Spreadsheet: 4ded3d4b-2867-44c8-b13d-0d71e9a30d68
Sheet: Page 2

 | WINDSTREAM CORPORATION
 | UNAUDITED SUPPLEMENTAL OPERATING INFORMATION
 | (Units in thousands, dollars in millions)
 |  |  |  | THREE MONTHS ENDED |  |  |  |  |  |  |  |  | SIX MONTHS ENDED
 |  |  |  |  |  |  |  | Increase |  |  |  |  |  |  |  |  | Increase
 |  |  |  | June 30, |  | June 30, |  | (Decrease) |  |  |  |  | June 30, |  | June 30, |  | (Decrease)
 |  |  |  | 2011 |  | 2010 |  | Amount |  | % |  |  | 2011 |  | 2010 |  | Amount |  | %
 | UNDER GAAP:
 |  | Voice lines |  | 2985.7 |  | 3098.5 |  | -112.8000000000002 |  | -3.64047119573988
 |  | Net voice line (losses) gains:
 |  | Internal |  | -34.9 |  | -32.8 |  | 2.100000000000001 |  | 6.402439024390248 |  |  | -60.09999999999999 |  | -56.7 |  | 3.399999999999991 |  | 5.996472663139314
 |  | Acquired |  | 0 |  | 239.6 |  | -239.6 |  | -100 |  |  | 0 |  | 239.6 |  | -239.6 |  | -100
 |  | Net voice line (losses) gains |  | -34.9 |  | 206.8 |  | 241.7 |  | -116.8762088974855 |  |  | -60.09999999999999 |  | 182.9 |  | 243 |  | -132.8594860579552
 |  | High-speed Internet customers |  | 1336.5 |  | 1274.8 |  | 61.70000000000005 |  | 4.839974898023223
 |  | Advanced data and integrated solutions |  | 171.8 |  | 145.3 |  | 26.5 |  | 18.2381280110117
 |  | Total data and integrated solutions |  | 1508.3 |  | 1420.1 |  | 88.20000000000005 |  | 6.210830223223721
 |  | Net high-speed Internet additions:
 |  | Internal |  | 4.8 |  | 14.7 |  | -9.899999999999999 |  | -67.3469387755102 |  |  | 33.6 |  | 50.5 |  | -16.9 |  | -33.46534653465346
 |  | Acquired |  | 0 |  | 96.3 |  | -96.3 |  | -100 |  |  | 0 |  | 96.3 |  | -96.3 |  | -100
 |  | Net high-speed Internet additions |  | 4.8 |  | 111 |  | -106.2 |  | -95.67567567567568 |  |  | 33.6 |  | 146.8 |  | -113.2 |  | -77.11171662125341
 |  | Net advanced data and integrated solution additions:
 |  | Internal |  | 1.7 |  | -0.5 |  | 2.2 |  | 440.0000000000001 |  |  | 1.7 |  | -0.8 |  | 2.5 |  | 312.5
 |  | Acquired |  | 0 |  | 3 |  | -3 |  | -100 |  |  | 0 |  | 106.6 |  | -106.6 |  | -100
 |  | Net advanced data and integrated solution additions |  | 1.7 |  | 2.5 |  | -0.8 |  | -32 |  |  | 1.7 |  | 105.8 |  | -104.1 |  | -98.39319470699432
 |  | Special access circuits |  | 103.5 |  | 87.4 |  | 16.09999999999999 |  | 18.42105263157894
 |  | Access lines (A) |  | 3261 |  | 3331.2 |  | -70.20000000000027 |  | -2.107348703170037
 |  | Digital television customers |  | 443.5 |  | 420.1 |  | 23.39999999999998 |  | 5.57010235658176
 |  | Total connections (B) |  | 5041 |  | 5026.1 |  | 14.89999999999964 |  | 0.2964525178567803
 |  | Capital expenditures |  | 172.1 |  | 98.9 |  | 73.19999999999999 |  | 74.01415571284123 |  |  | 331.7 |  | 159.4 |  | 172.3 |  | 108.0928481806775
 | FROM PRO FORMA RESULTS (C):
 |  | Voice lines |  | 2985.7 |  | 3120.1 |  | -134.4000000000001 |  | -4.307554245056251
 |  | Net voice line losses |  | -34.9 |  | -34.7 |  | 0.1999999999999957 |  | 0.5763688760806793 |  |  | -60.09999999999999 |  | -61.8 |  | -1.70000000000001 |  | -2.750809061488689
 |  | High-speed Internet customers |  | 1336.5 |  | 1275.1 |  | 61.40000000000009 |  | 4.815308603246812
 |  | Advanced data and integrated solutions |  | 171.8 |  | 168.9 |  | 2.900000000000006 |  | 1.716992303137955
 |  | Total data and integrated solutions |  | 1508.3 |  | 1444 |  | 64.29999999999995 |  | 4.452908587257615
 |  | Net high-speed Internet additions |  | 4.8 |  | 14.8 |  | -10 |  | -67.56756756756756 |  |  | 33.6 |  | 51.2 |  | -17.6 |  | -34.375
 |  | Net advanced data and integrated solution additions |  | 1.7 |  | 3 |  | -1.3 |  | -43.33333333333334 |  |  | 1.7 |  | 4.6 |  | -2.899999999999999 |  | -63.04347826086956
 |  | Special access circuits |  | 103.5 |  | 95.3 |  | 8.200000000000003 |  | 8.604407135362017
 |  | Access lines (A) |  | 3261 |  | 3384.3 |  | -123.2999999999997 |  | -3.643294034216817
 |  | Digital television customers |  | 443.5 |  | 422.9 |  | 20.60000000000002 |  | 4.871127926223699
 |  | Total connections |  | 5041 |  | 5082.299999999999 |  | -41.29999999999927 |  | -0.8126242055762014
 |  | Capital expenditures |  | 172.1 |  | 122.5 |  | 49.59999999999999 |  | 40.48979591836734 |  |  | 331.7 |  | 203.7 |  | 128 |  | 62.83750613647521
 | (A) | Access lines include voice lines, special access circuits and advanced data and integrated solutions.
 | (B) | Total connections include voice lines, special access circuits, total data and integrated solutions and digital television customers.
 | (C) | Pro forma results adjusts results of operations under GAAP to include the acquisitions of NuVox, Iowa Telecom, Hosted Solutions and Q-Comm, and to exclude all merger and integration costs related to strategic transactions.  Q-Comm results of operations only include those entities acquired from Q-Comm.  For further details on these adjustments, see the Notes to Unaudited Reconciliation of Revenues and Sales, Operating Income and Capital Expenditures Under GAAP to Pro Forma Revenues and Sales, Pro Forma Adjusted OIBDA and Pro Forma Capital Expenditures.