GRIZZLY MERGER SUB 1, LLC - FORM 8-K/A - EX-99.1 - EXHIBIT 99.1

file	filename
8-K/A - FORM 8-K/A - GRIZZLY MERGER SUB 1, LLC	gciform8ka07312013.htm

Exhibit 99.1

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

GRIZZLY MERGER SUB 1, LLC - FORM 8-K/A - EX-99.1 - EXHIBIT 99.1 - August 1, 2013