GENERAL COMMUNICATION, INC. AND SUBSIDIARIES
SUPPLEMENTAL SCHEDULES
(Unaudited)
(Amounts in thousands)
		Six Months Ended June 30, 2012
						Wireline Segment
		Wireless								Business				Managed
		Segment				Consumer				Services				Broadband				Sub-total				Totals
Revenues
Wireless		$	59,804				12,893				1,454				-				14,347				74,151
Data			-				41,972				69,441				40,746				152,159				152,159
Video			-				58,257				6,356				-				64,613				64,613
Voice			-				21,659				24,483				10,946				57,088				57,088
Total			59,804				134,781				101,734				51,692				288,207				348,011
Cost of goods sold			26,541				37,799				38,276				12,317				88,392				114,933
Contribution			33,263				96,982				63,458				39,375				199,815				233,078
Less SG&A			7,728				63,302				31,199				20,801				115,302				123,030
Less other expense			-				-				-				47				47				47
EBITDA			25,535				33,680				32,259				18,527				84,466				110,001
Add share-based   compensation			-				1,236				895				464				2,595				2,595
Add accretion			128				107				69				36				212				340
Add loss from    noncontrolling interests			-				-				-				354				354				354
Add non-cash contribution			-				491				306				163				960				960
Adjusted EBITDA		$	25,663				35,514				33,529				19,544				88,587				114,250