Attached files

file filename
10-K - 10-K - GCI, LLCllc10k12-31x2019.htm
EX-32 - EXHIBIT 32 - GCI, LLCllcexhibit32-123119.htm
EX-31.2 - EXHIBIT 31.2 - GCI, LLCllcexhibit312-123119.htm
EX-31.1 - EXHIBIT 31.1 - GCI, LLCllcexhibit311-123119.htm
EX-4.6 - EXHIBIT 4.6 - GCI, LLCexhibit46-123119.htm
Exhibit 99.2




GCI, LLC
Reconciliation of GCI, LLC and its Subsidiaries Net Assets and
Net Earnings to GCI, LLC and its Restricted Subsidiaries Net Assets and Net Earnings

December 31, 2019

(unaudited)

amounts in thousands

GCI, LLC and its Subsidiaries net assets
 
$
6,506,069

Reconciling items:
 
 
Liberty Subsidiaries net assets (a)
 
(5,408,191
)
Unrestricted Subsidiaries net assets (b)
 
9,935

GCI, LLC and its Restricted Subsidiaries net assets (b)
 
$
1,107,813

 
 
 
GCI, LLC and its Subsidiaries net earnings (loss)
 
$
2,186,168

Reconciling items:
 
 
Liberty Subsidiaries net (earnings) loss (a)
 
(2,370,857
)
Unrestricted Subsidiaries net (earnings) loss (b)
 
(325
)
GCI, LLC and its Restricted Subsidiaries net earnings (loss) (b)
 
$
(185,014
)
 
 
 
(a) Liberty Subsidiaries is a defined term in the Seventh Amended and Restated Credit Agreement and indentures for the 6.625% Senior Notes due 2024 and the 6.875% Senior Notes dues 2025.
(b) Unrestricted Subsidiaries and Restricted Subsidiaries are defined terms in the indentures for the 6.625% Senior Notes due
2024 and the 6.875% Senior Notes dues 2025.