exhibit99-1.htm

GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
SUPPLEMENTAL SCHEDULES
(Unaudited)
(Amounts in thousands)
	First Quarter 2012
			Wireline Segment
	Wireless				Business		Managed
	Segment		Consumer		Services		Broadband		Sub-total		Total
Revenues
Wireless	$	29,444		6,046		663		-		6,709		36,153
Data		-		20,449		35,133		19,029		74,611		74,611
Video		-		29,022		3,120		-		32,142		32,142
Voice		-		11,260		12,204		5,537		29,001		29,001
Total		29,444		66,777		51,120		24,566		142,463		171,907

Cost of goods sold		12,571		18,490		19,280		6,519		44,289		56,860

Contribution		16,873		48,287		31,840		18,047		98,174		115,047

Less SG&A		3,864		32,227		15,936		10,955		59,118		62,982
Less other expense		-		-		-		131		131		131
EBITDA		13,009		16,060		15,904		6,961		38,925		51,934

Add share-based compensation		-		823		585		322		1,730		1,730
Add accretion		64		63		40		21		124		188
Add loss from noncontrolling interests		-		-		-		177		177		177
Add non-cash contribution		-		409		255		136		800		800
Adjusted EBITDA	$	13,073		17,355		16,784		7,617		41,756		54,829

	Second Quarter 2012															Six Months Ended June 30, 2012
			Wireline Segment															Wireline Segment
	Wireless				Business		Managed									Wireless				Business		Managed
	Segment		Consumer		Services		Broadband			Sub-total			Total			Segment		Consumer		Services		Broadband		Sub-total		Total
Revenues
Wireless	$	30,360		6,847		791		-			7,638			37,998		$	59,804		12,893		1,454		-		14,347		74,151
Data		-		21,523		34,308		21,717			77,548			77,548			-		41,972		69,441		40,746		152,159		152,159
Video		-		29,235		3,236		-			32,471			32,471			-		58,257		6,356		-		64,613		64,613
Voice		-		10,399		12,279		5,409			28,087			28,087			-		21,659		24,483		10,946		57,088		57,088
Total		30,360		68,004		50,614		27,126			145,744			176,104			59,804		134,781		101,734		51,692		288,207		348,011

Cost of goods sold		13,970		19,309		18,996		5,798			44,103			58,073			26,541		37,799		38,276		12,317		88,392		114,933

Contribution		16,390		48,695		31,618		21,328			101,641			118,031			33,263		96,982		63,458		39,375		199,815		233,078

Less SG&A		3,864		31,075		15,263		9,846			56,184			60,048			7,728		63,302		31,199		20,801		115,302		123,030
Less other expense		-		-		-		(84	)		(84	)		(84	)		-		-		-		47		47		47
EBITDA		12,526		17,620		16,355		11,566			45,541			58,067			25,535		33,680		32,259		18,527		84,466		110,001

Add share-based compensation		-		413		310		142			865			865			-		1,236		895		464		2,595		2,595
Add accretion		64		44		29		15			88			152			128		107		69		36		212		340
Add loss from noncontrolling interests		-		-		-		177			177			177			-		-		-		354		354		354
Add non-cash contribution		-		82		51		27			160			160			-		491		306		163		960		960
Adjusted EBITDA	$	12,590		18,159		16,745		11,927			46,831			59,421		$	25,663		35,514		33,529		19,544		88,587		114,250

GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
SUPPLEMENTAL SCHEDULES
(Unaudited)
(Amounts in thousands)
	Third Quarter 2012															Nine Months Ended September 30, 2012
			Wireline Segment															Wireline Segment
	Wireless				Business		Managed									Wireless				Business		Managed
	Segment		Consumer		Services		Broadband			Sub-total			Total			Segment		Consumer		Services		Broadband			Sub-total			Total
Revenues
Wireless	$	32,262		6,448		688		-			7,136			39,398		$	92,066		19,341		2,142		-			21,483			113,549
Data		-		21,379		36,060		22,685			80,124			80,124			-		63,351		105,501		63,431			232,283			232,283
Video		-		28,394		3,142		-			31,536			31,536			-		86,651		9,498		-			96,149			96,149
Voice		-		9,896		12,221		5,319			27,436			27,436			-		31,555		36,704		16,265			84,524			84,524
Total		32,262		66,117		52,111		28,004			146,232			178,494			92,066		200,898		153,845		79,696			434,439			526,505

Cost of goods sold		15,263		20,593		19,972		6,926			47,491			62,754			41,804		58,392		58,248		19,243			135,883			177,687

Contribution		16,999		45,524		32,139		21,078			98,741			115,740			50,262		142,506		95,597		60,453			298,556			348,818

Less SG&A		3,869		30,352		14,335		9,672			54,359			58,228			11,597		93,654		45,534		30,473			169,661			181,258
Less other expense		-		-		-		(164	)		(164	)		(164	)		-		-		-		(117	)		(117	)		(117	)
EBITDA		13,130		15,172		17,804		11,570			44,546			57,676			38,665		48,852		50,063		30,097			129,012			167,677

Add share-based compensation		-		674		487		234			1,395			1,395			-		1,910		1,382		698			3,990			3,990
Add accretion		64		70		44		23			137			201			192		177		113		59			349			541
Add loss from noncontrolling interests		-		-		-		177			177			177			-		-		-		531			531			531
Adjusted EBITDA	$	13,194		15,916		18,335		12,004			46,255			59,449		$	38,857		50,939		51,558		31,385			133,882			172,739

	Fourth Quarter 2012																	Twelve Months Ended December 31, 2012
			Wireline Segment																	Wireline Segment
	Wireless					Business			Managed									Wireless				Business		Managed
	Segment		Consumer			Services			Broadband			Sub-total			Totals			Segment		Consumer		Services		Broadband			Sub-total			Totals
Revenues
Wireless	$	32,679		7,075			739			-			7,814			40,493		$	124,745		26,416		2,881		-			29,297			154,042
Data		-		23,115			38,406			23,131			84,652			84,652			-		86,466		143,907		86,562			316,935			316,935
Video		-		28,655			3,344			-			31,999			31,999			-		115,306		12,842		-			128,148			128,148
Voice		-		9,614			11,558			5,360			26,532			26,532			-		41,169		48,262		21,625			111,056			111,056
Total		32,679		68,459			54,047			28,491			150,997			183,676			124,745		269,357		207,892		108,187			585,436			710,181

Cost of goods sold		16,933		22,102			22,096			8,683			52,881			69,814			58,737		80,494		80,344		27,926			188,764			247,501

Contribution		15,746		46,357			31,951			19,808			98,116			113,862			66,008		188,863		127,548		80,261			396,672			462,680

Less SG&A		3,878		31,637			15,689			10,786			58,112			61,990			15,475		125,291		61,223		41,259			227,773			243,248
Less other expense		-		-			-			115			115			115			-		-		-		(2	)		(2	)		(2	)
EBITDA		11,868		14,720			16,262			8,907			39,889			51,757			50,533		63,572		66,325		39,004			168,901			219,434

Add share-based compensation		-		502			370			178			1,050			1,050			-		2,412		1,752		876			5,040			5,040
Add accretion		77		(55	)		(36	)		(19	)		(110	)		(33	)		269		122		77		40			239			508
Add loss from noncontrolling interests		-		-			-			336			336			336			-		-		-		867			867			867
Add non-cash contribution		-		-			-			-			-			-			-		491		306		163			960			960
Adjusted EBITDA	$	11,945		15,167			16,596			9,402			41,165			53,110		$	50,802		66,597		68,460		40,950			176,007			226,809