<BTB>
EXHIBIT 99B1
SELECTED PROPORTIONATE U S WEST MEDIA GROUP
FINANCIAL DATA
(UNAUDITED)
Quarter Ended Nine Months Ended
September 30, September 30,
1996 % 1996 %
In millions 1997 Pro formaChange 1997 Pro formaChange
- - -------------------------- ------------------------- ---------------
Revenues
Cable & broadband
Domestic $ 1,312 $ 1,220 7.5 $ 3,808 $ 3,571 6.6
Int'l 139 91 52.7 365 256 42.6
Wireless
Domestic 357 286 24.8 1,009 787 28.2
Int'l 198 111 78.4 522 298 75.2
Directory &
info. svcs.
Domestic 297 276 7.6 881 826 6.7
Int'l 15 54 (72.2) 91 131 (30.5)
Corp. & Other 5 3 66.7 12 9 33.3
-------------------- --------------------
Total $ 2,323 $ 2,041 13.8 $ 6,688 $ 5,878 13.8
==================== ====================
EBITDA
Cable & broadband
Domestic $ 404 $ 375 7.7 $ 1,196 $ 1,116 7.2
Int'l 18 (8) - 38 (13) -
Wireless
Domestic 118 106 11.3 330 253 30.4
Int'l 23 1 - 20 1 -
Directory &
info. svcs.
Domestic 142 108 31.5 419 349 20.1
Int'l (1) 5 - 1 5 (80.0)
Corp. & Other (37) (5) - (60) (30) -
-------------------- --------------------
Total $ 667 $ 582 14.6 $ 1,944 $ 1,681 15.6
==================== ====================
The 1996 amounts are pro forma as if the Continental
Cablevision merger occurred January 1, 1996.
5
<BTB>
EXHIBIT 99B2
OTHER PROPORTIONATE INFORMATION U S WEST MEDIA GROUP
(UNAUDITED)
Quarter Ended Nine Months Ended
September 30, September 30,
1996 % 1996 %
In millions 1997 Pro forma Change 1997 Pro forma Change
- - -------------------------- ------------------------- ---------------
Depr. & Amort.
Cable & broadband
Domestic $ 351 $ 341 2.9 $ 1,024 $ 985 4.0
Int'l 57 32 78.1 155 93 66.7
Wireless
Domestic 50 33 51.5 147 99 48.5
Int'l 52 23 - 142 64 -
Directory &
info. svcs.
Domestic 13 7 85.7 33 22 50.0
Int'l 1 5 (80.0) 9 12 (25.0)
Corp. & Other 3 2 50.0 8 7 14.3
-------------------- --------------------
Total $ 527 $ 443 19.0 $ 1,518 $ 1,282 18.4
==================== ====================
Net Income (Loss)
Cable & broadband
Domestic $ (137) $ (145) (5.5) $ (344) $ (375) (8.3)
Int'l (78) (51) 52.9 (198) (157) 26.1
Wireless
Domestic 28 46 (39.1) 76 88 (13.6)
Int'l (42) (28) 50.0 (108) (70) 54.3
Directory &
info. svcs.
Domestic 75 59 27.1 229 193 18.7
Int'l (1) 3 - (9) (9) -
Corp. & Other 11 7 57.1 7 (9) -
-------------------- --------------------
Total $ (144)$ (109) 32.1 $ (347) $ (339) 2.4
==================== ====================
The 1996 amounts are pro forma as if the Continental
Cablevision merger occurred January 1, 1996.
6