----

| ·   | Consolidated revenue of $651.3 million |
|--------------------|----------------------------------------|

| ·   | Adjusted EBITDA of $221.5 million |
|--------------------|-----------------------------------|

| ·   | Net income of $9.0 million or $0.17 per diluted share |
|--------------------|-------------------------------------------------------|

----

| ·   | GCI repurchased 8,011,750 shares of its Class A common stock for the calendar year ended 2010 at an average price per share of $10.08. GCI is authorized to repurchase more than $100 million of its shares depending on company performance, market conditions, and liquidity, and is subject to board oversight. At the end of 2010 GCI had approximately 47.1 million shares outstanding. |
|--------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI is the second largest wireless provider in Alaska with 138,700 wireless subscribers at the end of 2010, an increase of more than ten percent over the end of 2009. |
|--------------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Consumer revenues for 2010 totaled $342.9 million, an increase of 16.3 percent over 2009. Revenue increases were strong across all product lines during 2010. Fourth quarter 2010 revenues of $86.7 million increased 14.4 percent over the prior year. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI had 144,800 access lines at the end of 2010, representing an estimated 36 percent share of the total access line market in Alaska. Total access lines were up 1,200 in GCI’s consumer and commercial group offset by a decrease of 1,100 lines in its regulated operations. While net GCI access lines were relatively flat year to year, GCI’s market share increased more than 100 basis points due to a decline in the total size of the market. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI’s facilities-based access lines totaled 109,900, representing 76 percent of its total access lines at the end of 2010, an increase of 400 lines over the third quarter of 2010 and an increase of 2,600 lines when compared to the end of the fourth quarter of the prior year. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI had 116,400 consumer and commercial cable modem customers at the end of 2010, an increase of 1,200 over the 115,200 cable modem customers at the end of the third quarter 2010. Average monthly revenue per cable modem for the fourth quarter of 2010 was $53.47, an increase of 17.2 percent over the $45.63 figure posted in the fourth quarter of 2009 and an increase of 5.7 percent over the $50.61 figure posted for the third quarter of 2010. |
|--------------------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

----

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES                         |   |
|----------------------------------------------------------------------|--------|
| CONSOLIDATED BALANCE SHEETS                                          |   |
| (Unaudited)                                                          |   |
|                                                                 |   |   |   |   |   |   |
|                                                                 |   |   |   |   |   |   |
| (Amounts in thousands)                                               |   |   |   |   |   |   |
|                                                                 |   | December 31, |   |   | December 31, |   |
| Assets                                                               |   | 2010 |   |   | 2009 |   |
|                                                                 |   |   |   |   |   |   |
| Current assets:                                                      |   |   |   |   |   |   |
|   Cash and cash equivalents                                |   | $ | 33,070 |   |   |   | 48,776 |   |
|                                                                 |   |   |   |   |   |   |   |   |
|   Receivables                                              |   |   | 132,856 |   |   |   | 147,859 |   |
|   Less allowance for doubtful receivables                  |   |   | 9,189 |   |   |   | 7,060 |   |
|      Net receivables                        |   |   | 123,667 |   |   |   | 140,799 |   |
|                                                                 |   |   |   |   |   |   |   |   |
|   Deferred income taxes                                    |   |   | 10,145 |   |   |   | 17,618 |   |
|   Prepaid expenses                                         |   |   | 5,950 |   |   |   | 4,491 |   |
|   Inventories                                              |   |   | 5,804 |   |   |   | 9,278 |   |
|   Other current assets                                     |   |   | 3,940 |   |   |   | 5,872 |   |
|        Total current assets       |   |   | 182,576 |   |   |   | 226,834 |   |
|                                                                 |   |   |   |   |   |   |   |   |
| Property and equipment in service, net of depreciation               |   |   | 798,278 |   |   |   | 823,080 |   |
| Construction in progress                                             |   |   | 31,144 |   |   |   | 26,161 |   |
|        Net property and equipment |   |   | 829,422 |   |   |   | 849,241 |   |
|                                                                 |   |   |   |   |   |   |   |   |
| Cable certificates                                                   |   |   | 191,635 |   |   |   | 191,565 |   |
| Goodwill                                                             |   |   | 73,932 |   |   |   | 73,452 |   |
| Wireless licenses                                                    |   |   | 25,967 |   |   |   | 25,967 |   |
| Other intangible assets, net of amortization                         |   |   | 17,717 |   |   |   | 19,561 |   |
| Deferred loan and senior notes costs, net of amortization            |   |   | 13,661 |   |   |   | 13,168 |   |
| Other assets                                                         |   |   | 16,850 |   |   |   | 18,609 |   |
|     Total other assets                           |   |   | 339,762 |   |   |   | 342,322 |   |
|        Total assets               |   | $ | 1,351,760 |   |   |   | 1,418,397 |   |
|                                                                 |   |   |   |   |   |   |   |   |
|                                                                 |   |   |   |   |   | (Continued) |   |

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES                                                                                                                                                                                                                                     |   |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| CONSOLIDATED BALANCE SHEETS                                                                                                                                                                                                                                                      |   |
| (Unaudited)                                                                                                                                                                                                                                                                      |   |
| (Continued)                                                                                                                                                                                                                                                                      |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |
| (Amounts in thousands)                                                                                                                                                                                                                                                           |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                             |   | December 31, |   |   | December 31, |   |
| Liabilities and Stockholders' Equity                                                                                                                                                                                                                                             |   | 2010 |   |   | 2009 |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |
| Current liabilities:                                                                                                                                                                                                                                                             |   |   |   |   |   |   |
|   Current maturities of obligations under long-term debt and capital leases                                                                                                                                                                                            |   | $ | 7,652 |   |   |   | 9,892 |   |
|   Accounts payable                                                                                                                                                                                                                                                     |   |   | 35,589 |   |   |   | 30,697 |   |
|   Deferred revenue                                                                                                                                                                                                                                                     |   |   | 17,296 |   |   |   | 21,404 |   |
|   Accrued payroll and payroll related obligations                                                                                                                                                                                                                      |   |   | 22,132 |   |   |   | 21,874 |   |
|   Accrued interest                                                                                                                                                                                                                                                     |   |   | 13,456 |   |   |   | 14,821 |   |
|   Accrued liabilities                                                                                                                                                                                                                                                  |   |   | 12,557 |   |   |   | 15,037 |   |
|   Subscriber deposits                                                                                                                                                                                                                                                  |   |   | 1,271 |   |   |   | 1,549 |   |
|      Total current liabilities                                                                                                                                                                                                                          |   |   | 109,953 |   |   |   | 115,274 |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
| Long-term debt, net                                                                                                                                                                                                                                                              |   |   | 779,201 |   |   |   | 771,247 |   |
| Obligations under capital leases, excluding current maturities                                                                                                                                                                                                                   |   |   | 84,144 |   |   |   | 89,279 |   |
| Obligation under capital lease due to related party, excluding current maturity                                                                                                                                                                                                  |   |   | 1,885 |   |   |   | 1,876 |   |
| Deferred income taxes                                                                                                                                                                                                                                                            |   |   | 102,401 |   |   |   | 100,386 |   |
| Long-term deferred revenue                                                                                                                                                                                                                                                       |   |   | 49,175 |   |   |   | 52,342 |   |
| Other liabilities                                                                                                                                                                                                                                                                |   |   | 24,495 |   |   |   | 21,676 |   |
|        Total liabilities                                                                                                                                                                                                                      |   |   | 1,151,254 |   |   |   | 1,152,080 |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
| Commitments and contingencies                                                                                                                                                                                                                                                    |   |   |   |   |   |   |   |   |
| Stockholders’ equity:                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |
|   Common stock (no par):                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |
|    Class A. Authorized 100,000 shares; issued 44,213 and 51,899 shares at     December 31, 2010 and 2009, respectively; outstanding 43,958     and 51,627 shares at December 31, 2010 and 2009, respectively    |   |   | 69,396 |   |   |   | 150,911 |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
|     Class B. Authorized 10,000 shares; issued and outstanding 3,178 and     3,186 shares at December 31, 2010 and 2009, respectively; convertible     on a share-per-share basis into Class A common stock |   |   | 2,677 |   |   |   | 2,684 |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
|     Less cost of 255 and 272 Class A and Class B common shares held in      treasury at December 31, 2010 and 2009, respectively                                                                                               |   |   | (2,249 | ) |   |   | (2,339 | ) |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
|   Paid-in capital                                                                                                                                                                                                                                                      |   |   | 37,075 |   |   |   | 30,410 |   |
|   Retained earnings                                                                                                                                                                                                                                                    |   |   | 93,607 |   |   |   | 84,651 |   |
|        Total stockholders' equity                                                                                                                                                                                                             |   |   | 200,506 |   |   |   | 266,317 |   |
|                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |
|        Total liabilities and stockholders' equity                                                                                                                                                                                             |   | $ | 1,351,760 |   |   |   | 1,418,397 |   |

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES                                                                                  |   |
|-------------------------------------------------------------------------------------------------------------------------------|--------|
| CONSOLIDATED STATEMENTS OF OPERATIONS                                                                                         |   |
| YEARS ENDED DECEMBER 31, 2010, 2009 AND 2008                                                                                  |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |
|                                                                                                                          |   | (Unaudited) |   |
| (Amounts in thousands, except per share amounts)                                                                              |   | 2010 |   |   | 2009 |   |   | 2008 |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |
| Revenues                                                                                                                      |   | $ | 651,250 |   |   | $ | 595,811 |   |   |   | 575,442 |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of goods sold (exclusive of depreciation and amortization shown  separately below)                             |   |   | 207,817 |   |   |   | 193,676 |   |   |   | 203,058 |   |
| Selling, general and administrative expenses                                                                                  |   |   | 228,808 |   |   |   | 212,671 |   |   |   | 210,306 |   |
| Depreciation and amortization expense                                                                                         |   |   | 126,114 |   |   |   | 123,362 |   |   |   | 114,369 |   |
|    Operating income                                                                                            |   |   | 88,511 |   |   |   | 66,102 |   |   |   | 47,709 |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Other income (expense):                                                                                                       |   |   |   |   |   |   |   |   |   |   |   |   |
|   Interest expense (including amortization and write-off of deferred loan fees)                                     |   |   | (70,329 | ) |   |   | (58,761 | ) |   |   | (50,363 | ) |
|   Interest and investment income                                                                                    |   |   | 261 |   |   |   | 111 |   |   |   | 576 |   |
|   Other                                                                                                             |   |   | - |   |   |   | - |   |   |   | (217 | ) |
|    Other expense, net                                                                                          |   |   | (70,068 | ) |   |   | (58,650 | ) |   |   | (50,004 | ) |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
|    Income (loss) before income tax expense                                                                     |   |   | 18,443 |   |   |   | 7,452 |   |   |   | (2,295 | ) |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Income tax expense                                                                                                            |   |   | 9,488 |   |   |   | 3,936 |   |   |   | 1,077 |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
|    Net income (loss)                                                                                           |   |   | 8,955 |   |   |   | 3,516 |   |   |   | (3,372 | ) |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Net income attributable to the non-controlling interest                                                                       |   |   | - |   |   |   | - |   |   |   | 1,503 |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
|    Net income (loss) attributable to General Communication, Inc.                                               |   | $ | 8,955 |   |   | $ | 3,516 |   |   |   | (1,869 | ) |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic net income (loss) attributable to General Communication, Inc.  common stockholders per Class A common share   |   | $ | 0.17 |   |   | $ | 0.07 |   |   |   | (0.04 | ) |
| Basic net income (loss) attributable to General Communication, Inc.  common stockholders per Class B common share   |   | $ | 0.17 |   |   | $ | 0.07 |   |   |   | (0.04 | ) |
| Diluted net income (loss) attributable to General Communication, Inc.  common stockholders per Class A common share |   | $ | 0.17 |   |   | $ | 0.06 |   |   |   | (0.04 | ) |
| Diluted net income (loss) attributable to General Communication, Inc.  common stockholders per Class B common share |   | $ | 0.17 |   |   | $ | 0.06 |   |   |   | (0.04 | ) |
| Common shares used to calculate Class A basic EPS                                                                             |   |   | 50,076 |   |   |   | 50,159 |   |   |   | 49,080 |   |
|                                                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |
| Common shares used to calculate Class A diluted EPS                                                                           |   |   | 53,426 |   |   |   | 53,848 |   |   |   | 52,321 |   |

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES    |   |
|-------------------------------------------------|--------|
| SUPPLEMENTAL SCHEDULES                          |   |
| (Unaudited)                                     |   |
| (Amounts in thousands)                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                            |   | Fourth 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                               |   | $ | 13,606 |   |   |   | 6,561 |   |   |   | 7,404 |   |   |   | - |   |   |   | 5,443 |   |   |   | 33,014 |   |   | $ | 13,264 |   |   |   | 9,862 |   |   |   | 7,457 |   |   |   | - |   |   |   | 5,230 |   |   |   | 35,813 |   |
|   Video                               |   |   | 30,379 |   |   |   | - |   |   |   | 3,269 |   |   |   | - |   |   |   | - |   |   |   | 33,648 |   |   |   | 28,872 |   |   |   | - |   |   |   | 2,584 |   |   |   | - |   |   |   | - |   |   |   | 31,456 |   |
|   Data                                |   |   | 16,833 |   |   |   | 15,134 |   |   |   | 20,279 |   |   |   | 13,942 |   |   |   | - |   |   |   | 66,188 |   |   |   | 13,673 |   |   |   | 14,959 |   |   |   | 15,658 |   |   |   | 11,552 |   |   |   | - |   |   |   | 55,842 |   |
|   Wireless                            |   |   | 25,850 |   |   |   | 4,033 |   |   |   | 2,263 |   |   |   | - |   |   |   | - |   |   |   | 32,146 |   |   |   | 19,977 |   |   |   | 2,669 |   |   |   | 1,753 |   |   |   | - |   |   |   | - |   |   |   | 24,399 |   |
|     Total                   |   |   | 86,668 |   |   |   | 25,728 |   |   |   | 33,215 |   |   |   | 13,942 |   |   |   | 5,443 |   |   |   | 164,996 |   |   |   | 75,786 |   |   |   | 27,490 |   |   |   | 27,452 |   |   |   | 11,552 |   |   |   | 5,230 |   |   |   | 147,510 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of goods sold                              |   |   | 27,282 |   |   |   | 6,576 |   |   |   | 15,686 |   |   |   | 4,089 |   |   |   | 1,037 |   |   |   | 54,670 |   |   |   | 24,794 |   |   |   | 6,477 |   |   |   | 12,603 |   |   |   | 3,196 |   |   |   | 1,234 |   |   |   | 48,304 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Contribution            |   |   | 59,386 |   |   |   | 19,152 |   |   |   | 17,529 |   |   |   | 9,853 |   |   |   | 4,406 |   |   |   | 110,326 |   |   |   | 50,992 |   |   |   | 21,013 |   |   |   | 14,849 |   |   |   | 8,356 |   |   |   | 3,996 |   |   |   | 99,206 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Less SG&A                                   |   |   | 34,271 |   |   |   | 9,649 |   |   |   | 10,559 |   |   |   | 4,683 |   |   |   | 3,153 |   |   |   | 62,315 |   |   |   | 29,111 |   |   |   | 10,447 |   |   |   | 8,950 |   |   |   | 3,691 |   |   |   | 3,122 |   |   |   | 55,321 |   |
|     EBITDA                  |   |   | 25,115 |   |   |   | 9,503 |   |   |   | 6,970 |   |   |   | 5,170 |   |   |   | 1,253 |   |   |   | 48,011 |   |   |   | 21,881 |   |   |   | 10,566 |   |   |   | 5,899 |   |   |   | 4,665 |   |   |   | 874 |   |   |   | 43,885 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Add share-based  compensation         |   |   | 1,032 |   |   |   | 479 |   |   |   | 332 |   |   |   | 191 |   |   |   | 3 |   |   |   | 2,037 |   |   |   | 328 |   |   |   | 274 |   |   |   | 203 |   |   |   | 102 |   |   |   | - |   |   |   | 907 |   |
| Add accretion                                   |   |   | 149 |   |   |   | 71 |   |   |   | 43 |   |   |   | 26 |   |   |   | - |   |   |   | 289 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Add non-cash contribution  adjustment |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 74 |   |   |   | 49 |   |   |   | 25 |   |   |   | 12 |   |   |   | - |   |   |   | 160 |   |
|     Adjusted EBITDA         |   | $ | 26,296 |   |   |   | 10,053 |   |   |   | 7,345 |   |   |   | 5,387 |   |   |   | 1,256 |   |   |   | 50,337 |   |   | $ | 22,283 |   |   |   | 10,889 |   |   |   | 6,127 |   |   |   | 4,779 |   |   |   | 874 |   |   |   | 44,952 |   |

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES    |   |
|-------------------------------------------------|--------|
| SUPPLEMENTAL SCHEDULES                          |   |
| (Unaudited)                                     |   |
| (Amounts in thousands)                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                            |   | Fourth Quarter 2010 |   |   | Third Quarter 2010 |   |
|                                            |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |
|                                            |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |
| Revenues                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Voice                               |   | $ | 13,606 |   |   |   | 6,561 |   |   |   | 7,404 |   |   |   | - |   |   |   | 5,443 |   |   |   | 33,014 |   |   | $ | 14,601 |   |   |   | 8,636 |   |   |   | 8,025 |   |   |   | - |   |   |   | 5,595 |   |   |   | 36,857 |   |
|   Video                               |   |   | 30,379 |   |   |   | - |   |   |   | 3,269 |   |   |   | - |   |   |   | - |   |   |   | 33,648 |   |   |   | 29,720 |   |   |   | - |   |   |   | 2,953 |   |   |   | - |   |   |   | - |   |   |   | 32,673 |   |
|   Data                                |   |   | 16,833 |   |   |   | 15,134 |   |   |   | 20,279 |   |   |   | 13,942 |   |   |   | - |   |   |   | 66,188 |   |   |   | 15,797 |   |   |   | 14,208 |   |   |   | 22,211 |   |   |   | 13,548 |   |   |   | - |   |   |   | 65,764 |   |
|   Wireless                            |   |   | 25,850 |   |   |   | 4,033 |   |   |   | 2,263 |   |   |   | - |   |   |   | - |   |   |   | 32,146 |   |   |   | 28,595 |   |   |   | 5,360 |   |   |   | 2,260 |   |   |   | - |   |   |   | - |   |   |   | 36,215 |   |
|     Total                   |   |   | 86,668 |   |   |   | 25,728 |   |   |   | 33,215 |   |   |   | 13,942 |   |   |   | 5,443 |   |   |   | 164,996 |   |   |   | 88,713 |   |   |   | 28,204 |   |   |   | 35,449 |   |   |   | 13,548 |   |   |   | 5,595 |   |   |   | 171,509 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of goods sold                              |   |   | 27,282 |   |   |   | 6,576 |   |   |   | 15,686 |   |   |   | 4,089 |   |   |   | 1,037 |   |   |   | 54,670 |   |   |   | 25,374 |   |   |   | 5,547 |   |   |   | 16,731 |   |   |   | 3,545 |   |   |   | 1,289 |   |   |   | 52,486 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Contribution            |   |   | 59,386 |   |   |   | 19,152 |   |   |   | 17,529 |   |   |   | 9,853 |   |   |   | 4,406 |   |   |   | 110,326 |   |   |   | 63,339 |   |   |   | 22,657 |   |   |   | 18,718 |   |   |   | 10,003 |   |   |   | 4,306 |   |   |   | 119,023 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Less SG&A                                   |   |   | 34,271 |   |   |   | 9,649 |   |   |   | 10,559 |   |   |   | 4,683 |   |   |   | 3,153 |   |   |   | 62,315 |   |   |   | 33,248 |   |   |   | 8,178 |   |   |   | 9,955 |   |   |   | 4,392 |   |   |   | 2,759 |   |   |   | 58,532 |   |
|     EBITDA                  |   |   | 25,115 |   |   |   | 9,503 |   |   |   | 6,970 |   |   |   | 5,170 |   |   |   | 1,253 |   |   |   | 48,011 |   |   |   | 30,091 |   |   |   | 14,479 |   |   |   | 8,763 |   |   |   | 5,611 |   |   |   | 1,547 |   |   |   | 60,491 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Add share-based  compensation         |   |   | 1,032 |   |   |   | 479 |   |   |   | 332 |   |   |   | 191 |   |   |   | 3 |   |   |   | 2,037 |   |   |   | 1,121 |   |   |   | 549 |   |   |   | 362 |   |   |   | 215 |   |   |   | 3 |   |   |   | 2,250 |   |
| Add accretion                                   |   |   | 149 |   |   |   | 71 |   |   |   | 43 |   |   |   | 26 |   |   |   | - |   |   |   | 289 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Add non-cash  contribution adjustment |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
|     Adjusted EBITDA         |   | $ | 26,296 |   |   |   | 10,053 |   |   |   | 7,345 |   |   |   | 5,387 |   |   |   | 1,256 |   |   |   | 50,337 |   |   | $ | 31,212 |   |   |   | 15,028 |   |   |   | 9,125 |   |   |   | 5,826 |   |   |   | 1,550 |   |   |   | 62,741 |   |

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES    |   |
|-------------------------------------------------|--------|
| SUPPLEMENTAL SCHEDULES                          |   |
| (Unaudited)                                     |   |
| (Amounts in thousands)                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                            |   | Twelve Months Ended December 31, 2010 |   |   | Twelve Months Ended December 31, 2009 |   |
|                                            |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |
|                                            |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |
| Revenues                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Voice                               |   | $ | 57,317 |   |   |   | 29,032 |   |   |   | 31,720 |   |   |   | - |   |   |   | 22,705 |   |   |   | 140,774 |   |   |   | 52,654 |   |   |   | 49,837 |   |   |   | 30,830 |   |   |   | - |   |   |   | 23,804 |   |   |   | 157,125 |   |
|   Video                               |   |   | 118,475 |   |   |   | - |   |   |   | 11,178 |   |   |   | - |   |   |   | - |   |   |   | 129,653 |   |   |   | 110,986 |   |   |   | - |   |   |   | 9,175 |   |   |   | - |   |   |   | - |   |   |   | 120,161 |   |
|   Data                                |   |   | 61,364 |   |   |   | 61,494 |   |   |   | 76,823 |   |   |   | 49,962 |   |   |   | - |   |   |   | 249,643 |   |   |   | 50,327 |   |   |   | 63,862 |   |   |   | 63,383 |   |   |   | 44,875 |   |   |   | - |   |   |   | 222,447 |   |
|   Wireless                            |   |   | 105,742 |   |   |   | 16,701 |   |   |   | 8,737 |   |   |   | - |   |   |   | - |   |   |   | 131,180 |   |   |   | 80,958 |   |   |   | 8,373 |   |   |   | 6,747 |   |   |   | - |   |   |   | - |   |   |   | 96,078 |   |
|     Total                   |   |   | 342,898 |   |   |   | 107,227 |   |   |   | 128,458 |   |   |   | 49,962 |   |   |   | 22,705 |   |   |   | 651,250 |   |   |   | 294,925 |   |   |   | 122,072 |   |   |   | 110,135 |   |   |   | 44,875 |   |   |   | 23,804 |   |   |   | 595,811 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of goods sold                              |   |   | 104,481 |   |   |   | 25,030 |   |   |   | 59,885 |   |   |   | 14,012 |   |   |   | 4,409 |   |   |   | 207,817 |   |   |   | 96,894 |   |   |   | 27,253 |   |   |   | 52,245 |   |   |   | 11,135 |   |   |   | 6,149 |   |   |   | 193,676 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Contribution            |   |   | 238,417 |   |   |   | 82,197 |   |   |   | 68,573 |   |   |   | 35,950 |   |   |   | 18,296 |   |   |   | 443,433 |   |   |   | 198,031 |   |   |   | 94,819 |   |   |   | 57,890 |   |   |   | 33,740 |   |   |   | 17,655 |   |   |   | 402,135 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Less SG&A                                   |   |   | 127,130 |   |   |   | 33,566 |   |   |   | 38,838 |   |   |   | 17,338 |   |   |   | 11,936 |   |   |   | 228,808 |   |   |   | 112,883 |   |   |   | 38,348 |   |   |   | 35,363 |   |   |   | 14,450 |   |   |   | 11,627 |   |   |   | 212,671 |   |
|     EBITDA                  |   |   | 111,287 |   |   |   | 48,631 |   |   |   | 29,735 |   |   |   | 18,612 |   |   |   | 6,360 |   |   |   | 214,625 |   |   |   | 85,148 |   |   |   | 56,471 |   |   |   | 22,527 |   |   |   | 19,290 |   |   |   | 6,028 |   |   |   | 189,464 |   |
|                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Add share-based  compensation         |   |   | 3,361 |   |   |   | 1,598 |   |   |   | 1,117 |   |   |   | 651 |   |   |   | 6 |   |   |   | 6,733 |   |   |   | 1,145 |   |   |   | 891 |   |   |   | 549 |   |   |   | 219 |   |   |   | - |   |   |   | 2,804 |   |
| Add accretion                                   |   |   | 149 |   |   |   | 71 |   |   |   | 43 |   |   |   | 26 |   |   |   | - |   |   |   | 289 |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Add non-cash  contribution adjustment |   |   | (81 | ) |   |   | (41 | ) |   |   | (24 | ) |   |   | (14 | ) |   |   | - |   |   |   | (160 | ) |   |   | 294 |   |   |   | 201 |   |   |   | 98 |   |   |   | 47 |   |   |   | - |   |   |   | 640 |   |
|     Adjusted EBITDA         |   | $ | 114,716 |   |   |   | 50,259 |   |   |   | 30,871 |   |   |   | 19,275 |   |   |   | 6,366 |   |   |   | 221,487 |   |   | $ | 86,587 |   |   |   | 57,563 |   |   |   | 23,174 |   |   |   | 19,556 |   |   |   | 6,028 |   |   |   | 192,908 |   |

----

| GENERAL COMMUNICATION, INC. AND SUBSIDIARIES           |   |
|--------------------------------------------------------|--------|
| KEY PERFORMANCE INDICATORS                             |   |
| (Unaudited)                                            |   |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                   |   |   |   |   |   |   |   |   |   |   | December 31, 2010 |   |   | December 31, 2010 |   |
|                                                   |   |   |   |   |   |   |   |   |   |   | as compared to |   |   | as compared to |   |
|                                                   |   | December 31, |   |   | December 31, |   |   | September 30, |   | December 31, |   |   | September 30, |   | December 31, |   |   | September 30, |   |
|                                                   |   | 2010 |   |   | 2009 |   |   | 2010 |   |   | 2009 |   |   | 2010 |   |   | 2009 |   |   | 2010 |   |
| Consumer                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance subscribers                              |   |   | 88,200 |   |   |   | 90,500 |   |   |   | 89,000 |   |   |   | (2,300 | ) |   |   | (800 | ) |   |   | -2.5 | % |   |   | -0.9 | % |
| Total local access lines in service                    |   |   | 84,800 |   |   |   | 84,200 |   |   |   | 84,700 |   |   |   | 600 |   |   |   | 100 |   |   |   | 0.7 | % |   |   | 0.1 | % |
| Local access lines in service on GCI facilities        |   |   | 77,400 |   |   |   | 75,200 |   |   |   | 77,100 |   |   |   | 2,200 |   |   |   | 300 |   |   |   | 2.9 | % |   |   | 0.4 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Video                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic subscribers                                      |   |   | 130,000 |   |   |   | 130,500 |   |   |   | 130,500 |   |   |   | (500 | ) |   |   | (500 | ) |   |   | -0.4 | % |   |   | -0.4 | % |
| Digital programming tier subscribers                   |   |   | 81,800 |   |   |   | 79,600 |   |   |   | 80,600 |   |   |   | 2,200 |   |   |   | 1,200 |   |   |   | 2.8 | % |   |   | 1.5 | % |
| HD/DVR converter boxes                                 |   |   | 88,100 |   |   |   | 81,500 |   |   |   | 87,500 |   |   |   | 6,600 |   |   |   | 600 |   |   |   | 8.1 | % |   |   | 0.7 | % |
| Homes passed                                           |   |   | 238,500 |   |   |   | 232,400 |   |   |   | 234,900 |   |   |   | 6,100 |   |   |   | 3,600 |   |   |   | 2.6 | % |   |   | 1.5 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Data                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cable modem subscribers                                |   |   | 105,700 |   |   |   | 100,200 |   |   |   | 104,400 |   |   |   | 5,500 |   |   |   | 1,300 |   |   |   | 5.5 | % |   |   | 1.2 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless lines in service                              |   |   | 124,900 |   |   |   | 115,100 |   |   |   | 122,900 |   |   |   | 9,800 |   |   |   | 2,000 |   |   |   | 8.5 | % |   |   | 1.6 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Network Access Services                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Data:                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total ISP access lines in service                      |   |   | 1,700 |   |   |   | 1,700 |   |   |   | 1,700 |   |   |   | - |   |   |   | - |   |   |   | 0.0 | % |   |   | 0.0 | % |
| Total ISP access lines in service on GCI facilities    |   |   | 1,300 |   |   |   | 1,400 |   |   |   | 1,300 |   |   |   | (100 | ) |   |   | - |   |   |   | -7.1 | % |   |   | 0.0 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance subscribers                              |   |   | 9,100 |   |   |   | 9,500 |   |   |   | 9,300 |   |   |   | (400 | ) |   |   | (200 | ) |   |   | -4.2 | % |   |   | -2.2 | % |
| Total local access lines in service                    |   |   | 48,300 |   |   |   | 47,700 |   |   |   | 48,100 |   |   |   | 600 |   |   |   | 200 |   |   |   | 1.3 | % |   |   | 0.4 | % |
| Local access lines in service on GCI facilities        |   |   | 21,200 |   |   |   | 19,600 |   |   |   | 20,900 |   |   |   | 1,600 |   |   |   | 300 |   |   |   | 8.2 | % |   |   | 1.4 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Video                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Hotels and mini-headend  subscribers         |   |   | 15,300 |   |   |   | 15,400 |   |   |   | 16,000 |   |   |   | (100 | ) |   |   | (700 | ) |   |   | -0.6 | % |   |   | -4.4 | % |
| Basic subscribers                                      |   |   | 1,800 |   |   |   | 1,700 |   |   |   | 1,800 |   |   |   | 100 |   |   |   | - |   |   |   | 5.9 | % |   |   | 0.0 | % |
|    Total basic subscribers              |   |   | 17,100 |   |   |   | 17,100 |   |   |   | 17,800 |   |   |   | - |   |   |   | (700 | ) |   |   | 0.0 | % |   |   | -3.9 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Data                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cable modem subscribers                                |   |   | 10,700 |   |   |   | 10,500 |   |   |   | 10,800 |   |   |   | 200 |   |   |   | (100 | ) |   |   | 1.9 | % |   |   | -0.9 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless lines in service                              |   |   | 13,800 |   |   |   | 10,300 |   |   |   | 13,600 |   |   |   | 3,500 |   |   |   | 200 |   |   |   | 34.0 | % |   |   | 1.5 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Regulated Operations                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total local access lines in service                    |   |   | 10,000 |   |   |   | 11,100 |   |   |   | 10,200 |   |   |   | (1,100 | ) |   |   | (200 | ) |   |   | -9.9 | % |   |   | -2.0 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   | December 31, 2010 |   | December 31, 2010 |
|                                                   |   | Three Months Ended |   | as Compared to |   | as Compared to |
|                                                   |   | December 31, |   |   | December 31, |   |   | September 30, |   | December 31, |   |   | September 30, |   | December 31, |   |   | September 30, |   |
|                                                   |   |   | 2010 |   |   |   | 2009 |   |   |   | 2010 |   |   |   | 2009 |   |   |   | 2010 |   |   |   | 2009 |   |   |   | 2010 |   |
| Consumer                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 26.2 |   |   |   | 28.8 |   |   |   | 25.6 |   |   |   | (2.6 | ) |   |   | 0.6 |   |   |   | -9.0 | % |   |   | 2.3 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Video                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Average monthly gross revenue per subscriber           |   | $ | 77.77 |   |   | $ | 73.57 |   |   | $ | 75.85 |   |   | $ | 4.20 |   |   | $ | 1.92 |   |   |   | 5.7 | % |   |   | 2.5 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Average monthly gross revenue per subscriber           |   | $ | 64.88 |   |   | $ | 54.48 |   |   | $ | 74.61 |   |   | $ | 10.40 |   |   | $ | (9.73 | ) |   |   | 19.1 | % |   |   | -13.0 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Network Access Services                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 185.0 |   |   |   | 199.3 |   |   |   | 205.4 |   |   |   | (14.3 | ) |   |   | (20.4 | ) |   |   | -7.2 | % |   |   | -9.9 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 27.3 |   |   |   | 28.6 |   |   |   | 29.8 |   |   |   | (1.3 | ) |   |   | (2.5 | ) |   |   | -4.5 | % |   |   | -8.4 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 238.5 |   |   |   | 256.7 |   |   |   | 260.8 |   |   |   | (18.2 | ) |   |   | (22.3 | ) |   |   | -7.1 | % |   |   | -8.6 | % |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   | December 31, 2010 |   |   |   |   |   |   | December 31, 2010 |   |   |   |   |   |
|                                                   |   | Twelve Months Ended |   |   |   |   |   |   | as Compared to |   |   |   |   |   |   | as Compared to |   |   |   |   |   |
|                                                   |   | December 31, |   |   |         December 31, |   |   | December 31, |   |   |   |   |   |   | December 31, |   |   |   |   |   |
|                                                   |   |   | 2010 |   |   |   | 2009 |   |   |   |   |   |   |   | 2009 |   |   |   |   |   |   |   | 2009 |   |   |   |   |   |
| Consumer                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 106.9 |   |   |   | 114.7 |   |   |   |   |   |   |   | (7.8 | ) |   |   |   |   |   |   | -6.8 | % |   |   |   |   |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Network Access Services                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 785.4 |   |   |   | 840.0 |   |   |   |   |   |   |   | (54.6 | ) |   |   |   |   |   |   | -6.5 | % |   |   |   |   |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 116.0 |   |   |   | 123.2 |   |   |   |   |   |   |   | (7.2 | ) |   |   |   |   |   |   | -5.8 | % |   |   |   |   |
|                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance minutes carried  (in millions) |   |   | 1,008.3 |   |   |   | 1,077.9 |   |   |   |   |   |   |   | (69.6 | ) |   |   |   |   |   |   | -6.5 | % |   |   |   |   |

----

|                                                                                     |   | Three Months Ended |   |
|------------------------------------------------------------------------------------------|--------|--------------------|--------|
|                                                                                     |   | December 31,2010   |   |   | December 30,2009 |   |   | September 30,2010 |   |
| Net income (loss)                                                                        |   | $                  | (2.2   | ) |   |   | (3.7 | ) |   |   | 7.6 |   |
| Income tax expense (benefit)                                                             |   |               | (0.8   | ) |   |   | (2.6 | ) |   |   | 4.9 |   |
| Income (loss) before income tax expense (benefit)                                        |   |               | (3.0   | ) |   |   | (6.3 | ) |   |   | 12.5 |   |
|                                                                                     |   |               |   |   |   |   |   |   |   |   |   |   |
| Other (income) expense:                                                                  |   |               |   |   |   |   |   |   |   |   |   |   |
| Interest expense  (including amortization and write-off of deferred loan fees) |   |               | 17.1   |   |   |   | 19.7 |   |   |   | 17.8 |   |
| Interest income                                                                          |   |               | ---    |   |   |   | (0.1 | ) |   |   | (0.1 | ) |
| Other expense, net                                                                       |   |               | 17.1   |   |   |   | 19.6 |   |   |   | 17.7 |   |
|                                                                                     |   |               |   |   |   |   |   |   |   |   |   |   |
| Operating income                                                                         |   |               | 14.1   |   |   |   | 13.3 |   |   |   | 30.2 |   |
| Depreciation and amortization expense                                                    |   |               | 33.9   |   |   |   | 30.6 |   |   |   | 30.3 |   |
|                                                                                     |   |               |   |   |   |   |   |   |   |   |   |   |
| EBITDA (Note 2)                                                                          |   |               | 48.0   |   |   |   | 43.9 |   |   |   | 60.5 |   |
| Share-based compensation                                                                 |   |               | 2.0    |   |   |   | 0.9 |   |   |   | 2.2 |   |
| Accretion                                                                                |   |               | 0.3    |   |   |   | --- |   |   |   | --- |   |
| Non-cash contribution adjustment                                                         |   |               | ---    |   |   |   | 0.2 |   |   |   | --- |   |
| Adjusted EBITDA (Note 1)                                                                 |   | $                  | 50.3   |   |   |   | 45.0 |   |   |   | 62.7 |   |

----

|                                                                                     |   |             |   |   |             |   |
|------------------------------------------------------------------------------------------|--------|------------------|--------|--------|------------------|--------|
|                                                                                     |   | Year Ended       |   |
|                                                                                     |   | December 31,2010 |   |   | December 31,2009 |   |
| Net income                                                                               |   | $                | 9.0    |   |             |   | 3.5 |   |
| Income tax expense                                                                       |   |             | 9.4    |   |             |   | 3.9 |   |
| Income before income tax expense                                                         |   |             | 18.4   |   |             |   | 7.4 |   |
|                                                                                     |   |             |   |   |             |   |   |   |
| Other (income) expense:                                                                  |   |             |   |   |             |   |   |   |
| Interest expense  (including amortization and write-off of deferred loan fees) |   |             | 70.3   |   |             |   | 58.8 |   |
| Interest income                                                                          |   |             | (0.2   | )      |             |   | (0.1 | ) |
| Other expense, net                                                                       |   |             | 70.1   |   |             |   | 58.7 |   |
|                                                                                     |   |             |   |   |             |   |   |   |
| Operating income                                                                         |   |             | 88.5   |   |             |   | 66.1 |   |
| Depreciation and amortization expense                                                    |   |             | 126.1  |   |             |   | 123.4 |   |
|                                                                                     |   |             |   |   |             |   |   |   |
| EBITDA (Note 2)                                                                          |   |             | 214.6  |   |             |   | 189.5 |   |
| Share-based compensation                                                                 |   |             | 6.7    |   |             |   | 2.8 |   |
| Accretion                                                                                |   |             | 0.3    |   |             |   | --- |   |
| Non-cash contribution adjustment                                                         |   |             | (0.1   | )      |             |   | 0.6 |   |
| Adjusted EBITDA (Note 1)                                                                 |   | $                | 221.5  |   |             |   | 192.9 |   |

----

|   | (1) EBITDA (as defined in Note 2 below) before deducting share-based compensation, accretion and non-cash contribution adjustment. |
|--------|------------------------------------------------------------------------------------------------------------------------------------|

|   | (2) Earnings Before Interest, Taxes, Depreciation and Amortization is the sum of Net Income, Interest Expense (including Amortization of Deferred Loan Fees), Interest Income, Income Tax Expense, 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. |
|--------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----