Exhibit 99.1 

May 5, 2010

John Lowber, (907) 868-5628; jlowber@gci.com
Bruce Broquet, (907) 868-6660; bbroquet@gci.com
David Morris, (907) 265-5396; dmorris@gci.com
 
FOR IMMEDIATE RELEASE

GCI REPORTS FIRST QUARTER 2010 FINANCIAL RESULTS

·  
Consolidated revenue of $152.4 million
·  
Adjusted EBITDA of $51.1 million
·  
Net income of $1.7 million or $0.03 per diluted share

ANCHORAGE, AK – General Communication, Inc. (“GCI”) (NASDAQ:GNCMA) today reported its first quarter 2010 results with revenues increasing to $152.4 million and adjusted EBITDA increasing to $51.1 million. Revenues for the first quarter of 2010 increased 2.5 percent over revenues of $148.7 million in the first quarter of 2009. Adjusted EBITDA increased $4.6 million or 9.9 percent over first quarter of 2009 EBITDA of $46.4 million. EBITDA margin for the first quarter of 2010 improved to 33.5 percent as compared to 31.2 percent in the first quarter of 2009.

GCI’s first quarter 2010 net income totaled $1.7 million or earnings per diluted share of $0.03 and compares to net income of $0.4 million, or earnings per diluted share of $0.00 for the same period of 2009.

First quarter 2010 revenues increased $4.9 million or 3.3 percent over total revenues of $147.5 million in the fourth quarter of 2009. Adjusted EBITDA increased $6.1 million or 13.6 percent over adjusted EBITDA of $45.0 million in the fourth quarter of 2009.

“GCI turned in another great quarter driven by increasing consumer customer metrics in all categories,” said GCI president Ron Duncan.

           “The strength of our bundled service offerings combined with the power of our Internet service, which offers the highest speeds available in Alaska, continues to bring new customers in the door. Continuously improving products and new service offerings deepen existing customer relationships and add incremental revenue. This all adds up to the best customer experience in Alaska and the most rapidly growing consumer business in the state.”
 
           "While network access revenues are down both year-over-year and sequentially this quarter represents the first one to experience the full impact of our new rate structures. We expect our network access business to be more stable from here on.”

“Alaska’s economy remains steady. Higher energy prices will maintain the state’s operating budget and the legislature proposed a record state capital budget which will stimulate construction activities throughout the state.”

Highlights
·  
Consumer revenues for the first quarter of 2010 totaled $80.4 million, an increase of 13.6 percent over the first quarter of 2009 and an increase of 6.0 percent over the fourth quarter of 2009. Revenue increases were strong for voice, video, data and wireless services.
 
 
 
 

 
·  
GCI added 2,700 wireless subscribers in the first quarter of 2010. Wireless subscribers totaled 128,100 at the end of the quarter.

·  
GCI won a State of Alaska contract for approximately 3,500 wireless phones. The phones are expected to be provisioned on GCI’s network before the end of the third quarter of 2010.

·  
Total GCI access lines were 146,700 at the end of the first quarter of 2010, representing an estimated 35 percent share of the total access line market in Alaska. Access lines increased by 2,000 lines over the fourth quarter of 2009.

·  
GCI’s facilities-based access lines totaled 109,900, representing 75 percent of its 146,700 total access lines at the end of the first quarter of 2010, an increase of 2,600 lines over the fourth quarter of 2009 and an increase of 8,700 lines when compared to the end of the first quarter of the prior year.

·  
GCI had 113,600 consumer and commercial cable modem customers at the end of the first quarter of 2010, an increase of 2,900 over the 110,700 cable modem customers at the end of the fourth quarter 2009. Average monthly revenue per cable modem totaled $45.85 for the first quarter of 2010 as compared to $40.97 in the prior year, an increase of 11.9 percent and is up 0.5 percent over $45.63 for the fourth quarter of 2009.
 
·  
GCI had 149,200 basic video subscribers at the end of the first quarter of 2010, a decrease of 700 from the first quarter of 2009 and an increase of 1,600 over the fourth quarter of 2009.

·  
GCI repurchased 52,500 shares of its Class A common shares at a cost of approximately $0.3 million or $5.78 per share. Depending on company performance, market conditions, liquidity, and subject to board oversight GCI may continue repurchasing its own shares.

Consumer
Consumer revenues increased 13.6 percent to $80.4 million as compared to $70.7 million in the first quarter of 2009 and increased 6.0 percent over the fourth quarter of 2009. Revenue increases were strong for voice, video, data and wireless services.
 
Consumer voice revenues of $13.9 million were steady when compared to the first quarter a year ago and up 4.5 percent over the fourth quarter of 2009. The first quarter of 2009 included a $0.7 million out of period USF adjustment. Consumer local access lines in service for the first quarter were up 4,400 lines over the first quarter of 2009. Access lines in the first quarter increased by 1,600 compared to the fourth quarter of 2009.

GCI serves 77,300 consumer access lines on its own facilities, an increase of 2,100 lines over the fourth quarter of 2009. More than 90 percent of consumer access lines are provisioned exclusively on GCI facilities.

Consumer video revenues of $29.0 million increased 6.0 percent over the prior year and increased 0.5 percent over the fourth quarter of 2009. The increases are due in part to increases in video subscribers purchasing higher tiered services and renting high definition/digital video recorder converters. Consumer video subscribers totaled 131,400 at the end of the first quarter of 2010, an increase of 1,400 subscribers over the first quarter of 2009 and an increase of 900 subscribers over the fourth quarter of 2009.

Consumer data revenues of $14.1 million increased 20.1 percent over the prior year and 3.3 percent over the fourth quarter of 2009. The increase in consumer data revenues is due to an increase in cable
 
 
 

 
modem customers and increasing average monthly revenue per cable modem. GCI added 8,800 consumer cable modem customers over the prior year and cable modem customer counts increased by 2,900 on a sequential basis.

Consumer wireless revenues increased to $23.4 million, an increase of 32.2 percent over the first quarter of 2009. The increase in wireless revenues is primarily due to an increase in wireless subscribers. Consumer has added 20,400 wireless customers over the end of the first quarter a year ago, an increase of 21.0 percent. Consumer wireless revenues increased $3.4 million sequentially, an increase of 16.9 percent, over the fourth quarter of 2009. Consumer added 2,400 wireless customers as compared to the end of the fourth quarter of 2009.

Network Access
Network access revenues decreased 21.1 percent to $26.2 million as compared to $33.2 million in the first quarter of 2009 and decreased 4.8 percent from the fourth quarter of 2009.

Voice revenues, as expected, decreased 53.5 percent from the prior year and 32.5 percent from the fourth quarter of 2009. The decrease in voice revenues is primarily due to decreasing average revenue per minute and the transition of voice traffic to dedicated networks. The declining revenue per minute is largely due to renegotiating long-term contracts with our largest carriers during 2009. The first quarter of 2010 is the first full quarter that reflects all of the renegotiated contract rates.
 
Data revenues were down 9.1 percent compared to the first quarter 2009 and increased 9.2 percent over the fourth quarter of 2009. The decrease in data revenues from the prior year is primarily attributable to lower rates resulting from increased competition.

Wireless revenues, primarily related to roaming traffic, increased $2.3 million over the prior year and increased $0.5 million sequentially.

Commercial
Commercial revenues decreased $0.3 million to $27.7 million as compared to $28.0 million in the first quarter of 2009 and increased $0.3 million over $27.4 million in the fourth quarter of 2009.

Voice revenues decreased 1.8 percent from the prior year and increased 5.2 percent sequentially. Commercial voice revenues for the first quarter actually increased excluding a $0.4 million of out of period USF adjustment in the first quarter of 2009. Long distance minutes decreased 8.1 percent from the prior year and increased 3.5 percent over the fourth quarter of 2009. Commercial local access lines increased by 1,500 over the first quarter of 2009 and, 700 sequentially.

Commercial video revenues increased $0.3 million over the prior year and declined $0.3 million sequentially.
 
Commercial data services revenues include both transmission charges for data circuits and time and materials charges for GCI on-site support of customer operations. Data transport charges of $8.7 million were steady as compared to the first quarter of 2009 while time and material charges for support activities decreased by $1.1 million to $6.8 million for the first quarter of 2010 as a result of reduced activity primarily in the state’s oil sector. Commercial data service revenues were $15.5 million in the first quarter of 2010, down $1.0 million from the first quarter of 2009 and down $0.2 million from the fourth quarter of 2009.

 
 

 
Commercial wireless revenues totaled $2.1 million for the first quarter, an increase of 42.8 percent over the prior year and an increase of 17.6 percent over the fourth quarter of 2009. GCI had 10,600 commercial wireless subscribers at the end of the first quarter, an increase of 300 subscribers over the fourth quarter of 2009.

GCI won a State of Alaska contract for approximately 3,500 wireless phones. The phones are expected to be provisioned on GCI’s network before the end of the third quarter of 2010.
 
Managed Broadband
Managed broadband revenues totaled $12.1 million in the first quarter of 2010, an increase of 13.9 percent over $10.6 million in the first quarter of 2009. Revenue for the first quarter was up 4.6 percent over the $11.6 million reported in the fourth quarter of 2009.

Regulated Operations
Regulated operations revenues totaled $6.1 million in the first quarter of 2010 as compared to $6.2 million in the first quarter of 2009. Regulated operations revenues for the first quarter of 2010 increased $0.8 million over the fourth quarter of 2009. Regulated operations has 10,800 local access lines at the end of the first quarter of 2010, a decrease of 300 access lines from the fourth quarter of 2009.

Other Items
GCI’s first quarter 2010 capital expenditures totaled $16.8 million as compared to $24.4 million in the first quarter of 2009 and $33.6 million in the fourth quarter of 2009.

GCI will hold a conference call to discuss the quarter’s results on Thursday, May 6, 2010 beginning at 2 p.m. (Eastern). To access the briefing on May 6, call the conference operator between 1:50-2:00 p.m. (Eastern Time) at 800-593-7188 (International callers should dial 1-312-470-7059) and identify your call as “GCI.” In addition to the conference call, GCI will make available net conferencing. To access the call via net conference, log on to www.gci.com and follow the instructions. A replay of the call will be available for 72-hours by dialing 866-514-4272, access code 7461 (International callers should dial 203-369-2013.)

GCI is the largest telecommunications company in Alaska. GCI’s cable plant, which provides voice, video, and broadband data services, passes 90 percent of Alaska households. GCI operates Alaska’s most extensive terrestrial / subsea fiber optic network which connects not only Anchorage but also Fairbanks, and Juneau / Southeast Alaska to the lower 48 states with a diversely routed, protected fiber network. GCI’s satellite network provides communications services to small towns and communities throughout rural Alaska. GCI’s newly constructed statewide mobile wireless network seamlessly links urban and rural Alaska for the first time in the state’s history.

      A pioneer in bundled services, GCI is the top provider of voice, data, and video services to Alaska consumers with a 70 percent share of the consumer broadband market. GCI is also the leading provider of communications services to enterprise customers, particularly large enterprise customers with complex data networking needs. More information about GCI can be found at www.gci.com.

The foregoing contains forward-looking statements regarding GCI’s expected results that are based on management’s expectations as well as on a number of assumptions concerning future events. Actual
 
 
 

 
 
results might differ materially from those projected in the forward looking statements due to uncertainties and other factors, many of which are outside GCI’s control. Additional information concerning factors that could cause actual results to differ materially from those in the forward looking statements is contained in GCI’s cautionary statement sections of Form 10-K and 10-Q filed with the Securities and Exchange Commission.


#    #    #



 
 

 

GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS
 
(Unaudited)
 
             
             
(Amounts in thousands)
           
   
March 31,
   
December 31,
 
Assets
 
2010
   
2009
 
             
Current assets:
           
  Cash and cash equivalents
  $ 68,565       48,776  
 
               
  Receivables
    136,392       147,859  
  Less allowance for doubtful receivables
    8,023       7,060  
     Net receivables
    128,369       140,799  
                 
  Deferred income taxes
    17,618       17,618  
  Prepaid expenses
    7,217       4,491  
  Inventories
    7,047       9,278  
  Investment securities
    905       895  
  Other current assets
    4,676       4,977  
       Total current assets
    234,397       226,834  
 
               
Property and equipment in service, net of depreciation
    812,132       823,080  
Construction in progress
    24,212       26,161  
       Net property and equipment
    836,344       849,241  
 
               
Cable certificates
    191,565       191,565  
Goodwill
    73,452       73,452  
Wireless licenses
    25,967       25,967  
Other intangible assets, net of amortization
    18,371       19,561  
Deferred loan and senior notes costs, net of amortization
    14,802       13,168  
Other assets
    18,980       18,609  
    Total other assets
    343,137       342,322  
       Total assets
  $ 1,413,878       1,418,397  
                 
           
(Continued)
 



 
 

 

GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
 
CONSOLIDATED BALANCE SHEETS
 
(Unaudited)
 
(Continued)
 
             
             
(Amounts in thousands)
           
   
March 31,
   
December 31,
 
Liabilities and Stockholders' Equity
 
2010
   
2009
 
             
Current liabilities:
           
  Current maturities of obligations under long-term debt and capital leases
  $ 10,264       9,892  
  Accounts payable
    26,881       30,697  
  Deferred revenue
    21,627       21,404  
  Accrued interest
    18,084       14,821  
  Accrued payroll and payroll related obligations
    17,256       21,874  
  Accrued liabilities
    11,629       15,037  
  Subscriber deposits
    1,415       1,549  
     Total current liabilities
    107,156       115,274  
 
               
Long-term debt, net
    774,363       771,247  
Obligations under capital leases, excluding current maturities
    88,020       89,279  
Obligation under capital lease due to related party
    1,878       1,876  
Deferred income taxes
    100,221       100,386  
Long-term deferred revenue
    51,824       52,342  
Other liabilities
    21,607       21,676  
       Total liabilities
    1,145,069       1,152,080  
 
               
                 
Commitments and contingencies
               
Stockholders’ equity:
               
  Common stock (no par):
               
    Class A. Authorized 100,000 shares; issued 51,913 and 51,899 shares
     at March 31, 2010 and December 31, 2009, respectively; outstanding
     51,589 and 51,627 shares at March 31, 2010 and December 31,
     2009, respectively
    149,411       150,911  
                 
    Class B. Authorized 10,000 shares; issued and outstanding 3,185 and
     3,186 shares at March 31, 2010 and December 31, 2009, respectively;
     convertible on a share-per-share basis into Class A common stock
    2,683       2,684  
                 
    Less cost of 324 and 272 Class A common shares held in
      treasury at March 31, 2010 and December 31, 2009, respectively
    (2,340 )     (2,339 )
 
               
  Paid-in capital
    33,034       30,410  
  Retained earnings
    86,021       84,651  
       Total stockholders' equity
    268,809       266,317  
                 
       Total liabilities and stockholders' equity
  $ 1,413,878       1,418,397  

 
 

 


GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
 
CONSOLIDATED INCOME STATEMENT
 
   
(Unaudited)
 
   
Three Months Ended
 
   
March 31,
 
(Amounts in thousands, except per share amounts)
 
2010
   
2009
 
             
Revenues
  $ 152,419       148,689  
 
               
Cost of goods sold (exclusive of depreciation and amortization shown
  separately below)
    48,907       47,857  
Selling, general and administrative expenses
    53,257       56,586  
Depreciation and amortization expense
    31,126       30,734  
   Operating income
    19,129       13,512  
 
               
Other income (expense):
               
  Interest expense (including amortization of deferred loan fees)
    (17,680 )     (12,647 )
  Interest income
    61       8  
  Other expense, net
    (17,619 )     (12,639 )
                 
   Income before income tax expense or benefit
    1,510       873  
 
               
Income tax (expense) benefit
    164       (519 )
 
               
   Net income
    1,674       354  
 
               
                 
Basic net income per share of Class A and Class B common stock:
               
  Basic net income per common share
  $ 0.03       0.01  
                 
Diluted net income per share of Class A and Class B common stock:
               
  Diluted net income per common share
  $ 0.03       0.00  
                 
Common shares used to calculate basic EPS
    54,764       52,434  
                 
Common shares used to calculate diluted EPS
    55,035       52,810  

 
 

 

GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
 
SUPPLEMENTAL SCHEDULES
 
(Unaudited)
 
(Amounts in thousands)
                                                                   
   
First Quarter 2010
   
First Quarter 2009
 
         
Network
         
Managed
   
Regulated
         
Network
         
Managed
   
Regulated
 
   
Consumer
   
Access
   
Commercial
   
Broadband
   
Operations
   
Totals
   
Consumer
   
Access
   
Commercial
   
Broadband
   
Operations
   
Totals
 
Revenues
                                                                       
  Voice
  $ 13,856       6,659       7,843       -       6,060       34,418     $ 13,915       14,334       7,984       -       6,169       42,402  
  Video
    29,024       -       2,317       -       -       31,341       27,370       -       2,050       -       -       29,420  
  Data
    14,126       16,329       15,502       12,085       -       58,042       11,762       17,954       16,515       10,610       -       56,841  
  Wireless
    23,362       3,195       2,061       -       -       28,618       17,672       911       1,443       -       -       20,026  
    Total
    80,368       26,183       27,723       12,085       6,060       152,419       70,719       33,199       27,992       10,610       6,169       148,689  
                                                                                                 
Cost of goods
  sold
    25,633       6,528       12,371       3,218       1,157       48,907       23,403       6,684       13,355       2,689       1,726       47,857  
                                                                                                 
    Contribution
    54,735       19,655       15,352       8,867       4,903       103,512       47,316       26,515       14,637       7,921       4,443       100,832  
                                                                                                 
Less SG&A
    29,166       7,844       9,144       4,043       3,060       53,257       29,486       10,275       9,723       4,191       2,911       56,586  
    EBITDA
    25,569       11,811       6,208       4,824       1,843       50,255       17,830       16,240       4,914       3,730       1,532       44,246  
                                                                                                 
Add share-based
  compensation
    384       180       149       90       -       803       765       553       326       158       -       1,802  
Add non-cash
  contribution adjustment
    -       -       -       -       -       -       183       126       61       30       -       400  
    Adjusted EBITDA
  $ 25,953       11,991       6,357       4,914       1,843       51,058     $ 18,778       16,919       5,301       3,918       1,532       46,448  
                                                                                                 
GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
SUPPLEMENTAL SCHEDULES
(Unaudited)
   
(Amounts in thousands)
                                                                                         
   
First Quarter 2010
     
Fourth Quarter 2009
   
           
Network
           
Managed
   
Regulated
           
Network
           
Managed
   
Regulated
   
Consumer
   
Access
   
Commercial
   
Broadband
   
Operations
   
Totals
   
Consumer
   
Access
   
Commercial
   
Broadband
   
Operations
   
Totals
 
Revenues
                                                                                               
  Voice
  $ 13,856       6,659       7,843       -       6,060       34,418     $ 13,264       9,862       7,457       -       5,230       35,813  
  Video
    29,024       -       2,317       -       -       31,341       28,872       -       2,584       -       -       31,456  
  Data
    14,126       16,329       15,502       12,085       -       58,042       13,673       14,959       15,658       11,552       -       55,842  
  Wireless
    23,362       3,195       2,061       -       -       28,618       19,977       2,669       1,753       -       -       24,399  
    Total
    80,368       26,183       27,723       12,085       6,060       152,419       75,786       27,490       27,452       11,552       5,230       147,510  
                                                                                                 
Cost of goods
  sold
    25,633       6,528       12,371       3,218       1,157       48,907       24,794       6,477       12,603       3,196       1,234       48,304  
                                                                                                 
    Contribution
    54,735       19,655       15,352       8,867       4,903       103,512       50,992       21,013       14,849       8,356       3,996       99,206  
                                                                                                 
Less SG&A
    29,166       7,844       9,144       4,043       3,060       53,257       29,111       10,447       8,950       3,691       3,122       55,321  
    EBITDA
    25,569       11,811       6,208       4,824       1,843       50,255       21,881       10,566       5,899       4,665       874       43,885  
                                                                                                 
Add share-based
  compensation
    384       180       149       90       -       803       328       274       203       102       -       907  
Add non-cash
  contribution adjustment
    -       -       -       -       -       -       74       49       25       12       -       160  
    Adjusted EBITDA
  $ 25,953       11,991       6,357       4,914       1,843       51,058     $ 22,283       10,889       6,127       4,779       874       44,952  

 
 

 

GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
KEY PERFORMANCE INDICATORS
(Unaudited)
 
                                           
                     
March 31, 2010
   
March 31, 2010
 
                     
as compared to
   
as compared to
 
   
March 31,
   
March 31,
   
December 31,
 
March 31,
   
December 31,
 
March 31,
   
December 31,
   
2010
   
2009
   
2009
   
2009
   
2009
   
2009
   
2009
 
Consumer
                                         
Voice
                                         
Long-distance subscribers
    91,200       88,700       90,500       2,500       700       2.8 %     0.8 %
Total local access lines in service
    85,800       81,400       84,200       4,400       1,600       5.4 %     1.9 %
Local access lines in service on GCI facilities
    77,300       69,900       75,200       7,400       2,100       10.6 %     2.8 %
                                                         
Video
                                                       
Basic subscribers
    131,400       130,000       130,500       1,400       900       1.1 %     0.7 %
Digital programming tier subscribers
    81,400       76,100       79,600       5,300       1,800       7.0 %     2.3 %
HD/DVR converter boxes
    86,000       72,100       81,500       13,900       4,500       19.3 %     5.5 %
Homes passed
    232,900       229,700       232,400       3,200       500       1.4 %     0.2 %
                                                         
Data
                                                       
Cable modem subscribers
    103,100       94,300       100,200       8,800       2,900       9.3 %     2.9 %
                                                         
Wireless
                                                       
Wireless lines in service
    117,500       97,100       115,100       20,400       2,400       21.0 %     2.1 %
                                                         
Network Access Services
                                                       
Data:
                                                       
Total ISP access lines in service
    1,700       1,700       1,700       -       -       0.0 %     0.0 %
                                                         
Commercial
                                                       
Voice:
                                                       
Long-distance subscribers
    9,400       9,700       9,500       (300 )     (100 )     -3.1 %     -1.1 %
Total local access lines in service
    48,400       46,900       47,700       1,500       700       3.2 %     1.5 %
Local access lines in service on GCI facilities
    20,400       18,000       19,600       2,400       800       13.3 %     4.1 %
                                                         
Video
                                                       
Hotels and mini-headend
  subscribers
    16,100       18,300       15,400       (2,200 )     700       -12.0 %     4.5 %
Basic subscribers
    1,700       1,600       1,700       100       -       6.3 %     0.0 %
   Total basic subscribers
    17,800       19,900       17,100       (2,100 )     700       -10.6 %     4.1 %
                                                         
Data
                                                       
Cable modem subscribers
    10,500       10,200       10,500       300       -       2.9 %     0.0 %
                                                         
Wireless
                                                       
Wireless lines in service
    10,600       8,000       10,300       2,600       300       32.5 %     2.9 %
                                                         
Regulated Operations
                                                       
Voice:
                                                       
Total local access lines in service
    10,800       11,900       11,100       (1,100 )     (300 )     -9.2 %     -2.7 %
                                                         
                           
March 31, 2010
 
March 31, 2010
   
Three Months Ended
           
as Compared to
   
as Compared to
 
   
March 31,
   
March 31,
   
December 31,
 
March 31,
   
December 31,
 
March 31,
   
December 31,
      2010       2009       2009       2009       2009       2009       2009  
Consumer
                                                       
Voice
                                                       
Long-distance minutes carried
  (in millions)
    28.3       29.6       28.8       (1.3 )     (0.5 )     -4.4 %     -1.7 %
                                                         
Video
                                                       
Average monthly gross revenue per
  subscriber
  $ 73.80     $ 69.50     $ 73.57     $ 4.30     $ 0.23       6.2 %     0.3 %
                                                         
Wireless
                                                       
Average monthly gross revenue per
  subscriber
  $ 59.99     $ 58.63     $ 57.04     $ 1.36     $ 2.95       2.3 %     5.2 %
                                                         
Network Access Services
                                                       
Voice
                                                       
Long-distance minutes carried
  (in millions)
    193.6       200.4       199.3       (6.8 )     (5.7 )     -3.4 %     -2.9 %
                                                         
Commercial
                                                       
Voice:
                                                       
Long-distance minutes carried
  (in millions)
    29.6       32.2       28.6       (2.6 )     1.0       -8.1 %     3.5 %
                                                         
Total
                                                       
Long-distance minutes carried
  (in millions)
    251.5       262.2       256.7       (10.7 )     (5.2 )     -4.1 %     -2.0 %


 
 

 
General Communication, Inc.
Non-GAAP Financial Reconciliation Schedule
(Unaudited, Amounts in Millions)


   
Three Months Ended
 
   
March 31,
2010
   
March 31,
2009
   
December 31,
2009
 
Net income (loss)
  $ 1.7       0.4       (3.7 )
Income tax expense (benefit)
    (0.2 )     0.5       (2.6 )
Income (loss) before income tax expense (benefit)
    1.5       0.9       (6.3 )
                         
Other (income) expense:
                       
Interest expense
  (including amortization and write-off of deferred loan fees)
    17.7       12.6       19.7  
Interest income
    ---       ---       (0.1 )
Other expense, net
    17.7       12.6       19.6  
                         
Operating income
    19.2       13.5       13.3  
Depreciation and amortization expense
    31.1       30.7       30.6  
                         
EBITDA (Note 2)
    50.3       44.2       43.9  
Share-based compensation
    0.8       1.8       0.9  
Non-cash contribution adjustment
    ---       0.4       0.2  
Adjusted EBITDA (Note 1)
  $ 51.1       46.4       45.0  


 
 

 
General Communication, Inc.
Non-GAAP Financial Reconciliation Schedule
(Unaudited, Amounts in Millions)
 
Notes:
 
(1) EBITDA (as defined in Note 2 below) before deducting share-based compensation and non-cash contribution adjustment.

 
(2) Earnings Before Interest, Taxes, Depreciation and Amortization is the sum of Net Income (Loss), Interest Expense (including Amortization and Write-off of Deferred Loan Fees), Interest Income, Income Tax Expense (Benefit), and Depreciation and Amortization Expense.  EBITDA is not presented as an alternative measure of net income, operating income or cash flow from operations, as determined in accordance with accounting principles generally accepted in the United States of America.  GCI's management uses EBITDA to evaluate the operating performance of its business, and as a measure of performance for incentive compensation purposes.  GCI believes EBITDA is a measure used as an analytical indicator of income generated to service debt and fund capital expenditures.  In addition, multiples of current or projected EBITDA are used to estimate current or prospective enterprise value.  EBITDA does not give effect to cash used for debt service requirements, and thus does not reflect funds available for investment or other discretionary uses.  EBITDA as presented herein may not be comparable to similarly titled measures reported by other companies.