EXHIBIT 99B.5 SELECTED PROPORTIONATE DATA (UNAUDITED) (1) U S WEST MEDIA GROUP Cable and Telecommunications Wireless Dollars in millions Domestic (2) Int'l Domestic Int'l - --------------------------------------------------------------------- QTR Ended June 30, 1996 Revenues $724 $50 $261 $99 EBITDA 175 (11) 78 (1) Net income (loss) (5) (69) 25 (18) Subscribers/advertisers 2,944 616 1,557 370 (thousands) QTR Ended June 30, 1995 Revenues $665 $26 $192 $65 EBITDA 151 (13) 61 (13) Net income (loss) (10) (2) 17 (32) Subscribers/advertisers (thousands) 2,808 237 988 241 Six Months Ended June 30, 1996 Revenues $1,415 $100 $501 $187 EBITDA 340 (20) 147 - Net income (loss) (8) (106) 42 (42) Six Months Ended June 30, 1995 Revenues $1,241 $50 $359 $125 EBITDA 275 (24) 112 (25) Net income (loss) (28) (13) 32 (60) <FN> <F1> (1) Proportionate data reflects the Media Group's relative ownership interest in revenues and EBITDA for both its consolidated and equity method entities. Proportionate data is not required by GAAP or intended to replace the Combined Financial Statements prepared in accordance with GAAP. <F2> (2) Includes the Media Group's 25.51 percent pro-rata priority and residual equity interests in reported TWE results. </FN> 2 EXHIBIT 99B.5 SELECTED PROPORTIONATE DATA (UNAUDITED) (1) U S WEST MEDIA GROUP Directory & Corp Information Services & Dollars in millions Domestic Int'l Other Total - -------------------------------------------------------------------- QTR Ended June 30, 1996 Revenues $279 $45 $3 $1,461 EBITDA 124 4 (16) 353 Net income (loss) 68 (5) (7) (11) Subscribers/advertisers 481 274 - 6,242 (thousands) QTR Ended June 30, 1995 Revenues $262 $30 $8 $1,248 EBITDA 101 - (2) 285 Net income (loss) 59 (1) (6) 25 Subscribers/advertisers (thousands) 472 161 - 4,907 Six Months Ended June 30, 1996 Revenues $550 $77 $6 $2,836 EBITDA 241 - (25) 683 Net income (loss) 134 (12) (16) (8) Six Months Ended June 30, 1995 Revenues $520 $44 $16 $2,355 EBITDA 210 (4) 4 548 Net income (loss) 121 (5) (7) 40 <FN> <F1> (1) Proportionate data reflects the Media Group's relative ownership interest in revenues and EBITDA for both its consolidated and equity method entities. Proportionate data is not required by GAAP or intended to replace the Combined Financial Statements prepared in accordance with GAAP. </FN>