actions in such person's
official capacity and as to action in another capacity while holding such office
and shall continue as to a person who has ceased to be a director, officer,
employee or agent and shall inure to the benefit of the heirs, executors and
administrators of such person.

     B. Expenses (including attorney's fees) incurred in defending a civil or
criminal action, suit or proceeding shall (in the case of any action, suit or
proceeding against a director of the corporation) or may (in the case of any
action, suit, or proceeding against an officer, trustee, employee or agent) be
paid by the corporation in advance of the final disposition of such action, suit
or proceeding as authorized by the Board upon receipt of an undertaking by or on
behalf of the indemnified person to repay such amount if it shall ultimately be
determined that he or she is not entitled to indemnification by the corporation
as authorized in this Article 10.

     C. Neither the amendment or repeal of this Article 10, nor the adoption of
any provision of this Restated Certificate of Incorporation inconsistent with
this Article 10 shall eliminate or reduce the effect of this Article 10 in
respect of any matters occurring before such amendment, repeal or adoption of an
inconsistent provision or in respect of any cause of action, suit or claim
relating to any such matter which would have given rise to a right of
indemnification or right to receive expenses pursuant to this Article 10, if
such provision had not been so amended or repealed or if a provision
inconsistent therewith had not been so adopted.

     D. If a claim under this Article 10 is not paid in full by the corporation
within thirty days after a written claim has been received by the corporation,
the claimant may at any time thereafter bring suit against the corporation to
recover the unpaid amount of the claim and, if successful in whole or in part,
the claimant shall be entitled to be paid also the expense of prosecuting such
claim. It shall be a defense to any such action (other than an action brought to
enforce a claim for expenses incurred in defending any proceeding in advance of
its final disposition where the required undertaking, if any is required, has
been tendered to the corporation) that the claimant has not met the standards of
conduct that make it permissible under the DGCL for the corporation to indemnify
the claimant for the amount claimed, but the burden of proving such defense
shall be on the corporation. Neither the failure of the corporation (including
its Board, independent legal counsel, or its stockholders) to have made a
determination prior to the commencement of such action that indemnification of
the claimant is proper in the circumstances because he or she has met the
applicable standard of conduct set forth in the DGCL, nor an actual

                                       H-5
<PAGE>   371

determination by the corporation (including its Board, independent legal
counsel, or its stockholders) that the claimant has not met such applicable
standard of conduct, shall be a defense to the action or create a presumption
that the claimant has not met the applicable standard of conduct.

     E. The corporation may maintain insurance, at its expense, to protect
itself and any director, officer, employee or agent of the corporation or
another corporation, partnership, joint venture, trust or other enterprise
against any such expense, liability or loss, whether or not the corporation
would have the power to indemnify such person against such expense, liability or
loss under the DGCL.

                                   ARTICLE 11

                       LIMITATIONS OF DIRECTOR LIABILITY

     The personal liability of directors of the corporation is hereby eliminated
to the fullest extent permitted by the provisions of the DGCL, as the same may
be amended and supplemented. A director of the corporation shall, to the fullest
extent permitted by DGCL, as the same may be amended and supplemented, not be
liable to the corporation or its stockholders for monetary damages for breach of
fiduciary duty as a director, except as expressly provided in the DGCL. Neither
any amendment nor repeal of this Article 11, nor adoption of any provision of
this Restated Certificate of Incorporation inconsistent with this Article 11,
shall eliminate or reduce the effect of this Article 11 in respect of any matter
occurring, or any cause of action, suit or claim that, but for this Article 11
would occur or arise, prior to such amendment, repeal or adoption of an
inconsistent provision.

                                   ARTICLE 12

                     BUSINESS COMBINATIONS AND TRANSACTIONS
                          WITH INTERESTED STOCKHOLDERS

     A. The corporation expressly elects not to be governed by Section 203(a) of
Title 8 of the DGCL.

     B. In anticipation that (1) Craig O. McCaw, Eagle River and/or his or its
Affiliates (as such terms are defined in this Restated Certificate of
Incorporation and together with Mr. McCaw, the "McCaw Group") will remain, for
some period of time, stockholders of the corporation and will have continued
contractual, corporate and business relations with the corporation, and (2) the
corporation may from time to time enter into contractual, corporate or business
relations with one or more of its directors, or one or more corporations,
partnerships, associations or other organizations in which one or more of its
directors have a financial interest (collectively, "Related Entities"), the
provisions Sections B through I of this Article 12 are set forth to regulate and
guide such relations and the powers, rights, duties and liabilities of the
corporation and its officers, directors and stockholders in connection
therewith.

     C. Any contract or business relation that does not comply with procedures
set forth in this Article 12 shall not by reason thereof be deemed void or
voidable or be deemed to result in or constitute any breach of any fiduciary
duty to, or duty of loyalty to, or failure to act in good faith or in the best
interests of, the corporation, or the derivation of any improper personal
benefit, but shall be governed by the remaining provisions of this Restated
Certificate of Incorporation, the corporation's Bylaws, the DGCL and other
applicable law.

     D. No contract, agreement, arrangement or transaction between the
corporation and any member of the McCaw Group or any Related Entity, or between
the corporation and one or more of the directors or officers of any member of
the McCaw Group or any Related Entity, or any amendment, modification or
termination thereof (a "Transaction"), shall be void or voidable solely for the
reason that any member of the McCaw Group or any Related Entity, or any one or
more of the directors or officers of any member of the McCaw Group or any
Related Entity, are parties to the Transaction, or solely because any members of
the McCaw Group or any Related Entity, or any one or more of the directors or
officers of any member of the McCaw Group or any Related Entity, are present at
or participate in the meeting of the Board that authorizes such Transaction, or
solely because his or their votes are counted for such purpose.
                                       H-6
<PAGE>   372

     E. In each case, to the extent permitted by the DGCL and other applicable
law, any member of the McCaw Group, any Related Entity and such officers and
directors of any member of the McCaw Group or any Related Entity (1) shall have
fully satisfied and fulfilled any fiduciary duties they may have to the
corporation and its stockholders with respect to the Transaction, (2) shall not
be liable to the corporation or its stockholders for any breach of any fiduciary
duty they may have by reason of the entering into, performance or consummation
of any such Transaction, (3) shall be deemed to have acted in good faith and in
a manner such persons reasonably believed to be in or not opposed to the best
interests of the corporation, to the extent such standard is applicable to such
persons' conduct, and (4) shall be deemed not to have breached any duties of
loyalty to the corporation or its stockholders and not to have derived an
improper personal benefit therefrom, if:

          (a) the material facts as to the Transaction are disclosed or known to
     the Board or the committee thereof that authorizes the Transaction and the
     Board or such committee in good faith authorizes or approves the
     Transaction by the affirmative vote of a majority of the Disinterested
     Directors (as defined below) on the Board or such committee (provided that
     such committee may only so authorize or approve the Transaction if
     Disinterested Directors are on such committee);

          (b) the material facts as to the Transaction are disclosed or are
     known to the stockholders entitled to vote on the Transaction, and the
     Transaction is specifically approved by vote of the stockholders (other
     than, in connection with any Transaction between the corporation and any
     member of the McCaw Group, the members of the McCaw Group and, in
     connection with any Transaction between the corporation and any Related
     Entity, any Related Entity); or

          (c) the substantive terms and conditions of such Transaction are fair
     as to the corporation as of the time it is authorized, approved or ratified
     by the Board, a committee thereof or the stockholders.

     F. Directors of the corporation who are also directors or officers of any
member of the McCaw Group or any Related Entity may be counted in determining
the presence of a quorum at a meeting of the Board or of a committee that
authorizes or approves any such Transaction and may vote at such meeting in
accordance with the provisions of this Article 12. Common Stock or Preferred
Stock having voting rights which are owned by any member of the McCaw Group and
any Related Entity may be counted in determining the presence of a quorum at a
meeting of stockholders that authorizes or approves any such Transaction and may
be voted at such meeting in accordance with the provisions of this Article 12.

     G. No member of the McCaw Group or any Related Entity shall be liable to
the corporation or its stockholders for breach of any fiduciary duty it may have
by reason of the fact that any member of the McCaw Group or any Related Entity
takes any action or exercises any rights or gives or withholds any consent in
connection with any Transaction between any member of the McCaw Group or any
Related Entity and the corporation. No vote cast or other action taken by any
person who is an officer, director or other representative of any member of the
McCaw Group or any Related Entity, which vote is cast or action is taken by such
person in his capacity as a director of the corporation, shall constitute an
action of, or the exercise of a right by, or a consent of, any member of the
McCaw Group or any Related Entity for the purpose of any such Transaction.

     H. Notwithstanding anything in this Restated Certificate of Incorporation
to the contrary, and in addition to any vote of the Board required by applicable
law or this Restated Certificate of Incorporation, the affirmative vote of the
holders of more than sixty-six and two-thirds percent (66 2/3%) of the voting
power of the corporation's Common Stock then outstanding, voting together as a
single class pursuant to the voting rights set forth in this Restated
Certificate of Incorporation, shall be required to (1) alter, amend or repeal in
a manner adverse to the interests of any member of the McCaw Group or any
Related Entity (as determined in the McCaw Group's sole discretion), or (2)
adopt any provision adverse to the interests of any member of the McCaw Group or
any Related Entity and inconsistent with, any provision of this Article 12 (as
determined in the McCaw Group's sole discretion). Neither the alteration,
amendment or repeal of this Article 12 nor the adoption of any provision
inconsistent with this Article 12 shall eliminate or reduce the effect of this
Article 12 in respect of any matter occurring, or any cause of

                                       H-7
<PAGE>   373

action, suit or claim that, but for this Article 12, would accrue or arise,
prior to such alteration, amendment, repeal or adoption.

     I. For purposes of this Article 12, "Disinterested Director" shall mean (1)
in connection with any Transaction between the corporation and any member of the
McCaw Group, a director of the corporation who is not and has never been an
officer, employee or paid consultant of any member of the McCaw Group (other
than this corporation) and (2) in connection with any Transaction between the
corporation and any Related Entity, a director of the corporation who is not and
has never been an officer, employee or paid consultant of such Related Entity
(other than this corporation).

                                   ARTICLE 13

                                   AMENDMENTS

     The corporation reserves the right to amend, alter, change or repeal any
provision contained in this Restated Certificate of Incorporation in the manner
now or hereinafter prescribed by statutes, and all rights conferred upon the
stockholders therein are granted subject to this reservation.

     IN WITNESS WHEREOF, the undersigned has executed this document and affirms,
under the penalties of perjury, that the statements herein are true and that
this instrument is the act and deed of New ICO Global Communications (Holdings)
Limited as of             , 2000.

                                          NEW ICO GLOBAL COMMUNICATIONS
                                          (HOLDINGS) LIMITED

                                          By:
                                            ------------------------------------

                                               , Secretary

                                       H-8
<PAGE>   374

                                                                      APPENDIX I

                                   EXHIBIT E

                          ICO-TELEDESIC GLOBAL LIMITED
                   A DELAWARE CORPORATION (THE "CORPORATION")

                                RESTATED BYLAWS

                                   ARTICLE I

                                  STOCKHOLDERS

     SECTION 1.1  Annual Meeting.

     An annual meeting of stockholders for the purpose of electing directors and
of transacting such other business as may come before it shall be held each year
within 90 to 180 days after the Corporation's fiscal year end at a date, time
and place, either within or without the State of Delaware, as may be specified
by the Board of Directors (the "Board").

     SECTION 1.2  Special Meetings.

     Special meetings of stockholders for any purpose or purposes may be held at
any time upon call of the Chairman of the Board, the Chief Executive Officer or
the President, at such time and place either within or without the State of
Delaware as may be stated in the notice. Holders of not less than a majority of
all the votes attributable to the issued and outstanding shares of the
Corporation's stock taken together and not as separate classes may call special
meetings of the stockholders for any purpose by giving notice to the Corporation
as specified in Section 1.10(c).

     SECTION 1.3  Notice of Meetings.

     Written notice of duly called meetings of the stockholders, stating the
place, date, and hour thereof shall be given by the Chairman of the Board, the
Chief Executive Officer, the President or the Secretary, to each stockholder
entitled to vote thereat at least ten days but not more than sixty days before
the date of the meeting, unless a different period is prescribed by law. The
notice of an annual meeting shall state that the meeting is called for the
election of directors and for the transaction of other business which may
properly come before the meeting, and shall, if any other action which could be
taken at a special meeting is to be taken at such annual meeting, state the
nature of such action. The notice of a special meeting shall in all instances
state the purpose or purposes for which the meeting is called. Upon written
request delivered to the Corporation in accordance with Section 1.10(c) hereof
by the holders of shares representing not less than the number of votes
specified in Section 1.2 hereof, the stockholders may request that the
Corporation call a special meeting of stockholders. Within 30 days of such a
request, it shall be the duty of the Secretary to give notice of a special
meeting of stockholders to be held on such date and at such place and hour as
the Secretary may fix, and if the Secretary shall neglect or refuse to issue
such notice, the person making the request may do so and may fix the date for
such meeting.

     SECTION 1.4  Quorum.

     Except as otherwise provided by law or in the Certificate of Incorporation
or these Restated Bylaws, at any meeting of stockholders, the holders of shares
representing a majority of all of the votes assigned under the Certificate of
Incorporation to the outstanding shares of the Corporation entitled to vote at
the meeting shall be present in person or represented by proxy in order to
constitute a quorum for the transaction of any business; provided, however, that
where a separate vote by a class or classes is required, shares representing a
majority of all the votes assigned under the Certificate of Incorporation to the
outstanding shares of such class or classes, present in person or represented by
proxy at the meeting, shall constitute a quorum entitled to take action with
respect to that vote on that matter. In the absence of a quorum, a majority in
voting interest of the stockholders present or the chairman of the meeting may

                                       I-1
<PAGE>   375

adjourn the meeting from time to time in the manner provided in Section 1.5 of
these Restated Bylaws until a quorum shall be present.

     SECTION 1.5  Adjournment.

     Any meeting of stockholders, annual or special, may adjourn from time to
time to reconvene at the same or some other place, and notice need not be given
of any such adjourned meeting if the time and place thereof are announced at the
meeting at which the adjournment is taken. At any adjourned meeting at which a
quorum is present, any business may be transacted which might have been
transacted at the original meeting. If the adjournment is for more than thirty
days, or if after the adjournment a new record date is fixed for the adjourned
meeting, a notice of the adjourned meeting shall be given to each stockholder of
record entitled to vote at the meeting.

     SECTION 1.6  Organization.

     The Chairman of the Board, or in his or her absence, the Chief Executive
Officer, the President, or a Vice President (in order of seniority), shall call
to order meetings of stockholders, and shall act as chairman of such meetings.
The Board or, if the Board fails to act, the stockholders, may appoint any
stockholder, director, or officer of the Corporation to act as chairman of any
meeting in the absence of the Chairman of the Board, the Chief Executive
Officer, the President, and all Vice Presidents. The Secretary of the
Corporation shall act as secretary of all meetings of stockholders, but, in the
absence of the Secretary, the chairman of the meeting may appoint any other
person to act as secretary of the meeting.

     SECTION 1.7  Voting.

     Except as otherwise provided by law or in the Certificate of Incorporation
or these Restated Bylaws, at any meeting duly called and held at which a quorum
is present, corporate action to be taken by stockholder vote, other than the
election of directors, shall be authorized by a majority of the votes (assigned
under the Certificate of Incorporation to the shares of the Corporation
represented in person or by proxy at the meeting and entitled to vote) cast by
the stockholders entitled to vote and present in person or represented by proxy
at the meeting; provided, however, that where a separate vote of a class or
classes is required, corporate action to be taken by such class or classes shall
be authorized by a majority of the votes (assigned under the Certificate of
Incorporation to the shares of the Corporation represented in person or by proxy
at the meeting and entitled to vote) cast by such class or classes. Directors
shall be elected at each annual meeting of stockholders by a plurality of the
votes (assigned under the Certificate of Incorporation to the shares of the
Corporation represented in person or by proxy at the meeting and entitled to
vote) cast by the stockholders entitled to vote and present in person or
represented by proxy at the meeting.

     SECTION 1.8  Action by Stockholders Without Meeting.

     Provided such action has been approved by the Board, any action required or
permitted to be taken at any meeting of stockholders may be taken without a
meeting, without a vote, if a consent in writing, setting forth the action so
taken, shall (a) be signed by the holders of outstanding stock having not fewer
than the minimum number of votes assigned under the Certificate of Incorporation
to the shares of the Corporation that would be necessary to authorize or take
such action at a meeting at which all shares entitled to vote thereon were
present and voting and (b) be delivered to the Corporation by delivery to its
registered office in the State of Delaware, its principal place of business, or
an officer or agent of the Corporation having custody of the records of
proceedings of meetings of stockholders. Delivery made to the Corporation's
registered office shall be by hand, by verified facsimile, by nationally
recognized courier or by certified mail or registered mail, return receipt
requested. Every written consent shall bear the date of signature of each
stockholder who signs the consent and no written consent shall be effective to
take the corporate action referred to therein unless written consents signed by
the requisite number of stockholders entitled to vote with respect to the
subject matter thereof are delivered to the Corporation, in the manner required
by this Section 1.8, within 60 (or the maximum number permitted by applicable
law) days of the earliest dated consent delivered to the Corporation in the
manner required by this Section 1.8. The validity of any consent executed by a
proxy for a stockholder pursuant to a telegram, cablegram or other means of
                                       I-2
<PAGE>   376

electronic transmission transmitted to such proxy holder by or upon the
authorization of the stockholder shall be determined by or at the direction of
the Secretary. A written record of the information upon which the person making
such determination relied shall be made and kept in the records of the
proceedings of the stockholders. Prompt notice of the effectiveness of such
action shall also be given to those stockholders who did not consent in writing.

     SECTION 1.9  Proxy Representation.

     Each stockholder entitled to vote at any meeting of stockholders or to
express consent to or dissent from corporate action in writing without a meeting
may authorize another person to act for him, her or it by proxy. No proxy shall
be valid after three years from its date, unless it provides otherwise. Such
authorization may be accomplished by the stockholder or such stockholder's
authorized officer, director, employee or agent (a) executing a writing or
causing his or her signature to be affixed to such writing by any reasonable
means, including facsimile signature, or (b) transmitting or authorizing the
transmission of a telegram, cablegram or other electronic transmission to the
intended holder of the proxy or to a proxy solicitation firm, proxy support
service or similar agent duly authorized by the intended proxy holder to receive
such transmission; provided, that any such telegram, cablegram or other
electronic transmission must either set forth or be accompanied by information
from which it can be determined that the telegram, cablegram or other electronic
transmission was authorized by the stockholder. Any copy, facsimile
telecommunication or other reliable reproduction of the writing or transmission
by which a stockholder has authorized another person to act as proxy for such
stockholder may be substituted or used in lieu of the original writing or
transmission for any and all purposes for which the original writing or
transmission could be used, provided that such copy, facsimile telecommunication
or other reproduction shall be a complete reproduction of the entire original
writing or transmission.

     SECTION 1.10  Business for Stockholders' Meetings.

     (a) At an annual meeting of the stockholders, only such business shall be
conducted as shall have been brought before the meeting (a) pursuant to the
Corporation's notice of meeting, (b) by or at the direction of the Board of
Directors or (c) by a stockholder of the Corporation who is a stockholder of
record at the time of giving of the notice provided for in this Section 1.10,
who shall be entitled to vote at such meeting and who complies with the notice
procedures set forth in this Section 1.10. For business to be properly brought
before an annual meeting by a stockholder pursuant to clause (c) above, the
stockholder must have given timely notice thereof in writing to the Secretary of
the Corporation. To be timely, a stockholder's notice must be delivered to or
mailed and received at the principal executive offices of the Corporation not
less than 60 days nor more than 90 days prior to the anniversary of the
preceding year's annual meeting; provided, however, that if the date of the
meeting is changed by more than 30 days from such anniversary date, notice by
the stockholder to be timely must be received no later than the close of
business on the earlier of the 7th day following the date on which notice of the
date of the meeting was mailed or a public announcement of the meeting was made.
A stockholder's notice to the Secretary shall set forth as to each matter the
stockholder proposes to bring before the meeting (a) a brief description of the
business desired to be brought before the meeting and the reasons for conducting
such business at the meeting, (b) the name and address, as they appear on the
Corporation's books of the stockholder proposing such business, and the name and
address of the beneficial owner, if any, on whose behalf the proposal is made,
(c) the class and number of shares of stock of the Corporation which are owned
beneficially and of record by such stockholder of record and by the beneficial
owner, if any, on whose behalf the proposal is made, and (d) any material
interest of such stockholder of record and the beneficial owner, if any, on
whose behalf the proposal is made, in such business. Notwithstanding anything in
this Section 1.10 to the contrary, no business shall be conducted at an annual
meeting except in accordance with the procedures set forth in this Section 1.10.
The chairman of the meeting shall, if the facts warrant, determine and declare
to the meeting that (x) a proposal does not constitute proper business to be
transacted at the meeting or (y) business was properly brought before the
meeting in accordance with the procedures prescribed by these Restated Bylaws,
and if (s)he should so determine, (s)he shall so declare to the meeting and any
such business not properly brought before the meeting shall not be transacted.
Notwithstanding the foregoing provisions of this Section 1.10, a stockholder
also shall comply with all
                                       I-3
<PAGE>   377

applicable requirements of the Securities Exchange Act of 1934, as amended, and
the rules and regulations thereunder, with respect to the matters set forth in
this Section 1.10.

     (b) At any special meeting of stockholders, only such business as is
specified in the notice of such special meeting given by or at the direction of
the person or persons calling such meeting, in accordance with Section 1.3
hereof, shall come before such meeting.

     (c) Any written notice required to be delivered by a stockholder to the
Corporation pursuant to these Restated Bylaws must be given, either by personal
delivery, by verified facsimile, by nationally recognized courier or by
registered or certified mail, postage prepaid, to the Secretary at the
Corporation's principal executive offices. Any such stockholder notice shall set
forth (i) the name and address of the stockholder proposing such business; (ii)
a representation that the stockholder is entitled to vote at such meeting and a
statement of the number of shares of the Corporation that are beneficially owned
by the stockholder; (iii) a representation that the stockholder intends to
appear in person or by proxy at the meeting to propose such business; and (iv)
as to each matter the stockholder proposes to bring before the meeting, a brief
description of the business desired to be brought before the meeting, the
reasons for conducting such business at the meeting, the language of the
proposal (if appropriate), and any material interest of the stockholder in such
business.

                                   ARTICLE II

                               BOARD OF DIRECTORS

     SECTION 2.1  Number and Term of Office.

     The business, property, and affairs of the Corporation shall be managed by
or under the direction of the Board of the Corporation. The number of directors
constituting the entire Board shall be not less than one (1) nor more than
twelve (12) as fixed from time to time by vote of a majority of the entire
Board; provided, however, that no decrease in the number of directors may
shorten the term of any incumbent director. Unless a director resigns or is
removed, he or she shall hold office until the next annual meeting of
stockholders or until his or her successor is elected, whichever is later.

     SECTION 2.2  Nomination and Election.

     (a) Only persons who are nominated in accordance with the following
procedures shall be eligible for election as directors. Nominations for the
election of Directors may be made by the Board or by a nominating committee of
the Board or by any stockholder of record entitled to vote for the election of
directors at such meeting; provided, however, that a stockholder may nominate
persons for election as directors only if written notice (in accordance with
Section 1.10(c) hereof) of such stockholder's intention to make such nominations
is received by the Secretary not later than (i) with respect to an election to
be held at an annual meeting of the stockholders, 60 days prior to the date
specified in Section 1.1 hereof for such annual meeting (or if less than 40
days' notice or prior public disclosure of the date of the annual meeting is
given or made to the stockholders, not later than the tenth day following the
day on which such notice of the date of the annual meeting was mailed or such
public disclosure was made) and (ii) with respect to an election to be held at a
special meeting of stockholders for the election of directors, the close of
business on the seventh business day following the date on which notice of such
meeting is first given to stockholders. Any such stockholder's notice shall set
forth (a) the name and address of the stockholder who intends to make a
nomination; (b) a representation that the stockholder is entitled to vote at
such meeting and a statement of the number of shares of the corporation that are
beneficially owned by the stockholder; (c) a representation that the stockholder
intends to appear in person or by proxy at the meeting to nominate the person or
persons specified in the notice; (d) as to each person the stockholder proposes
to nominate for election or re-election as a director, the name and address of
such person and such other information regarding such nominee as would be
required in a proxy statement filed pursuant to the proxy rules of the
Securities and Exchange Commission had such nominee been nominated by the Board,
and a description of any arrangements or understandings between the stockholder
and such nominee and any other persons (including their names) pursuant to which
the nomination is to be made;
                                       I-4
<PAGE>   378

and (e) the consent of each such nominee to serve as a director if elected. If
the facts warrant, the Board, or the chairman of a stockholders' meeting at
which directors are to be elected, shall determine and declare that a nomination
was not made in accordance with the foregoing procedure and, if it is so
determined, the defective nomination shall be disregarded. The right of
stockholders to make nominations pursuant to the foregoing procedure is subject
to the rights of the holders of any class or series of stock having a preference
over the Corporation's common stock as to dividends or upon liquidation. The
procedures set forth in this Section 2.2 for nomination for the election of
directors by stockholders are in addition to, and not in limitation of, any
procedures now in effect or hereafter adopted by or at the direction of the
Board or any committee thereof.

     (b) At each election of directors, the persons receiving the greatest
number of votes (as assigned under the Certificate of Incorporation to the
shares of the Corporation represented in person or by proxy at the meeting and
entitled to vote), up to the number of directors to be elected, shall be the
directors.

     SECTION 2.3  Chairman and Vice Chairman of the Board.

     The directors may elect a Chairman and a Vice Chairman of the Board who
shall be subject to the control of and may be removed by the Board. The Chairman
shall be an executive officer as provided in Section 4.1; the Vice Chairman, if
elected, shall have such powers and duties as the Board may assign to him or
her.

     SECTION 2.4  Meetings.

     Regular meetings of the Board of Directors may be held with notice at such
time and place as shall from time to time be determined by the Board. Special
meetings of the Board shall be held at such time and place as shall be
designated in the notice of the meeting whenever called by the Chairman, the
Chief Executive Officer (if a director), the President (if a director) or by a
majority of the directors then in office.

     SECTION 2.5  Notice of Meetings.

     The Secretary, or in his or her absence any other officer of the
Corporation, shall give each director notice of the time and place of holding of
meetings of the Board (i) in writing by mail at least seven days before the
meeting, (ii) in writing by verified facsimile, nationally recognized courier or
personal service at least one (1) day before the meeting, or (iii) verbally at
least one (1) day before the meeting. Unless otherwise stated in the notice
thereof, any and all business may be transacted at any meeting without
specification of such business in the notice.

     SECTION 2.6  Quorum and Organization of Meetings.

     A majority of the total number of members of the Board as constituted from
time to time shall constitute a quorum for the transaction of business or, if
vacancies exist on the Board, a majority of the total number of directors then
serving on the Board provided that such number may be not less than one-third of
the total number of directors fixed in the manner provided by these Restated
Bylaws. If at any meeting of the Board (whether or not adjourned from a previous
meeting) there shall be less than a quorum present, a majority of those present
may adjourn the meeting to another time and place, and the meeting may be held
as adjourned without further notice or waiver. Except as otherwise provided by
law or in the Certificate of Incorporation or these Restated Bylaws, a majority
of the directors present at any meeting at which a quorum is present may decide
any question brought before such meeting. Meetings shall be presided over by the
Chairman, or in his or her absence, by the Chief Executive Officer, the
President, or such other person as the directors may select. The Secretary of
the Corporation shall act as secretary of the meeting, but in his or her
absence, the chairman of the meeting may appoint any person to act as secretary
of the meeting. A director of the Corporation present at a Board or committee
meeting at which action on any corporate matter is taken shall be presumed to
have assented to the action taken unless his or her dissent is entered in the
minutes of the meeting, or unless such director files a written dissent to such
action with the person acting as the secretary of the meeting before the
adjournment

                                       I-5
<PAGE>   379

thereof, or forwards such dissent by registered mail to the Secretary of the
Corporation immediately after the adjournment of the meeting. A director who
voted in favor of such action may not dissent.

     SECTION 2.7  Committees.

     The Board may by resolution designate one or more committees, each
committee to consist of one or more of the directors of the Corporation;
provided, however, that persons who are not directors of the Corporation may
also be members of such committees to the extent provided in the resolution of
the Board. The Board may designate one or more directors as alternate members of
any committee, who may replace any absent or disqualified member at any meeting
of the committee. In the absence or disqualification of a member of a committee,
the member or members thereof present at any meeting and not disqualified from
voting, whether or not they constitute a quorum, may unanimously appoint another
member of the Board to act at the meeting in place of any such absent or
disqualified member. Any such committee, to the extent provided in the
resolution approved by every member of the Board and permitted by law, shall
have and may exercise all the powers and authority of the Board in the
management of the business, property, and affairs of the Corporation. Each
committee of the Board may fix its own rules and procedures. Notice of meetings
of committees, other than of regular meetings provided for by the rules, shall
be given to committee members in a manner prescribed by such committee's rules
or, if not so prescribed, in a manner permitted for delivery of notices of
meetings of the Board. All action taken by committees shall be recorded in
minutes of the meetings.

     SECTION 2.8  Action Without Meeting.

     Nothing contained in these Restated Bylaws shall be deemed to restrict the
right of members of the Board or any committee designated by the Board to take
any action required or permitted to be taken by them without a meeting, if all
the members of the Board or committee, as the case may be, consent in writing to
the adoption, and the writing or writings are filed with the minutes of
proceedings of the Board or committee.

     SECTION 2.9  Telephone Meetings.

     Nothing contained in these Restated Bylaws shall be deemed to restrict the
power of members of the Board, or any committee designated by the Board, to
participate in a meeting of the Board, or a committee thereof, by means of
conference telephone or similar communications equipment by means of which all
persons participating in the meeting can hear each other. Participation by such
means shall constitute presence in person at a meeting.

                                  ARTICLE III

                                    OFFICERS

     SECTION 3.1  Number, Election and Term.

     Officers of the Corporation shall be a President, Secretary and an
Assistant Secretary. The Board shall elect Officers at its first meeting, and at
each regular annual meeting of the Board thereafter. Each Officer shall hold
office until the next succeeding annual meeting of the Directors and until his
successor shall be elected and qualified. Any one person may hold more than one
office if it is deemed advisable by the Board.

     SECTION 3.2  Additional Officers and Agents.

     The Board may elect or appoint such other officers (including a Chairman of
the Board, a Chief Executive Officer, one or more Vice Presidents, a Treasurer,
Controller and one or more Assistant Treasurers and Assistant Secretaries) as it
may deem necessary or desirable. Each officer shall hold office for such term as
may be prescribed by the Board from time to time.

                                       I-6
<PAGE>   380

                                   ARTICLE IV

                               DUTIES OF OFFICERS

     SECTION 4.1  Chairman of the Board.

     The Chairman of the Board shall be an officer of the corporation
responsible for guiding the strategic development of the Corporation and shall
perform such other duties as shall be assigned to him or her by the Board from
time to time. The Chairman of the Board shall preside over meetings of the Board
and stockholders unless another officer is appointed or designated by the Board
as chairman of such meeting. In the event of the death of the Chief Executive
Officer or his or her inability to act, the Chairman of the Board shall perform
the duties of the Chief Executive Officer, except as may be limited by
resolution of the Board, with all the powers of and subject to all the
restrictions on the Chief Executive Officer.

     SECTION 4.2  Chief Executive Officer.

     The Chief Executive Officer of the Corporation shall have general
supervision of the business, affairs and property of the Corporation, and over
its several officers. In general, the Chief Executive Officer shall have all
authority incident to the office of Chief Executive Officer and shall have such
other authority and perform such other duties as may from time to time be
assigned by the Board or by any duly authorized committee of directors. The
Chief Executive Officer shall have the power to fix the compensation of elected
officers whose compensation is not fixed by the Board or a committee thereof and
also to engage, discharge, determine the duties and fix the compensation of all
employees and agents of the Corporation necessary or proper for the transaction
of the business of the Corporation. If the Chief Executive Officer is not also
the Chairman of the Board, then the Chief Executive Officer shall report to the
Chairman of the Board. The Chief Executive Officer shall, unless a Chairman of
the Board has been elected and is present, preside at meetings of the
stockholders and the Board.

     SECTION 4.3  President.

     The President shall have general supervision of the operations of the
Corporation. In general, but subject to any contractual restriction, the
President shall have all authority incident to the office of President and shall
have such other authority and perform such other duties as may from time to time
be assigned by the Board or by any duly authorized committee of directors or by
the Chairman of the Board. The President shall, at the request or in the absence
or disability of the Chairman of the Board, or the Chief Executive Officer, or
if no Chairman of the Board or Chief Executive Officer has been appointed by the
Board, perform the duties and exercise the powers of such officer or officers.

     SECTION 4.4  Vice Presidents.

     Each vice president shall have such powers and duties as the Board, the
Chief Executive Officer or the President assigns to him or her.

     SECTION 4.5  Secretary.

     The Secretary shall be the secretary of, and keep the minutes of, all
meetings of the Board and the stockholders, and shall have such other powers and
duties as the Board or the President assigns to him or her. In the absence of
the Secretary from any meeting, the minutes shall be kept by the person
appointed for that purpose by the chairman of the meeting.

     SECTION 4.6  Treasurer.

     The Treasurer of the Corporation shall be in charge of the Corporation's
books and accounts. Subject to the control of the Board, the Treasurer shall
have such other powers and duties as the Board, the Chief Executive Officer or
the President assigns to him or her.

     SECTION 4.7  General Counsel.

     The General Counsel of the Corporation shall act as the chief legal officer
of the Corporation, and shall assist the Secretary in all duties of the office
of Secretary. In the case of absence, disability or death

                                       I-7
<PAGE>   381

of the Secretary, the General Counsel shall perform and be vested with all the
duties and powers of the Secretary until the Secretary shall have resumed such
duties or the Secretary's successor is elected.

                                   ARTICLE V

                     RESIGNATIONS, REMOVALS, AND VACANCIES

     SECTION 5.1  Resignations.

     Any director or officer of the Corporation, or any member of any committee,
may resign at any time by giving written notice to the Board, the Chairman of
the Board, the Chief Executive Officer, the President, or the Secretary of the
Corporation. Any such resignation shall take effect at the time specified
therein or, if the time be not specified therein, then upon receipt thereof. The
acceptance of such resignation shall not be necessary to make it effective.

     SECTION 5.2  Removals.

     Any officer elected by the Board may be removed by the Board whenever in
its judgment the best interests of the Corporation would be served thereby, but
such removal shall be without prejudice to the contract rights, if any, of the
person so removed. The Board may remove with or without cause any member of any
committee and may, with or without cause, disband any committee. Any director or
the entire Board may be removed, with or without cause, by the holders of a
majority of the votes entitled at the time to vote at an election of directors.

     SECTION 5.3  Vacancies.

     Except as otherwise set forth in this paragraph, any vacancy in the office
of any director or officer through death, resignation, removal,
disqualification, or other cause, and any additional directorship resulting from
increase in the number of directors, shall be filled at any time by a majority
of the directors then in office (even though less than a quorum remains) and the
person so chosen shall hold office until his or her successor shall have been
elected and qualified; or, if the person so chosen is a director elected to fill
a vacancy, such person shall hold office for the unexpired term of his or her
predecessor.

                                   ARTICLE VI

                                 CAPITAL STOCK

     SECTION 6.1  Stock Certificates.

     The certificates for shares of the capital stock of the Corporation shall
be in such form as shall be prescribed by law and approved, from time to time,
by the Board. Each certificate shall be signed by the Chairman of the Board, the
Chief Executive Officer or the President and by the Treasurer or an Assistant
Treasurer or the Secretary or an Assistant Secretary of the Corporation. Any and
all signatures on any such certificates may be facsimiles. In case any officer,
transfer agent or registrar who has signed or whose facsimile signature has been
placed upon a certificate shall have ceased to be such officer, transfer agent
or registrar before such certificate issued, it may be issued by the Corporation
with the same effect as if such person were such officer, transfer agent or
registrar at the date of issue.

     SECTION 6.2  Transfer of Shares.

     Upon compliance with provisions restricting the transfer or registration of
transfer of shares of capital stock, if any, shares of the capital stock of the
Corporation may be transferred on the books of the Corporation only by the
holder of such shares or by his or her duly authorized attorney, upon the
surrender to the Corporation or its transfer agent of the certificate
representing such stock properly endorsed and the payment of taxes due thereon.

                                       I-8
<PAGE>   382

     SECTION 6.3  Fixing Record Date.

     In order that the Corporation may determine the stockholders entitled to
notice of or to vote at any meeting of stockholders or any adjournment thereof
or to express consent to corporate action in writing without a meeting, or
entitled to receive payment of any dividend or other distribution or allotment
of any rights, or entitled to exercise any rights in respect of any change,
conversion, or exchange of stock, or for the purpose of any other lawful action,
the Board may fix, in advance, a record date, which, unless otherwise provided
by law, shall not be more than sixty nor less than ten days before the date of
such meeting, nor more than sixty days prior to any other action.

     SECTION 6.4  Lost Certificates.

     The Board or any transfer agent of the Corporation may direct one or more
new certificate(s) representing stock of the Corporation to be issued in place
of any certificate or certificates theretofore issued by the Corporation,
alleged to have been lost, stolen, or destroyed, upon the making of an affidavit
of that fact by the person claiming the certificate to be lost, stolen, or
destroyed. When authorizing such issue of a new certificate or certificates, the
Board (or any transfer agent of the Corporation authorized to do so by a
resolution of the Board) may, in its discretion and as a condition precedent to
the issuance thereof, require the owner of such lost, stolen, or destroyed
certificate or certificates, or his legal representative, to give the
Corporation a bond in such sum as the Board (or any transfer agent so
authorized) shall direct to indemnify the Corporation against any claim that may
be made against the Corporation with respect to the certificate alleged to have
been lost, stolen, or destroyed or the issuance of such new certificates, and
such requirement may be general or confined to specific instances.

     SECTION 6.5  Regulations.

     The Board shall have power and authority to make all such rules and
regulations as it may deem expedient concerning the issue, transfer,
registration, cancellation, and replacement of certificates representing stock
of the Corporation.

                                  ARTICLE VII

                                 MISCELLANEOUS

     SECTION 7.1  Corporate Seal.

     There shall be no corporate seal.

     SECTION 7.2  Fiscal Year.

     The fiscal year of the Corporation shall be determined by resolution of the
Board.

     SECTION 7.3  Notices and Waivers Thereof.

     Whenever any notice is required by law, the Certificate of Incorporation,
or these Restated Bylaws to be given to any stockholder, director, or officer,
such notice, except as otherwise provided by law, may be given personally or by
mail, verified facsimile or nationally recognized courier, addressed to such
address as appears on the books of the Corporation. Any notice given by verified
facsimile or nationally recognized courier shall be deemed to have been given
when it shall have been transmitted or delivered for transmission (with the
delivery receipt or, with respect to a facsimile, the answer back being deemed
conclusive, but not exclusive, evidence of such delivery) and any notice given
by mail shall be deemed to have been given when it shall have been deposited in
the United States mail with postage thereon prepaid.

     Whenever any notice is required to be given by law, the Certificate of
Incorporation, or these Restated Bylaws, a written waiver thereof, signed by the
person entitled to such notice, whether before or after the meeting or the time
stated therein, shall be deemed equivalent in all respects to such notice to the
full extent permitted by law. The attendance of a stockholder or a director at a
meeting shall constitute a waiver of notice of such meeting, except when a
stockholder or a director attends a meeting

                                       I-9
<PAGE>   383

for the express purpose of objecting to the transaction of any business because
the meeting is not lawfully called or convened and makes such objection known at
the beginning of the meeting.

     SECTION 7.4  Stock of Other Corporations or Other Interests.

     Unless otherwise ordered by the Board, the Chairman of the Board, the Chief
Executive Officer and the President, and such attorneys or agents of the
Corporation as may from time to time be authorized by the Board, the Chairman of
the Board, the Chief Executive Officer or the President shall have full power
and authority on behalf of this Corporation to attend and to act and vote in
person or by proxy at any meeting of the holders of securities of any
corporation or other entity in which this Corporation may own or hold shares or
other securities, and at such meetings shall possess and may exercise all the
rights and powers incident to the ownership of such shares or other securities
which this Corporation, as the owner or holder thereof, might have possessed and
exercised if present. The Chairman of the Board, the Chief Executive Officer and
President, or such authorized attorneys or agents, may also execute and deliver
on behalf of this Corporation powers of attorney, proxies, consents, waivers,
and other instruments relating to the shares or securities owned or held by this
Corporation.

     SECTION 7.5  Access to Information.

     Notwithstanding any right to the contrary contained in any agreement
between the Corporation and any stockholder of the Corporation, no stockholder
of the Corporation will be entitled to access to any defense articles, technical
data or defense services as defined in the International Traffic in Arms
Regulations (22 CFR 120-130) unless written approval is first granted by the
Office of Defense Trade Controls of the U.S. Department of State or to other
information having distribution restrictions under other U.S. export laws,
unless such access is first approved by the applicable government agency.

                                  ARTICLE VIII

                                   AMENDMENTS

     The Board shall have the power to adopt, amend, or repeal bylaws except as
otherwise provided by law or the Certificate of Incorporation.

                                      I-10
<PAGE>   384

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS


     Article 10 of New ICO's Certificate of Incorporation, as amended, requires
indemnification of current or former directors of New ICO to the fullest extent
not prohibited by the Delaware General Corporation Law. The Delaware General
Corporation Law permits or requires indemnification of directors and officers in
certain circumstances. The effects of the indemnification provisions are as
follows:



          (a) The indemnification provisions grant a right of indemnification in
     respect of any proceeding (other than an action by or in the right of New
     ICO), if the person concerned acted in good faith and in a manner the
     person reasonably believed to be in or not opposed to the best interests of
     New ICO, was not adjudged liable on the basis of receipt of an improper
     personal benefit and, with respect to any criminal action or proceeding,
     had no reasonable cause to believe the conduct was unlawful. The
     termination of a proceeding by judgment, order, settlement, conviction or
     plea of nolo contendere, or its equivalent, is not, of itself,
     determinative that the person did not meet the required standards of
     conduct.



          (b) The indemnification provisions grant a right of indemnification in
     respect of any proceeding by or in the right of New ICO against the
     expenses (including attorney fees) actually and reasonably incurred if the
     person concerned acted in good faith and in a manner the person reasonably
     believed to be in or not opposed to the best interests of New ICO, expect
     that no right of indemnification will be granted if the person is adjudged
     to be liable to ITGL.


          (c) Every person who has been wholly successful, on the merits or
     otherwise, in the defense of any proceeding to which the person was a party
     because of the person's status as a director or officer is entitled to
     indemnification as a matter of right.

          (d) Because the limits of permissible indemnification under Delaware
     law are not clearly defined, the indemnification provisions may provide
     indemnification broader than that described in (a) and (b).

          (e) New ICO may advance to a director or officer the expenses incurred
     in defending any proceeding in advance of its final disposition if the
     director or officer affirms in writing in good faith that he or she has met
     the standard of conduct to be entitled to indemnification as described in
     (a) or (b) above and undertakes to repay any amount advanced if it is
     determined that the person did not meet the required standard of conduct.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES


<TABLE>
        <C>         <S>
            2.1     Agreement and Plan of Merger dated as of August 11, 2000
                    between ICO-Teledesic Global Limited and New ICO Global
                    Communications (Holdings) Limited (included in the Joint
                    Proxy Statement/Prospectus as Appendix A).+
            2.2     Agreement and Plan of Merger dated as of May 12, 2000 among
                    New Satco Holdings, Inc., New Satco Holdings Merger Sub,
                    Inc. and Teledesic Corporation (included in the Joint Proxy
                    Statement/Prospectus as Appendix B).+
            2.3     First Amendment to Agreement and Plan of Merger dated as of
                    August 11, 2000 among ICO-Teledesic Global Limited (formerly
                    New Satco Holdings, Inc.), New Satco Holdings Merger Sub,
                    Inc. and Teledesic Corporation (included in the Joint Proxy
                    Statement/Prospectus as Appendix C).+
            3.1     Restated Certificate of Incorporation of New ICO Global
                    Communications (Holdings) Limited (included in the Joint
                    Proxy Statement/Prospectus as Appendix H).+
            3.3     Restated Bylaws of ICO-Teledesic Global Limited (included in
                    the Joint Proxy Statement/Prospectus as Appendix I).+
</TABLE>


                                      II-1
<PAGE>   385

<TABLE>
        <C>         <S>
            4.1     Certificate of Designation, Preferences and Relative,
                    Participating, Optional and Other Special Rights of Series A
                    5% Cumulative Convertible Redeemable Preferred Stock and
                    Series B 5% Cumulative Convertible Redeemable Preferred
                    Stock and Qualifications, Limitations and Restrictions
                    thereof (included in the Joint Proxy Statement/Prospectus as
                    Appendix G).+
            4.2     Form of Warrant granted to William H. Gates III and Craig O.
                    McCaw on December 6, 1996.+
            4.3     Warrant Certificate for Class C Common Stock issued to
                    Motorola International Development Corporation on June 30,
                    1999.*
            4.4     ICO-Teledesic Global Limited Stockholders Agreement as of
                    June 19, 2000.+
            4.5     Specimen Stock Certificate of New ICO Class A Common Stock.*
            4.6     Specimen Stock Certificate of New ICO Class B Common Stock.*
            5.1     Opinion of Davis Wright Tremaine LLP as to the legality of
                    the securities being registered.*
            8.1     Form of Opinion of Davis Wright Tremaine LLP regarding tax
                    consequences of the New ICO Merger.*
            8.2     Form of Opinion of Cadwalader Wickersham & Taft regarding
                    tax consequences of the New ICO Merger.*
            8.3     Form of Opinion of Davis Wright Tremaine LLP regarding the
                    tax consequences of the Teledesic Merger.*
            8.4     Form of Opinion of Jones, Day, Reavis & Pogue regarding tax
                    consequences of the Teledesic Merger.*
           10.1     Amended and Restated Lease Agreement, dated as of July 1,
                    1998, between Principal Mutual Life Insurance Company and
                    Teledesic LLC.+
           10.2     Business Loan Agreement, dated June 19, 1998, between Bank
                    of America NT & SA dba Seafirst Bank and Teledesic LLC, as
                    amended by First Amendment dated August 4, 1998 and Second
                    Amendment, dated January 27, 1999.+
           10.3     Letter Agreement between Teledesic Corporation and William
                    Owens.+
           10.4     Employee Agreement and Proprietary Information Agreement
                    between W. Russell Daggatt and Calling Communications
                    Corporation (predecessor corporation to Teledesic
                    Corporation), dated as of October 29, 1993.+
           10.5     Form of Teledesic Corporation Team Member Agreement and
                    Proprietary Information Agreement.+
           10.6     Contract between Eagle River Investments LLC and Russell
                    Daggatt, dated as of October 31, 1999.+
           10.7     New ICO Global Communications (Holdings) Limited 2000 Stock
                    Incentive Plan.+
           10.7.1   Form of Stock Option Agreement.+
           10.8     Teledesic Corporation Restated 1994 Stock Option/Stock
                    Issuance Plan.+
           10.8.1   Form of Stock Option Agreement.+
           10.8.2   Form of Stock Purchase Agreement.+
           10.9     Teledesic Corporation Layoff Benefit Policy for Teledesic
                    Employees.*
           10.10    Credit Agreement dated May 12, 2000 between New Satco
                    Holdings, Inc. and Teledesic LLC.+
           10.11    Composite and Compiled Amendment Number 7 to the Satellite
                    Contract between Hughes Space and Communications, Inc. and
                    ICO Global Communications (Operations) Limited, dated August
                    31, 2000;**
           10.12    Launch Services Supply and Management Contract between ICO
                    Global Communications (Operations) Limited and Hughes Space
                    and Communications, Inc. dated December 7, 1995, as
                    amended;**
           10.13    Ground Segment Supply Contract between NEC Corporation and
                    ICO Global Communications (Operations) Limited, dated March
                    3, 1997, as amended;**
</TABLE>


                                      II-2
<PAGE>   386

<TABLE>
        <C>         <S>
           10.14    Termination Agreement.
           21.1     Subsidiaries of ICO-Teledesic Global Limited.+
           21.2     Subsidiaries of New ICO Global Communications (Holdings)
                    Limited.+
           23.1     Consent of Davis Wright Tremaine LLP (included in Exhibit
                    5.1).+
           23.2     Consent of Lehman Brothers.*
           23.3     Consent of Jefferies & Company, Inc.*
           23.4     Consent of Cadwalader Wickersham & Taft.*
           23.5     Consent of Jones, Day, Reavis & Pogue.*
           23.6     Consent of Arthur Andersen LLP.+
           23.7     Consent of PriceWaterhouseCoopers, LLP.+
           24.1     Powers of Attorney (included on page II-5 of the
                    Registration Statement).+
           99.1     Fairness Opinion of Lehman Brothers regarding the Teledesic
                    Merger (included in the Joint Proxy Statement/Prospectus as
                    Appendix D).+
           99.2     Fairness Opinion of Jefferies & Company, Inc. regarding the
                    New ICO Merger (included in the Joint Proxy
                    Statement/Prospectus as Appendix E).+
           99.3     Form of Proxy of ICO-Teledesic Global Limited.+
           99.4     Form of Proxy of New ICO Global Communications (Holdings)
                    Limited.+
           99.5     Form of Proxy of Teledesic Corporation.+
</TABLE>


---------------
 * to be filed by amendment.


** confidential treatment requested for portions thereof.



 + filed previously.


ITEM 22. UNDERTAKINGS

     (a) The undersigned registrants hereby undertake:

          (1) To file, during any period in which offers or sales are being
     made, a post-effective amendment to this registration statement:

             (i) To include any prospectus required by Section 10(a)(3) of the
        Securities Act of 1933, as amended (the "Securities Act");

             (ii) To reflect in the prospectus any facts or events arising after
        the effective date of the registration statement (or the most recent
        post-effective amendment thereof) which, individually or in the
        aggregate, represent a fundamental change in the information set forth
        in the registration statement. Notwithstanding the foregoing, any
        increase or decrease in volume of securities offered (if the total
        dollar value of securities offered would not exceed that which was
        registered) and any deviation from the low or high end of the estimated
        maximum offering range may be reflected in the form of prospectus filed
        with the Commission pursuant to Rule 424(b) if, in the aggregate, the
        changes in volume and price represent no more than a 20 percent change
        in the maximum aggregate offering price set forth in the "Calculation of
        Registration Fee" table in the effective registration statement.

             (iii) To include any material information with respect to the plan
        of distribution not previously disclosed in the registration statement
        or any material change to such information in the registration
        statement;

          (2) That, for the purposes of determining any liability under the
     Securities Act, each such post-effective amendment shall be deemed to be a
     new registration statement relating to the securities offered therein, and
     the offering of such securities at the time shall be deemed to be the
     initial bona fide offering thereof.

          (3) To remove from registration by means of a post-effective amendment
     any of the securities being registered which remain unsold at the
     termination of the offering.

                                      II-3
<PAGE>   387

     (b) Insofar as indemnification for liabilities arising under the Securities
Act may be permitted to directors, officers and controlling persons of the
registrant pursuant to the foregoing provisions, or otherwise, the registrants
have been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the registrant of expenses
incurred or paid by a director, officer or controlling person of the registrants
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrants will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

     (c) The undersigned registrants hereby undertake to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11 or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the registration statement through the
date of responding to the request.

     (d) The undersigned registrants hereby undertake to supply by means of a
post-effective amendment all information concerning a transaction, and the
company being acquired involved therein, that was not the subject of and
included in the registration statement when it became effective.

     (e) The undersigned registrants hereby undertake that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
registrant's annual report pursuant to section 13(a) or section 15(d) of the
Securities Exchange Act of 1934 (and, where applicable, each filing of an
employee benefit plan's annual report pursuant to section 15(d) of the
Securities Act of 1934) that is incorporated by reference in the registration
statement shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.

                                      II-4
<PAGE>   388

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the registrant
has duly caused this Amendment No. 1 to registration statement to be signed on
its behalf by the undersigned, thereunto duly authorized in Seattle, Washington,
on October 12, 2000.


                                          ICO-TELEDESIC GLOBAL LIMITED

                                          By:        /s/ GREG CLARKE
                                            ------------------------------------
                                                        Greg Clarke
                                                  Chief Executive Officer

                                          NEW ICO GLOBAL COMMUNICATIONS
                                          (HOLDINGS) INC.

                                          By:    /s/ W. RUSSELL DAGGATT
                                            ------------------------------------
                                                     W. Russell Daggatt
                                                  Chief Executive Officer

                               POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below hereby constitutes and appoints Dennis M. Weibling, and C. James Judson
his true and lawful attorneys-in-fact and agents, each with full power of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sing any amendments (whether pre-effective or
post-effective) to this registration statement for the same offering that is to
be effective upon filing pursuant to Rule 462(b) under the Securities Act of
1933, and to file the same with all exhibits thereto and other documents in
connection therewith with the Securities and Exchange Commission, granting unto
each of said attorneys-in-fact and agents full power and authority to do and
perform each and every act and thing requisite and necessary to be done in and
about the premises, as fully to all intents and purposes as he might or could do
in person, hereby ratifying and confirming all that each of said
attorneys-in-fact and agents, or their substitute or substitutes, May do or
cause to be done by virtue hereof.


     Pursuant to the requirements of the Securities Act of 1933, this
registration statement has been signed by the following persons in the
capacities indicated on October 12, 2000.


                          ICO-TELEDESIC GLOBAL LIMITED


<TABLE>
<CAPTION>
                      SIGNATURE                                                  TITLE
                      ---------                                                  -----
<S>                                                      <C>

/s/ GREG CLARKE                                                   Chief Executive Officer (Principal
-----------------------------------------------------                     Executive Officer)
Greg Clarke

/s/ LARRY FROEBER*                                                Controller (Principal Financial and
-----------------------------------------------------                     Accounting Officer)
Larry Froeber

/s/ CRAIG O. MCCAW*                                                            Chairman
-----------------------------------------------------
Craig O. McCaw
</TABLE>


                                      II-5
<PAGE>   389


<TABLE>
<CAPTION>
                      SIGNATURE                                                  TITLE
                      ---------                                                  -----
<S>                                                      <C>
/s/ GREG CLARKE                                                                Director
-----------------------------------------------------
Greg Clarke

/s/ W. RUSSELL DAGGATT                                                         Director
-----------------------------------------------------
W. Russell Daggatt

/s/ BRIAN FINN*                                                                Director
-----------------------------------------------------
Brian Finn

/s/ SAM GINN*                                                                  Director
-----------------------------------------------------
Sam Ginn

/s/ MICHAEL LARSON*                                                            Director
-----------------------------------------------------
Michael Larson

/s/ WILLIAM A. OWENS*                                                          Director
-----------------------------------------------------
William A. Owens

/s/ GEORGE TAMKE*                                                              Director
-----------------------------------------------------
George Tamke

/s/ DENNIS WEIBLING*                                                           Director
-----------------------------------------------------
Dennis Weibling
</TABLE>


                NEW ICO GLOBAL COMMUNICATIONS (HOLDINGS) LIMITED


<TABLE>
<CAPTION>
                      SIGNATURE                                                  TITLE
                      ---------                                                  -----
<S>                                                      <C>

/s/ W. RUSSELL DAGGATT                                            Chief Executive Officer (Principal
-----------------------------------------------------                     Executive Officer)
W. Russell Daggatt

/s/ LARRY FROEBER*                                                Controller (Principal Financial and
-----------------------------------------------------                     Accounting Officer)
Larry Froeber

/s/ CRAIG O. MCCAW*                                                            Chairman
-----------------------------------------------------
Craig O. McCaw

/s/ W. RUSSELL DAGGATT                                                         Director
-----------------------------------------------------
W. Russell Daggatt

/s/ STEVEN W. HOOPER*                                                          Director
-----------------------------------------------------
Steven W. Hooper

/s/ NICOLAS KAUSER*                                                            Director
-----------------------------------------------------
Nicolas Kauser

/s/ WAYNE PERRY*                                                               Director
-----------------------------------------------------
Wayne Perry

/s/ DENNIS M. WEIBLING*                                                        Director
-----------------------------------------------------
Dennis M. Weibling

/s/ C. SCOTT BARTLETT, JR.*                                                    Director
-----------------------------------------------------
C. Scott Bartlett, Jr.

/s/ DONNA ALDERMAN*                                                            Director
-----------------------------------------------------
Donna Alderman

/s/ CHARLES M. SKIBO*                                                          Director
-----------------------------------------------------
Charles M. Skibo

*By:
-----------------------------------------------------
     Power of Attorney
</TABLE>


                                      II-6
<PAGE>   390

                                 EXHIBIT INDEX


<TABLE>
    <C>        <S>
       2.1     Agreement and Plan of Merger dated as of August 11, 2000
               between ICO-Teledesic Global Limited and New ICO Global
               Communications (Holdings) Limited (included in the Joint
               Proxy Statement/Prospectus as Appendix A).+

       2.2     Agreement and Plan of Merger dated as of May 12, 2000 among
               New Satco Holdings, Inc., New Satco Holdings Merger Sub,
               Inc. and Teledesic Corporation (included in the Joint Proxy
               Statement/Prospectus as Appendix B).+
       2.3     First Amendment to Agreement and Plan of Merger dated as of
               August 11, 2000 among ICO-Teledesic Global Limited (formerly
               New Satco Holdings, Inc., New Satco Holdings Merger Sub,
               Inc. and Teledesic Corporation) (Included in the Joint Proxy
               Statement/ Prospectus as Appendix C).+
       3.1     Restated Certificate of Incorporation of New ICO Global
               Communications (Holdings) Limited (included in the Joint
               Proxy Statement/Prospectus as Appendix H).+
       3.3     Restated Bylaws of ICO-Teledesic Global Limited (included in
               the Joint Proxy Statement/Prospectus as Appendix I).+
       4.1     Certificate of Designation, Preferences and Relative,
               Participating, Optional and Other Special Rights of Series A
               5% Cumulative Convertible Redeemable Preferred Stock and
               Series B 5% Cumulative Convertible Redeemable Preferred
               Stock and Qualifications, Limitations and Restrictions
               thereof (included in the Joint Proxy Statement/Prospectus as
               Appendix G).+
       4.2     Form of Warrant granted to William H. Gates III and Craig O.
               McCaw on December 6, 1996.+
       4.3     Warrant Certificate for Class C Common Stock issued to
               Motorola International Development Corporation on June 30,
               1999.*
       4.4     ICO-Teledesic Global Limited Stockholders Agreement as of
               June 19, 2000.+
       4.5     Specimen Stock Certificate of New ICO Class A Common Stock.*
       4.6     Specimen Stock Certificate of New ICO Class B Common Stock.*
       5.1     Opinion of Davis Wright Tremaine LLP as to the legality of
               the securities being registered.*
       8.1     Form of Opinion of Davis Wright Tremaine LLP regarding tax
               consequences of the New ICO Merger.*
       8.2     Form of Opinion of Cadwalader Wickersham & Taft regarding
               tax consequences of the New ICO Merger.*
       8.3     Form of Opinion of Davis Wright Tremaine LLP regarding the
               tax consequences of the Teledesic Merger.*
       8.4     Form of Opinion of Jones, Day, Reavis & Pogue regarding tax
               consequences of the Teledesic Merger.*
      10.1     Amended and Restated Lease Agreement, dated as of July 1,
               1998, between Principal Mutual Life Insurance Company and
               Teledesic LLC.+
      10.2     Business Loan Agreement, dated June 19, 1998, between Bank
               of America NT & SA dba Seafirst Bank and Teledesic LLC, as
               amended by First Amendment dated August 4, 1998 and Second
               Amendment, dated January 27, 1999.+
      10.3     Letter Agreement between Teledesic Corporation and William
               Owens.+
      10.4     Employee Agreement and Proprietary Information Agreement
               between W. Russell Daggatt and Calling Communications
               Corporation (predecessor corporation to Teledesic
               Corporation), dated as of October 29, 1993.+
</TABLE>

<PAGE>   391


<TABLE>
<S>        <C>
    10.5   Form of Teledesic Corporation Team Member Agreement and Proprietary Information Agreement.+
    10.6   Contract between Eagle River Investments LLC and Russell Daggatt, dated as of October 31, 1999.+
    10.7   New ICO Global Communications (Holdings) Limited 2000 Stock Incentive Plan.+
   10.7.1  Form of Stock Option Agreement.+
    10.8   Teledesic Corporation Restated 1994 Stock Option/Stock Issuance Plan.+
   10.8.1  Form of Stock Option Agreement.+
   10.8.2  Form of Stock Purchase Agreement.+
    10.9   Teledesic Corporation Layoff Benefit Policy for Teledesic Employees.+*
    10.10  Credit Agreement dated May 12, 2000 between New Satco Holdings, Inc. and Teledesic LLC.+
    10.11  Composite and Compiled Amendment Number 7 to the Satellite Contract between Hughes Space and
           Communications, Inc. and ICO Global Communications (Operations) Limited, dated August 31, 2000;**
    10.12  Launch Services Supply and Management Contract between ICO Global Communications (Operations)
           Limited and Hughes Space and Communications, Inc. dated December 7, 1995, as amended;**
    10.13  Ground Segment Supply Contract between NEC Corporation and ICO Global Communications (Operations)
           Limited, dated March 3, 1997, as amended;**
    21.1   Subsidiaries of ICO-Teledesic Global Limited.+
    21.2   Subsidiaries of New ICO Global Communications (Holdings) Limited.+
    23.1   Consent of Davis Wright Tremaine LLP (included in Exhibit 5.1).+
    23.2   Consent of Lehman Brothers.*
    23.3   Consent of Jefferies & Company, Inc.*
    23.4   Consent of Cadwalader Wickersham & Taft.*
    23.5   Consent of Jones, Day, Reavis & Pogue.*
    23.6   Consent of Arthur Andersen LLP.+
    23.7   Consent of PriceWaterhouseCoopers, LLP.+
    24.1   Powers of Attorney (included on page II-5 of the Registration Statement.+
    99.1   Fairness Opinion of Lehman Brothers regarding the Teledesic Merger (included in the Joint Proxy
           Statement/Prospectus as Appendix D).+
    99.2   Fairness Opinion of Jefferies & Company, Inc. regarding the New ICO Merger (included in the Joint
           Proxy Statement/Prospectus as Appendix E).+
    99.3   Form of Proxy of ICO-Teledesic Global Limited.+
    99.4   Form of Proxy of New ICO Global Communications (Holdings) Limited.+
    99.5   Form of Proxy of Teledesic Corporation.+
</TABLE>


---------------
*  to be filed by amendment.


** confidential treatment requested for portions thereof.



+  filed previously.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission