----

| ·   | Consolidated      revenue of $142.5 million |
|--------------------|---------------------------------------------|

| ·   | EBITDAS of      $43.4 million |
|--------------------|-------------------------------|

| ·   | Net income of      $3.6 million or $0.07 per dilutedshare |
|--------------------|-----------------------------------------------------------|

| ·   | Consumer      revenues totaled $62.1 million, an increase of 12.7 percent over the prior      year quarter and an increase of 1.2 percent over the first quarter of      2008. The increases were across all products and  services. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI local      access lines increased by 14,800 over the first quarter of 2008. The      increase includes access lines from the acquisition of the United      companies. Consumer, network access, commercial and other local access      lines totaled 137,700 at the end of the second quarter of 2008,      representing an estimated 32 percent share of the total access line market      in Alaska. GCI began providing local access services on its own facilities      in the Nome market during the second quarter of  2008. |
|--------------------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI has      provisioned 89,700 access lines on its own facilities at the end of the      second quarter of 2008, an increase of 18,600 lines over the first quarter      of 2008 and an increase of 35,000 lines when compared to the end of the      second quarter of the prior year. The increase in provisioned lines      includes 12,200 lines acquired from the United companies. The company had      provisioned 54,700 access lines on its own facilities at the end of the      second quarter of 2007. Plant upgrades were completed in the Fairbanks,      Seward and Homer markets during the second  quarter. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI had      100,000 consumer and commercial cable modem access customers at the end of      the second quarter of 2008, an increase of 300 over the 99,700 cable modem      customers at the end of the first quarter 2008. Average monthly revenue      per cable modem totaled $37.77 for the second quarter of 2008 as compared      to $36.71 for the first quarter of 2008, an increase of 2.9 percent. The      increase in average monthly revenues arises primarily from customers      upgrading to plans with increased levels of  service. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI has      84,100 wireless subscribers, an increase of 3,900 subscribers from the      first quarter of 2008. |
|--------------------|-----------------------------------------------------------------------------------------------------------------|

| ·   | GCI’s      contractors began laying 750 miles of undersea fiber that will connect      50,000 residents in several communities in Southeast Alaska. The $33      million project is expected to be completed before the end of      2008. |
|--------------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | GCI is on      track with its redundant fiber route to Fairbanks and with its diverse      fiber route along Turnagain Arm near Anchorage. The Turnagain Arm project      eliminates a current bottleneck where all of the fiber routes out of      Alaska come unacceptably close together and when completed will allow      GCI’s lower 48 fiber ring to fully meet the diversity requirements of the      United States Department ofDefense. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                         |   |          |      |   |              |        |
|---------------------------------------------------------------------------|--------|---------------|-----------|--------|-------------------|-------------|
| CONSOLIDATED      BALANCE SHEETS                                          |   |          |      |   |              |        |
| (Unaudited)                                                               |   |          |      |   |              |        |
|                                                                      |   |          |      |   |              |        |
|                                                                      |   |          |      |   |              |        |
| (Amounts in      thousands)                                               |   | (Preliminary) |      |   |              |        |
|                                                                      |   | June      30, |      |   | December      31, |        |
| Assets                                                                    |   | 2008          |      |   | 2007              |        |
|                                                                      |   |          |      |   |              |        |
| Current      assets:                                                      |   |          |      |   |              |        |
|   Cash      and cash equivalents                                |   | $             | 95,703    |   |              |        | 13,074 |   |
|                                                                      |   |          |      |   |              |        |   |   |
|   Receivables                                                   |   |          | 107,502   |   |              |        | 97,913 |   |
|   Less      allowance for doubtful receivables                  |   |          | 1,864     |   |              |        | 1,657 |   |
|      Net      receivables                        |   |          | 105,638   |   |              |        | 96,256 |   |
|                                                                      |   |          |      |   |              |        |   |   |
|   Deferred      income taxes                                    |   |          | 10,423    |   |              |        | 5,734 |   |
|   Prepaid      expenses                                         |   |          | 6,246     |   |              |        | 5,356 |   |
|   Inventories                                                   |   |          | 5,390     |   |              |        | 2,541 |   |
|   Short-term      investments                                   |   |          | 5,230     |   |              |        | - |   |
|   Other      current assets                                     |   |          | 558       |   |              |        | 717 |   |
|        Total      current assets       |   |          | 229,188   |   |              |        | 123,678 |   |
|                                                                      |   |          |      |   |              |        |   |   |
| Property and      equipment in service, net of depreciation               |   |          | 692,742   |   |              |        | 504,273 |   |
| Construction      in progress                                             |   |          | 115,809   |   |              |        | 69,409 |   |
|        Net      property and equipment |   |          | 808,551   |   |              |        | 573,682 |   |
|                                                                      |   |          |      |   |              |        |   |   |
| Cable      certificates                                                   |   |          | 191,565   |   |              |        | 191,565 |   |
| Goodwill                                                                  |   |          | 48,211    |   |              |        | 42,181 |   |
| Wireless      licenses                                                    |   |          | 25,907    |   |              |        | 25,757 |   |
| Other      intangible assets, net of amortization                         |   |          | 18,080    |   |              |        | 11,769 |   |
| Deferred loan      and senior notes costs, net of amortization            |   |          | 6,726     |   |              |        | 6,202 |   |
| Other      assets                                                         |   |          | 11,197    |   |              |        | 9,399 |   |
|     Total      other assets                           |   |          | 301,686   |   |              |        | 286,873 |   |
|        Total      assets               |   | $             | 1,339,425 |   |              |        | 984,233 |   |
|                                                                      |   |          |      |   |              |        |   |   |
|                                                                      |   |          |      |   |              | (Continued) |   |

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                                                                                                                                                                                                                                                                                                                                                                                                                     |   |          |      |   |              |   |
|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|---------------|-----------|--------|-------------------|--------|
| CONSOLIDATED      BALANCE SHEETS                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |          |      |   |              |   |
| (Unaudited)                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |          |      |   |              |   |
| (Continued)                                                                                                                                                                                                                                                                                                                                                                                                                                                           |   |          |      |   |              |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |
| (Amounts in      thousands)                                                                                                                                                                                                                                                                                                                                                                                                                                           |   | (Preliminary) |      |   |              |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   | June      30, |      |   | December      31, |   |
| Liabilities,      Minority Interest, and Stockholders' Equity                                                                                                                                                                                                                                                                                                                                                                                                         |   | 2008          |      |   | 2007              |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |
| Current      liabilities:                                                                                                                                                                                                                                                                                                                                                                                                                                             |   |          |      |   |              |   |
|   Current      maturities of obligations under long-term debt and capital      leases                                                                                                                                                                                                                                                                                                                                                                       |   | $             | 9,242     |   |              |   | 2,375 |   |
|   Accounts      payable                                                                                                                                                                                                                                                                                                                                                                                                                                     |   |          | 46,094    |   |              |   | 35,747 |   |
|   Deferred      revenue                                                                                                                                                                                                                                                                                                                                                                                                                                     |   |          | 20,886    |   |              |   | 16,600 |   |
|   Accrued      payroll and payroll related obligations                                                                                                                                                                                                                                                                                                                                                                                                      |   |          | 17,401    |   |              |   | 16,329 |   |
|   Accrued      liabilities                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          | 9,439     |   |              |   | 7,536 |   |
|   Accrued      interest                                                                                                                                                                                                                                                                                                                                                                                                                                     |   |          | 9,322     |   |              |   | 8,927 |   |
|   Subscriber      deposits                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          | 1,020     |   |              |   | 877 |   |
|      Total      current liabilities                                                                                                                                                                                                                                                                                                                                                                                                          |   |          | 113,404   |   |              |   | 88,391 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
| Long-term      debt                                                                                                                                                                                                                                                                                                                                                                                                                                                   |   |          | 707,540   |   |              |   | 536,115 |   |
| Obligations      under capital leases, excluding current maturities                                                                                                                                                                                                                                                                                                                                                                                                   |   |          | 96,254    |   |              |   | 2,290 |   |
| Obligation      under capital lease due to related party, excluding current  maturity                                                                                                                                                                                                                                                                                                                                                                       |   |          | 1,864     |   |              |   | 469 |   |
| Deferred      income taxes                                                                                                                                                                                                                                                                                                                                                                                                                                            |   |          | 93,671    |   |              |   | 84,294 |   |
| Long-term      deferred revenue                                                                                                                                                                                                                                                                                                                                                                                                                                       |   |          | 37,738    |   |              |   | 624 |   |
| Other      liabilities                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |          | 19,768    |   |              |   | 12,617 |   |
|        Total      liabilities                                                                                                                                                                                                                                                                                                                                                                                                      |   |          | 1,070,239 |   |              |   | 724,800 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
| Minority      interest                                                                                                                                                                                                                                                                                                                                                                                                                                                |   |          | 6,502     |   |              |   | 6,478 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
| Commitments      and contingencies                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |          |      |   |              |   |   |   |
| Stockholders’      equity:                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |          |      |   |              |   |   |   |
|   Common      stock (no par):                                                                                                                                                                                                                                                                                                                                                                                                                               |   |          |      |   |              |   |   |   |
|     Class      A.  Authorized 100,000 shares; issued 49,930 and      50,437     shares      at June 30, 2008 and December 31, 2007, respectively;     outstanding      49,461 and 49,425 shares at June30, 2008 and     December      31, 2007, respectively                                                                                                 |   |          | 150,706   |   |              |   | 155,980 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
|     Class      B.  Authorized 10,000 shares; issued 3,256 and 3,257 shares      at     June      30, 2008 and December 31, 2007, respectively; outstanding     3,254      and 3,255 shares at June 30, 2008 and December 31, 2007,     respectively;      convertible on a share-per-share basis into Class A     common      stock |   |          | 2,750     |   |              |   | 2,751 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
|     Less      cost of 471 and 473 Class A and Class B common shares held in      treasury      at June 30, 2008 and December 31, 2007, respectively                                                                                                                                                                                                                                                                 |   |          | (3,422    | )      |              |   | (3,448 | ) |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
|   Paid-in      capital                                                                                                                                                                                                                                                                                                                                                                                                                                      |   |          | 23,522    |   |              |   | 20,132 |   |
|   Retained      earnings                                                                                                                                                                                                                                                                                                                                                                                                                                    |   |          | 89,128    |   |              |   | 77,540 |   |
|        Total      stockholders' equity                                                                                                                                                                                                                                                                                                                                                                                             |   |          | 262,684   |   |              |   | 252,955 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |
|        Total      liabilities, minority interest, and stockholders' equity                                                                                                                                                                                                                                                                                                                                                         |   | $             | 1,339,425 |   |              |   | 984,233 |   |
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                  |   |          |      |   |              |   |   |   |

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                                                                                                                                                                                                                                                                                               |   |                    |    |   |                   |   |    |              |   |   |                   |   |
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|-------------------------|---------|--------|------------------------|--------|---------|-------------------|--------|--------|------------------------|--------|
| CONSOLIDATED      INCOME STATEMENTS                                                                                                                                                                                                                                                                                                             |   |                    |    |   |                   |   |    |              |   |   |                   |   |
| (Unaudited)                                                                                                                                                                                                                                                                                                                                     |   |                    |    |   |                   |   |    |              |   |   |                   |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |
|                                                                                                                                                                                                                                                                                                                                            |   | Three Months      Ended |    |   | Six Months      Ended  |   |
|                                                                                                                                                                                                                                                                                                                                            |   | June      30,           |    |   |                   |   |    | June      30,     |   |   |                   |   |
| (Amounts in      thousands, except per share amounts)                                                                                                                                                                                                                                                                                           |   | 2008(preliminary)       |    |   | 2007(as      restated) |   |    | 2008(preliminary) |   |   | 2007(as      restated) |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |
| Revenues                                                                                                                                                                                                                                                                                                                                        |   | $                       | 142,461 |   |                   |   | 129,890 |              |   |   | 277,135                |   |   |   | 254,921 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Cost of goods      sold (exclusive of depreciation and amortization shown  separately      below)                                                                                                                                                                                                                                     |   |                    | 52,448  |   |                   |   | 45,579  |              |   |   | 103,759                |   |   |   | 93,569 |   |
| Selling,      general and administrative expenses                                                                                                                                                                                                                                                                                               |   |                    | 48,260  |   |                   |   | 43,430  |              |   |   | 94,666                 |   |   |   | 87,035 |   |
| Depreciation      and amortization expense                                                                                                                                                                                                                                                                                                      |   |                    | 23,527  |   |                   |   | 21,437  |              |   |   | 46,309                 |   |   |   | 42,303 |   |
|    Operating      income                                                                                                                                                                                                                                                                                                         |   |                    | 18,226  |   |                   |   | 19,444  |              |   |   | 32,401                 |   |   |   | 32,014 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Other income      (expense):                                                                                                                                                                                                                                                                                                                    |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
|   Interest      expense                                                                                                                                                                                                                                                                                                               |   |                    | (10,899 | )      |                   |   | (8,557  | )                 |   |   | (19,584                | )      |   |   | (16,875 | ) |
|   Loan      and senior notes fees                                                                                                                                                                                                                                                                                                     |   |                    | (879    | )      |                   |   | (216    | )                 |   |   | (1,102                 | )      |   |   | (396 | ) |
|   Interest      income                                                                                                                                                                                                                                                                                                                |   |                    | 402     |   |                   |   | 161     |              |   |   | 483                    |   |   |   | 345 |   |
|   Minority      interest                                                                                                                                                                                                                                                                                                              |   |                    | 26      |   |                   |   | (24     | )                 |   |   | (24                    | )      |   |   | (11 | ) |
|    Other      expense, net                                                                                                                                                                                                                                                                                                       |   |                    | (11,350 | )      |                   |   | (8,636  | )                 |   |   | (20,227                | )      |   |   | (16,937 | ) |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
|    Income      before income tax expense                                                                                                                                                                                                                                                                                         |   |                    | 6,876   |   |                   |   | 10,808  |              |   |   | 12,174                 |   |   |   | 15,077 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Income tax      expense                                                                                                                                                                                                                                                                                                                         |   |                    | 3,281   |   |                   |   | 4,890   |              |   |   | 6,050                  |   |   |   | 6,853 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
|    Net      income available to common shareholders                                                                                                                                                                                                                                                                              |   | $                       | 3,595   |   |                   |   | 5,918   |              |   |   | 6,124                  |   |   |   | 8,224 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Basic net      income available to common shareholders per common share                                                                                                                                                                                                                                                                         |   | $                       | 0.07    |   |                   |   | 0.11    |              |   |   | 0.12                   |   |   |   | 0.15 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Diluted net      income available to common shareholders per common share                                                                                                                                                                                                                                                                       |   | $                       | 0.07    |   |                   |   | 0.11    |              |   |   | 0.11                   |   |   |   | 0.14 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Common shares      used to calculate basic EPS                                                                                                                                                                                                                                                                                                  |   |                    | 52,320  |   |                   |   | 53,201  |              |   |   | 52,289                 |   |   |   | 53,230 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Common shares      used to calculate diluted EPS                                                                                                                                                                                                                                                                                                |   |                    | 52,745  |   |                   |   | 54,698  |              |   |   | 52,950                 |   |   |   | 54,815 |   |
|                                                                                                                                                                                                                                                                                                                                            |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| Note:                                                                                                                                                                                                                                                                                                                                           |   |                    |    |   |                   |   |    |              |   |   |                   |   |   |   |   |   |
| We      reclassified $3.3 million and $8.2 million of network maintenance and      operations expense from selling, general and administrative expense to      Cost of Goods Sold for the three and six months ended June 30, 2007,      respectively, to make our income statement classification more consistent      with that of our peers. |   |

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                                                                                                                                                                                                                                                  |
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| SUPPLEMENTAL      SCHEDULES                                                                                                                                                                                                                                                                        |
| (Unaudited)                                                                                                                                                                                                                                                                                        |
| (Amounts in      thousands)                                                                                                                                                                                                                                                                        |
|                                                                                                                                                                                                                                                                                               |   | Second      Quarter 2008 (preliminary) |   |   | Second      Quarter 2007 (as restated) |   |
|                                                                                                                                                                                                                                                                                               |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |   |   |   |   |   |   |   | Network |   |   |   |   |   | Managed |   |   |   |   |
|                                                                                                                                                                                                                                                                                               |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Totals |   |
| Revenues                                                                                                                                                                                                                                                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Voice                                                                                                                                                                                                                                                                                  |   | $ | 12,117 |   |   |   | 23,213 |   |   |   | 7,280 |   |   |   | - |   |   |   | 1,879 |   |   |   | 44,489 |   |   |   | 11,608 |   |   |   | 24,577 |   |   |   | 8,045 |   |   |   | - |   |   |   | 44,230 |   |
|   Video                                                                                                                                                                                                                                                                                  |   |   | 25,668 |   |   |   | - |   |   |   | 2,149 |   |   |   | - |   |   |   | - |   |   |   | 27,817 |   |   |   | 23,907 |   |   |   | - |   |   |   | 2,004 |   |   |   | - |   |   |   | 25,911 |   |
|   Data                                                                                                                                                                                                                                                                                   |   |   | 10,386 |   |   |   | 17,988 |   |   |   | 16,584 |   |   |   | 9,134 |   |   |   | - |   |   |   | 54,092 |   |   |   | 8,269 |   |   |   | 15,469 |   |   |   | 14,561 |   |   |   | 6,953 |   |   |   | 45,252 |   |
|   Wireless                                                                                                                                                                                                                                                                               |   |   | 13,942 |   |   |   | 690 |   |   |   | 1,431 |   |   |   | - |   |   |   | - |   |   |   | 16,063 |   |   |   | 11,344 |   |   |   | 1,570 |   |   |   | 1,583 |   |   |   | - |   |   |   | 14,497 |   |
|     Total                                                                                                                                                                                                                                                                      |   |   | 62,113 |   |   |   | 41,891 |   |   |   | 27,444 |   |   |   | 9,134 |   |   |   | 1,879 |   |   |   | 142,461 |   |   |   | 55,128 |   |   |   | 41,616 |   |   |   | 26,193 |   |   |   | 6,953 |   |   |   | 129,890 |   |
|                                                                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of      goods  sold      (exclusive  of      depreciation  and      amortization)                                                                                                                                                                               |   |   | 23,689 |   |   |   | 11,529 |   |   |   | 13,912 |   |   |   | 3,020 |   |   |   | 298 |   |   |   | 52,448 |   |   |   | 22,375 |   |   |   | 8,722 |   |   |   | 12,257 |   |   |   | 2,225 |   |   |   | 45,579 |   |
|                                                                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Contribution                                                                                                                                                                                                                                                               |   |   | 38,424 |   |   |   | 30,362 |   |   |   | 13,532 |   |   |   | 6,114 |   |   |   | 1,581 |   |   |   | 90,013 |   |   |   | 32,753 |   |   |   | 32,894 |   |   |   | 13,936 |   |   |   | 4,728 |   |   |   | 84,311 |   |
|                                                                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Less      SG&A                                                                                                                                                                                                                                                                                 |   |   | 26,054 |   |   |   | 9,579 |   |   |   | 8,312 |   |   |   | 3,093 |   |   |   | 1,222 |   |   |   | 48,260 |   |   |   | 22,034 |   |   |   | 9,597 |   |   |   | 9,118 |   |   |   | 2,681 |   |   |   | 43,430 |   |
| Add      other  income  (expense)                                                                                                                                                                                                                                              |   |   | (12 | ) |   |   | (10 | ) |   |   | (4 | ) |   |   | - |   |   |   | - |   |   |   | (26 | ) |   |   | 10 |   |   |   | 10 |   |   |   | 4 |   |   |   | - |   |   |   | 24 |   |
|     EBITDA                                                                                                                                                                                                                                                                     |   |   | 12,382 |   |   |   | 20,793 |   |   |   | 5,224 |   |   |   | 3,021 |   |   |   | 359 |   |   |   | 41,779 |   |   |   | 10,709 |   |   |   | 23,287 |   |   |   | 4,814 |   |   |   | 2,047 |   |   |   | 40,857 |   |
|                                                                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Add      share-based  compensation                                                                                                                                                                                                                                                       |   |   | 637 |   |   |   | 522 |   |   |   | 317 |   |   |   | 117 |   |   |   | - |   |   |   | 1,593 |   |   |   | 256 |   |   |   | 256 |   |   |   | 182 |   |   |   | 69 |   |   |   | 763 |   |
|     EBITDAS                                                                                                                                                                                                                                                                    |   | $ | 13,019 |   |   |   | 21,315 |   |   |   | 5,541 |   |   |   | 3,138 |   |   |   | 359 |   |   |   | 43,372 |   |   |   | 10,965 |   |   |   | 23,543 |   |   |   | 4,996 |   |   |   | 2,116 |   |   |   | 41,620 |   |
|                                                                                                                                                                                                                                                                                               |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Note:                                                                                                                                                                                                                                                                                              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| We      reclassified $3.3 million of network maintenance and operations expense      from selling, general and administrative expense to Cost of Goods Sold for      the three months ended June 30, 2007 to make our income statement      classification more consistent with that of our peers. |   |

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                                                                    |   |
|----------------------------------------------------------------------------------------------------------------------|--------|
| SUPPLEMENTAL      SCHEDULES                                                                                          |   |
| (Unaudited)                                                                                                          |   |
| (Amounts in      thousands)                                                                                          |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                 |   | Second      Quarter 2008 (preliminary) |   |   | First Quarter      2008 |   |
|                                                                                                                 |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |   |   |   |   |   |   |   | Network |   |   |   |   |   | Managed |   |   |   |   |
|                                                                                                                 |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Totals |   |
| Revenues                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Voice                                                                                                    |   | $ | 12,117 |   |   |   | 23,213 |   |   |   | 7,280 |   |   |   | - |   |   |   | 1,879 |   |   |   | 44,489 |   |   |   | 11,844 |   |   |   | 21,942 |   |   |   | 7,214 |   |   |   | - |   |   |   | 41,000 |   |
|   Video                                                                                                    |   |   | 25,668 |   |   |   | - |   |   |   | 2,149 |   |   |   | - |   |   |   | - |   |   |   | 27,817 |   |   |   | 25,647 |   |   |   | - |   |   |   | 1,820 |   |   |   | - |   |   |   | 27,467 |   |
|   Data                                                                                                     |   |   | 10,386 |   |   |   | 17,988 |   |   |   | 16,584 |   |   |   | 9,134 |   |   |   | - |   |   |   | 54,092 |   |   |   | 10,096 |   |   |   | 16,839 |   |   |   | 16,209 |   |   |   | 7,526 |   |   |   | 50,670 |   |
|   Wireless                                                                                                 |   |   | 13,942 |   |   |   | 690 |   |   |   | 1,431 |   |   |   | - |   |   |   | - |   |   |   | 16,063 |   |   |   | 13,796 |   |   |   | 393 |   |   |   | 1,348 |   |   |   | - |   |   |   | 15,537 |   |
|     Total                                                                                        |   |   | 62,113 |   |   |   | 41,891 |   |   |   | 27,444 |   |   |   | 9,134 |   |   |   | 1,879 |   |   |   | 142,461 |   |   |   | 61,383 |   |   |   | 39,174 |   |   |   | 26,591 |   |   |   | 7,526 |   |   |   | 134,674 |   |
|                                                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of      goods  sold      (exclusive  of      depreciation  and      amortization) |   |   | 23,689 |   |   |   | 11,529 |   |   |   | 13,912 |   |   |   | 3,020 |   |   |   | 298 |   |   |   | 52,448 |   |   |   | 24,701 |   |   |   | 10,255 |   |   |   | 14,071 |   |   |   | 2,284 |   |   |   | 51,311 |   |
|                                                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Contribution                                                                                 |   |   | 38,424 |   |   |   | 30,362 |   |   |   | 13,532 |   |   |   | 6,114 |   |   |   | 1,581 |   |   |   | 90,013 |   |   |   | 36,682 |   |   |   | 28,919 |   |   |   | 12,520 |   |   |   | 5,242 |   |   |   | 83,363 |   |
|                                                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Less      SG&A                                                                                                   |   |   | 26,054 |   |   |   | 9,579 |   |   |   | 8,312 |   |   |   | 3,093 |   |   |   | 1,222 |   |   |   | 48,260 |   |   |   | 25,353 |   |   |   | 9,586 |   |   |   | 8,612 |   |   |   | 2,855 |   |   |   | 46,406 |   |
| Add      other  income  (expense)                                                                |   |   | (12 | ) |   |   | (10 | ) |   |   | (4 | ) |   |   | - |   |   |   | - |   |   |   | (26 | ) |   |   | 22 |   |   |   | 19 |   |   |   | 9 |   |   |   | - |   |   |   | 50 |   |
|     EBITDA                                                                                       |   |   | 12,382 |   |   |   | 20,793 |   |   |   | 5,224 |   |   |   | 3,021 |   |   |   | 359 |   |   |   | 41,779 |   |   |   | 11,307 |   |   |   | 19,314 |   |   |   | 3,899 |   |   |   | 2,387 |   |   |   | 36,907 |   |
|                                                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Add      share-based  compensation                                                                         |   |   | 637 |   |   |   | 522 |   |   |   | 317 |   |   |   | 117 |   |   |   | - |   |   |   | 1,593 |   |   |   | 496 |   |   |   | 421 |   |   |   | 253 |   |   |   | 90 |   |   |   | 1,260 |   |
|     EBITDAS                                                                                      |   | $ | 13,019 |   |   |   | 21,315 |   |   |   | 5,541 |   |   |   | 3,138 |   |   |   | 359 |   |   |   | 43,372 |   |   |   | 11,803 |   |   |   | 19,735 |   |   |   | 4,152 |   |   |   | 2,477 |   |   |   | 38,167 |   |
|                                                                                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                                                                                                                                                                                                                                                |   |
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| SUPPLEMENTAL      SCHEDULES                                                                                                                                                                                                                                                                      |   |
| (Unaudited)                                                                                                                                                                                                                                                                                      |   |
| (Amounts in      thousands)                                                                                                                                                                                                                                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                                                                                                                                                                                                                             |   | Six Months      Ended June 30, 2008 (preliminary) |   |   | Six Months      Ended June 30, 2007 (as restated) |   |
|                                                                                                                                                                                                                                                                                             |   |   |   |   | Network |   |   |   |   |   | Managed |   |   | Regulated |   |   |   |   |   |   |   |   | Network |   |   |   |   |   | Managed |   |   |   |   |
|                                                                                                                                                                                                                                                                                             |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Operations |   |   | Totals |   |   | Consumer |   |   | Access |   |   | Commercial |   |   | Broadband |   |   | Totals |   |
| Revenues                                                                                                                                                                                                                                                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Voice                                                                                                                                                                                                                                                                                |   | $ | 23,978 |   |   |   | 45,155 |   |   |   | 14,494 |   |   |   | - |   |   |   | 1,879 |   |   |   | 85,506 |   |   |   | 22,961 |   |   |   | 48,848 |   |   |   | 15,902 |   |   |   | - |   |   |   | 87,711 |   |
|   Video                                                                                                                                                                                                                                                                                |   |   | 51,315 |   |   |   | - |   |   |   | 3,969 |   |   |   | - |   |   |   | - |   |   |   | 55,284 |   |   |   | 47,538 |   |   |   | - |   |   |   | 3,770 |   |   |   | - |   |   |   | 51,308 |   |
|   Data                                                                                                                                                                                                                                                                                 |   |   | 20,482 |   |   |   | 34,827 |   |   |   | 32,793 |   |   |   | 16,660 |   |   |   | - |   |   |   | 104,762 |   |   |   | 16,216 |   |   |   | 30,397 |   |   |   | 28,515 |   |   |   | 13,874 |   |   |   | 89,002 |   |
|   Wireless                                                                                                                                                                                                                                                                             |   |   | 27,721 |   |   |   | 1,083 |   |   |   | 2,779 |   |   |   | - |   |   |   | - |   |   |   | 31,583 |   |   |   | 22,016 |   |   |   | 2,697 |   |   |   | 2,187 |   |   |   | - |   |   |   | 26,900 |   |
|     Total                                                                                                                                                                                                                                                                    |   |   | 123,496 |   |   |   | 81,065 |   |   |   | 54,035 |   |   |   | 16,660 |   |   |   | 1,879 |   |   |   | 277,135 |   |   |   | 108,731 |   |   |   | 81,942 |   |   |   | 50,374 |   |   |   | 13,874 |   |   |   | 254,921 |   |
|                                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cost of      goods  sold      (exclusive  of      depreciation  and      amortization)                                                                                                                                                                             |   |   | 48,391 |   |   |   | 21,783 |   |   |   | 27,983 |   |   |   | 5,304 |   |   |   | 298 |   |   |   | 103,759 |   |   |   | 44,332 |   |   |   | 19,961 |   |   |   | 24,525 |   |   |   | 4,751 |   |   |   | 93,569 |   |
|                                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|     Contribution                                                                                                                                                                                                                                                             |   |   | 75,105 |   |   |   | 59,282 |   |   |   | 26,052 |   |   |   | 11,356 |   |   |   | 1,581 |   |   |   | 173,376 |   |   |   | 64,399 |   |   |   | 61,981 |   |   |   | 25,849 |   |   |   | 9,123 |   |   |   | 161,352 |   |
|                                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Less      SG&A                                                                                                                                                                                                                                                                               |   |   | 51,406 |   |   |   | 19,166 |   |   |   | 16,924 |   |   |   | 5,948 |   |   |   | 1,222 |   |   |   | 94,666 |   |   |   | 44,068 |   |   |   | 19,262 |   |   |   | 18,183 |   |   |   | 5,522 |   |   |   | 87,035 |   |
| Add      other  income  (expense)                                                                                                                                                                                                                                            |   |   | 11 |   |   |   | 9 |   |   |   | 4 |   |   |   | - |   |   |   | - |   |   |   | 24 |   |   |   | 4 |   |   |   | 5 |   |   |   | 2 |   |   |   | - |   |   |   | 11 |   |
|     EBITDA                                                                                                                                                                                                                                                                   |   |   | 23,688 |   |   |   | 40,107 |   |   |   | 9,124 |   |   |   | 5,408 |   |   |   | 359 |   |   |   | 78,686 |   |   |   | 20,327 |   |   |   | 42,714 |   |   |   | 7,664 |   |   |   | 3,601 |   |   |   | 74,306 |   |
|                                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Add      share-based  compensation                                                                                                                                                                                                                                                     |   |   | 1,134 |   |   |   | 943 |   |   |   | 569 |   |   |   | 207 |   |   |   | - |   |   |   | 2,853 |   |   |   | 596 |   |   |   | 594 |   |   |   | 411 |   |   |   | 147 |   |   |   | 1,748 |   |
|     EBITDAS                                                                                                                                                                                                                                                                  |   | $ | 24,822 |   |   |   | 41,050 |   |   |   | 9,693 |   |   |   | 5,615 |   |   |   | 359 |   |   |   | 81,539 |   |   |   | 20,923 |   |   |   | 43,308 |   |   |   | 8,075 |   |   |   | 3,748 |   |   |   | 76,054 |   |
|                                                                                                                                                                                                                                                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Note:                                                                                                                                                                                                                                                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| We      reclassified $8.2 million of network maintenance and operations expense      from selling, general and administrative expense to Cost of Goods Sold for      the six months ended June 30, 2007 to make our income statement      classification more consistent with that of our peers. |   |

----

----

| GENERAL      COMMUNICATION, INC. AND SUBSIDIARIES                |   |
|------------------------------------------------------------------|--------|
| KEY      PERFORMANCE INDICATORS                                  |   |
| (Unaudited)                                                      |   |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                             |   |   |   |   |   |   |   |   |   |   | June 30,      2008 |   |   | June 30,      2008 |   |
|                                                             |   |   |   |   |   |   |   |   |   |   | as compared      to |   |   | as compared      to |   |
|                                                             |   | June      30, |   |   | June      30, |   |   | March      31, |   |   | June      30, |   |   | March      31, |   |   | June      30, |   |   | March      31, |   |
|                                                             |   | 2008 |   |   | 2007 |   |   | 2008 |   |   | 2007 |   |   | 2008 |   |   | 2007 |   |   | 2008 |   |
| Consumer                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance      subscribers                                   |   |   | 89,800 |   |   |   | 90,500 |   |   |   | 90,400 |   |   |   | (700 | ) |   |   | (600 | ) |   |   | -0.8 | % |   |   | -0.7 | % |
| Total local      access lines in service                         |   |   | 78,100 |   |   |   | 68,400 |   |   |   | 76,800 |   |   |   | 9,700 |   |   |   | 1,300 |   |   |   | 14.2 | % |   |   | 1.7 | % |
| Local access      lines in service on GCI facilities             |   |   | 60,500 |   |   |   | 41,800 |   |   |   | 55,500 |   |   |   | 18,700 |   |   |   | 5,000 |   |   |   | 44.7 | % |   |   | 9.0 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Video                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic      subscribers                                           |   |   | 130,300 |   |   |   | 124,700 |   |   |   | 130,700 |   |   |   | 5,600 |   |   |   | (400 | ) |   |   | 4.5 | % |   |   | -0.3 | % |
| Digital      programming tier subscribers                        |   |   | 68,200 |   |   |   | 61,000 |   |   |   | 68,100 |   |   |   | 7,200 |   |   |   | 100 |   |   |   | 11.8 | % |   |   | 0.1 | % |
| HD/DVR      converter boxes                                      |   |   | 56,900 |   |   |   | 40,200 |   |   |   | 55,400 |   |   |   | 16,700 |   |   |   | 1,500 |   |   |   | 41.5 | % |   |   | 2.7 | % |
| Homes      passed                                                |   |   | 226,900 |   |   |   | 221,100 |   |   |   | 225,700 |   |   |   | 5,800 |   |   |   | 1,200 |   |   |   | 2.6 | % |   |   | 0.5 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Data                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cable modem      subscribers                                     |   |   | 91,000 |   |   |   | 82,600 |   |   |   | 90,900 |   |   |   | 8,400 |   |   |   | 100 |   |   |   | 10.2 | % |   |   | 0.1 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless      lines in service                                   |   |   | 77,000 |   |   |   | 62,900 |   |   |   | 73,000 |   |   |   | 14,100 |   |   |   | 4,000 |   |   |   | 22.4 | % |   |   | 5.5 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Network      Access Services                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Data:                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total ISP      access lines in service                           |   |   | 2,000 |   |   |   | 2,600 |   |   |   | 2,600 |   |   |   | (600 | ) |   |   | (600 | ) |   |   | -23.1 | % |   |   | -23.1 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial                                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance      subscribers                                   |   |   | 10,400 |   |   |   | 11,100 |   |   |   | 10,400 |   |   |   | (700 | ) |   |   | - |   |   |   | -6.3 | % |   |   | 0.0 | % |
| Total local      access lines in service                         |   |   | 45,400 |   |   |   | 42,900 |   |   |   | 43,500 |   |   |   | 2,500 |   |   |   | 1,900 |   |   |   | 5.8 | % |   |   | 4.4 | % |
| Local access      lines in service on GCI facilities             |   |   | 15,400 |   |   |   | 10,700 |   |   |   | 13,400 |   |   |   | 4,700 |   |   |   | 2,000 |   |   |   | 43.9 | % |   |   | 14.9 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Video                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Hotels and      mini-headend  subscribers              |   |   | 15,700 |   |   |   | 13,600 |   |   |   | 14,000 |   |   |   | 2,100 |   |   |   | 1,700 |   |   |   | 15.4 | % |   |   | 12.1 | % |
| Basic      subscribers                                           |   |   | 2,000 |   |   |   | 2,100 |   |   |   | 2,000 |   |   |   | (100 | ) |   |   | - |   |   |   | -4.8 | % |   |   | 0.0 | % |
|    Total      basic subscribers                   |   |   | 17,700 |   |   |   | 15,700 |   |   |   | 16,000 |   |   |   | 2,000 |   |   |   | 1,700 |   |   |   | 12.7 | % |   |   | 10.6 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Data                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Cable modem      subscribers                                     |   |   | 9,000 |   |   |   | 8,100 |   |   |   | 8,800 |   |   |   | 900 |   |   |   | 200 |   |   |   | 11.1 | % |   |   | 2.3 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless      lines in service                                   |   |   | 7,100 |   |   |   | 6,700 |   |   |   | 7,200 |   |   |   | 400 |   |   |   | (100 | ) |   |   | 6.0 | % |   |   | -1.4 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Regulated      Operations                                        |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total local      access lines in service                         |   |   | 12,200 |   |   | NA |   |   | NA |   |   | NA |   |   | NA |   |   | NA |   |   | NA |   |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   | June 30,      2008 |   |   | June 30,      2008 |   |
|                                                             |   | Three Months      Ended |   |   |   |   |   |   | as Compared      to |   |   | as Compared      to |   |
|                                                             |   | June      30, |   |   | June      30, |   |   | March      31, |   |   | June      30, |   |   | March      31, |   |   | June      30, |   |   | March      31, |   |
|                                                             |   | 2008 |   |   | 2007 |   |   | 2008 |   |   | 2007 |   |   | 2008 |   |   | 2007 |   |   | 2008 |   |
| Consumer                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance      minutes carried  (in      millions) |   |   | 32.0 |   |   |   | 33.6 |   |   |   | 33.7 |   |   |   | (1.6 | ) |   |   | (1.7 | ) |   |   | -4.8 | % |   |   | -5.0 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Video                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Average      monthly gross revenue per subscriber           |   | $ | 65.86 |   |   | $ | 63.79 |   |   | $ | 66.09 |   |   | $ | 2.07 |   |   | $ | (0.23 | ) |   |   | 3.2 | % |   |   | -0.3 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Wireless                                                         |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Average      monthly gross revenue per subscriber           |   | $ | 57.39 |   |   | $ | 55.25 |   |   | $ | 56.76 |   |   | $ | 2.14 |   |   | $ | 0.63 |   |   |   | 3.9 | % |   |   | 1.1 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Network      Access Services                                     |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance      minutes carried  (in      millions) |   |   | 326.2 |   |   |   | 317.7 |   |   |   | 314.6 |   |   |   | 8.5 |   |   |   | 11.6 |   |   |   | 2.7 | % |   |   | 3.7 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Commercial                                                       |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Voice:                                                           |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance      minutes carried  (in      millions) |   |   | 32.9 |   |   |   | 34.1 |   |   |   | 32.8 |   |   |   | (1.2 | ) |   |   | 0.1 |   |   |   | -3.5 | % |   |   | 0.3 | % |
|                                                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Total                                                            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Long-distance      minutes carried  (in      millions) |   |   | 391.1 |   |   |   | 385.4 |   |   |   | 381.1 |   |   |   | 5.7 |   |   |   | 10.0 |   |   |   | 1.5 | % |   |   | 2.6 | % |

----

----

|                                       |   | Three Months      Ended              |   |
|--------------------------------------------|--------|--------------------------------------|--------|
|                                       |   | June      30,2008      (preliminary) |   |   | June      30,2007 (as      restated) |   |   | March      31,2008 |   |
| Net      income                            |   | $                                    | 3.6    |   |   |   | 5.9 |   |   |   | 2.5 |   |
| Income tax      expense                    |   |                                 | 3.3    |   |   |   | 4.9 |   |   |   | 2.8 |   |
| Income before      income tax expense      |   |                                 | 6.9    |   |   |   | 10.8 |   |   |   | 5.3 |   |
|                                       |   |                                 |   |   |   |   |   |   |   |   |   |   |
| Other      (income) expense:               |   |                                 |   |   |   |   |   |   |   |   |   |   |
| Interest      expense                      |   |                                 | 10.9   |   |   |   | 8.6 |   |   |   | 8.7 |   |
| Loan and      senior notes fees            |   |                                 | 0.8    |   |   |   | 0.2 |   |   |   | 0.2 |   |
| Interest      income                       |   |                                 | (0.4   | ) |   |   | (0.2 | ) |   |   | (0.1 | ) |
| Minority      interest                     |   |                                 | ---    |   |   |   | --- |   |   |   | 0.1 |   |
| Other      expense, net                    |   |                                 | 11.3   |   |   |   | 8.6 |   |   |   | 8.9 |   |
|                                       |   |                                 |   |   |   |   |   |   |   |   |   |   |
| Operating      income                      |   |                                 | 18.2   |   |   |   | 19.4 |   |   |   | 14.2 |   |
| Depreciation      and amortization expense |   |                                 | 23.5   |   |   |   | 21.4 |   |   |   | 22.8 |   |
| Minority      interest                     |   |                                 | ---    |   |   |   | --- |   |   |   | (0.1 | ) |
|                                       |   |                                 |   |   |   |   |   |   |   |   |   |   |
| EBITDA (Note      2)                       |   |                                 | 41.7   |   |   |   | 40.8 |   |   |   | 36.9 |   |
| Share-based      compensation expense      |   |                                 | 1.7    |   |   |   | 0.8 |   |   |   | 1.3 |   |
| EBITDAS (Note      1)                      |   | $                                    | 43.4   |   |   |   | 41.6 |   |   |   | 38.2 |   |

|                                       |   | Six Months      Ended            |   |
|--------------------------------------------|--------|----------------------------------|--------|
|                                       |   | June 30, 2008      (preliminary) |   |   | June 30, 2007      (as restated) |   |
| Net      income                            |   | $                                | 6.1    |   |   |   | 8.2 |   |
| Income tax      expense                    |   |                             | 6.1    |   |   |   | 6.9 |   |
| Income before      income tax expense      |   |                             | 12.2   |   |   |   | 15.1 |   |
|                                       |   |                             |   |   |   |   |   |   |
| Other      (income) expense:               |   |                             |   |   |   |   |   |   |
| Interest      expense                      |   |                             | 19.6   |   |   |   | 16.9 |   |
| Loan and      senior notes fees            |   |                             | 1.1    |   |   |   | 0.4 |   |
| Interest      income                       |   |                             | (0.5   | ) |   |   | (0.4 | ) |
| Minority      interest                     |   |                             | ---    |   |   |   | --- |   |
| Other      expense, net                    |   |                             | 20.2   |   |   |   | 16.9 |   |
|                                       |   |                             |   |   |   |   |   |   |
| Operating      income                      |   |                             | 32.4   |   |   |   | 32.0 |   |
| Depreciation      and amortization expense |   |                             | 46.3   |   |   |   | 42.3 |   |
| Minority      interest                     |   |                             | ---    |   |   |   | --- |   |
|                                       |   |                             |   |   |   |   |   |   |
| EBITDA (Note      2)                       |   |                             | 78.7   |   |   |   | 74.3 |   |
| Share-based      compensation expense      |   |                             | 2.8    |   |   |   | 1.7 |   |
| EBITDAS (Note      1)                      |   | $                                | 81.5   |   |   |   | 76.1 |   |

|   | (1) EBITDA      (as defined in Note 2 below) before deducting share-based compensation      expense. |
|--------|------------------------------------------------------------------------------------------------------|

|   | (2) EBITDA      (Earnings Before Interest, Taxes, Depreciation and Amortization) is the      sum of Net Income, Interest Expense, Loan and Senior Notes 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. |
|--------|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----