EXHIBIT 99.2


             NTL ANNOUNCES FINANCIAL RESULTS FOR FIRST QUARTER 2000

                17th CONSECUTIVE QUARTER OF INCREASED PENETRATION

             RESIDENTIAL REVENUE GENERATING UNITS EXCEED 5.2 MILLION

               REVENUES INCREASE BY 57%, EBITDA INCREASES BY 111%

           HIGHLIGHTS INCLUDE FINANCIAL BREAKOUT OF OPERATING SEGMENTS

New York, New York (May 15, 2000) - NTL Incorporated  (Nasdaq and Easdaq:  NTLI)
announced its financial results for the three months ended March 31, 2000.

Operating and financial results showed strong increases year over year from both
organic growth as well as acquisitions.

Annualized  revenues  increased from $1.25 billion to $1.96 billion.  Annualized
EBITDA  increased  from $130 million to $275 million.  Residential  cable TV and
telephony  customers  increased from 1,226,800 to 3,236,100.  Business customers
increased from 36,100 to 46,200.  Internet  customers  increased from 215,000 to
999,700,   and  the  Company  reported  that  it  also  had  more  than  350,000
pre-registrations  for  its  new  free  Internet  service,  "ntlworld,"  offered
throughout the UK and Ireland.

As of the latest  publicly  available  data, the consumer  operations of Cable &
Wireless  Communications  plc  ("CWC  ConsumerCo")  reported  approximately  1.2
million cable and telephony customers,  150,000 internet customers and more than
2.0 million revenue generating units ("RGUs").

Commenting on the Company's performance,  Barclay Knapp, Chief Executive Officer
said:

"NTL is moving  faster and  accomplishing  more in shorter  amounts of time than
virtually any other company in our industry.

"Every day we must manage internal growth from our core activities,  develop new
strategic  initiatives  to improve  our core  activities  longer  term,  rapidly
integrate  the many  acquisitions  we have  made  over the last 18  months,  and
prepare for new acquisitions such as CWC ConsumerCo and Cablecom (Switzerland).

"The  results we are  announcing  today are  displayed to reflect these core
activities, as well as being broken out to reflect our multiple lines of
business.


"NTL derives great strength from its multiple  activities and multiple segments,
but it has made the Company complex to understand by the outsider.  With today's
announcement  we hope  to add  more  clarity,  and  therefore  convey  the  true
excitement  we all  have  about  our  accomplishments  to  date  as  well as the
tremendous opportunities that await us."

                               CONSUMER SERVICES

Growing our  residential  and business  services in our current UK operations is
our number one priority. In residential services we are focusing on time. In the
following tables, amounts are in thousands of US$'s and the EBITDA that is shown
is before allocation of the shared costs, which are described below.

RESIDENTIAL TELECOMS AND TELEVISION SERVICES

The following tables illustrate our UK on and off-net  residential  telecoms and
television  service  activities  over the previous year, as well as the combined
results for our Cablelink  (Ireland),  BT (England)  and 1G (France)  properties
acquired in mid 1999.


                                                                1999                                     2000
                                   ---------------------------------------------------------------------------------
Core UK - On-Net                         Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $   162,697     $   195,373     $    199,935     $   220,052     $    225,513
   EBITDA                                   54,782          69,968           73,372          78,977           81,357



                                                                1999                                     2000
                                   ---------------------------------------------------------------------------------
Core UK - Off-Net                        Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $         -     $         -      $         -     $         -     $        654
   EBITDA                                        -               -                -               -           (1,062)



                                                                1999                                     2000
                                   ---------------------------------------------------------------------------------
Cablelink/BT/1G                          Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $         -     $         -     $     20,469     $    23,804       $   24,406
   EBITDA                                        -               -            1,925             904            4,840


We have now  begun the  network  upgrading  process  in the  acquired  Cablelink
(Ireland),  BT  (England)  and 1G  (France)  properties,  and so while these are
currently EBITDA positive,  we anticipate that they will move to negative EBITDA
as we add the new services.  Adding these services, which include digital cable,
telephony,   and  high-speed  Internet  access,   together  with  the  operating
infrastructure  to support them,  will produce  negative EBITDA in these systems
through 2001.


We completed the  acquisition  of Cablecom in Switzerland at the very end of the
first  quarter.  Network  upgrading for digital  television  and cable modems is
already  underway at Cablecom,  and we expect to begin the addition of telephony
shortly. Cablecom's financial results will be reflected in our second quarter.

Customer  growth in our core UK  operations  continues  to be  strong.  We added
48,300 customers in the first quarter, the most ever for a first quarter,  which
is historically our slowest.  Our average revenue per customer increased,  again
against our normal first quarter  trend,  as we continued to attract both higher
spending customers with our bundled internet offering as well as from additional
services such as pay-per-view.

We  re-launched  our  off-net  services  early in the  second  quarter  with our
"ntlworld"  free  Internet  service  bundled  with our "3-2-1"  indirect  access
telephony product. Our off-net strategy is to provide a nationwide one-stop-shop
for all NTL services,  thereby  gaining  substantial  national  efficiencies  in
marketing,  provisioning, and customer support. We plan to include television in
the off-net bundle early in 2001 with our own high-function  Digital Terrestrial
Television set top box being developed with Microsoft (Registered).  Our off-net
Internet and  interactive  services have the same content,  look and feel as our
on-net  services,   thereby  completing  our  "ubiquitous  portal"  strategy  as
described more fully below.

The following table shows the cable television and telephony customer statistics
for NTL:



                                      CABLE TELEVISION AND TELEPHONY CUSTOMERS AS OF MARCH 31, 2000
- ------------------------------ -------------------------------------------------------------------------------------------
                                 "Original"                    Cablelink/      Total UK/     Switzerland/
                                  NTL (1)       UK Acq. (2)   BT Cable (3)    Ireland (4)     France (5)     NTL Combined
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
                                                                                              
Homes passed                        1,366,400      2,376,500        605,500       4,348,400      1,697,100      6,045,500
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Homes marketed (Tel.)               1,171,300      2,033,800              0       3,205,100              0      3,205,100
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Homes marketed (CATV)               1,171,300      2,147,300        553,600       3,872,200      1,644,000      5,516,200
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Total customers                       572,200        826,200        422,100       1,820,500      1,415,600      3,236,100
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
     Dual                             529,300        443,900              0         973,200              0        973,200
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
     Telephone-only                    18,000        283,200              0         301,200              0        301,200
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
     Cable-only                        24,900         99,100        422,100         546,100      1,415,600      1,961,700
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Total RGUs (6)                      1,101,500      1,270,100        422,100       2,793,700      1,415,600      4,209,300
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Customer penetration                    48.9%          38.5%          76.2%           47.0%          86.1%          58.7%
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
RGU penetration                         94.0%          59.1%          76.2%           72.1%          86.1%          76.3%
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Telephone penetration                   46.7%          35.8%            N/A           39.8%            N/A          39.8%
- ------------------------------ --------------- -------------- -------------- --------------- -------------- --------------
Cable penetration                       47.3%          25.3%          76.2%           39.2%          86.1%          53.2%
============================== =============== ============== ============== =============== ============== ==============



(1) Data for franchises which NTL has been developing since 1993.
(2) Data for franchises acquired by NTL in 1998/1999: Comcast UK, Diamond Cable
    and ComTel.
(3) Data for Cablelink (Ireland) and the BT cable franchises acquired in 1999.
(4) Includes total subscribers for UK and Ireland.
(5) Data for Cablecom (Switzerland) and the "1G Networks" (France). Cablecom
    homes passed is a bestst estimate and Cablecom homes marketed are assumed to
    be equal to homes passed.
(6) An RGU is one cable television account or one telephone account; a dual
    customer generates two RGUs.

Monthly RGU churn was approximately 1.1% in the first quarter.

The following table shows the Internet operating statistics for NTL:


                                         INTERNET CUSTOMERS AS OF MARCH 31, 2000
- ------------------------------ -------------------------------------------------------------
                                 NTL Direct     UK Wholesale   NTL Combined   Switzerland
- ------------------------------ --------------- -------------- -------------- ---------------
                                                                     
Total customers                    128,700        712,000        159,000         999,700
============================== =============== ============== ============== ===============



Key additional developments in Residential Services included:

- -    On May 4, 2000, NTL launched digital cable television  throughout Scotland,
     Northern  Ireland  and  Wales.  Priced at (UK Pound)  13.00 per month,  the
     digital television service also includes telephony and "ntlworld," our free
     Internet access and interactive  service.  The service will roll out to the
     remaining NTL franchises by the end of the third quarter.  Westminster  and
     Milton Keynes will commence service in 2001; and

- -    In January 2000, NTL announced  that  Microsoft  would provide the software
     platform  for the  delivery  of  interactive  TV  services as part of NTL's
     digital  terrestrial  TV (DTT) and telephony  package to UK consumers.  DTT
     services  will bring  interactivity  and  enhanced TV  services,  including
     digital video recording (DVR) to those consumers  beyond the reach of NTL's
     broadband cable networks.


INTERNET, DIGITAL AND INTERACTIVE SERVICES

The first quarter of 2000 saw a rapid build-up of activities in three  strategic
areas closely allied with our residential unit:  Internet,  digital  television,
and interactive  services.  Our customer research suggests that dial-up Internet
subscribers  are  higher  spending,  more  apt to  buy  digital  and  high-speed
services,  and "stickier"  from a retention point of view.  Therefore,  starting
late last  year and  continuing  through  the first  quarter,  we have  invested
heavily in launching several integrated  services:  a) our free dial-up Internet
service  "ntlworld,"  b) our cable modem  Internet  service which is rolling out
throughout our UK franchises, c) our digital cable TV service, and d) our common
Internet  portal,  which operates across all of these  platforms.  The following
table illustrates our expenditures in these areas over the last year:



                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Internet, Digital & Interactive          Q1              Q2             Q3(1)             Q4              Q1
Services
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                      
   Expense                               $    310        $    104       $    (341)      $    1,563       $    4,745
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------

(1) Net  expenses  were  positive  in the third  quarter  as  content  partners'
payments to us for "repurposing" sites exceeded expenditure in that quarter.

As a result of our  investment in this area,  NTL may be the only company in the
world capable of delivering a common web portal and interactive service via both
PC and TV platforms,  in both narrowband and broadband versions, and both on and
off-net nationwide.

With  our  recent  addition  of  Lastminute.com,  we now have  over 140  content
partners on our interactive  services,  over 40 of which have "repurposed" their
sites to perform well on the TV set.  These  partners give our services  greater
breadth  and depth  than  those  obtainable  from any other  cable or  satellite
provider.

TELEVISION CONTENT AND PROGRAMMING.

Another area of strategic  investment for our residential services is television
programming and content, especially as we rapidly approach true video-on-demand.

Our customer  research  shows that  consumers  in the UK want greater  choice in
movies, sports, local programming,  and personalized information. Our investment
in  programming  to date has  mirrored  this demand.  In 1998,  NTL and Telewest
created our Front Row  pay-per-view  service.  During the last 12 months we have
focused  especially on basic sports  programming  through our British  Eurosport
channel (a joint venture with Eurosport via our Premium TV division), as well as
personalized,   interactive,  and  information  programs  through  our  recently
announced  joint  venture  with ITN and our  interactive  services  initiatives.
Investment in these areas to date is shown below.


                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
TV Programming                           Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $      653     $       686     $        959      $    3,481     $      2,440
   EBITDA                                  (6,032)         (5,180)          (5,516)         (4,568)          (7,868)
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------


Premium TV has also made investments in the Newcastle  United,  Aston Villa, and
Middlesbrough  football  clubs  whereby we secured all media rights except those
negotiated by the Premier League. In these transactions we have also secured the
sports Internet rights and additional sponsorship opportunities for the teams.


NTL aims to stimulate  the creation and  development  of a wide range of digital
programming  via the creation of the "NTL digital  content fund".  The fund will
provide up to (UK  Pound) 5 million  per year for the next five years to nurture
an entirely new programming  category - we call  "enteractivity".  Enteractivity
will blur the lines between video,  data,  graphics,  interactivity and Internet
access, allowing the consumer greater control over the entertainment experience.

These  investments,  along with our  ownership of the British  Eurosport  sports
platform,   have   measurably   enhanced   our   strategic   position   in   the
penetration-building  sports  category.  Our  activities  to date in  non-sports
programming  will begin  paying off in 2000 as we roll out  near-video-on-demand
movies and additional news and entertainment  channels for our digital services.
Designed  to increase  digital  penetration,  these  initiatives  will  increase
negative EBITDA through 2000 as we build this important strategic position.


                               BUSINESS SERVICES

NATIONAL TELECOMS SERVICES

Our  primary  activity  in  national  telecoms  is to grow  our  customer  base,
revenues,  and EBITDA for our targeted carrier and business customers.  To date,
we have implemented a "barbell"  strategy where we sell  "connectivity"  to very
large,  sophisticated  customers  such as carriers and large  corporations,  and
"solutions" to smaller businesses. Our results in these areas are as follows:



                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Business/Carrier                         Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $    77,539     $    82,124     $     94,753    $    100,116     $    103,956
   EBITDA                                   15,651          28,231           39,520          42,506           42,646
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------


Serving  carriers  and  smaller  businesses  means  steady  growth  from  adding
customers  every day, and adding  services and revenues to existing  customers -
much like our consumer business. Last year we recognized the need to enhance our
"solutions"  product  offerings  to medium  to large  business  by adding  data,
LAN/WAN,   and  desktop   integration   services,   so  we  acquired   Workplace
Technologies.  Workplace  is  one  of  the  leading,  turnkey  data  integration
companies in the UK. Workplace's business is somewhat "lumpy" since its revenues
include  equipment  resale and other  one-time  items,  and therefore its EBITDA
pattern is governed by the timing of significant contracts.  This is illustrated
as follows:



                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Workplace Technologies                   Q1              Q2            Q3 (1)             Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $         -     $         -     $     10,914     $    48,301     $    34,257
   EBITDA                                        -               -            1,107           (808)          (3,141)
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------

(1) Results for the quarter are from the date of acquisition.

As we integrate  Workplace into our business telecoms group, we expect to smooth
their results somewhat by winning the recurring carrier revenue portion of their
contracts  that have  historically  gone to our  competitors  when Workplace was
independent.

Other major areas of our national  telecoms  group  include our  radiocomms  and
satellite divisions.  In these areas revenues and EBITDA are steady because they
are generally driven by large,  long term service contracts with major entities.
Growth in these areas is thus dependent on securing additional  contracts and/or
acquisitions.  We are active in both areas, having recently secured a (UK Pound)
70 million  contract with the London  Metropolitan  Police for  radiocomms,  for
example.  The  following  table  illustrates  revenues  and cash flow from these
areas:


                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Radiocomms/Satellite                     Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $    33,184     $    30,749     $     34,009     $    40,043     $     43,204
   EBITDA                                   10,367          11,888           10,850          14,415           14,088
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------


Key additional developments in the National Telecoms Services division included:

- -    In May 2000, NTL announced its e-business  strategy.  NTL will roll-out a
     unique range of  e-business  services,  the first of which,  "Shopbuilder",
     will provide  businesses with an efficient and  cost-effective  entry level
     e-commerce  solution  that will act as a web  shop-front  for  products  or
     services;

- -    In April  2000,  NTL won a (UK  Pound) 1 million  contract  to  design  and
     implement  an  advanced   communications   infrastructure  for  the  London
     Exhibition Center adjacent to the London Millennium Dome;

- -    In March  2000,  Office  Angels,  one of the  UK's  leading  recruitment
     specialists,  selected NTL to design,  install and manage the company's LAN
     and WAN networks across 56 regional and head-offices for a three-year term;
     and

- -    In January 2000,  NTL won a (UK Pound) 10+ million  contract from the Royal
     National  Lifeboat  Institution  for a voice and paging  network.  NTL will
     design,  build,  maintain and monitor the system on a 24-hour  basis for 10
     years.



BROADCAST SERVICES

Another source of revenue and EBITDA stability is our broadcast business.  Here,
too, growth comes mainly through  winning major new contracts and  acquisitions.
Examples include our acquisition of the Australian National Transmission Network
last year, and our recent signing of the contracts shown below.

The broadcast business in the UK is subject in part to a price cap formula which
reduces  the  revenue  for  analog  TV  broadcasting  for ITV and  Channel  4 by
inflation  less a fixed  percentage.  The price cap leads to slight  declines in
revenue  in the  first  quarter  of each new  year  until  additional  services,
contracts, and acquisitions build them up again. The price cap does not apply to
digital TV services, radio services, or other competitive offerings.


                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Broadcast Services                       Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Revenue                             $    38,824     $    50,910     $     55,198     $    56,969     $     55,893
   EBITDA                                   25,081          27,709           28,809          30,240           29,499
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------


Additional developments in Broadcast Services included:

- -    In March 2000, NTL was appointed the "preferred  transmission  supplier" by
     UKRD Radio  Group Ltd,  which has  interests  in 18 UK radio  stations.  In
     addition,  the broadcast radio group has been  successful in  signinseveral
     important contract renewals with long-established UK customers:  The Pulse,
     Jazz FM,  Channel 103 and Island FM;

- -    NTL has  been  awarded  a  multi-million  pound  contract  for its  part in
     transmitter improvements for UK digital terrestrial television; and

- -    NTL Australia has been awarded its first  commercial  radio contract from
     DMG Radio, the largest radio operator in Australia.

                                  SHARED COSTS

BRANDING

In the last year we have  significantly  enhanced  the NTL brand by extending it
nationwide and converting all of the businesses  acquired through 1999. This has
entailed significant  expenditures as shown below, but has lifted our awareness,
recall, and customer esteem dramatically as shown in the following data:




                                         March 1999             November 1999              May 2000
- ---------------------------------- ----------------------- ------------------------ ------------------------
                                                                                   
Name Recognition                                      20%                      58%                       69%
Web-site Visits                              52,000/month            500,000/month           1,000,000/month
Job Seekers                                     200/month             17,500/month              33,600/month
- ---------------------------------- ----------------------- ------------------------ ------------------------


We will continue to aggressively  promote the NTL brand  nationwide,  especially
during the second and fourth quarters,  which are  historically  very strong for
customer growth.


                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Branding                                 Q1              Q2              Q3               Q4              Q1
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Expense                                 $     -     $    23,993       $    7,947      $   15,336            7,284
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------



INTEGRATION

In the last 24 months we have completed more than 15  acquisitions  in all areas
of our  business.  Recently,  we have been  actively  preparing  for our biggest
acquisition  yet,  CWC  ConsumerCo,  which  we  expect  to  close  shortly.  Our
integration  costs  have  come from a number  of  sources,  and are shown in the
following  table.  One of our major costs has been the  integration  of acquired
companies'  IT  systems,   while  simultaneously   upgrading  them  for  digital
television,  interactive services, and VOD. It is anticipated that we will incur
up to $20 million in the second quarter of 2000 for costs from data  conversion,
training and consultants as these integrated and upgraded systems come on line.


                                                1999                    2000
- ---------------------------------- --------------- --------------- ----------------
Integration                              Q3              Q4              Q1
- ---------------------------------- --------------- --------------- ----------------
                                                          
   Expense                                $   490       $   1,440        $   1,453
- ---------------------------------- --------------- --------------- ----------------



OTHER SHARED COSTS

Human resources,  finance,  facilities,  IT and administrative  costs are shared
among  all our UK  operations  and  are  therefore  difficult  to  allocate.  In
addition,  we run our  network  operations  as a  centralized  function  to gain
maximum  efficiency.  Although these costs have remained largely stable over the
last year, we experienced an increase in our network costs in the first quarter.
The  increase  came from  increases  in our network  maintenance  costs as older
equipment  came off  warranty,  sharp  growth  in our  Internet  interconnection
capacity,  and from increasing  employment in our  centralized  network group to
handle  our  tremendous  growth  in  our  Internet,   Satellite,   and  European
activities.



                                                                1999                                     2000
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
Network Operations & Shared              Q1              Q2              Q3               Q4              Q1
Services
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
                                                                                     
   Expense                             $ 66,973        $ 71,195        $ 76,565         $ 67,705        $ 78,133
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------
   as % of Revenues                        21.4%           19.8%           18.4%            13.7%           15.9%
- ---------------------------------- --------------- --------------- ---------------- --------------- ----------------



                              STRATEGIC INITIATIVES

EUROPEAN EXPANSION

Our objective in expanding into continental  Europe is not only to replicate our
UK success,  but also to develop new business models for Europe,  which could in
turn enhance our UK operations as well. Our European initiative is five-fold:

- -    Acquire well-positioned cable companies having high customer penetrations
     and upgradable networks in key major markets;

- -    Link these with each other and the UK via a  pan-European  fiber backbone
     network;

- -    Expand the range of  services  in each  country  initially  via  indirect
     telephony, dial-up Internet and mobile virtual networks, and then later via
     unbundled telephony access and DSL;

- -    Build  metropolitan  and local loop fiber  networks to  directly  connect
     customers in strategic areas; and

- -    Employ all of these assets to offer total broadband solutions to both the
     consumer and B2B market within each country.

We are well on our way to achieving  these goals.  Cablecom and 1G are excellent
cable  companies in major markets and are in the process of being  upgraded.  We
seek  additional  acquisitions  in France,  Belgium,  Netherlands,  Scandinavia,
Germany, Italy and Spain.

We have secured agreements with major international  telecoms carriers giving us
a very high capacity dark-fiber backbone network connecting any 24 cities of our
choosing  throughout  Europe.  This network was realized by swapping capacity on
our UK networks, and will be rolled out as needed over the next 24 months.


We have commenced  activities  building out our fiber optic networks directly to
the home and to multiple  family  dwelling units in Switzerland and the UK, with
an eye toward making this a feature of our standard network build going forward.
In addition, this  fiber-to-the-homes  (FTTH) architecture could serve as a pure
broadband  connection  strategy in areas where we do not operate cable  systems.
For this  reason,  we have taken a strategic  stake in  Sweden's  B2  (described
below) which is pursuing a similar strategy.

We plan to increase and expand these  activities  throughout  2000 and beyond in
order to achieve our objectives.

MOBILE

We strongly believe that having a mobile service to bundle with our consumer and
business propositions would be extremely attractive.  We have begun negotiations
to secure a "virtual network operator" (VNO) agreement for both current and UMTS
services  with one or more  carriers in the UK. We withdrew from the recent UMTS
operator  auction in the UK  because  we  believe  the rate of return of our VNO
strategy will be higher than that for  purchasing a UMTS license and becoming an
actual carrier.

A VNO agreement  will allow us to provide an NTL branded  mobile service as part
of our bundle, including providing the NTL web portal as the primary interactive
service on the mobile phone  itself.  From the  customer's  view it should be no
different  than  if NTL  were  the  carrier.  Since  NTL  will  be  providing  a
significant  amount of both network and  operations  infrastructure,  we believe
mobile operating margins should be attractive.  In addition, we believe that the
current  operators  will  desire to conclude  arrangements  with us as the major
alternative  fixed  operator in the UK and to quickly  recoup a portion of their
expenditures for UMTS.

STRATEGIC FUND

We have  recently  formed  Brigadoon  Ventures,  Inc.,  to focus on early  stage
strategic  investments in emerging  networks,  Internet content,  communications
technology and  programming.  We have always had numerous  opportunities to take
small stakes in emerging areas of great strategic  interest to NTL. Creating the
fund  will  allow  us to  attract  additional  outside  capital  to  make  these
investments along side with us, thereby further leveraging our strategic vision.
It is  expected  that the fund will  concentrate  on those areas where NTL might
eventually take a majority stake and integrate the operation into the company.

In March 2000,  Brigadoon took a 25% stake in  Bredbandsbolaget  (B2), a Swedish
telecommunications  company  specializing  in the  provision  of 10-100  Megabit
broadband  ethernet  access and services via a direct  fiber  connection  to the
home.

In May 2000, Brigadoon made a $6 million investment in Diva Systems Corporation,
a video-on-demand operator currently developing VOD capability for the Company's
UK network.




                               OTHER DEVELOPMENTS

ACQUISITION OF THE ASSETS OF CABLECOM

On March  28,  2000,  NTL  acquired  the  businesses  and  assets  of  Cablecom,
Switzerland's  largest cable operator,  from Swisscom AG, Siemens Schweiz AG and
VEBA Telecom GmbH for CHF 5.8 billion (approximately $3.5 billion). At March 31,
2000,  Cablecom had approximately  1.37 million  subscribers with a 53% share of
the Swiss  cable  market and is the major  operator  in 12 of  Switzerland's  16
biggest  cities.  Cablecom also owns Swiss Online,  one of the largest  Internet
service  providers in Switzerland  and one of the country's most popular portals
with 152,100 customers at March 31, 2000. NTL financed the transaction from cash
on hand,  loan  facilities  and the issuance of $1.85  billion of 5%  cumulative
preferred  stock,  series A, to France Telecom and a group of commercial  banks.
The  preferred  stock  issued to the banks is subject  to a put and call  option
agreement in favor of France Telecom.

On March 28, 2000 the Company entered into a CHF 4.1 billion (approximately $2.5
billion)  senior secured credit  facility,  consisting of a CHF 2.7 billion term
loan  facility  used to finance  approximately  50% of the Cablecom  acquisition
consideration  and a CHF 1.4 billion  revolving  credit facility to fund capital
expenditures,   working  capital,   operating  expenses  and  general  corporate
financing requirements.

AGREEMENT TO ACQUIRE CWC CONSUMERCO.

On July 26, 1999, NTL, with the support of France Telecom, agreed to acquire the
consumer cable telephony,  Internet and television operations of CWC ConsumerCo.
NTL expects to acquire CWC ConsumerCo for approximately 85 million new shares of
NTL common  stock and (UK Pound)  2.85  billion  in cash.  NTL will also  assume
approximately  (UK  Pound)  1.9  billion  of CWC's  net debt,  plus  operational
adjustments  prior to closing.  On March 22,  2000,  the  Secretary of State for
Trade and Industry and the Competition  Commission  cleared,  without condition,
NTL's acquisition of CWC ConsumerCo from a competition  perspective.  On May 10,
2000, the Secretary of State for Trade and Industry  approved  France  Telecom's
investment  in NTL,  subject  to certain  undertakings  by FT  regarding  its UK
investments.

The Company has entered into a note purchase  agreement for up to  approximately
(UK  Pound)  2.4  billion   (approximately   $3.8   billion)  to  refinance  CWC
ConsumerCo's existing indebtdedness.


STRATEGIC INVESTMENT FROM FRANCE TELECOM

In July 1999,  France  Telecom agreed to invest an initial $1 billion in NTL and
provided a commitment for an additional (UK Pound) 2.8 billion.  This commitment
is a key factor in the  proposed  CWC  ConsumerCo  acquisition.  In August 1999,
France Telecom  purchased  approximately  4.2 million shares of NTL common stock
and 750,000 shares of 5% Convertible  Preferred Stock for a total of $1 billion.
France Telecom, subject to certain conditions,  will purchase approximately 42.2
million  shares  of NTL  common  stock and 2  million  shares of 5%  Convertible
Preferred Stock for a total of (UK Pound) 2.8 billion.

INVESTMENT IN MIDDLESBROUGH FOOTBALL CLUB

In March 2000, NTL announced that Premium TV Limited, a wholly owned subsidiary,
entered into a media partnership with  Middlesbrough  Football Club, whereby NTL
would make an  undisclosed  investment  for a 5.585%  stake and  obtain  certain
marketing and sponsorship rights for a five year period from May 2000.

OFFER TO CONVERT 7% CONVERTIBLE NOTES DUE 2008

NTL is considering an offer to convert its 7% Convertible Subordinated Notes due
2008. The terms of the offer will be disclosed when and if made.

REDEMPTION OF VARIABLE RATE REDEEMABLE GUARANTEED LOAN NOTES

In March 2000, NTL redeemed in full its Variable Rate Redeemable Guaranteed Loan
Notes, principal amount of IR(UK Pound) 60 million ($73.2 million), plus accrued
and unpaid interest using cash held in escrow.





                              FINANCIAL HIGHLIGHTS

                                                             Three Months Ended
                                                                 March 31,
                                              ---------------------------------------------------
                                                      2000                       1999
                                              ---------------------------------------------------
                                                   (in thousands, except per share data)
                                                                          
Revenues
Residential telecommunications and television         $ 253,572                  $168,827
National and international telecommunications           181,481                   105,730
Broadcast transmission and other                         55,893                    38,824
                                              ---------------------------------------------------
                                                        490,946                   313,381

Costs and expenses
Operating expenses                                      240,868                   161,544
Selling, general and administrative expenses            181,334                   119,270
                                              ---------------------------------------------------
                                                        422,202                   280,814
                                              ---------------------------------------------------
EBITDA                                                   68,744                    32,567

Franchise fees                                                -                     6,848
Corporate expenses                                       10,190                     5,252
Depreciation and amortization                           249,684                   141,734
                                              ---------------------------------------------------
Operating (loss)                                       (191,130)                 (121,267)

Other income (expense)
Interest and other income                                22,431                    11,013
Interest expense                                       (205,997)                 (130,823)
Foreign currency transaction (losses) gains             (28,270)                   10,658
                                              ---------------------------------------------------
(Loss) before income tax benefit                       (402,966)                 (230,419)
Income tax benefit                                        5,218                         -
                                              ---------------------------------------------------
Net (loss)                                             (397,748)                 (230,419)

Preferred stock dividend                                (18,868)                  (13,092)
                                              ---------------------------------------------------
Net (loss) available to common shareholders           $(416,616)                $(243,511)
                                              ===================================================

                                              ---------------------------------------------------
Basic and diluted net (loss) per common share         $   (3.02)                $   (2.44)
                                              ===================================================

Weighted average shares                                 137,901                    99,663






                         DISCUSSION OF OPERATING RESULTS

As  a  result  of  the   completion  of  the   acquisitions   of  Diamond  Cable
Communications plc in March 1999, the Australian National  Transmission  Network
("NTL  Australia")  in April  1999,  Cablelink  Limited  in July  1999,  the "1G
Networks"  of  France  Telecom  in  August  and  December  1999,  and  Workplace
Technologies  in  September  1999,  the  Company  consolidated  the  results  of
operations of these  businesses  from the dates of  acquisition.  The results of
these  businesses are not included in the 1999 results except for the results of
operations of Diamond from the date of acquisition.

The Company  acquired the cable assets of the Cablecom  Group on March 28, 2000.
The results of operations of Cablecom from the date of  acquisition to March 31,
2000 were not significant.

Residential telecommunications and television revenues increased to $253,572,000
from  $168,827,000  as a result of  acquisitions  and from customer  growth that
increased  the  Company's  current  revenue  stream.  The 2000 and 1999  revenue
includes $64,096,000 and $12,283,000, respectively, from acquired companies. The
Company  expects  its  customer  base to  continue  to  increase  as the Company
completes the construction of its broadband  network past the remaining homes in
its franchise areas.

National and international telecommunications revenues increased to $181,481,000
from  $105,730,000  as a result of  acquisitions  and from increases in business
telecommunications  revenues,  Internet  services  revenues and carrier services
revenues.  The  2000 and  1999  revenue  includes  $46,543,000  and  $3,503,000,
respectively,  from acquired companies. Business telecommunications and Internet
services  revenues  increased  primarily  as a result of  customer  growth.  The
Company expects its business  telecommunications  and Internet services customer
base to continue to increase.  The Company is expanding  its sales and marketing
effort to business customers and for Internet services in its completed network.
Carrier  services  revenues  increased  due to growth in satellite  services and
telephone services provided by the Company's wholesale operation to broadcasters
and telephone  companies,  respectively.  Revenue growth in carrier  services is
primarily  dependent  upon the  Company's  ability to  continue  to attract  new
customers and expand services to existing customers.

Broadcast   transmission  and  other  revenues  increased  to  $55,893,000  from
$38,824,000  due to revenues of $14,780,000  from NTL Australia in 2000 and from
increases in broadcast  television  and FM radio  customers and accounts,  which
exceeded price cap reductions in the Company's regulated  services.  The Company
expects its digital broadcasting services to increase in the future.

Operating  expenses  increased to $240,868,000  from $161,544,000 as a result of
increases in interconnection costs and programming costs due to customer growth.
The 2000 and 1999 expense  includes  $62,637,000 and  $5,488,000,  respectively,
from acquired companies.

Selling,  general and  administrative  expenses  increased to $181,334,000  from
$119,270,000 as a result of increases in  telecommunications  and CATV sales and
marketing  costs and increases in  additional  personnel and overhead to service
the increasing customer base. The 2000 and 1999 expense includes $40,823,000 and
$5,558,000, respectively, from acquired companies.

Pursuant to the terms of various United Kingdom  licenses,  the Company incurred
license  fees paid to the ITC to operate as the  exclusive  service  provider in
certain of its franchise  areas.  Upon a request by the Company in 1999, the ITC
converted all of the Company's fee bearing  exclusive  licenses to non-exclusive
licenses at the end of 1999,  and the Company's  liability for license  payments
ceased upon the conversion. Franchise fees were $6,848,000 in 1999.

Corporate  expenses  increased to $10,190,000 from $5,252,000 due to an increase
in various overhead costs.

Depreciation   and   amortization   expense   increased  to  $249,684,000   from
$141,734,000 due to an increase in depreciation of  telecommunications  and CATV
equipment.  The 2000 and 1999  expense  includes  $82,398,000  and  $18,463,000,
respectively,  from acquired  companies,  including  amortization of acquisition
related intangibles.

Interest expense increased to $205,997,000 from $130,823,000 due to the issuance
of additional  debt in 1999, and the increase in the accretion of original issue
discount  on the  deferred  coupon  notes.  The 2000 and 1999  expense  includes
$41,868,000   and   $12,722,000,   respectively,   from  Diamond.   Interest  of
$103,622,000  and  $60,152,000 was paid in the three months ended March 31, 2000
and 1999, respectively.

Foreign currency  transaction  (losses) gains decreased to a loss of $28,270,000
from a gain of $10,658,000 primarily due to the effect of unfavorable changes in
the exchange rate.  The Company's  results of operations are impacted by changes
in  foreign  currency  exchange  rates  as  follows.  NTL  Incorporated  and its
subsidiary NTL  Communications  Corp. each have cash, cash  equivalents and debt
denominated  in foreign  currencies  that are  effected  by changes in  exchange
rates.  In  addition,  foreign  subsidiaries  of the  Company  whose  functional
currency is not the U.S. dollar hold cash, cash equivalents and debt denominated
in U.S. dollars which are effected by changes in exchange rates.


SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

Certain statements contained herein constitute  "forward-looking  statements" as
that term is defined under the Private Securities Litigation Reform Act of 1995.
When used  herein,  the  words,  "believe,"  "anticipate,"  "should,"  "intend,"
"plan," "will," "expects," "estimates,"  "projects,"  "positioned,"  "strategy,"
and  similar  expressions   identify  such  forward-looking   statements.   Such
forward-looking  statements  involve known and unknown risks,  uncertainties and
other factors that may cause the actual results,  performance or achievements of
the  Company to be  materially  different  from those  contemplated,  projected,
forecasted,  estimated  or  budgeted,  whether  expressed  or  implied,  by such
forward-looking statements. Such factors include the following: general economic
and business  conditions,  the Company's ability to continue to design networks,
install facilities,  obtain and maintain any required  governmental  licenses or
approvals and finance  construction and  development,  all in a timely manner at
reasonable  costs  and  on  satisfactory  terms  and  conditions,   as  well  as
assumptions about customer  acceptance,  churn rates, overall market penetration
and  competition  from  providers  of  alternative  services,  the impact of new
business opportunities requiring significant up-front investment,  availability,
terms and deployment of capital.


                                 * * * * * * * *

FOR MORE INFORMATION PLEASE CONTACT:

IN THE U.S.:
John F. Gregg, Chief Financial Officer
Richard J. Lubasch, Executive Vice President - General Counsel
Bret Richter, Vice President - Corporate Finance and Development
Erik Tamm, Investor Relations
Tel: (212) 906-8440
Or e-mail: investor-relations@ntli.com.

IN THE U.K.:
Alison Kirkwood
Will Robson
Tel: +44 1256 752 000