DIAMOND CABLE COMMUNICATIONS PLC
10-K, 1999-03-31
CABLE & OTHER PAY TELEVISION SERVICES
Previous: SEPARATE ACCOUNT NO 45 OF EQUITABLE LIFE ASSUR SOCIETY OF US, 24F-2NT, 1999-03-31
Next: WELLS REAL ESTATE FUND VIII LP, 10-K, 1999-03-31



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

        (Mark One)

[X]     Annual report pursuant to Section 13 or 15(d) of the Securities Exchange
        Act of 1934 (Fee required)

        For the fiscal year ended December 31, 1998 or

[_]     Transition  report  pursuant  to Section  13 or 15(d) of the  Securities
        Exchange Act of 1934 (No fee required)

        For the transition period from ___________ to ___________

        Commission file number: 33-83740


                        DIAMOND CABLE COMMUNICATIONS PLC
             (Exact name of registrant as specified in the charter)


                   ENGLAND                                NONE
      (State or Other Jurisdiction of       (I.R.S. Employer Identification No.)
       Incorporation or Organization)

       DIAMOND PLAZA, DALESIDE ROAD,
        NOTTINGHAM NG2 3GG, ENGLAND                       NONE
  (Address of Principal Executive Offices)             (Zip Code)

                               011-44-115-912-2242
              (Registrant's Telephone Number, Including Area Code)


Securities registered pursuant to Section 12(b) of the Act:  None

                                                  Name of Each Exchange
       Title of Each Class                         on Which Registered
       -------------------                         -------------------

             NONE                                          NONE

Securities registered pursuant to Section 12(g) of the Act:  None

                                      NONE
                                (Title of Class)


         Indicate  by check  mark  whether  the  registrant:  (1) has  filed all
reports  required to be filed by Section 13 or 15(d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes__X__ No_____

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of Regulation S-K is not contained  herein,  and will not be contained,
to the best of the  registrant's  knowledge,  in definitive proxy or information
statements  incorporated  by  reference  in  Part  III of the  Form  10-K or any
amendment to this Form 10-K. [X]



<PAGE>



                                  INTRODUCTION

         Diamond Cable  Communications  Plc (the  "Company") is a public limited
company (with registered number 2965241)  incorporated under the laws of England
and Wales. The Company is a holding company which holds all of the shares of the
group of companies  operating  in the  telecommunications  and cable  television
sector through an intermediate  holding company,  Diamond Holdings plc ("Diamond
Holdings").  In this Annual Report, except as the context may otherwise require,
references  to  the  Company  refer  to  the  Company  and/or  its  predecessor,
references   to  the  "Group"  or  "Diamond"   refer  to  the  Company  and  its
subsidiaries.

         The Group operates a  telecommunications  and cable television business
focused  on  the  East  Midlands  area  of  England.   The  Group  is  currently
constructing  a broadband  fiber-optic  network to serve the  approximately  1.2
million homes and an estimated 60,600 businesses within its contiguous franchise
areas.   As  of  December   31,  1998,   the  Group's   cable   television   and
telecommunications  network  had  passed  by civils  construction  approximately
699,700  homes and an  estimated  30,100  businesses,  of which  portions of the
network passing  approximately  677,400 homes and an estimated 30,100 businesses
had been activated.  As of that date, the Group also had  approximately  232,100
residential  telephone  lines,  117,300  cable  television  customers and 37,500
business  telephone  lines.  Through  that  date,  (pound)567  million  had been
invested  (at  original  cost) in the  construction  of the  network and related
systems.  For  certain  operating  data as of  December  31,  1998,  see Item 1.
"Business -- Certain Operating Data".

         On June 16, 1998, the Company  announced that all of the holders of its
outstanding  ordinary  shares of 2.5p each and  deferred  shares of 25p each had
agreed to exchange all outstanding shares in the Company for newly issued shares
of common stock of NTL Incorporated  ("NTL"), an alternative  telecommunications
company  in the UK,  the common  stock of which is quoted on NASDAQ  (NTLi).  On
March 8, 1999, the share  exchange (the "Share  Exchange")  contemplated  by the
Share  Exchange  Agreement,  dated as of June 16,  1998,  as amended (the "Share
Exchange  Agreement"),  among  NTL  and the  shareholders  of the  Company,  was
consummated.  Pursuant to the Share Exchange Agreement, on March 8, 1999, all of
the  issued  and  outstanding  ordinary  shares,  par value  2.5p per share (the
"Ordinary Shares") of the Company and all of the issued and outstanding deferred
shares,  par value 25p per share (the  "Deferred  Shares," and together with the
Ordinary Shares,  the "Company Shares") of the Company were exchanged for shares
of NTL's common stock,  par value $.01 per share (the "NTL Common Stock").  As a
result of the Share  Exchange,  the Company became a wholly-owned  subsidiary of
NTL.

         In connection  with  provisions in each of the  indentures  pursuant to
which the Group's  debt  securities  were issued,  which  require that offers to
repurchase such debt securities be made to holders of such securities at a price
of 101% of their  accreted  value or  principal  amount  following  a "change of
control",  the Company will commence offers to repurchase its  outstanding  debt
securities.  It is expected that these offers will be launched on or about April
1, 1999 and will expire on or about April 30, 1999.

         This  Annual  Report  contains  certain   forward-looking   statements,
identified as such,  with respect to which the Company is seeking to utilize the
safe harbor provided by the Private  Securities  Litigation  Reform Act of 1995.
These statements are accompanied by, and should be read in conjunction  with, an
explanation  of  important  factors  that could cause  actual  results to differ
materially from those in the forward-looking statements. Among other statements,
statements regarding the Group's operational and financial goals and objectives,
expectations regarding the construction of the Group's network and the marketing
and  acceptance of its  services,  including  those under Item 7.  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Liquidity and Capital Resources" are forward looking in nature. Similarly, among
other statements, statements regarding the effects of changes in the competitive
environment and government  regulation,  including those under Item 1. "Business
- --  Competition"  and  "Business --  Milestones"  and  statements  regarding the
expected  technological  and  managerial  strains of continued  growth,  service
enhancement and year 2000 information  processing issues,  including those under
Item 1.  "Business --  Competition"  and Item 7.  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations -- Information Systems
- -- Year 2000", are forward looking in nature.

                                       -2-



<PAGE>


By their  nature,  forward-looking  statements  and  forecasts  involve risk and
uncertainty  because they relate to events and depend on circumstances that will
occur in the  future.  There are a number of  factors  that could  cause  actual
results and developments to differ materially from those expressed or implied by
these  forward-looking  statements and forecasts.  These factors include,  among
other  things,  changes in demand for the  products  and  services of the Group,
changes in the cost and availability of supplies to the Group, the rate and cost
of the build out of the Group's network,  technological  changes,  the impact of
competition  and changes in economic  conditions in England,  and changes in the
Group's strategy in connection with the Share Exchange.

         The  Company  operates  only in the United  Kingdom  and,  accordingly,
publishes its financial  statements in pounds  sterling.  References  herein to,
"(pound)",  "pounds sterling",  "pence" or "p" are to the lawful currency of the
United Kingdom and references to "U.S. dollars",  "dollars", "$" or "(cent)" are
to the lawful currency of the United States. Merely for convenience, this Annual
Report contains translations of certain pound sterling amounts into U.S. dollars
at   specified   rates.   These   translations   should  not  be   construed  as
representations  that the pound sterling  amounts  actually  represent such U.S.
dollar amounts or could have been or could be converted into U.S. dollars at the
rate  indicated  or  at  any  other  rate.  Unless  otherwise   indicated,   the
translations  of pound  sterling  amounts  into U.S.  dollars  have been made at
$1.6628 per (pound)1.00,  the noon buying rate in The City of New York for cable
transfers in pounds  sterling as certified  for customs  purposes by the Federal
Reserve Bank of New York (the "Noon Buying Rate") on December 31, 1998. See Item
6. "Selected  Financial Data -- Exchange  Rates" for  information  regarding the
Noon  Buying  Rate for the past five  fiscal  years.  On March 29, 1999 the Noon
Buying Rate was $1.6140 per (pound)1.00.



                                       -3-



<PAGE>



                                     PART I

ITEM 1. BUSINESS

         The Group offers three basic services over its network  infrastructure:
(i)  residential  telephone  services  allowing  customers  to place and receive
local,  national and international  calls and to use additional services such as
three-way  conference  calling,  voicemail,  call waiting,  call  forward,  call
barring and Internet  access,  (ii) business  telecommunications  services which
include services  similar to those provided to residential  customers as well as
advanced telecommunications services such as Centrex (which provides businesses,
including  those with multiple sites,  with virtual PABX and network  services),
direct dialing inward (DDI), high speed data services and private circuits,  and
(iii) cable television  services offering 50 channels including movies,  sports,
news and information,  music,  children's programming and general entertainment.
See "-- Business  Telecommunications  and  Residential  Telephone" and "-- Cable
Television".

CERTAIN OPERATING DATA

         The  following  table sets forth  certain data  concerning  the Group's
franchises at and for the years ended December 31, 1996, 1997 and 1998.

<TABLE>
<CAPTION>
                                                                         December 31,
                                                   --------------------------------------------------
                                                          1996            1997             1998
                                                          ----            ----             ----

<S>                                                <C>             <C>              <C>
Homes passed by civils construction(1)...........        453,496         536,110          699,682
Homes activated(2)...............................        347,246         508,801          677,407
Homes marketed(3)................................        252,601         405,787          584,457
Student service rooms marketed (4)...............           -             1,805            9,908
BUSINESS TELECOMMUNICATIONS
Business customers accounts......................         3,935           5,723            7,649
Business lines connected.........................        18,932          27,124           37,473
Private circuits(5)..............................          226             258              331
Average lines per business account(6)............          4.8             4.7              4.9
Average monthly revenue per line(7)(8)...........  (pound)50.17    (pound)46.26     (pound)43.07
Pro-forma average monthly revenue
  per line(8)....................................  (pound)51.32    (pound)46.26     (pound)43.26
RESIDENTIAL TELEPHONE(4)
Residential lines connected......................        104,460         157,171          232,059
Penetration rate of homes marketed(9)............         41.4%           38.6%            39.0%
Average monthly revenue per
  line(8)(10)....................................  (pound)18.40    (pound)18.75     (pound)18.82
Pro-forma average monthly revenue
  per line(8)....................................  (pound)18.66    (pound)18.75     (pound)18.89
Churn(11)(12)....................................         20.6%           16.3%            13.5%
CABLE TELEVISION
Basic service subscribers........................        59,242          83,793           117,290
Penetration rate of homes marketed(13)...........         23.5%           20.6%            20.1%
Average monthly revenue per
  subscriber(14).................................  (pound)18.03    (pound)19.84     (pound)19.46
Churn(11)(12)....................................         40.9%           32.7%            22.4%

</TABLE>


                                       -4-

<PAGE>

- -------------------

(1)     Homes passed by civils  construction  is the number of homes  (excluding
        student services rooms) that have had ducting buried outside.

(2)     Homes  activated  is the  number of homes  (excluding  student  services
        rooms) that are  capable of  receiving  cable  service  without  further
        extension of transmission  lines, apart from the final connection to the
        home.

(3)     Homes  marketed  is the  number of homes  activated  (excluding  student
        services  rooms)  for  which  the  initial  marketing  phase  (including
        door-to-door direct marketing) has been completed.

(4)     During 1997 the Group began to provide  telephone  services and internet
        access to students at a number of large  educational  establishments  in
        its  franchise  area.  Academic  terms make this  business  seasonal  in
        nature. In order to fairly present the results,  the Company has adopted
        the following  policy:  (i) rental  revenue is recognized  evenly over a
        full twelve  month  period (or the balance of the period to the start of
        the next academic  year if shorter),  (ii) call revenue is recognized in
        the  month in which it is  earned  and is  incorporated  in  residential
        telephone  average  monthly revenue per line,  (iii) a student  services
        line is recognized as the equivalent of 3/4 of a residential  line, (iv)
        each  student  room at which  service is  available is treated as a home
        marketed and  incorporated in the  calculation of residential  telephone
        penetration  and, (v) any net decrease in the number of students  taking
        the  service  between one  academic  year and another is ignored for the
        purposes of calculating residential telephone churn.

(5)     Private circuits are  point-to-point  customer specific  connections for
        which a fixed annual rental charge is made.

(6)     Average lines per business  account is calculated by dividing the number
        of business lines  connected on the given date by the number of business
        customer accounts on such date.

(7)     The  average  monthly  business  telecommunications  revenue per line is
        calculated  by  dividing  (i)  business   telecommunications   line  and
        equipment  rental,  outgoing  call  charges and  incoming  call  charges
        (including  revenue  from private  circuits)  for the period by (ii) the
        average number of business telecommunications lines and private circuits
        (calculated  as a simple  average of the number of subscribed  lines and
        private  circuits  at the end of  each  month  during  the  period)  and
        dividing that amount by twelve.

(8)     The  calculation  of the  average  monthly  revenue  per line  (for both
        residential telephone and business  telecommunication  revenues) for the
        year to December 31, 1996  reflects the  reduction in revenues  stemming
        from rebates to BT on incoming  termination revenues relating in part to
        1995 but  recorded in full  against  revenues in 1996.  The rebates were
        calculated in accordance  with revised  interconnect  agreements with BT
        that were made  effective  retroactively  from April 1995. The pro-forma
        average  monthly  revenue per line (for both  residential  telephone and
        business  telecommunications  revenues)  gives  effect  to  the  revised
        interconnect  agreements  as if they had been in effect  from April 1995
        and  allocates to each period the portion of the rebates that relates to
        such period.

(9)     Penetration  rate of homes marketed is calculated by dividing the number
        of residential lines, including student services lines recognized at the
        equivalent of 3/4 of a residential line,  connected on the given date by
        the total number of homes  marketed and student  services rooms marketed
        as of such date, expressed as a percentage.

(10)    The average monthly revenue per residential telephone line is calculated
        by dividing (i) line and  equipment  rental,  outgoing  call charges and
        incoming  call  charges  for the  period by (ii) the  average  number of
        residential  telephone  lines  (calculated  as a simple  average  of the
        number of  subscribed  lines at the end of each month during the period)
        and dividing that amount by twelve.  Call revenue from student  services
        lines  is  recognized  in  the  month  in  which  it is  earned  and  is
        incorporated in


                                       -5-



<PAGE>



        residential  telephone  average  monthly  revenue  per  line,  with each
        student  services  line  recognized  as  the  equivalent  of  3/4  of  a
        residential line.

(11)    Churn is calculated by dividing net disconnections (total disconnections
        less the  number of  disconnected  accounts  for which  service is later
        restored) in a period by the average number of subscribers in the period
        (calculated  as a simple average of the number of subscribers at the end
        of each month  during the period).  The  calculation  of churn  excludes
        student services lines.

(12)    Since the  beginning of 1997,  the Group's  reported  churn has excluded
        from net  disconnected  accounts  subscribers  who  disconnect  from the
        service when moving  residence and reconnect to the service in their new
        residence.  Previously,  these subscribers were not identified under the
        Group's  information  system and were  therefore  reported  in the churn
        calculation  as  disconnected  accounts.  If churn for the  years  ended
        December 31, 1997 and 1998 were  calculated on the basis used in periods
        prior to 1997,  annualized  churn  would  have been  21.3% and 36.9% for
        residential  telephone and cable television,  respectively,  in 1997 and
        19.6% and 27.6%, respectively,  in 1998. The difference between churn on
        the new and prior bases is not necessarily  indicative of the adjustment
        that would arise if churn for prior periods were restated.

(13)    Penetration  rate of homes marketed is calculated by dividing the number
        of homes receiving basic cable television on the given date by the total
        number of homes marketed as of such date, expressed as a percentage.

(14)    The  average  monthly  revenue  per  cable   television   subscriber  is
        calculated  by  dividing  total  cable  television  subscriber  revenues
        (excluding  installation  revenues) for the period by the average number
        of cable television  subscribers  (calculated as a simple average of the
        number of basic service  subscribers at the end of each month during the
        period) and dividing that amount by twelve.


BUSINESS TELECOMMUNICATIONS AND RESIDENTIAL TELEPHONE

    OVERVIEW

         The Group  derives  its  business  telecommunications  and  residential
telephone revenues from connection  charges,  monthly line rental charges,  call
charges,  special residential service charges,  special business service charges
(e.g., private business circuits) and interconnection fees payable to the Group.
In the U.K., the historical practice has been that all calls, local or national,
are charged by time and distance.

         Switching  its own traffic  enables the Group to offer a wider range of
services than would otherwise be possible,  to monitor usage and manage doubtful
accounts,  to gather  information  about customer  calling patterns and use this
information  in its  marketing  programs,  and to  structure  rates and discount
programs  accordingly.  As part of the Group's strategy of increasing the volume
of calls switched locally and minimizing interconnect charges payable to BT, CWC
and  other  telecommunications  providers,  the  Group  has  from  time  to time
discussed  with  other  cable  operators  the  development  of   inter-franchise
telephone networks.  In addition,  the Group intends to interconnect its network
with NTL's network. However, no assurance can be given as to whether or when any
such inter-franchise networks will be developed.

    BUSINESS TELECOMMUNICATIONS

         The Group has  achieved  its share of the  business  telecommunications
market in the areas  which its  network  has  passed by  providing  high-quality
services at competitive prices. The Group had 7,649 business  telecommunications
customer  accounts at December 31, 1998,  including  connections  to a number of
important corporate and governmental entities such as The Boots Company, Capital
One,  Prudential Banking plc (trading as Egg), Imperial Tobacco,  Experian,  the
Nottinghamshire  County  Council,  the Nottingham  City Council,  Leicestershire
County Council,  Leicester City Council,  Ashfield District Council,  North East
Lincolnshire  District  Council,  Lincoln County  Council,  the  Nottinghamshire
Constabulary, the Leicestershire Constabulary and the Lincolnshire Constabulary,
the U.K. Inland Revenue national headquarters and their main sites in Leicester,
Nottingham,  Lincoln and Mansfield, the Nottingham Health Care N.H.S. Trust, the


                                       -6-


<PAGE>


Nottingham City Hospital  N.H.S.  Trust,  Grantham  Hospital,  Lincoln  Hospital
N.H.S.  Trust,  the  University  of  Nottingham,  Nottingham  Trent  University,
Leicester University, Lincoln University, BBC Radio Nottingham, Radio Trent, the
Nottingham  Building  Society,  Vision  Express  Group,  Knoll  Pharmaceuticals,
Pedigree Pet Foods,  the Northcliff  Newspaper  Group (four regional  newspapers
including Nottingham's Evening Post and the Leicester Mercury) and the Mansfield
Chad Newspaper.

         The focus of the  business  marketing  effort in the Group's  franchise
areas has been to attract  large and  medium-sized  corporate  and  governmental
customers,  which generate high volumes of traffic and revenue.  At December 31,
1998, the Group provided  37,473  business lines to its 7,649 business  accounts
giving the Group an average of approximately 4.9 lines per business account.  In
many cases these customers have  transferred all or a portion of their telephone
lines to the Group's service from those of the Group's principal competitors.  A
number of these customers have been specifically targeted, and in some cases the
network has been built out to pass these customers.  The Group plans to continue
this  strategy of focusing a portion of the Group's  network build and marketing
effort on town centers and industrial  estates in its other  franchise  areas in
order to  capitalize  on business  telecommunications  opportunities.  The Group
believes that its success in attracting these important customers has fostered a
positive image in the community and enhanced the Group's  credibility with other
business customers.

         The  Group  currently  offers a range  of  special  business  services,
including:

    o Custom Calling  Features.  The Group offers business  customers  three-way
      conference  calling and fully itemized and analyzed  monthly billing at no
      extra fee. At an extra  charge,  the Group  provides  services  similar to
      those  offered to  residential  customers  including  call  waiting,  call
      barring, call forward and alarm calls. Additionally,  billing data on high
      density 3.5" floppy disks and CD ROM is made available to customers.

    o Centrex.  Centrex allows the customer to use the facilities of the Group's
      central  exchange  instead of purchasing  its own telephone  systems,  and
      allows the  customer to link  geographically  separated  sites  within the
      Group's network with common  numbering,  features and facilities.  Centrex
      offers  significant  advantages over networking  private telephone systems
      including  reduced  call  charges  and can  include  data calls using ISDN
      instead of point-to-point data circuits.

    o DDI (Direct Dialing Inward).  Direct Dialing Inward offers multiple unique
      numbers at a customer's premises via a smaller number of access lines.

    o Private Circuits.  Private (leased) circuits permit the customer to rent a
      circuit between two points,  for example between two office buildings,  at
      fixed  rates.  This permits the rapid  exchange of data  between  customer
      owned  computers or exchanges  without passing through the public network.
      The customer can choose from among different circuit  capacities,  such as
      multiples of 64 KBit/s for low speed  applications,  and 2, 8, 34, 50, 100
      and 155 Mbit/s speeds for other computer,  moving image, multiplexed voice
      and other high  capacity  data  applications  such as main frame  computer
      lines,  video  conferencing  and wide area networks  (WANs)  between local
      offices.

    o Digital  Services.  The Group  offers  digital  connection  to the  public
      network using DASS2 (Digital Access  Signaling  System) and Q931 (European
      specification).  The  Group  offers  Primary  Rate  ISDN  (30 x 64  Kbit/s
      channels) for voice and data, or Basic Rate ISDN offering 2 channels of 64
      Kbit/s and a 16 Kbit/s overhead which the Group is planning to use for "D"
      channel services (i.e. telemetry,  alarm circuits etc). The network allows
      transparency  for DPNSS (Digital Private Network  Signaling  System) where
      customers are linking  privately owned  telephony  systems over the public
      network.

    o Caller ID.  Caller  identification  allows the  customer to  identify  the
      origin  of the  inbound  call,  which  is  essential  for  the  successful
      operation of computer telephony integration.

    o Calling Cards.  The Group  currently  offers pre-paid  disposable  calling
      cards, which enable cardholders to make calls from any telephone and debit
      the cost of the call from the credit  available on their calling card. The
      Group offers this  service to hospital  staff and patients as a co-branded
      service with the Queen's  Medical  Centre in Nottingham and to students at
      the University of Nottingham,  Leicester

                                       -7-



<PAGE>



      University and the University of Lincolnshire  and  Humberside,  where the
      Group has installed private telephones in 8,162 student rooms.

    o Voicemail  Services.  The Group  offers  both  residential  voicemail  and
      business voicemail services.

    o Internet  Service.  The Group offers four alternative  forms of connection
      (analog  dial-up,  64 Kbit/s  ISDN,  64 Kbit/s or 2 Mbit/s fixed and frame
      relay) to its Internet service,  known as Diamond Cable Online.  The Group
      also offers web space on its server,  so it can offer  customers their own
      home  page.  It also  offers  backbone  service  capacity  for a number of
      Internet service providers.

    o Managed Data Network Services.  Customers can either manage their own data
      networks  by  buying  leased  circuits  from the Group or ask the Group to
      manage their network  connections.  The Group  currently  offers a managed
      frame relay-based service,  which uses a transmission  technology designed
      to provide a flexible  bandwidth in accordance  with the customer's  need.
      Frame relay is primarily designed for LAN/WAN  interconnect between speeds
      of 64 Kbit/s and 45 Mbit/s.

    o Closed Circuit  Television.  The Group supplies leased private circuits to
      local  authorities to support the provision of closed  circuit  television
      services in the region.

    o Automatic  Call  Distribution  ("ACD").  The Group offers  enhanced  voice
      managed  services  including  ACD,  where the  customer  can  utilize  the
      functionality  of the  Group's  switches  to queue and manage its  inbound
      calls,  thereby  creating  a call  center,  with  visual  and  statistical
      reporting capabilities.

    o Number  Translation  Services.  In  1998,  the  Group  purchased  a Nortel
      intelligent  network  platform,  which  has  enabled  the  Group  to offer
      toll-free,  local call rate and  national  call rate  numbers to  business
      customers.  During 1999,  the Group  intends to  introduce  non-geographic
      number  portability,  which will enable  customers to port such numbers to
      the Group from other public telecommunications operators ("PTOs").

      The intelligent  network  platform will also enable the Group to introduce
      other value added services,  including  personal  numbering,  premium rate
      numbers,  enhanced number  portability  and enhanced  prepaid calling card
      facilities.

         The  Group  plans  to  offer  in  the  future  additional  transmission
technology  services suitable for managing data transfer at high speeds, such as
asynchronous  transfer mode ("ATM") and switched megabit data services ("SMDS").
Other new  services  which the Group plans to  introduce  in 1999  include  Data
Collect and Route, a call logging service which will enable the Group to provide
customers with on-line data about their incoming and outgoing centrex calls, and
Auto  Attendant,  a call center service which will enable a customer's  incoming
callers to use their touch-tone phone to navigate through recorded  alternatives
to reach the correct extension without the need for an operator.

         In the business  telecommunications  area, the Group generally competes
primarily  on the basis of the  quality of  services  and to a lesser  extent on
price,  although  the Group  believes  that its charges for services to business
customers are competitive with those of BT, CWC and other operators.

         The  Group  believes  it  has  achieved  favorable  penetration  in the
business  telecommunications  market due to three  factors.  First,  the Group's
strategy  in business  telecommunications  is to target  large and  medium-sized
corporate and  governmental  customers,  which generate the most revenue and the
Group has given priority to building out its network to such customers.  Second,
the Group's fiber-optic network  infrastructure  provides customers with several
advantages  including superior service reliability (due to the self-healing loop
architecture),  greater system  capacity and the ability to provide an extensive
range of digital  services.  Third,  the Group provides a high level of customer
service  including custom tailored  network services and frequent  communication
with  major  customers.  The Group  believes  that this  combination  of quality
service and  attractive  rates has  enabled  the Group to achieve a  substantial
share  of the  market  of large  and  medium-sized  business  telecommunications
customers in the areas it has marketed.

         Telephone  customers  changing  to the Group  historically  have had to
change their telephone numbers. As a result certain business customers have been
reluctant to switch  carriers  because they would lose their existing  telephone
numbers. In response to this, the Group has provided its business customers with
the 

                                       -8-



<PAGE>


opportunity  to use its telephone  service for their outgoing  telephone  calls,
which carry higher  revenues  than  incoming  calls,  and for their  specialized
telecommunications  needs,  while retaining their existing service provider (and
their existing  telephone  number) for incoming  telephone calls. In conjunction
with the  introduction  of number  translation  services,  the Group  intends to
introduce  non-geographic  number  portability  during  1999,  which will enable
customers to port their  existing  toll-free,  local call rate and national call
rate numbers to the Group. For a description of certain developments relating to
number portability, see "-- Competition -- Business Telecommunications" and " --
Certain Regulatory Matters -- Cable Telecommunications -- Number Portability".

    RESIDENTIAL TELEPHONE

         The Group had  residential  telephone line  penetration of 39% of homes
marketed  at  December  31,  1998.  The  Group  believes  it is  achieving  this
residential  telephone  penetration  rate due to (i)  Diamond's  well-recognized
brand name and (ii) the Group's  competitive  rates  (including free voice calls
between the Group's residential customers in the same local and adjacent calling
areas during off peak evening and weekend hours).  In the residential  telephone
area, the Group generally competes on the following basis:

         Reliability.  The Group's fiber-optic network  infrastructure  provides
reliable,  high-quality  transmission across a modern network. In addition,  the
Group believes that its early concentration on attracting prominent business and
governmental customers has enhanced its credibility with residential customers.

         Special  Services.  By switching its own traffic,  the Group is able to
offer a variety of special  services to  residential  customers.  Fully itemized
monthly billing is provided to all customers at no extra fee. The Group provides
three-way  conference  calling free of charge to most  residential  customers in
order to  stimulate  additional  call  and/or  termination  charges.  Additional
"Custom Calling Features" offered by the Group for an extra charge include: call
waiting,  call barring (prevents  unauthorized outgoing or incoming calls), call
diversion (i.e., call forward) and voicemail.  The Group's network  architecture
provides  a  flexible  platform  for the  Group  to offer  additional  telephony
services as they become available in the future.

         Cost  Savings.  The  Group  seeks  to  provide  residential   telephone
customers with savings on the cost of line rental and usage charges  compared to
BT.  In order  to  encourage  customers  to  subscribe  to both  television  and
telephone  services,  the monthly line rental charge for customers who subscribe
to both  services is offered at a discount to the monthly  charge for  customers
who subscribe to telephone service only.

         Free Evening and Weekend Voice Calls. The Group allows free voice calls
between  the  Group's  residential  customers  and  by the  Group's  residential
customers to the Group's  business  customers  located within the same local and
adjacent   calling  areas  during  off-peak   evening  and  weekend  hours.  The
incremental  cost of these calls to the Group is negligible  because they do not
require  interconnection  with another  operator.  The Group  believes that this
service  has  encouraged  its  customers  to  recommend  its  services  to other
potential customers, particularly friends and family members, and is believed by
the  Group to  increase  calling  traffic  generally.  The Group  believes  this
word-of-mouth marketing reinforces its well-recognized brand name.

         The Group  regularly  evaluates  its  pricing  strategy  and intends to
remain  price  competitive  in its  residential  telephone  business.  The Group
believes   competitive  pricing  is  particularly   important  initially  as  it
introduces services and seeks to gain market share. However, over time the Group
expects new products and customer  service to become a more important  component
of its marketing strategy.

         The Group operates an Internet access service, Diamond Cable Online, in
its operating  area. This service,  available to both Group telephone  customers
and others, is the result of an alliance with Cable Online Ltd., a subsidiary of
NTL,  and  provides  users with access to the  Internet  and World Wide Web. The
Group also offers  expanded  Internet  services,  including ISDN and leased line
connections.



                                       -9-



<PAGE>


CABLE TELEVISION

    PROGRAMMING

         The  Group   currently   offers  a  wide  range  of  cable   television
programming, including satellite and broadcast channels, tape delivered channels
and FM radio.  This range  includes 50  television  channels,  many of which are
available 24 hours a day. Local  programming is provided only on a limited basis
and may be offered on a larger scale in the future.  In addition,  the Group has
carried  pay-per-view  events and launched in March 1998,  together with several
partners,  Front Row Television  Limited  ("Front  Row"),  a four-channel  movie
pay-per-view service which also offers music and sporting events.

         The Group believes that the  availability  of a wide variety of quality
programming  is one of the  most  important  factors  influencing  a  consumer's
decision to subscribe for and retain cable television service. Consequently, the
Group  devotes  considerable  resources to  obtaining  access to a wide range of
programming  that it believes  will be appealing to both  existing and potential
customers  of its basic and  premium  services.  The Group may from time to time
pursue investments in programming providers.

         The  following  sets forth the  television  programming  offered by the
Group at February 28, 1999.

PROGRAMMING                           DESCRIPTION
- -----------                           -----------
NEWS AND INFORMATION
CNN International                     24-hour international news service
BBC Parliament                        Live coverage of the U.K. Parliament
Bloomberg TV                          Business news
Channel Guide                         Summary of programming schedule
Preview Channel                       Sampling of all cable channels
Diamond Vision/Cable 7                Local programming
BBC News 24                           24-hour news services
Sky News (1)                          24-hour news services
- --------------------------------------------------------------------------------
GENERAL INTEREST
BBC1                                  U.K. terrestrial television
BBC2                                  U.K. terrestrial television
ITV                                   U.K. terrestrial television
Channel 4                             U.K. terrestrial television
Channel 5                             U.K. terrestrial television
Bravo                                 Films and television series
Trouble                               Television series
QVC-- The Shopping Channel            Home shopping
Sky One(1)                            Drama, films and serials
Discovery                             Science and education programming
Challenge TV                          Game show programming
Discovery Home & Leisure              Education and documentary programming
The History Channel                   History programming
Travel Channel                        Travel programming
U.K. Gold                             Classic U.K. television programming
Live TV                               24 hour U.K. entertainment and news
The Sci-Fi Channel                    Science fiction programming
God Christian Channel                 Religious programming
Carlton Select                        Classic U.K. Television programming
Carlton Food Network                  Food programming
Granada Plus                          Classic U.K. Television programming
Granada Men and Motors                Male oriented programming
Paramount Comedy Channel              Situation comedy programming
Granada Breeze                        Health, shopping and gardening programming
National Geographic Channel           Nature and wildlife programming
Living                                Female oriented programming
- --------------------------------------------------------------------------------



                                      -10-



<PAGE>



PROGRAMMING                           DESCRIPTION
- -----------                           -----------

MOVIES
TNT                                   Classic movies
Sky Premier (1)(2)                    24-hour feature movies
Sky Moviemax (1)(2)                   24-hour feature movies
Sky Cinema (1)(2)                     Classic movies
Film Four (2)                         Independent movies
TVX, the Fantasy Channel(2)           Adult entertainment
- --------------------------------------------------------------------------------

CHILDREN
The Disney Channel(1)(2)              Children's entertainment
Cartoon Network                       Children's cartoons
Nickelodeon                           Children's entertainment
- --------------------------------------------------------------------------------
MUSIC
VH-1                                  Music videos
MTV Europe                            Music videos
Performance - the Arts Channel        Classical music and opera
The Box                               Music videos selected by customer requests
Landscape                             Classical music accompanying scenic videos
- --------------------------------------------------------------------------------
SPORTS
Eurosport                             International sporting events
Sky Sports1(1)(2)                     U.K. and international sports
Sky Sports2(1)(2)                     U.K. and international sports
Sky Sports3(1)(2)                     U.K. and international sports
- --------------------------------------------------------------------------------
INTERNATIONAL
Zee TV(2)                             Asian sub-continent related programming
Asia NET                              Asian programming
Namaste                               Asian programming
ATM                                   Asian programming
SET Asia (2)                          Asian programming
SAT 1                                 German language programming
TV5                                   French language programming

- -------------
(1)     Programming  acquired  from BSkyB  and,  except in the case of Sky News,
        governed by the BSkyB rate card.
(2)     These services are offered for an additional  charge or upon subscribing
        to other services requiring an additional charge.
(3)     Some programming shares a single channel. The group currently has analog
        capacity for 50 channels,  including  channels  reserved for the Group's
        pay-per-view service, Front Row.

         The Group  believes that an important  factor  influencing a consumer's
decision to subscribe for and retain cable services is the consumer's ability to
choose  and pay for only  those  channels  the  consumer  desires.  The Group is
constrained  in its  ability to offer a wider range of channel  packages  due to
requirements imposed by programming suppliers to provide certain channels to all
or a  significant  percentage  of  customers  if provided to any.  The Group has
negotiated with certain suppliers  reductions in these  requirements  which have
provided the Group greater  flexibility in designing the packages of channels it
can offer consumers in certain franchise areas.

         Currently, the Group offers seven basic packages, ranging in price from
(pound)8.99  to  (pound)20.98  per  month   (including   (pound)1  direct  debit
discount). These packages currently include between seven and thirty-seven basic
cable channels.  The price of three of the Group's packages also includes rental
of one residential telephone line. These packages are priced between (pound)8.99
and (pound)12.99 per month  (including  (pound)1 direct debit discount).  One of
the Group's  packages,  available in all areas except  Grimsby,  is aimed at the
Asian community.  Customers choosing any of the Group's packages may add premium
channels  and  other a la  carte  channels  for an  additional  charge,  and all
television  customers  have access to the Front Row  pay-per-view  service.  The
price of premium channels varies depending on the basic package selected. All of
the basic packages

                                      -11-



<PAGE>



include  one  set  top  converter  that  provides  service  to  one  television.
Additional set top converters may be rented at (pound)2.50 per month.

         As part of its  efforts to reduce  churn,  the Group has  instituted  a
(pound)9.95   installation  charge  for  cable  television  and  a  (pound)14.95
installation charge for cable television and telephone.  Generally,  there is no
charge to the customer for service or repair of the cable television  network or
customer premises equipment.

         The Group obtains much of its  programming  from suppliers  pursuant to
informal arrangements that are typically  contemplated to run from three to five
years. The arrangements generally provide for payments by the Group based on the
number of customers subscribing to the service.  Some programming,  such as that
provided by the BBC and other terrestrial broadcasters, is provided to the Group
without charge.

    PAY-PER-VIEW

         DCL is a  shareholder  of Front Row, a joint venture with TeleWest plc,
General Cable plc and NTL, which launched a four-channel pay-per-view service in
March 1998.  The joint venture has secured  contracts  with several of the major
Hollywood  studios to  provide  movies for the  pay-per-view  service  and is in
discussions  with other studios  regarding  additional  contracts.  This service
enables  customers to order specific feature films on a per viewing basis for an
additional  charge  of  (pound)2.99  per  viewing.  Films  are  available  on  a
pay-per-view basis before they become available on terrestrial television or any
subscription movie channel but approximately three months after their release in
the video rental market. Front Row has also screened music and sporting events.

    BSKYB PROGRAMMING

         British  Sky  Broadcasting  Group plc and its  wholly-owned  subsidiary
British Sky Broadcasting Limited  (collectively,  "BSkyB") currently provide the
Group  with  nine  channels  on a  non-exclusive  basis  and  also  offers  this
programming (together with additional programming) directly to its DTH satellite
customers, in competition with the Group and other cable operators. In 1998, the
Group reduced the number of BSkyB channels it offers from eleven to nine.  BSkyB
is the  leading  supplier of cable  programming  in the U.K.  and the  exclusive
supplier of certain  programming.  Its  programming is generally  popular in the
U.K. and is important in terms of  attracting  and  retaining  cable  television
customers.  In the absence of more alternative programming sources, BSkyB may be
able to set and raise prices for its programming without significant competitive
pricing  pressure.  With the  exception of Sky News,  the Group  acquires all of
BSkyB's  channels  under the terms of  BSkyB's  industry  rate  card.  BSkyB has
flexibility  under its rate card to adjust,  on 60 days'  notice,  the prices it
charges for those  channels  it  provides  to the Group under the rate card.  In
addition,  BSkyB  distributes  thirty-six  other programs (some of which share a
channel) on behalf of other providers  (including some providers partly owned by
BSkyB).  BSkyB also supplies  programming  to ONdigital  ("ONdigital"),  a joint
venture owned by Carlton Communications and Granada Group.

         The Group  pays a monthly  fee to BSkyB  for  programming  based on the
number of the Group's  customers taking the various BSkyB channels at the end of
each month. The fees vary by channel.  The aggregate amount payable by the Group
to BSkyB during the year ended December 31, 1998 was (pound)7.5 million.

         It was reported on September  3, 1996 that the  Independent  Television
Commission  ("ITC") was  investigating the bundling of certain channels by BSkyB
and, in  particular,  requirements  that cable  companies must acquire a package
including two premium movie  channels in order to obtain the Disney Channel from
BSkyB. The ITC has completed its investigation.  As a result, the Disney Channel
is now available as a separate premium channel.  The ITC has,  however,  carried
out a broader  investigation  into  effects of  bundling  in the pay  television
market.   In  April   1998,   the  ITC   published   proposals   for   remedying
anti-competitive  practices  in  the  way  pay-TV  channels  are  supplied.  The
solutions proposed by the ITC included:

    - the  prohibition  of  minimum  carriage  requirements  and  those  tiering
      obligations  that prevent  operators from offering basic channels either a
      la carte or in small packages.

    - permitting buy-through to premium channels from any basic package.


                                      -12-



<PAGE>



    - the prohibition of bundling more than one premium channel (excluding bonus
      channels) except where the channels are also available a la carte.

         In June  1998,  the ITC  issued a  formal  direction  to all  licensees
including the Group  prohibiting the inclusion of minimum carriage  requirements
in all new  programming  agreements  entered  into  from July 1,  1998.  Minimum
carriage  requirements  effectively require the Group to transmit a channel to a
minimum number or percentage of customers and reduce the Group's  flexibility in
adapting  programming  packages.   The  prohibition  also  applies  to  existing
agreements from July 1, 1998 for digital  reception and from January 1, 2000 for
analog  reception.  The ITC allowed  exceptions  from the prohibition on minimum
carriage requirements for the first 12 months of carriage of any new channel and
has  since  also  made  exceptions  for Live TV and  Performance  which are both
cable-exclusive  channels,  and for certain new BBC  channels.  Certain  program
suppliers unsuccessfully challenged the ITC's direction.

         The ITC's  direction  also  required that from  September 1, 1998,  the
Group  make  available  access  to  premium  channels  from  any  basic  tier of
programming and to make all premium  channels  available to customers on an a la
carte basis. The Group has implemented changes to its retail offering to reflect
this.  Management  anticipates  that the  Group  will  have the  opportunity  to
negotiate  future  programming  agreements  which  allow for  greater  packaging
flexibility and customer choice.

         The prices  that BSkyB  charges  the Group have been  governed  by rate
cards  established  by BSkyB from time to time.  The two most  recent rate cards
were  approved by the  Director  General of  Telecommunications  (the  "Director
General") of Fair  Trading  ("DGFT")  following  inquiries by the Office of Fair
Trading  ("OFT").  Under its rate cards,  BSkyB  implemented  significant  price
increases.  BSkyB  submitted a revised rate card to the OFT in July 1996,  which
was operative  from  February 16, 1997 until  October 1, 1997.  With effect from
October 1, 1997,  BSkyB introduced a separate charge for Sky Sports 2, which had
previously  been supplied free of charge to customers  subscribing to Sky Sports
1. BSkyB also  withdrew  its charge to cable  operators  for Sky Sports 3 (which
BSkyB had always supplied free of charge to DTH subscribers to Sky Sports 1). As
a result of these  programming  changes,  BSkyB submitted and the OFT approved a
further revised rate card.

         During 1998,  BSkyB asked the OFT to remove its basic channels from the
rate card, thereby enabling individual cable operators to negotiate  alternative
pricing for carriage. Due to its market strength, the cable industry opposed the
removal of Sky One from the rate card. With effect from October 1, 1998, the OFT
agreed to  removal  of all basic  channels  except  Sky One from the rate  card.
However,  delays in  agreeing  necessary  consequential  amendments  required to
BSkyB's 1996 informal  undertakings  to the OFT have caused BSkyB to continue to
supply  basic  channels  pursuant  to rate  card  prices.  The  Group  has  been
successful in  negotiating  a small  reduction in the fees it pays BSkyB for Sky
News, the only BSkyB basic channel carried by the Group other than Sky One, on a
short-term basis.

         During 1998,  BSkyB submitted a new draft rate card to the OFT. The new
draft rate card, which was to have been effective as of January 1, 1999, deleted
references to its basic  channels  other than Sky One and simplified the pricing
structure  of its  premium  channels.  Additionally,  for  the  first  time,  it
purported  to cover  digital  as well as  analog  transmission.  However,  BSkyB
subsequently  withdrew this rate card without  explanation  and the Group,  like
other cable operators,  awaits  submission by BSkyB of a new draft. As a result,
BSkyB continues to supply programming pursuant to its previous rate card.

         During 1995 and 1996, the OFT conducted  reviews of BSkyB's position in
the pay-TV market. Following its review in 1996 of BSkyB's supply of programming
to pay-TV (including to cable operators) and access to encryption and subscriber
management  services,  the OFT  concluded  that  although  BSkyB was not  acting
anti-competitively,  the competitive  process was being impaired.  BSkyB was not
referred  to the  Monopolies  and  Mergers  Commission  (the "MMC") but gave new
informal  undertakings  and accepted  modifications  to those it had  previously
given in March 1995.  BSkyB agreed not to require  carriage of basic channels in
excess of 80% of homes; to unbundle channels,  with the exception that two BSkyB
bonus channels could be linked with specified  other BSkyB  channels;  to ensure
that its Videocrypt  conditional  access system is made freely available without
discrimination  to  programmers  on  the  basis  of a  published  rate  card  on
cost-related  terms; to maintain  separate  accounts for its DTH business,  with
actual or notional  charges  not less than  offered to cable  operators;  and to
revise the structure of the cable rate card.


                                      -13-



<PAGE>


         Although the DGFT previously  announced that the informal  undertakings
given by BSkyB  would be  reviewed  by the end of 1998,  this review has not yet
been  undertaken.  The DGFT has also  concluded  that BSkyB  should  offer cable
operators  reasonable  contractual  security in terms of length of contract  and
that the OFT would regard a demonstrable and unreasonable unwillingness to do so
as an abuse of BSkyB's market power.

         On  February  6, 1996,  the DGFT  announced  that he was  referring  an
agreement  between the Premier  League,  BSkyB and the BBC, by which the Premier
League  sells the  exclusive  television  rights  for  Premier  League  football
matches, to the Restrictive  Practices Court (the "Court") because the agreement
contained significant restrictions on competition. The Court will decide whether
the  restrictions  are against  the public  interest in which case the Court may
order  the  parties  not to give  effect  to,  enforce,  or try to  enforce  the
restrictions in the agreement and not make any other similar  agreement.  BSkyB,
the Premier League and the BBC are understood to have  successfully  resisted an
attempt made by the OFT to accelerate the review and the review has not yet been
completed. The matter is currently before the Court.

         On  September 9, 1998,  BSkyB  announced an agreed offer to acquire the
whole of the issued share  capital of  Manchester  United PLC, a Premier  League
football club. The  Monopolies and Mergers  Commission is currently  considering
whether this proposed  acquisition could  significantly  impact  anticompetitive
concerns.  On December 17, 1998,  Premium TV, a wholly-owned  subsidiary of NTL,
acquired  9,000,000  shares or 6.3% of  Newcastle  United from CHD, the majority
shareholder of Newcastle United, for approximately (pound)10 million in cash. In
conjunction  with the sale of such shares,  CHD also entered into an irrevocable
commitment to Premium TV providing  that if Premium TV makes a general offer for
all of the issued  share of capital of  Newcastle  United,  CHD will accept such
offer in respect of the remaining balance of its shares in Newcastle United.

    FUTURE SERVICES

         The Group's network has been designed to enable it to provide customers
with a wide range of advanced interactive services as they become available.

         Interactive  services  that may be  offered  by the Group in the future
include  video games that would be  transmitted  periodically  (or possibly upon
customer  request) to a special  converter  box at a customer's  home where they
would be available  for use by the customer (as with a  traditional  video game)
and video-on-demand  services that would enable individual  customers to request
specific  programming  from the service  provider's  inventory  for viewing at a
specific time. See "--  Competition -- Cable  Television".  Additional  services
could include video telephone services and video conferencing, access to on-line
databases  and  interactive  transactional  services.  However,  there can be no
assurance  that the  Group  will be able to  develop  and  deliver  any of these
products on a timely and competitive basis.

         In addition,  the Group believes that its network leaves it well placed
to provide  digital  television  services if in the Group's view providing these
services  in  its  franchise  areas  becomes  commercially  attractive.  Digital
technology   allows   operators  to  provide  more  channels,   through  digital
compression, and higher quality pictures and sound.

         The Group currently receives negligible revenues from advertising,  and
does not expect to  receive  any  significant  advertising  revenues  from cable
television  until  its  customer  base has  expanded  significantly.  The  Group
believes that there may be potential for meaningful  advertising revenues in the
future due to the relatively limited  alternative  outlets for local advertising
in the Group's franchise areas.

         In connection with the Share Exchange,  NTL intends to introduce over a
period of time its  current  and future  products  and  services  to the Group's
customers.  NTL is  developing  a  timetable  by which  this is  intended  to be
achieved from late 1999 through 2000. Any  introduction  of new services will be
done to ensure that there is little or no disruption  to the Group's  operations
or  customers,  and  that  any  services  offered  would  be  additional  to  or
complementary with its existing services.


                                      -14-



<PAGE>



    SALES AND MARKETING

         Cable television and residential telephone services are marketed to the
residential   customer  on  an  integrated  basis.   Until  February  1997,  the
residential   sales  teams  were  comprised  of  approximately  150  residential
specialists employed by independent  sub-contracting companies supervised by the
Group and paid on a full  commission  basis.  In order to improve the management
and  quality  of its  residential  sales  force,  in  February  1997  the  Group
terminated  arrangements  with its  independent  sales  contractors and began to
develop its own internal sales force through direct hiring of residential  sales
people.  The Group now employs and trains  residential sales people directly and
pays them on the basis of a salary plus sales commission.  At December 31, 1998,
the Group  employed  approximately  120  residential  sales people,  including a
number  of  former  contracted  sales  people  who were  hired  by the  Group in
accordance with its employment criteria following  interviews,  and 12 telesales
representatives.

         The Group believes that  improvements in the quality of its sales force
have  contributed  to a reduction  in churn and enable the sales force to market
more  sophisticated  products and services  including  Internet service and more
advanced telephone features to residential customers.

         During  construction  of the  Group's  network,  a  customer  relations
program is in place,  beginning  with a "Sorry to Disturb You"  pre-construction
notice providing  general  information about the Group's services and describing
the  construction  process,  followed by a "Thank You for Your Patience"  packet
containing an apology for the inconvenience caused during construction, complete
information on the cable television and telephone services offered by the Group.
This approach is designed to inform potential customers of construction  status,
to minimize  inconvenience  during  construction  and to foster a loyal customer
base.

         During  1997,  the  Group  intentionally  slowed  the  pace  of  civils
construction   to  reduce  the  percentages  of  both  homes  passed  by  civils
construction  but not  activated  and homes  activated  but not yet  released to
marketing. At December 31, 1997, these percentages were respectively 5% and 20%,
having fallen from 23% and 27%, respectively, at December 31, 1996. During 1998,
the pace of both construction and marketing was greatly accelerated. At December
31, 1998, 3.2% of homes passed by civils construction had not been activated and
13.7% of homes activated had not been released to marketing.  In 1999, the Group
intends  to slow  down  civils  construction  to  enable  activated  homes to be
marketed, and to remarket in marketed areas to increase penetration.

COMPETITION

         The  Group  faces  significant  competition  in  each  of its  business
telecommunications,  residential  telephone and cable television business areas.
In addition, new forms of media distribution,  including digital terrestrial and
satellite television have entered the marketplace.  The U.K.  telecommunications
industry is highly competitive.  The Office of Telecommunications  ("OFTEL") has
pursued a policy of encouraging competition, and over 200 PTO licenses have been
granted,  although many of these have not yet been used. The Group believes that
competition will continue to intensify in each of its business areas.

    BUSINESS TELECOMMUNICATIONS

         The Group competes primarily with BT and a number of other competitors,
the largest of which is CWC, in providing business  telecommunications  services
to businesses in its franchise areas. The Group competes largely on the basis of
quality of services and, to a lesser extent,  price. The Group believes that its
call charges are competitive with those of BT and CWC.

         Both BT and CWC have resources  substantially greater than those of the
Group.  In addition each of CWC and BT has a national  presence which permits it
to  offer  telecommunications,   data  transmission  and  other  services  on  a
nationwide  basis  to  business  telecommunications  customers  with  nationwide
operations  beyond those that the Group is  currently  able to offer on its own.
With effect from May 1997,  Mercury  was merged with three U.K.  regional  cable
companies,  NYNEX  CableComms  Group  plc,  Bell  Cablemedia  plc and  Videotron
Holdings  plc,  to  create  a new  group  held by CWC,  which  is a 52.6%  owned
subsidiary of Cable and Wireless plc.  While the effects of the merger cannot be
predicted,  the Group does not believe that the merger has had a material effect
on the Group's competitive position in the Group's franchise areas.


                                      -15-



<PAGE>


         In April  1997,  the Group was  granted a  national  telecommunications
license, which enables it to offer  telecommunications  services anywhere in the
U.K. The Group recently began providing services to business customers in Derby,
which is adjacent to the Group's  franchise  areas,  and  continues  to evaluate
opportunities to offer these services outside its franchise areas.

         The Group also faces  competition  from a number of recent  entrants to
the business telecommunications market. For example, Energis operates a national
SDH fiber optic  network  constructed  along the existing  national  electricity
transmission  infrastructure  in England  and Wales.  Energis has focused on the
business  telecommunications  market and does not  currently  offer  residential
telephony services. Energis's service offering, along with indirect service from
ACC, MCIWorldCom,  Esprit, and other, smaller, long distance operators,  and the
success of international simple resellers have increased competition in the long
distance and international telecommunications markets. Other owners of extensive
infrastructure, including local electricity distribution companies and the owner
of the  former  rail  telecommunications  network,  are  currently  constructing
telecommunications networks or offering  telecommunications  services, and it is
possible that other owners of extensive infrastructure, such as other utilities,
will seek to use their existing infrastructures to construct  telecommunications
networks  that will compete with the Group's  telecommunications  business.  The
Group also faces competition from mobile telecommunications providers.

         The Group believes that the Group's ability to compete effectively with
BT had been adversely affected, particularly with respect to smaller businesses,
because there had historically been no telephone number  portability in the U.K.
(i.e., a new customer could not transfer its BT telephone  number to the Group's
system).  The Group believes that this  discouraged some customers from changing
from BT to the Group's service because of the costs and inconvenience associated
with changing  numbers.  In response to this,  the Group  provided its customers
with the  opportunity  to use its services for all outgoing  telephone  traffic,
while  continuing to use other  providers for incoming  traffic.  In conjunction
with the  introduction  of number  translation  services,  the Group  intends to
introduce  non-geographic  number  portability  during  1999,  which will enable
customers to port their  existing  toll-free,  local call rate and national call
rate numbers to the Group. For a discussion of certain  regulatory  developments
regarding the  introduction  of number  portability in the U.K. See " -- Certain
Regulatory Matters -- Cable Telecommunications -- Number Portability". The Group
believes that number  portability  will offer little  improvement to the Group's
results in  residential  areas but could offer marginal  increased  sales in the
small business area where number  recognition and number advertising for the two
and three line  customer is an issue.  Overall,  the Group  believes that number
portability will be relatively neutral in its effect on the Group's business.

    RESIDENTIAL TELEPHONE

         The Group's  principal  competitor in providing  telephone  services to
residential  customers is BT, which has an established  market  presence,  fully
built networks and resources  substantially  greater than those of the Group. As
the substantial majority of U.K.  residential  telephone customers are currently
customers of BT, the Group's growth in residential  telephone  services  depends
upon BT customers  changing to the Group's telephone system.  The Group believes
that  price is  currently  one of the most  important  factors  influencing  the
decision of U.K. customers to switch to a cable telephone service.  As a result,
the Group  currently  seeks to provide  its  telephone  customers  with  monthly
savings on the cost of calls  compared to BT. BT  regularly  reviews its prices,
generally  resulting in price  reductions.  The Group has  generally  reacted to
previous  BT price  reductions  by reducing  its rates in order to maintain  its
competitive  price  advantage.  The Group  believes that BT will be required for
regulatory  and  competitive  reasons to  continue to reduce its prices for most
residential  customers in the future.  However, BT's ability to respond to price
competition  from local cable operators is restricted by its license  obligation
not to show  undue  preference  to, or unduly  discriminate  against,  different
classes of customers throughout the U.K. This effectively  obligates BT to price
all of its services equally to the same classes of customer throughout the U.K.,
although BT may provide  discounts to high volume users and may be given greater
flexibility in the future.

         BT currently is subject to  regulatory  controls over the prices it may
charge to  residential  customers,  which  last  until  2001.  See " --  Certain
Regulatory  Matters  -- Cable  Telecommunications  -- Price  Regulation".  These
current controls impose significant  downward pricing pressure on charges in the
U.K. telephone service market. As a result, BT has implemented significant price
reductions and per second pricing, which has led to further price reductions for
certain  users.  The  revised  price  controls  on BT  indicate  that BT will be
required by its  telecommunications  license to reduce the average  level of its
prices  further  in each  of the  next  few  years.  The  impact  of BT's  price
reductions on the financial  performance of the Group

                                      -16-



<PAGE>



has been partially offset by reduced interconnection costs charged by BT for the
conveyance  of calls.  There can be no assurance,  however,  that any such price
cuts  will  not  adversely  impact  the  financial  performance  of the  Group's
telephone operations.

         BT has also  started  to  market  its  services  more  aggressively  to
maintain its market  position  over other  service  providers.  For example,  BT
provides  voice mail  services  on a national  basis and caller ID  services  in
digital  switch areas,  and has  implemented  on a national basis other services
currently offered by the Group in its franchises,  such as itemized billing.  BT
has also implemented  extensive  marketing  campaigns to win back customers from
cable operators.

         The  introduction  of  international  facilities  licensing in 1996 has
increased  competition  for  international  traffic,  and the Group's  telephone
customers  can  obtain  access  to  these  alternative   international   service
providers.

         In  addition  to BT and CWC,  the  Group  competes  with  international
service providers and mobile telecommunications  operators,  including Vodafone,
Cellnet,  One2One and Orange,  and other service  providers,  and competition is
expected to intensify in the future.

    CABLE TELEVISION

         Historically,  the ITC did not grant  more  than one  cable  television
license  within a franchise  area.  As a result,  the Group  previously  did not
compete with other cable  operators for cable  television  customers  within its
franchise  areas.  On April 23,  1998,  the  Department  of Trade  and  Industry
announced  the U.K.  government's  intention to  progressively  end this policy,
allowing any operator to seek a license to compete in the provision of broadcast
entertainment in those areas outside current cable  franchises.  From January 1,
2001,  competition  within  current  cable  franchises  will also be  permitted.
Additionally,  the Group competes directly with television  programming provided
by analog and digital terrestrial  (over-the-air)  broadcast television stations
and analog and digital DTH satellite  services and may be subject to competition
from SMATV systems.  The Group's cable  television  programming also competes to
varying degrees with other entertainment media,  including home video (generally
video  rentals).  The Group has also begun to compete with  providers of digital
terrestrial  television and digital DTH satellite services and may in the future
also   compete  with   programming   provided  by   video-on-demand   and  other
entertainment services provided by national PTOs and others.

         The principal current (and potential) competitors for the Group's cable
television business are the following:

         Broadcast. Television viewing in the U.K. has long been one of the most
popular  forms of  entertainment,  and daily  viewing  time in the U.K. has been
estimated to average  over 230 minutes per person  (Source:  BARB).  Until 1989,
four  broadcast  channels  were the only source of  television  programming.  An
additional  commercial  terrestrial  channel (Channel 5) commenced  broadcasting
March 30, 1997.  Although the national television channels in the U.K. generally
are perceived as providing  high-quality  programming,  the Group  believes that
most viewers prefer a wider variety of television programming.  The market share
of cable television and satellite service programming is approximately one-third
of all viewing in homes with cable  television and satellite  services  (Source:
BARB).

         The  Group  believes  that  its  primary  competitive  advantages  over
existing  terrestrial  television are  significantly  more programming  options,
access in the  future to  advanced  interactive  services  and,  in some  areas,
improved  television  reception.  The Group  believes  that  analog  terrestrial
television  benefits  from its  position as the  traditional  source of low cost
television in the U.K.

         Under the Broadcasting Act 1996, the ITC was given  responsibility  for
the licensing and regulation of digital terrestrial  television,  which provides
an additional 30 or more new terrestrial channels serving between 60% and 90% of
the U.K.  population.  Forty  percent of the channels were set aside for digital
broadcasting by the existing terrestrial broadcasters. The ITC granted a license
for three other frequency ranges to British Digital Broadcasting Limited,  which
trades as ONdigital.  BSkyB has  undertaken to the ITC to supply  programming to
BDB for 5 years.  ONdigital  launched  its  service in  November  1998.  Digital
terrestrial  television  broadcasts  from  land-based  transmitters  and  can be
received by consumers  with  conventional  aerials.  A digital  decoder box or a
digital television which has ONdigital's encryption technology

                                      -17-



<PAGE>


embedded in it is needed to view the new  channels,  which have digital  picture
and sound  quality.  BSkyB has also formed a joint venture with BT, Midland Bank
and Matsushita,  called British Interactive Broadcasting ("BIB"), to develop and
market a digital set top decoder on a heavily subsidized basis. Both BDB and BIB
are  currently  under   investigation   by  EU  competition   authorities.   The
introduction  of  digital  terrestrial,   as  well  as  digital  DTH  satellite,
television will provide  additional  competition for the Group. See " -- Certain
Regulatory Matters -- Future Developments -- Digital Broadcasting".

         The Group  believes  that its network has been  designed  such that the
Group would be well placed to provide digital  television  services if providing
these services in its franchise areas were to become commercially attractive.

         DTH  Satellite.  DTH  satellite  television  service  providers  obtain
programming  from a variety  of  sources  (including  some of those  used by the
Group)  and  transmit  the  programming  signal  up to a  satellite  which  then
retransmits  the  signal  down to  customers.  In order to  receive a  satellite
service, the customer must have an outdoor reception dish.

         Analog DTH satellite services are widely available in the U.K., and the
number of analog DTH satellite subscribers has increased from 500,000 in 1989 to
approximately  4.5 million at September 30, 1998.  BSkyB is the leading supplier
of satellite  programming in the U.K. See "-- Cable  Television -- Programming".
The Sky  Multi-Channels  package provided by BSkyB currently offers  subscribers
approximately thirty channels.

         In the multichannel  television market,  BSkyB is the Group's principal
competitor  as well as one of its most  important  sources of  programming.  The
Group  provides  to its  customers  most  of the  channels  included  in the Sky
Multi-Channels  package.  There can be no assurance  that BSkyB will continue to
provide  programming  to the  Group  on  acceptable  terms.  However,  as  other
programming sources become available, the Group believes that it may become less
dependent on programming from BSkyB. See "-- Cable Television -- Programming".

         The Group  believes  that DTH  satellite  services  will continue to be
significant  competitors in the future.  However,  the Group believes that cable
television has a number of competitive  advantages  over DTH satellite  service,
including  the  following:  (a) the higher  up-front  or  ongoing  costs for the
purchase or rental of a satellite dish and related  equipment  required for DTH;
(b) the  perception  that  satellite  dishes are  unsightly;  (c) the  long-term
contracts (one-year) generally required for DTH satellite services;  and (d) the
ability of cable networks to offer telephone services and in the future to offer
certain  interactive  and  integrated   entertainment,   telecommunications  and
information services over their existing networks.

         The Group believes that the principal  competitive  advantage of analog
and  digital DTH  satellite  service is the  monthly  service  charges for basic
services and premium services which are lower than those for comparable services
provided by the Group.  Aggressive promotional activity by BSkyB has accentuated
this advantage.  In addition,  BSkyB introduced a digital DTH satellite  service
offering  the  possibility  of over  200  television  channels  and a  range  of
interactive  services in October 1998. BSkyB's digital service includes expanded
numbers  of movie and  sports  channels,  an  expanded  number  of  pay-per-view
channels  and a number of new  channels,  together  with an  electronic  program
guide.  ONdigital  launched  its  digital  terrestrial  service  in the U.K.  in
November 1998. The digital  terrestrial service requires a set top box to decode
encrypted digital  terrestrial  signals or a digital television with ONdigital's
encryption  technology  embedded in it. The initial service offered by ONdigital
includes a choice of 12 basic channels (6 of which the Group offers) in addition
to the  free-to-air  digital  terrestrial  channels  and a  range  of 6  premium
channels (all of which the Group offers) including certain of BSkyB's sports and
movie channels.  The Group believes that DTH satellite  services may become more
competitive with cable service if digital  services are successfully  introduced
in the U.K.  such that  satellite  services can provide more channels and direct
specific programming to particular subscribers.

         On  December  1, 1997,  BSkyB  launched  an analog  pay-per-view  movie
service,  broadcast on four of its DTH satellite  channels,  which competes with
Front Row, the Group's  pay-per-view  service.  This service also includes sport
and music events, some of which the Group offers to its customers.

         Other Competitors. The Group also faces competition from video cassette
rentals and SMATV  systems  (which  receive  signals  from either  broadcast  or
satellite  sources  and then  distribute  them by cable to a  discrete  group of
subscribers). Currently, no video-on-demand service is commercially available in
the

                                      -18-



<PAGE>


U.K. (although BT and others are now conducting commercial trials). However, the
successful  introduction of a  video-on-demand  service in the Group's franchise
areas,  particularly  by a national  PTO,  would result in the Group's  services
being subject to increased  competition.  See "-- Certain  Regulatory Matters --
Restrictions on National PTOs".  SMATV systems can compete with cable television
within a franchise  area, but currently  there are no SMATV systems  licensed to
provide service to more than 1,000 homes in the Group's franchise areas.

         New  Technologies.  The extent to which new media and technologies will
compete with cable television systems in the future cannot be predicted and such
media or  technologies  may become  dominant  in the  future  and  render  cable
television systems less profitable or even obsolete. Certain operators currently
are deploying digital compression  technology in the U.S. If digital compression
technology is deployed  successfully  in the U.K., it will enable the Group,  as
well as its  digital  terrestrial  and DTH  satellite  competitors,  to increase
significantly  the number of channels they are currently  able to offer to their
customers.  An increase in the number of channels offered by terrestrial and DTH
satellite  services  at  competitive  costs  could  affect the  Group's  current
competitive position.

FRANCHISE AREAS

         The Group has been granted cable  television  licenses to provide cable
television services in fifteen franchise areas that form a contiguous cluster of
approximately   1,229,900  equity  homes.  The  Group  has  been  granted  eight
individual    franchise    telecommunications    licenses    and   a    national
telecommunications   license   which  enables  the  provision  of  business  and
residential  telecommunications  in the Group's seven  remaining  franchises and
elsewhere  in the U.K.  The table  below  sets  forth the number of homes in the
individual  franchise  areas  according to CACI  Information  Services  (for the
franchises governed by individual franchise  telecommunications licenses and the
Burton-upon-Trent and Hinckley LDLs) and the ITC (for the other LDLs).


                                                                     EQUITY
                                                    OWNERSHIP         HOMES
                                                   ------------     --------
TELECOMMUNICATIONS LICENSES
Nottingham.......................................      100%          270,000
Mansfield........................................      100%           85,000
Newark-on-Trent..................................      100%           42,000
Grantham.........................................      100%           22,000
Melton Mowbray...................................      100%           19,000
Lincoln..........................................      100%           52,000
Grimsby and Cleethorpes..........................      100%           64,000
Leicester and Loughborough.......................      100%          203,000
                                                    
LDLS(1)
Burton-upon-Trent................................      100%           94,000
Hinckley.........................................      100%           45,000
Ravenshead.......................................      100%            2,900
Bassetlaw........................................      100%           41,000
Lincolnshire and South Humberside................      100%          174,000
Chesterfield.....................................      100%          107,000
Vale of Belvoir..................................      100%            9,000
                                                                   ---------
    Total........................................                  1,229,900
                                                                   =========

- -------------------

(1) The Group has been  granted an LDL for each of these  franchise  areas and a
    national  telecommunications  license that covers all of the U.K.  including
    the LDL  franchise  areas but  excluding  the areas  covered by the  Group's
    individual franchise telecommunications licenses.

         Diamond's  original  franchise  areas  comprise a substantial  regional
market centered around the City of Nottingham.  In addition,  the LCL franchises
and the Ravenshead, Bassetlaw,  Lincolnshire and South Humberside,  Chesterfield
and Vale of Belvoir  franchise  areas are  contiguous  to the  original  Diamond
franchises.  All of the Group's  franchises are  concentrated in a single region
and  the  Group  owns a 100%  interest  in the  licenses  associated  with  each
franchise. The Group believes that the Group's regional focus provides it with a
number of  advantages,  including  the ability to (a) achieve  significant  cost
benefits in


                                      -19-



<PAGE>



designing,  constructing  and  managing  a  single  network  infrastructure  and
providing  telecommunications  services  over  an  extensive  area,  (b) be more
responsive to customer needs than its national  competitors,  thereby increasing
customer loyalty and (c) increase its name recognition.

         Under  present  rules,  the  individual  franchise   telecommunications
licenses  covering these  franchises  last for 23 years from the date from which
the cable system first becomes  operative.  Thereafter,  these  licenses are not
extendable  and  application  must be made  for a new  license.  The  individual
franchise telecommunications license for the Nottingham franchise, which was the
first  to  become   operative,   expires  in  2013.  The  individual   franchise
telecommunications licenses currently held by the Group incorporate construction
milestones  which are  reviewed  by OFTEL.  LDLs  include  milestones  which are
reviewed  by the  ITC.  See "--  Milestones".  The  national  telecommunications
license  lasts for an initial  period of 25 years from the date of grant,  April
28, 1997,  and is then subject to  revocation on 10 years'  notice.  For further
descriptions of the Group's licenses, see " -- Certain Regulatory Matters".

         The  Group may from  time to time  seek to  acquire  one or more new or
existing  franchises  either  from the ITC or by  private  purchases  from third
parties. The Group anticipates that it will generally seek to acquire franchises
that are  contiguous  to the  Group's  existing  franchises  and  therefore  can
effectively be integrated into the Group's existing operations. No agreement for
any specific material  acquisition has been reached or is currently pending. The
Group  currently  operates  solely in the U.K.  and  currently  expects that any
future acquisitions would be of franchises or businesses in the U.K.

         An LDL enables an operator to provide cable  television  and (when held
in conjunction with a telecommunications license)  telecommunications  services,
utilizing not only cable networks but also microwave  distribution  systems. See
"Certain  Regulatory  Matters".  When  such  licenses  are  applied  for  by one
operator,  they are then  generally  advertised to interested  applicants by the
ITC. No license has been  awarded for certain  other  geographic  areas that are
contiguous  to the Group's  franchise  areas.  The Group may bid for  additional
LDLs, if the Group  estimated that the additional  capital costs to complete the
network for the additional  franchise areas would provide an attractive  return,
in order to further  improve the Group's  operating  leverage and increase asset
value.  If the Group  were to be  awarded  any of the LDLs it may bid for in the
future, the areas would be constructed in parallel with the existing franchises,
but it is expected  that the  completion  of the network for the  enlarged  area
would be later than that planned for the existing area. In addition, to complete
construction  of an  enlarged  franchise  area,  the Group  would be required to
expend  additional  funds which,  depending on the size of the  franchise  area,
could be  significant.  See Item 7.  "Management's  Discussion  and  Analysis of
Financial   Condition  and  Results  of  Operations  --  Liquidity  and  Capital
Resources".

         In addition,  the Group  operates a master antenna  television  service
which  serves   approximately   16,000  council  properties  in  Nottingham  and
approximately 7,000 council properties in Leicester. This service is provided by
the primary cable television  network without the necessity to build and operate
a separate master antenna service system.

CONSTRUCTION

         As of December 31, 1998,  approximately  729,800 of the premises in the
Group's franchise areas had been passed by civils  construction and a portion of
the network  passing  approximately  707,500  premises had been  activated.  The
number  of  premises  activated  represents  approximately  69% of  the  Group's
aggregate milestone  requirements.  Construction has now commenced in all of the
Group's  franchise  areas.  While the projected rate of construction is governed
principally by the applicable regulatory milestones, the pace of construction is
also  influenced  by the capacity of the Group to market and connect the Group's
services to premises which have been activated. See "-- Sales and Marketing".

         The Group has undertaken a rapid  acceleration  in the build out of its
existing  franchise areas. As of December 31, 1998, the Group's cable television
and telecommunications  network had passed by civils construction  approximately
699,700  homes and an  estimated  30,100  businesses,  of which  portions of the
network passing  approximately  677,400 homes and an estimated 30,100 businesses
had been  activated.  During 1998,  approximately  164,000  homes were passed by
civils construction by the Group's cable network, as compared with approximately
82,000  and  172,000  homes  passed  by  civils  construction  in 1997 and 1996,
respectively.   The  Group  may  encounter  difficulty  in  obtaining  qualified
contractors  and may encounter cost overruns or further delays in  construction.
Although  the  Group   believes  it  will  be  able  to

                                      -20-



<PAGE>


continue to negotiate construction contracts at competitive rates,  construction
costs  could  increase  significantly  over the  next few  years in light of the
demand for cable  construction  services as the industry seeks to meet milestone
requirements.  As with  other  U.K.  cable  operators,  the  Group is  generally
required  to use  underground  construction,  which is more  expensive  and time
consuming than aerial  construction.  The Group cannot broadly employ mechanized
construction methods due to existing underground utility infrastructure,  and is
responsible  for the expense of  restoring  surface area after  construction  is
completed.  Given the current high levels of cable  construction in the U.K. and
the  corresponding  demand  for  materials,  the  Group  has  from  time to time
experienced (and may in the future experience)  shortages or price increases for
critical components such as fiber optic cable, ducting and cabinets.

         The Group originally  relied on its own construction team for the build
out  of  its  network.  In  1998,  the  Group  phased  out  the  small  in-house
construction  team  previously  maintained to build out  particularly  difficult
areas,  and the Group now uses outside  contractors  for all of the build out of
its network.

         Cable  operators have the benefit of and must comply with the New Roads
and  Street  Works Act 1991 (the  "Street  Works  Act")  which  permits  them to
construct on public highways on the same basis as public utilities. This has, to
some extent, reduced construction delays. See " -- Certain Regulatory Matters --
Cable Telecommunications -- Network Construction and Service Obligations".

         For a discussion of the Group's plans to fund  construction see Item 7.
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -- Liquidity and Capital Resources".

MILESTONES

         The Group is  obliged by the  milestones  in its  individual  franchise
telecommunications licenses and LDLs to construct and activate a network to pass
an aggregate of 1,021,894  premises  within  prescribed  time periods.  See " --
Certain Regulatory Matters -- Cable  Telecommunications  -- Network Construction
and Service Obligations".

         Both  Diamond  and  LCL  failed  to  meet  their  original   regulatory
milestones.  Diamond had failed to meet the milestones in its original  licenses
due principally to the  unavailability of sufficient funding in periods prior to
the acquisition in May 1994 by European Cable Capital Partners, L.P. ("ECCP") of
a majority  stake in Diamond  and the  decision  to  allocate  resources  to the
building  out of the  Nottingham  franchise.  Having  obtained  revisions to its
licenses, Diamond raised approximately $143 million at the end of September 1994
through the issuance of its 13 1/4% Senior Discount Notes due September 30, 2004
(the "1994 Notes") and,  after a slight delay due to  construction  planning and
the hiring of contractors,  began to accelerate the pace of the build out of its
network.

         At  December  31,  1995,  the Group was  obligated  to meet  milestones
specified  in  telecommunications  licenses  for eight of the Group's  franchise
areas where building was due to have  commenced.  Compliance with the milestones
in these areas is monitored by OFTEL. During June 1996, OFTEL informed the Group
that it did not  agree  with  the  Group's  historical  method  for  calculating
compliance  with  its  milestone   obligations.   Based  on  OFTEL's  method  of
calculating  premises  passed,  the  Group  failed  to meet  its  year-end  1995
milestones for six of its eight telecommunications licenses.

         The Group has renegotiated its milestone obligations with OFTEL, and at
December 31, 1998, the Group met the required  milestone  obligations under each
of its telecommunications licenses. The Group has completed all of the milestone
obligations  in  its  telecommunications  licenses  with  the  exception  of the
Leicester and  Loughborough  franchise,  where the final  milestone falls due in
1999.

         Principally  because of delays by the  Department of Trade and Industry
in granting  the Group a national  telecommunications  license,  and  consequent
delays in the  commencement of  construction,  the Group did not meet its annual
LDL milestones in six of the seven LDL  franchises at the end of 1997,  although
construction  has now commenced in all LDL franchises.  Following an application
by the Group to the ITC, the ITC modified the annual build milestone obligations
in all of the Group's LDL franchise areas except Vale of Belvoir.  The Group has
met  the  modified  milestone  obligations  in all of its LDL  franchises  as at
December  31, 1998,  except in relation to its  Ravenshead  franchise.  See " --
Certain Regulatory Matters -- Cable  Telecommunications  -- Network Construction
and Service Obligations".


                                      -21-



<PAGE>

         The following  table sets forth the  milestones  that are  incorporated
into  the  Group's  telecommunications  licenses  and  LDLs.  Since  the  actual
milestones  that the Group is required to meet are  specified  individually  for
each of the franchises,  the Group could meet the aggregate milestones but still
fail to meet one or more individual franchise milestones and therefore subject a
telecommunications license or LDL to the risk of revocation or termination.

<TABLE>
<CAPTION>
                                                                                       AFTER
GROUP FRANCHISE AREAS         1996          1997       1998        1999      2000      2000
- ---------------------         ----          ----       ----        ----      ----      -----

<S>                           <C>         <C>         <C>        <C>       <C>      <C>
TELECOMMUNICATIONS LICENSE
  MILESTONES(1)(2)(3)
Nottingham................    132,000     190,000     230,000    230,000   230,000    230,000
Mansfield.................     42,000      66,000      66,000     66,000    66,000     66,000
Newark-on-Trent...........     13,500      13,500      13,500     13,500    13,500     13,500
Grantham..................     14,000      14,000      14,000     14,000    14,000     14,000
Melton Mowbray............     10,000      10,000      10,000     10,000    10,000     10,000
Lincoln...................     18,000      43,000      43,000     43,000    43,000     43,000
Grimsby and Cleethorpes...     35,000      57,000      63,000     63,000    63,000     63,000
Leicester and Loughborough     76,000     100,000     149,000    200,670   200,670    200,670
LDL MILESTONES(2)(3)
Ravenshead................         --       2,050       2,500      2,500     2,500      2,500
Bassetlaw.................         --       1,000          --     19,000    28,000     32,800
Lincolnshire and South                                                                        
Humberside................         --          --       3,000     33,000    70,000    144,000
Chesterfield..............         --          --          --     23,000    57,000     89,000
Vale of Belvoir...........         --       1,000       2,000      3,000     4,545      4,545
Burton-upon-Trent.........         --       2,000      14,000     36,000    58,000     77,675
Hinckley..................         --       2,000      16,000     23,000    31,204     31,204
                              -------     -------     -------    -------   -------  ---------
 Aggregate Cumulative Totals  340,500     501,550     626,000    779,670   891,419  1,021,894
                              =======     =======     =======    =======   =======  =========
 Aggregate Annual Totals                  161,050     124,450    153,670   111,749

<FN>
(1)     Although  reflected  above on an annual  basis,  the group's  individual
        franchise  telecommunications  license  milestones  are  measured  on  a
        quarterly basiS.
(2)     Final milestones are shown in bold.
(3)     Telecommunications   license   milestones  refer  to  premises  and  LDL
        milestones refer to homes.
</FN>
</TABLE>

      The table  below sets forth by  franchise  and date the number of premises
activated.

<TABLE>
<CAPTION>
                            SEPT. 30,   DEC. 31,    MARCH 31,    JUNE 30,    SEPT. 30,     DEC. 31,
                              1997        1997        1998         1998        1998          1998
                              ----        ----        ----         ----        ----          ----
<S>                           <C>        <C>          <C>         <C>         <C>          <C>    
Nottingham................    182,254    194,370      203,542     230,352     240,947      246,211
Mansfield.................     61,632     69,707       78,530      79,775      80,963       81,926
Newark-on-Trent...........     13,509     13,509       13,949      15,605      20,449       20,584
Grantham..................     15,719     15,719       15,936      16,089      16,562       16,717
Melton Mowbray............     10,045     10,045       10,099      10,163      10,351       10,404
Lincoln...................     34,997     44,619       49,905      50,043      53,043       54,966
Grimsby and Cleethorpes...     49,912     58,894       63,578      64,343      64,804       65,288
Leicester and Loughborough    107,008    118,721      126,563     138,330     151,062      165,452
Vale of Belvoir...........         --      1,652        2,598       2,598       2,657        2,717
Burton-upon-Trent.........         --      2,422        4,704       8,433      12,668       16,927
Hinckley..................         --      2,012        4,361       9,530      15,144       19,715
Ravenshead................         --      2,050        2,050       2,050       2,485        2,485
Lincolnshire and South
Humberside................         --         --        1,348       1,348       2,568        4,077
                              -------    -------      -------     -------     -------      -------
    CUMULATIVE TOTAL......    475,076    533,720      577,163     628,659     673,703      707,469
                              =======    =======      =======     =======     =======      =======
</TABLE>

         The  Group  is  potentially  subject  to  enforcement  orders  from the
Director General for failure to meet its telecommunications  license milestones,
which could lead to revocation of the relevant licenses. Similarly, in the event
that the Group failed to meet the  milestones for any of its LDLs, the ITC would
have power to shorten  the LDL  period,  impose  fines or  commence  proceedings
leading to revocation. The Group has not been subject to date to any enforcement
action by OFTEL or the ITC due to missed  milestones.  Although  there can be no
assurance that OFTEL or the ITC will not take enforcement  action in the future,
the  Group  considers  such  action  unlikely,  particularly  in  light  of  the
government's new policy of removing the exclusivity of existing cable television
franchises  from  January 1, 2001,  or earlier  if the  current  license  holder
requests

                                      -22-
<PAGE>



that its  exclusive  license be  replaced  with a  non-exclusive  license.  Such
non-exclusive  licenses  are no  longer  required  by the ITC to  contain  build
schedules.

SOURCES OF SUPPLY

         The Group  obtains  services and  equipment  for the  construction  and
operation of its cable systems from numerous independent suppliers. As the Group
has grown and its construction  and purchasing  needs have increased,  the Group
has sought to use its increased  buying power to obtain more  favorable  pricing
and contract terms.

         With certain  exceptions,  the Group  believes that it can purchase the
services  and  equipment  it needs to operate  its  business  from more than one
source.  However if a supplier of a product that involves  significant lead time
for  production and delivery were to be unwilling or unable to supply the Group,
the Group could suffer delays in the operation of its business, which could have
an  adverse  effect on the  Group.  Further,  in the case of  certain  supplies,
limited  competition in the provision of these  materials has subjected (and may
in  the  future  subject)  the  Group  to  price  increases  higher  than  those
experienced with other supplies.

         For certain products,  the Group depends on a single supplier.  Diamond
formerly obtained exclusively from Marconi (formerly GPT) its switches,  primary
multiplexers and certain  telephone  transmission  equipment.  LCL obtained such
equipment  from  Nortel  Limited,  and  the  Group  now  also  purchases  Nortel
equipment.  The Group obtains all of its cable television transmission equipment
and set top converters from Scientific Atlanta.  Scientific Atlanta, Marconi and
Nortel Limited are among the largest providers of cable television and telephone
equipment in their respective  markets.  While the Group to date has experienced
no  significant  difficulty  in receiving  products  from these  companies,  the
failure or inability  of any of these  companies to continue to supply the Group
with these  products in the future could have a material  adverse  effect on the
Group.

         The Group  has not  experienced  significant  difficulty  in  obtaining
timely  deliveries  of equipment and  services.  In order to reduce  warehousing
expenses, maximize inventory control and minimize the possibility that the Group
will not have the required  inventory to proceed with  construction  in a timely
manner, the Group centralized its warehouse operations. Due to the high level of
construction in the U.K. cable industry,  delays may be encountered in obtaining
certain supplies such as fiber optic cable;  however the Group is making efforts
to avoid such delays.

NETWORK ARCHITECTURE

         The network being  constructed  by the Group  comprises an overlay of a
cable  television  network  and a  telecommunications  network.  Portions of the
network   currently  in  the  ground  utilize   conventional   tree  and  branch
architecture and the other portions utilize optical fiber node architecture with
nodes serving up to 2,500 homes.  Both of these portions of the network may need
to be upgraded to achieve higher  capability and reliability.  This upgrading is
not expected to require significant additional capital expenditure.

         The Group is now  constructing a cable system in which optical fiber is
employed to areas serving  approximately 500 homes for both cable television and
telecommunications  services.  The geography of the Group's  franchise areas and
the   location   of  the   cable   television   network's   headends   and   the
telecommunications  network's  switches  dictate  to some  degree  the  physical
construction  of  the  cable  television  and  telecommunications  network.  The
Nottingham  central  network  control  office will control and monitor all other
locations  which  will  be  interconnected  to  Nottingham  supertrunking  fiber
network.

         Six  switches  are  currently  in  operation  in  Nottingham,  which is
presently  interconnected  with three other  switches in Mansfield,  Lincoln and
Grimsby.  Leicester is interconnected with 2 Mbit/s circuits to Nottingham.  Two
switches  in  Leicester  are in  service,  with a third  commissioned  in nearby
Shepshed. The Group expects that an additional two switches will be commissioned
at Burton-upon-Trent and Chesterfield during the build out.

         In addition to the existing  switches,  six remote  concentrator  units
("RCUs") have been  interconnected to the Nottingham  headend. An additional RCU
at Scunthorpe has been interconnected to the Grimsby headend.  The Group expects
that an additional  four RCUs will be added during the build program.  There


                                      -23-



<PAGE>



are presently three cable television headend locations.  The Nottingham location
monitors  all headend  locations.  The  interconnects  are all fiber optics with
two-way capability and status monitoring.

         The  cable  television  headends  consist  of  Scientific  Atlanta  and
Magnavox  fiber  transmitters,  fiber  receivers,  satellite  receivers,  signal
processors,  modulators,  encoding  equipment and network status  monitoring and
Panasonic automated tape distribution equipment. The cable television network is
being  constructed with Scientific  Atlanta  transmission  equipment and set top
converters. The network's downstream upper frequency capability is 750 MHZ. From
the headends,  fiber is deployed to each node for feeder  distribution  and from
the node,  coaxial cable is installed to the distribution  points. The Group has
begun the  deployment of 750 MHZ  Scientific  Atlanta set top  converters,  with
analog capacity for 75 channels, as of February 1997.

         The  telephone  switches  are  Marconi  System  X  and  Nortel  DMS-100
platforms.  The  telecommunications  network  near the switch is fed directly by
copper.  Outside the copper  service area, the  telecommunications  network uses
Nortel or  Marconi  SDH  multiplexing  equipment  in a fiber  self-healing  loop
configuration operating at 155 Mbit/s ("STM 1"). Four nodes of 500 homes will be
served off of each 2,000 home fiber  ring.  Marconi  and Nortel 120 and 180 line
primary  multiplexers  are  located  in the  same  street  cabinet  with the SDH
multiplexers,  and from there copper is fed down to  approximately  30 homes per
street  cabinet.  As the  telephone  network grows more distant from the switch,
additional  SDH rings  operating at 622 Mbit/s ("STM 4") will support four STM 1
rings. The  telecommunications  network has been designed so that as penetration
and traffic  intensifies,  ring splitting will enable additional  capacity to be
carried. All network equipment,  both cable television and telephone, is powered
by battery backed-up power supplies.

         Telecommunications and cable television services are transmitted to the
home through the same "Siamese" drop cable.  The "Siamese" cable consists of two
twisted  pair  telephone  cables  and a  cable  television  coaxial  drop  cable
manufactured in the same cable housing/insulation  package so that both services
are installed at the same time. From a subscriber's home, the telephone cable is
run  through the street  cabinet up to the 500 home hub cabinet  where calls are
processed  through a primary  multiplexer which handles many calls and transmits
them to the  telephone  switching  equipment.  The  calls  are then  routed,  if
possible,  to their final  destination  via the lowest cost  routing,  be it BT,
Cable & Wireless  Communications,  Energis,  Global One,  ACC or the Group's own
network.

         The duct system is  constructed  with 89mm  diameter  duct with a 2.4mm
wall thickness.  Trunk cable routes usually  contain  multiple fiber and coaxial
cables within four to six ducts.  Distribution cable routes carry the drop cable
to the customer premises and usually contain one or two ducts. A subscriber drop
is placed  inside  either 25mm or 50mm duct which is buried in its approach to a
residence to reduce cable drop cuts and other maintenance.

         The network  will support 100% cable  television  penetration  and 100%
telephone   penetration   based  upon  cabinet  space  but  only  50%  telephone
penetration  based upon  transmission  equipment with hardware  expandability to
96%.

         The Group believes that its network  architecture  design, with respect
to both telecommunications and cable television,  will facilitate the transition
to greater  fiber  distribution.  It should allow for efficient  utilization  of
primary multiplexers and eliminate the need for expensive digital cross connects
to maximize switch port utilization.  The Group believes that the network design
has taken into account the need to be flexible with respect to both node and hub
sizes  and  future  developments  that  may  lead  to  integration  between  the
telecommunications and the cable television networks.

EMPLOYEES

         As of December 31, 1998, the Group had 1,060 employees, including 1,012
employees in operations  and 48 employees in civils  construction.  In 1998, the
Group phased out the small in-house  construction team previously  maintained to
build  out  particularly  difficult  areas,  and  the  Group  now  uses  outside
contractors  for all of the build out of its network.  With effect from February
1997, DCL began to directly employ residential salespeople,  which increased the
number of its employees. Previously salespeople had been employed by independent
companies  engaged  by the Group on a  subcontracting  basis.  The Group has not
entered into any  collective  bargaining  agreement with employees and the Group
currently believes that its labor relations are good.


                                      -24-



<PAGE>



CERTAIN REGULATORY MATTERS

    GENERAL

         Cable television and cable telephone service industries in the U.K. are
governed by legislation under the  Telecommunications  Act, the Broadcasting Act
1990,  which replaced the CBA, and the  Broadcasting Act 1996. The operator of a
cable  television and cable telephone  franchise in the U.K.  covering more than
1,000 homes  requires the following two  principal  licenses for each  franchise
area:

               (a)   a   telecommunications    license,    granted   under   the
      Telecommunications Act by the Secretary of State and supervised by the DTI
      and  OFTEL,  which  authorizes  the  installation  and  operation  of  the
      telecommunications  network  used to provide  cable  television  and cable
      telephone services, and

               (b) a cable television license, which authorizes the provision of
      broadcasting  services within a defined geographical area and which may be
      either:

                      (i)  a  Prescribed  Diffusion  Service  License  ("PDSL"),
               granted under the CBA prior to 1991,  which allows an operator to
               provide  cable  television  and other  entertainment  services by
               means of a cable network, or

                      (ii) an LDL  granted  since  January  1,  1991  under  the
               Broadcasting  Act 1990,  which  allows  an  operator  to  deliver
               television and other programming  services by means of a licensed
               telecommunications network including a cable network.

         Each type of license described above contains various  conditions,  and
in the event of the breach of such conditions,  the Director General or the ITC,
as  appropriate,  could  issue an  enforcement  order  and  ultimately  commence
proceedings to require compliance or to revoke such licenses.

         Under the  Broadcasting  Act 1990, cable operators may elect to replace
certain PDSLs with LDLs with similar terms.

         The  regulatory  environment  in the U.K. has generally  encouraged the
development of the cable  telecommunications  and the cable television  industry
by, among other  things,  licensing  only one operator for each cable  franchise
area and  restricting  the national PTOs from using existing  telecommunications
networks to carry broadcast entertainment.

         On April 23, 1998, the  Department of Trade and Industry  announced the
U.K.  government's  intention to  progressively  end this  policy,  allowing any
operator  to  seek  a  license  to  compete  in  the   provision   of  broadcast
entertainment in those areas outside current cable  franchises.  From January 1,
2001, competition within current cable franchises will also be permitted.

    CABLE TELEVISION

    The Broadcasting Act 1990

         The  Broadcasting  Act 1990 established the ITC to license and regulate
commercial  television  services  (terrestrial  and  satellite)  and  the  Radio
Authority to regulate  radio  services.  The ITC's  functions  are,  among other
things, to grant licenses for television broadcasting activities and to regulate
the commercial  television  sector by issuing codes on programming,  advertising
and sponsorship,  monitoring  programming content and enforcing  compliance with
the Broadcasting Act and cable television  license  conditions.  The ITC has the
power to vary  cable  television  licenses  and  impose  fines and  revoke  such
licenses  in the  event  of a breach  of the  license  conditions.  The ITC also
enforces  ownership  restrictions  on those who hold or may hold an  interest in
licenses issued under the Broadcasting Act. See "-- Cable Television Licenses --
Ownership Restrictions".


                                      -25-



<PAGE>



    CABLE TELEVISION LICENSES

         General.  As of December 31 , 1998, cable television  licenses had been
granted for over 160 franchise  areas in the U.K.  While the ITC had  previously
indicated  that it will  grant  only  one  cable  television  license  for  each
geographical  area,  on April 23,  1998,  the  Department  of Trade and Industry
announced the U.K.  government's  intention to  progressively  end the policy of
granting only one cable  television  license for a franchise  area. As a result,
any  operator  can seek a licence  to  compete  in the  provision  of  broadcast
entertainment in those areas outside current cable  franchises.  From January 1,
2001,  competition  within current cable franchises will also be permitted.  The
ITC also has indicated that certain areas, for which cable  television  licenses
have yet to be awarded,  may be advertised at the request of applicants.  In the
past, such licenses (LDLs) were awarded after competitive bids.  However,  it is
now the  government's  policy to grant  licences  in new  areas to all  suitable
applicants.  Before  awarding an LDL,  the ITC must be  satisfied  as to certain
matters,  including the technical specification of the proposed system; that the
applicant has sufficient funding to run the franchise; and that the applicant is
a fit and proper person to be awarded a license.

         Cable operators may carry U.K.  licensed  broadcast  services,  foreign
satellite  programs or text in their services.  Cable  television  licenses also
require  cable  operators  to ensure  that  advertising  and  foreign  satellite
programs  carried by them as part of their services  conform to the restrictions
set forth in the codes on advertising, sponsorship and programming issued by the
ITC. Cable television licenses also impose an obligation on licensees to provide
any  information  which the ITC may  require  for  purposes  of  exercising  its
statutory functions.

         Term,  Renewal and Revocation of Cable Television  Licenses.  The Group
holds eight PDSLs  which were  issued for  15-year  terms.  The Group also holds
seven LDLs,  four of which were  granted on September 1, 1995 and three of which
were granted on September 13, 1996, all for 15-year terms.

         An  application  may be made to the ITC to  extend  a PDSL for up to an
additional eight years if the cable operator holds a 23-year  telecommunications
license.  Fees  would  continue  to be  payable  on the  same  basis  as for the
unextended  PDSLs and no PQRs or cash bids would be payable  during  this 8-year
term. If the Group elects to extend the PDSLs, the Group will upon expiration of
such  PDSLs as so  extended,  be  required  to  apply  for a new LDL  under  the
competitive bid procedures  described above. If the Group elects not to extend a
PDSL,  the Group may apply to the ITC (no  earlier  than five years prior to the
expiration of the PDSL) for a replacement  15-year LDL, with respect to which it
must agree with the ITC on the amount of the cash bid and PQR payments that will
be payable  over the term of the LDL  (based on what would have been  offered if
the franchise had been offered for competitive bids).

         The Group's PDSLs will  currently all expire in 2005. The Group has not
yet applied to extend any of its PDSLs,  nor has it applied for any  replacement
LDLs under the  procedure  outlined  above,  since  more than five years  remain
before their expiration.

         The ITC may  refuse an  application  for  renewal,  but only on limited
grounds, including that the ITC proposes to grant a license in an area different
from that  described  under the  existing  license or that the  applicant is not
providing services through the whole of its franchise area.

         The ITC may, after  consultation with the DTI and the Director General,
revoke a cable  television  license  if an  operator  fails to  comply  with its
conditions or with any direction of the ITC, and the ITC considers revocation to
be in the public interest. The ITC must be notified of changes in control of the
licensee,  of changes in directors and of certain other changes in shareholdings
in the licensee.  If there is any change in either the nature or characteristics
of an operator that is a corporate entity, or any change in persons  controlling
or having an interest in it, the ITC can revoke the license if, as a result,  it
would not have awarded the license had the new  ownership or control  existed at
the time the application for the license originally was considered.  The ITC can
also revoke any cable  television  license in order to enforce  restrictions  on
ownership  contained in the Broadcasting Act 1990 as amended by the Broadcasting
Act 1996 (see below) and can impose  fines and  shorten  the  license  period of
LDLs.

         A cable television license is transferable only with the consent of the
ITC, and several of the Group's cable  television  licenses were  transferred to
DCL from various of the Group's wholly-owned subsidiaries with that consent.


                                      -26-



<PAGE>



         The Group  also  holds  two  licenses  to  provide  television  program
services under the Broadcasting Act 1990. The license for Cable 7, the Leicester
Community Channel,  came into force on June 29, 1992 and the license for Diamond
Vision on August 29, 1995. Both licenses are for a period of 10 years.

         Ownership Restrictions. The ITC has a general duty to ensure that cable
television  licenses  are  held by "fit and  proper"  persons  and may  exercise
control over who may hold a license where  financial  assistance is provided to,
or influence is exercised over, a licenseholder  which may produce results which
it considers  adverse to the public  interest.  The  Broadcasting  Act 1990 also
contains  specific  restrictions  on the types of entities  which may hold cable
television licenses or significant interests therein.  Cable television licenses
may not be held by a local  authority,  an  advertising  agency,  a religious or
political  body  (or one of its  officers)  or any  entity  controlled  by them.
Ownership  restrictions  also apply to ownership of different  licensed services
(including local delivery services, television, satellite and radio services and
newspapers),  or associates of entities  operating such services.  See "-- Media
Ownership".  While PDSLs in most  respects  continue to be  regulated  under the
Broadcasting  Act 1990 and the  Broadcasting  Act 1996 as if the CBA remained in
force, the ownership restrictions for PDSLs and LDLs are substantially similar.

         There is  currently  no  statutory  restriction  on the number of cable
television  licenses which may be held by any person.  However, in October 1998,
the ITC indicated that where a merger would lead to a concentration of ownership
of connected  homes  exceeding 25% of all pay-TV homes,  the ITC would  consider
possible competition concerns and would consult the OFT.

    CABLE TELECOMMUNICATIONS

    The Telecommunications Act

         The   Telecommunications   Act  provides  a  licensing  and  regulatory
framework for  telecommunications  activities in the U.K. and established  OFTEL
under  the   Director   General   as  an   independent   regulatory   authority.
Telecommunications  policy  is  overseen  by the DTI.  The DTI on  behalf of the
Secretary   of  State   also  has   primary   licensing   authority   under  the
Telecommunications  Act, although it may delegate that authority to the Director
General.  The  functions of the Director  General are,  among other  things,  to
monitor and  enforce  compliance  with  telecommunications  license  conditions,
establish  and  administer  standards  for   telecommunications   equipment  and
contractors,   and  investigate   complaints  and  exercise  certain   functions
concurrently  with  other  regulators  to  promote  or  ensure   competition  in
telecommunications  markets. The Director General may modify  telecommunications
licenses either with the agreement of the licensee  following a statutory period
of public consultation or following a report by the MMC. The Director General is
also  empowered  to  issue   enforcement   orders   requiring   compliance  with
telecommunication license conditions which have been breached (see below).

    Telecommunications Licenses

         The Group holds eight individual franchise  telecommunications licenses
and a national  telecommunications  license which covers those areas of the U.K.
for which it does not hold an individual franchise  telecommunications  license,
including  the areas for which it has been granted  LDLs.  A  telecommunications
license  authorizes a cable operator to install and operate the physical network
used to provide cable television and cable telecommunications  services. It also
authorizes  the  operator  to  connect  its  system  to  other   television  and
telecommunications   systems,   including   those  operated  by  the  PTOs,  the
terrestrial   broadcasting   authorities  and  satellite  broadcasting  systems.
Although  individual  franchise  telecommunications  licenses granted to a cable
operator are for a particular  area, they are not exclusive and, as a result,  a
cable telephone operator is subject to competition with respect to the provision
of telephone  services from national PTOs such as BT and CWC and other telephone
service   providers   in  its   franchise   area.   There   are  more  than  200
telecommunication  licensed  operators in the U.K. See  "Competition  --Business
Telecommunications"  and " -- Competition -- Residential  Telephone".  Following
the Duopoly Review, the Government has granted a  telecommunications  license to
any  applicant  provided  the  applicant  has  satisfied  certain  requirements,
including  with  respect to  financial  viability  and, in some  cases,  service
commitments. See "-- Duopoly Review".

         A  cable  operator's  telecommunications  license  contains  conditions
regulating  the manner in which the  licensee  operates  its  telecommunications
system, provides telecommunications services, connects its systems to others and
generally operates its business. A cable operator's  telecommunications  license
also

                                      -27-



<PAGE>


contains a number of detailed  provisions  relating to the technical  aspects of
the licensed system (e.g., numbering, metering and the use of standard technical
interfaces)  and the manner in which the licensee  conducts its business  (e.g.,
publication  of certain  prices,  terms and  conditions).  In addition,  a cable
operator's  telecommunications license contains prohibitions on undue preference
and discrimination in providing service. The cable operator's telecommunications
license also requires the licensee to provide any information which the Director
General may require for the  purposes of carrying out his  statutory  functions.
Failure  to  comply  with an  enforcement  order in  respect  of a  breach  of a
telecommunications   license  condition  might  give  rise  to  revocation,   an
injunction by the Director  General or to a third  party's right to damages.  In
September  1997 OFTEL  completed  its review of the PTO  licenses  held by cable
operators to convert them to the standard "slimline" format of non-dominant PTOs
which Mercury's modified license now follows to a large extent. Modifications to
these cable  operators  licenses have now been issued and have come into effect.
This has  resulted  in the  deletion  of a number of  conditions  in the Group's
individual franchise telecommunications licenses, for example, those relating to
the  pre-notification  of prices and the  prohibition on unfair  cross-subsidies
although such conduct may fall within the fair trading condition. See below.

         The telecommunications  licenses of BT and CWC now contain a condition,
referred to as the fair trading  condition,  which  prohibits any abuse of their
dominant  position and any agreement or concerted  practice between the licensee
and   other   entities   restricting   or   distorting    competition   in   the
telecommunications  market.  This  condition  has  been  incorporated  into  new
telecommunications licenses issued since December 31, 1996 including the Group's
national  telecommunications  license.  The Group's individual licenses have now
also been modified to include the fair trading condition.

         The fees  payable  for the  telecommunications  license  consist  of an
initial fee payable on the grant of the license and annual fees thereafter.  The
annual fees are based on a proportion  of the costs of the  Director  General in
exercising his functions under the Telecommunications Act and in certain cases a
proportion  of costs of the MMC  incurred in  relation  to license  modification
references under the Telecommunications Act.

         A  telecommunications  license is not  transferable.  However,  certain
changes in  ownership  of an entity  holding a license are  allowed,  subject to
compliance with a notification requirement.

    Network Construction and Service Obligations

         Where a cable  operator  holds a PDSL or an LDL replacing a PDSL (see "
- -- Certain Regulatory Matters -- General"),  the milestones are contained in the
corresponding telecommunications license and are reviewable by OFTEL.

         Where, on the other hand, a cable operator holds a new LDL which is not
a  conversion  from a PDSL,  the  milestones  are  contained  in the LDL and are
reviewable by the ITC.

         Each of the Group's individual  franchise  telecommunications  licenses
prescribes milestones which require the Group to construct its network to pass a
specified number of premises within prescribed time periods.  The milestones may
be varied by the  Director  General if he  considers  that the  variation  would
enable  the  licensee  to meet  the  final  milestone  more  easily.  The  final
milestones can be modified only following a public  consultation period and with
the  approval  of the  Director  General.  If  the  milestones  prescribed  by a
telecommunications   license  are  not  met,  the  Director   General  may  take
enforcement  action which, if not complied with,  could result in the revocation
of such license.  Similarly, the LDLs which the Group has acquired contain build
milestones  which  may be  varied by the ITC.  See " --  Construction"  and " --
Milestones".  The  Group  understands  that all  milestones  from now on will be
contained  in  LDLs.  The  Group  also   understands  that  the  ITC  will  have
jurisdiction to enforce these milestones. To date, the ITC has not published any
guidelines on enforcement of milestones.

         Where a cable  network has been  installed,  a licensee  must provide a
cable television service to anyone who reasonably  requests it. A cable operator
is not  required  to  provide  telephony  services,  but  where it does so,  and
achieves  a 25% or more  share of the  relevant  market  for such  services  (as
determined by the Director  General) within its licensed area, the licensee may,
at the direction of the Director  General,  be required to ensure that telephone
services are  available to anyone in the licensed area who  reasonably  requests
them. The Group has not received any such direction from the Director General.


                                      -28-



<PAGE>


         Under a  telecommunications  license,  the cable operator is subject to
and has  the  benefit  of the  Telecommunications  Code  promulgated  under  the
Telecommunications  Act. The Telecommunications Code provides certain rights and
obligations with respect to installing and maintaining equipment  such as ducts,
cables and cabinets on public or private land  (including  the  installation  of
equipment on public  highways).  The  activities  of cable  operators  under the
Telecommunications Code are also subject to planning legislation.

         Cable  operators  have the benefit of, and must comply with, the Street
Works Act,  which provides them with the same rights and  responsibilities  with
respect to construction on public highways as other public utilities. The Street
Works Act  standardizes  fees for  inspections  of  construction  works by local
governmental  authorities and standardizes  specifications  for reinstatement of
property  following  excavation.  As a result,  construction  delays  previously
experienced   by  cable   operators   because  of  separate  and  often  lengthy
negotiations with local governmental entities have been reduced.

         Cable  operators  are required to post bonds for local  authorities  in
respect of their obligation to ensure  reinstatement of roads and streets in the
event the operators become  insolvent,  cease to carry on business or have their
telecommunications  license terminated. In order to install equipment on private
property cable operators must obtain legal  permission from occupiers,  property
owners and others.

    Term, Renewal and Revocation of Telecommunications Licenses

         To date,  telecommunications  licenses have  generally been granted for
periods  of  15  or  23  years.   Seven  of   Diamond's   individual   franchise
telecommunications  licenses were granted for an initial period of 23 years, and
one was granted for an initial  period of 15 years,  both periods  commencing on
the date specified by the Secretary of State (which, in practice, is the date on
which the cable system first becomes operative).  The 15-year telecommunications
license was  subsequently  amended to a 23-year  license.  The Group's  national
telecommunications  license  is  for  an  initial  25-year  term  and  continues
thereafter subject to a 10-year notice period.

         Upon expiration,  a  telecommunications  license cannot be extended and
application must be made for a new license.

         A  telecommunications  license may be revoked if the licensee  fails to
pay the license fees when due, fails to comply with an enforcement  order,  upon
the occurrence of certain  insolvency-related  events or if the cable television
license  relating  to the  licensee's  system is revoked.  A  telecommunications
license may also be revoked if, among other things,  the licensee  fails to give
the required  notification to the DTI of changes in shareholdings and changes in
control  and  agreements  affecting  control  of the  licensee,  or if  the  DTI
concludes  that any such  change  would be against  the  interests  of  national
security or the U.K. Government's international relations.

    Licensing Directive implementation

         On December 31, 1998, the U.K. Government  implemented the EC Licensing
Directive (97/13/EC). The Directive requires that all U.K. licences conform to a
number of key conditions and criteria set out in the Directive. All new licences
would conform to these  criteria and the  Government  announced its intention to
amend all  existing  licences by the end of 1998 to ensure that they too were in
conformity with the Directive.

         In  September  1998,  the  Government  issued a  consultation  document
setting  out how it  proposed  to effect  these  changes to  existing  licences.
Broadly, existing licence conditions would be amended or supplemented to reflect
the  precise   wording  and   conditions   of  the  Licensing   Directive,   the
Interconnection  Directive,  and the  Revised  Voice  Telephony  Directive.  The
Government  stated  that it did not expect  these  changes  to lead to  material
changes to the operating circumstances of existing licensees. The final date for
completing this process of amendment was subsequently delayed to the end of June
1999,  and, as of the date  hereof,  the  Government's  specific  proposals  for
regulations are awaited.

    Duopoly Review

         In 1991, the U.K.  Government  concluded in its Duopoly Review that the
termination  of the duopoly  policy (which  permitted only BT and CWC to operate
local,  national  or  international  fixed-link  networks in

                                      -29-



<PAGE>


the U.K. to provide public  telephone  services) might increase  competition and
benefit consumers in the U.K.  telecommunications  market. As a result, the U.K.
Government revised its policy and determined that application for licenses would
be considered from any person seeking to operate new telecommunications networks
over fixed links within the U.K. Such licenses normally would be granted subject
to the general  statutory  duties of the DTI and the Director  General to ensure
the provision of telecommunications  services, to satisfy all reasonable demands
for them and the ability of a person  providing  the  services to finance  their
operations.

         The Duopoly  Review also  recommended  specific  amendments  to license
conditions that are particularly important to cable operators. Until the Duopoly
Review,  for a cable operator to provide  telephone  services it had to enter an
agreement  with BT or CWC with  respect to the terms and  conditions  (including
price) under which the  operator  would  provide  telephone  services,  obtain a
determination  from the  Director  General that  services  could be provided and
operate  its network as agent for either BT or CWC.  Since the  Duopoly  Review,
cable   operators   have  been   permitted   to  provide   all  forms  of  wired
telecommunications  services in their own right, including the ability to switch
their own traffic.  The Duopoly Review also  recommended  changes to and further
study of arrangements relating to interconnection,  number portability and equal
access (discussed below).

         As a result of the Duopoly  Review,  the Group applied for and received
modified  telecommunications  licenses  to  enable  the Group to  provide  wired
telecommunications services in its own right.

    Interconnect Arrangements

         The  ability  of cable  operators  to  provide  viable  voice and other
telecommunications  services  is  dependent  on their  ability  to  interconnect
cost-effectively  with  other  PTO's  telecommunications  networks  in  order to
complete  calls that  originate  from a customer on their cable network but that
terminate  off their network or that  originate  from a customer off their cable
network  and  terminate  on their  network.  Since  the  Duopoly  Review,  cable
operators with  contiguous  franchises  have been able to connect their networks
without  regard to whether they are under  common  ownership  without  using the
services of BT or CWC.

         The Telecommunications (Interconnection) Regulations came into force on
December 31, 1997.  These  implement the  Interconnection  Directive  (Directive
97/33/EC), which will extend, to a certain extent, the categories of operator in
the U.K.  who will have the right to request  interconnection  and a  reciprocal
obligation  to provide it.  These rights and  obligations  may extend to certain
operators who operate  under class  licenses.  It is not  currently  possible to
predict  accurately  which  categories  of  operator/service  provider will fall
within  the  criteria  set out in  these  regulations  and  therefore  to  which
operators  interconnection  rights and obligations  will be extended.  Operators
wishing to benefit  from such  interconnection  rights and  obligations  will be
required to apply to OFTEL which will assess whether the relevant  criteria have
been met.

         The DTI is able to consider  applications  by cable  operators  to join
more distant franchises, and Diamond has a license to link two of its franchises
which are not  adjacent to one another.  DCL is now able to link  non-contiguous
franchises  under its national  telecommunications  license  without the need to
apply to the DTI.

         PTOs are required under their telecommunications licenses to enter into
interconnection agreements with other PTOs such as the Group (if requested to do
so by such a PTO), and the Group has  interconnection  agreements  with BT, CWC,
Energis, Global One and ACC. The BT agreements may be terminated by either party
upon two years' notice, the CWC agreement may be terminated by either party upon
two years' notice,  the Energis  Agreements may be terminated by either party on
six months'  notice and the Global One  agreement  may be  terminated  by either
party upon one month's notice after an initial term of one year. If the Group is
unable to negotiate acceptable pricing terms with BT, CWC, Energis or Global One
in  connection  with  any  continuation  or  extension  of these  agreements  or
scheduled reviews of these  agreements,  the Group may request that the Director
General determine such terms. In 1995 a House of Lords decision established that
it is  possible  for a  regulated  company  to  challenge  in the U.K.  courts a
determination  by the Director General of terms of  interconnection  agreements.
The  Director  General also has the power to make  determinations  in respect of
certain obligations of any party under an interconnection agreement.



                                      -30-



<PAGE>


         Until October 1, 1997 OFTEL determined standard  interconnect  charges.
The first interim charge determination  covered the period from April 1, 1995 to
March 31, 1996. Interim charges were based on BT's forecast financial statements
(on a fully allocated  costs basis).  OFTEL has now assessed final charges based
on BT's final financial statements for that period. As a result of these revised
charges,  the Group will receive outgoing  interconnect charge rebates, and must
pay incoming  termination  rebates for periods from April 1, 1995. The Group has
estimated that the rebate due to the Group will exceed the rebates to be paid by
the Group.  See Item 7.  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations -- Results of Operations for the Three Years
Ended December 31, 1998 -- Revenue". At the end of 1996, OFTEL completed another
consultation  process and published interim charges for the period from April 1,
1996 to March 31, 1997. OFTEL has issued its  determination of final charges for
this period.  OFTEL has now determined interim charges for the period from April
1, 1997 to September  30, 1997,  and is expecting to publish  final  charges for
that period in the near future.

         As from October 1, 1997 the twice yearly determination by OFTEL of BT's
network  charges has been replaced by a system of network price controls and the
cost base for  interconnection  charges has been  changed  from fully  allocated
costs to long run incremental costs. After a lengthy  consultation  period begun
in December 1995, in July 1997 OFTEL issued its final  proposals which have been
accepted by BT and the necessary  modifications have been incorporated into BT's
license. The new system provides for the application of price controls depending
on the  level  of  competitiveness  of  the  service.  Services  which  are  not
competitive are divided into baskets,  each basket being subject to a charge cap
of RPI minus X. The July 1997 document determined the value of X for each basket
at 8%.  Charges for those  services  which are  expected  to become  competitive
during the next price control period, i.e., from August 1997 until the middle of
2001,  will not be  included  in the  network  baskets,  but will be governed by
safeguard caps of RPI plus 0%. Charges for those services which were expected to
become  competitive  before August 1997 or which are  determined by the Director
General to be  competitive  during the control  period,  will be free of network
controls.  The July 1997  document  also sets out the  starting  charges for the
services in the  network  baskets  which are based on BT's long run  incremental
costs.  The new system  which  commenced  from October 1, 1997 will run for four
years.

         In November 1997 OFTEL published  non-legally binding guidelines on the
structure and operation of the new network  charge control  arrangements  and on
OFTEL's  approach to complaints about charges and other  interconnect  terms and
conditions.  In respect of complaints that BT's charges are unreasonable,  OFTEL
will  first  test  whether  the charge  falls  between a cost floor and  ceiling
determined  by BT using a  methodology  prescribed  by  OFTEL  and  designed  to
indicate whether the charge may be anti-competitive. Floors and ceilings for all
non-competitive services will be published each year by BT as part of their long
run incremental costs financial statements.

    Number Translation Services

         In March 1999,  OFTEL issued a statement on the interconnect and retail
pricing regime for 'Number Translation Services' - freephone,  national rate and
local rate numbers,  the latter of which are used in the U.K. by many  operators
to connect dial-up internet services.

         The OFTEL  document  stated that its existing  formula for dividing the
revenue  generated  by  such  calls  between  the  originating  network  and the
terminating network - which some operators had argued allocated too much revenue
to the  terminating  network - would remain in place until the next retail price
control  review in 2001.  OFTEL will,  however,  explore  ways in which  greater
competition  in  this  market  could  be  encouraged  through  the  creation  of
additional  retail price points for NTS services.  The Group believes the effect
on the Group of OFTEL's decision is likely to be neutral, given that the Group's
origination  of  internet  call  traffic is now being  balanced  by  substantial
internet termination revenues.

    Price Regulation

         Although to date the Group has for the most part been able to price its
cable  telephone  call charges below those of BT, there can be no assurance that
it will be able to continue to do so in the future.  BT  currently is subject to
controls over the prices it may charge  customers,  including a requirement that
the overall basket of charges may not be changed by more than an amount equal to
the  percentage  change  in the RPI  less X (and BT may,  as a  result,  have to
decrease  prices).  In  particular,  BT may not  increase  charges  for  certain
services by more than the amount of the percentage change in the RPI.


                                      -31-



<PAGE>



         OFTEL's  latest  proposals  for control of BT's retail prices have been
incorporated in BT's license. The retail price controls will continue until 2001
and are stated to be the last such  controls.  The controls  will only be put in
place where consumer protection is required, that is, for low to medium-spending
residential  customers and small businesses.  The current price cap is RPI minus
4.5% on the narrower basket of services  described above.  Safeguard caps of RPI
plus 0% have been imposed on certain services.  OFTEL has indicated that this is
likely to be the last retail price control  imposed on BT. See " --  Competition
- --Residential Telephone".

         BT has limited  opportunity for differential  pricing to the same class
of customer  because it is subject to prohibitions on undue preference and undue
discrimination   across   the  U.K.   Following   the   Duopoly   Review,   BT's
telecommunications  license was modified to permit it to offer discounts to high
volume  users,  subject  to  several  conditions.  However,  BT  may  not  offer
discounted  services in local markets without offering the discounts  nationally
if such discounts result in undue discrimination or unfair cross-subsidy.

         The telephone  service  prices  charged by the Group  currently are not
regulated by the Director General, although they are subject to the fair trading
condition.

    Indirect and Equal Access ("Carrier Pre-Selection")

         Indirect  access is  access  to a  customer  through  another  operator
whereas equal access means  preselection  by the customer of the indirect access
operator or dialing parity, where the number of digits dialed for calls over the
first  (access)  network  is the same as for calls  over the  second  (indirect)
network.  In July 1996,  OFTEL  released a  statement  setting out its policy on
indirect  and  equal  access,  dealing  with the  continued  provision  by BT of
indirect  access to CWC and  other  operators,  the  possible  extension  of the
obligation  imposed on BT to include equal access, and the possible extension of
an indirect access obligation to CWC and other "non-dominant" operators.

         OFTEL  concluded in its statement  that indirect  access will remain an
important  route for many  customers  who are not yet able to take  advantage of
competition  in direct  connections  to  receive  the  benefits  of  competitive
provision of telecommunication services and that, given BT's continuing dominant
position in the direct  access  network,  BT should  continue to be obligated to
provide indirect access to other operators.  However,  OFTEL also concluded that
this  obligation  on BT should not  extend to  providing  equal  access to other
operators.  OFTEL, having commissioned a cost benefit analysis,  concluded that,
rather  than  a  cost  benefit,  there  would  be  a  significant  net  cost  in
implementing  equal  access.   Further,   OFTEL  concluded  that  "non-dominant"
operators (such as CWC and the cable  operators)  should not be required to give
indirect  access  to  other  operators.  Although  all PTO  licenses  include  a
condition  regarding the provision of indirect access, it is subject to a number
of tests including the need to ensure that the  requirements of fair competition
are satisfied and that indirect access, in all the circumstances,  is reasonably
required.  OFTEL considered that these tests were not satisfied.  However, OFTEL
stated that it considers  the "well  established"  operator  threshold of 25% of
customer  connections  in a relevant  market to be a useful guide in determining
whether a "non-dominant"  operator should,  in the future,  be required to grant
indirect access to other  operators.  OFTEL stated that this threshold would not
automatically mean that the operator would be required to grant indirect access,
but that OFTEL would  investigate  the issue further in respect of that operator
and market conditions  generally once that threshold was reached. On December 1,
1997 the EC Council of Telecommunications  Ministers reached political agreement
on a draft directive to amend the Interconnection Directive (Directive 97/33/EC)
with regard to number portability and carrier  pre-selection.  This will require
member states (except those which have been granted a derogation  under the Full
Competition  Directive (Dir  96/19/EC)) to introduce  carrier  pre-selection  by
January 1, 2000, for operators with significant market power.  Member states may
request a deferment of this obligation if they can show that it would impose "an
excessive burden on certain organizations or classes of organization".  The U.K.
government has sought a short deferment until the end of 2000.

    Number Portability

         Telephone  subscribers  changing  their  telephone  service  to a cable
operator have  historically had to change their telephone  numbers.  As a result
certain customers have been reluctant to switch carriers because they would lose
their existing telephone numbers.  In response to this, Diamond has provided its
business customers with the opportunity to use the Group's telephone service for
their outgoing  telephone  calls,  which  generally  carry higher  revenues than
incoming  calls,  and for  their  specialized

                                      -32-



<PAGE>


telecommunications  needs,  while retaining their existing service provider (and
their existing telephone number) for incoming telephone calls.

         In January 1994, the Director General  announced that OFTEL was working
on  directives  to  require BT to  introduce  number  portability  for the cable
operators who had provided OFTEL with the necessary  information as to where and
when they could  provide  portability  to BT. The Director  General's  statement
indicated  that number  portability  may be introduced in the  geographic  areas
where it is  technically  feasible  in the  foreseeable  future.  BT  rejected a
framework  proposed  by OFTEL for  determining  the  charges  payable for number
portability in the event of a dispute between BT and other  operators.  In April
1995, the Director General  referred the matter to the MMC to establish  whether
the failure of BT to reach  agreements  with other  operators on the  commercial
terms and conditions for number portability was against the public interest, and
if  so,  whether  the  adverse   effects  could  be  remedied  or  prevented  by
modifications to the conditions of BT's telecommunications  license. On December
14, 1995, the Director General announced the MMC's  conclusions,  including that
the absence of number portability operated against the public interest, that the
absence of number  portability  was an obstacle to operators'  (including  cable
operators)  ability to win customers  from BT, that the  introduction  of number
portability  will  strengthen  competition,  and  that  BT's  telecommunications
license should be modified (following a statutory consultation period) to enable
the  allocation  of BT's  costs  incurred  in this  regard  between BT and other
operators  (including cable  operators),  with BT bearing the greater share. The
MMC also noted that there is general  agreement in the industry that reciprocity
should  continue  to be an  essential  element  in the  introduction  of  number
portability,  and that the  arrangements  to be made for allocating  portability
costs need to take account of the fact that BT will not always be the  exporting
operator. BT's telecommunications license has been modified accordingly.

         On April 9,  1997,  OFTEL  issued a  statement  which  set out  OFTEL's
proposals  to modify the license  conditions  of CWC and other  fixed  operators
including cable operators to ensure that they too provide number portability for
all users of fixed phones including  portability of specially  tariffed services
such as toll-free (0800), premium rate and national rate services.

         Appropriate license modifications were made on December 17, 1997. These
take  full  account  of the MMC  report  and are  based on the  current  license
condition  in BT's PTO  license.  They also  apply the MMC's  principles  on the
charges which  operators can make to each other for  providing  portability.  In
particular, the following principles are applied:

               (i) the  licensee  would be  required to provide  portability  on
      request from another qualifying licensee;

               (ii)  the principle of reciprocity would apply;

               (iii) each licensee would be required to pay the initial costs of
      modifying its network;

               (iv) each licensee would be able to pass on to the other licensee
      concerned  the  costs  of  enabling  individual  customers  to port  their
      numbers;

               (v)  the  exporting   licensee  would  not  directly  charge  the
      importing  licensee for any additional  conveyance  costs  associated with
      routing a call to a ported number; and

               (vi) if  requested,  the Director  General  would  determine  the
      reasonableness  of the terms and  conditions  upon which  portability  was
      offered.

         These license  modifications came into effect on December 17, 1997. The
deadline for all PTO's,  including  the Group,  to introduce  geographic  number
portability is January 1, 2000.

    Restrictions on National PTOs

         The Duopoly Review  maintained  restrictions upon BT and other national
PTOs from  conveying  or  providing  entertainment  services  (such as the cable
television  services  currently  provided  by the  Group)  over  their  national
telecommunications  networks.  The new Labour  government  started reviewing the
restrictions  upon  the  conveyance  and  provision  by BT and CWC of  broadcast
entertainment ahead of the schedule set by the former  Conservative  government,
which did not intend to review the  restrictions  on conveyance and

                                      -33-



<PAGE>


on provision  until 2001 although the  government was prepared to reconsider the
conveying  aspect  after  March  1998 on the advice of the  Director  General of
Telecommunications.  In  November  1997 the  Labour  government  stated  that it
expects to publish  proposals  in the near future.  See " -- Certain  Regulatory
Matters -- General". The Duopoly Review policy did not prevent the national PTOs
from providing cable television  services of the kind currently  provided by the
Group,  but it did  require  that such  services be  provided  through  separate
systems by separate  subsidiaries  of the national PTOs under separate  licenses
similar to those held by the Group. The ITC's historical  policy of granting one
cable  television  license for each geographic area ensured that no national PTO
subsidiaries  compete  with the  Group  in the  provision  of  cable  television
services  in the same  area.  On April 23,  1998,  the  Department  of Trade and
Industry  announced the U.K.  government's  intention to progressively  end this
policy,  allowing any operator to seek a license to compete in the  provision of
broadcast  entertainment in those areas outside current cable  franchises.  From
January  1, 2001,  competition  within  current  cable  franchises  will also be
permitted.  Since  April 1, 1994,  cable  television  services  may be  provided
locally by the national PTOs without requiring separate  subsidiaries,  although
all other  licensing  requirements,  including  the need for the national PTO to
obtain an LDL to provide  cable  services  within  each  locality,  will  remain
applicable to both national PTOs and to other cable operators such as the Group.
In November  1994,  the DTI stated that if national PTOs  (including BT and CWC)
successfully bid for a new cable television  license,  the DTI would be prepared
to issue a telecommunications  license to enable any such national PTO to convey
entertainment services over its own systems within the relevant franchise area.

         Following  a  consultative  document  issued  in March  1996,  the U.K.
Government  announced on June 6, 1996, that it was ending the duopoly between BT
and CWC as international carriers from the U.K. A license holder may now provide
international services from the U.K. on telecommunications  facilities owned and
controlled  by the  company  providing  the  service,  and will be able to offer
services on any route it chooses.  A large  number of  international  facilities
licenses have been granted.

    Access to higher bandwidth services

         In  January  1999,   OFTEL  issued  a  consultation   document  on  the
arrangements for access to so-called 'higher bandwidth' services, including fast
internet access and video on demand. The document envisaged a number of possible
arrangements  whereby such services could be provided over the BT network,  both
by BT itself and by third party service providers.  The document sought views on
whether  there was  substantial  unmet demand for these  services,  whether this
demand  could  be met by other  means,  and,  if not,  what  form of  regulatory
intervention might be appropriate to mandate the development of such services of
the BT network.  OFTEL  emphasized that any such  intervention  would need to be
consistent   with  OFTEL's  wider  policy  of  encouraging  the  development  of
alternative  infrastructure.  As of  the  date  hereof,  it is  not  known  what
conclusions OFTEL has drawn from responses to the consultation.

    Digital Broadcasting

         The  Broadcasting  Act 1996 introduced  provisions for the licensing of
digital  terrestrial  broadcasting and introduced a "must carry"  requirement on
cable  companies  where both  program  provider  and cable  operator use digital
technology to ensure the universal  availability  of designated  public  service
channels.  Must carry  obligations  concerning  public service  channels already
apply to holders of PDSLs.

         The Broadcasting Act 1996 distinguishes between "multiplex"  providers,
the providers of the frequency  ranges on which the television  channels will be
carried, and the digital program service providers,  who provide the programs to
be  broadcast  on the  multiplexes.  Each must be licensed by the ITC.  Licensed
digital  multiplex  providers will be required to contract with licensed digital
program  providers  to carry  their  services on the  multiplexes  on a fair and
non-discriminatory basis.

         Initially  six  multiplexes  are  available  for  digital   terrestrial
television. Each of the existing terrestrial broadcasters have reserved capacity
on these multiplexes,  being offered half a multiplex for each existing channel.
This means that the BBC has full control of one multiplex, Channel 3 and Channel
4 have joint  control of a  multiplex  and Channel 5 and S4C each have half of a
third multiplex. Existing terrestrial broadcasters have obligations to simulcast
their existing analog channels and will be able to use their remaining multiplex
capacity to provide new  free-to-air  or pay  services.  Following a competitive
tender,  the ITC  announced in June 1997 that the  remaining  three  multiplexes
would be awarded to British Digital  Broadcasting (BDB), a joint venture between
Carlton  Communications and Granada Group. BSkyB was also


                                      -34-



<PAGE>



originally a member of the joint venture but because of competition concerns the
ITC  required  it to divest  itself of the  shareholding  which was  transferred
equally to Carlton and Granada.  BSkyB  however will remain a major  supplier of
programming  to  BDB.  The  joint  venture   arrangements  are  currently  being
investigated  by the EC  competition  authorities.  The licenses  were  formally
granted by the ITC on December 19, 1997  following  conclusion  of the ITC's own
discussions with the EC competition  authorities  regarding their concerns.  The
licenses contain  conditions which are intended to address,  among other things,
concerns over program service  contracts with BSkyB. The conditions  include the
limitation of program  supply  agreements to five years,  a requirement  for the
licensee  to  support  open  technical  standards  on  integrated  TV  sets  and
conditions to ensure that BDB is not prevented from competing with BSkyB.

    FUTURE DEVELOPMENTS

    Conditional Access

         Pay television  broadcasters need to use conditional  access systems to
ensure that only subscribers receive their services.  Conditional access systems
provide two main types of services:  encryption services and customer management
services.  The EC Advanced Television  Standards Directive  (Directive 95/47/EC)
requires,  amongst other things,  that  conditional  access services for digital
television  services should be available to  broadcasters on a fair,  reasonable
and non-discriminatory  basis. This Directive was implemented in the U.K. by the
Advanced  Television  Services  Regulations  which came into force on January 7,
1997. In addition to the requirement  that  conditional  access services must be
offered on a fair,  reasonable and  non-discriminatory  basis,  the  Regulations
provide that  broadcasters  may obtain  information  on the  conditional  access
system prior to its being put on the market.  Further,  the Regulations  provide
that conditional access operators are required to cooperate with cable operators
so that cable operators are able to receive and rebroadcast  television services
using their own  conditional  access system  without  incurring  unnecessary  or
unreasonable expense.

         The Regulations also modify the  Telecommunications Act 1984 to provide
for conditional access systems which make available  conditional access services
including encryption, subscriber management or subscriber authorization services
to be treated as  telecommunications  systems. Each such system must be licensed
and the U.K. Secretary of State granted a Class License to authorize the running
of these  conditional  access  systems  which came into force also on January 7,
1997 and runs  until  July 31,  2001  unless  previously  revoked.  The  license
contains  similar  provisions to those in the  Regulations set out above and, in
addition, includes the fair trading condition.

         Under the Class License,  the Director  General can order a licensee to
make available its intellectual property rights if the licensee is using them to
prevent or obstruct products from being made available. The Director General can
also  designate an interface  between the  licensed  system and a  broadcaster's
conditional access or other transmission system as an "essential  interface" and
thereafter  the licensee must comply with any relevant  standard  specified by a
broadcaster  which includes  applicable  European  standards or other  standards
specified by the Director General.

         Following  public  consultation,  OFTEL  published  guidelines  on  the
regulation of conditional access services for digital television. The guidelines
set out how OFTEL  would  propose  to deal  with  anti-competitive  behavior  in
relation to the provision of conditional access services. The guidelines are not
legally  binding and are expected to be reviewed  where market  developments  so
require.

         In July 1997 the DTI and OFTEL  issued a joint  consultation  proposing
the extension of the current  conditional  access regime for digital  television
broadcasts to digital  non-television  broadcasts and non-broadcast  services in
the light of the convergence of the technologies and markets in broadcasting and
telecommunications. The services to be covered include non-broadcast interactive
services  such  as  home-shopping   and  non-broadcast   information   services.
Conditional access systems for analog services are not included.

         In addition,  in October  1997,  OFTEL issued a  consultative  document
relating to guidance on the pricing of conditional access systems to ensure that
they are offered on a fair, reasonable and non-discriminatory  basis. The aim is
to ensure that prices are reasonable and that  comparable  broadcasters  receive
comparable  treatment  by not  being  subject  to  differential  pricing.  OFTEL
proposes to group  together


                                      -35-



<PAGE>



providers of subscription  services and to assess whether they are comparable by
reference  to  number  of  subscribers  and  number of  different  services  (or
combination of services) offered to subscribers.

         BSkyB has entered into a joint venture,  BIB, with BT, Midland Bank and
Matsushita  (one  of  the   manufacturers  of  decoders  for  accessing  digital
television  channels)  to create and  operate a platform  for the  provision  of
digital  interactive  television  services  to  U.K.  viewers.  The  interactive
services  which it hopes  to offer  include  home  banking,  home  shopping  and
Internet  access  via TV  screens.  BIB  intends to  subsidize  the costs of the
manufacture and installation of the decoders needed to access the services.  The
joint venture arrangements have been approved by the EC competition authorities,
but subject to its conditions.

    Media Ownership

         The Broadcasting Act 1996 amends the media ownership rules contained in
the  Broadcasting  Act 1990.  It relaxes the earlier  rules  limiting  ownership
between terrestrial  television,  satellite and cable  broadcasters,  except for
those  broadcasters  which are already  more than 20% owned by a newspaper  with
more  than  20%   national   newspaper   circulation.   Qualifying   terrestrial
broadcasters  are now  allowed  to  have  controlling  interests  in  cable  and
satellite  companies,  provided  their total  interests do not exceed 15% of the
total  television  market  (defined by audience share  including  public service
broadcasters) and qualifying cable companies will be able to control terrestrial
television  companies,  subject  to the 15% total  television  market  limit and
certain  restrictions  on the number of  terrestrial  licenses  held.  Newspaper
groups with less than 20% national newspaper circulation are now able to control
television  broadcasters  constituting up to 15% of the total television market,
subject to a limit on the number of terrestrial  licenses  held,  unless the ITC
decides  that such  control  would be  against  the public  interest.  Newspaper
companies,  the  license  holders of Channel 3 and Channel 5 and  satellite  and
cable  broadcasters,  are to have the  ability to control  any number of digital
terrestrial television licenses, in addition to any analogue licenses.

    BSM Services

         In August 1995 OFTEL issued a consultative document which addressed the
potential  development of broadband switched mass-market ("BSM") services in the
U.K.  and related  regulatory  issues.  BSM  services  involve  the  delivery of
video-quality images over a switched system, at prices intended to encourage the
development of a mass market. The consultative  document suggested that dominant
operators (potentially including cable operators) should be required to provide,
on transparent and  non-discriminatory  terms,  broadband conveyance  (including
switching) as a network  business to service  providers  which could have direct
commercial relationships with individual customers.  Requirements for accounting
separation  and the  possible  need for some  form of price  control  were  also
considered.  OFTEL  suggested  that  BT is  likely,  at an  early  stage,  to be
considered a dominant operator, possibly when it starts to roll out BSM services
aimed at covering a significant  portion of the U.K.,  either nationally or in a
specific  regional market.  OFTEL suggested that such regulation  should only be
applied to the cable sector when it becomes dominant,  either nationally or in a
specific regional market,  and is able to compete on equal terms with BT and any
other BSM services  distributor.  In the meantime  the document  recognized  the
importance of encouraging  continuing  local  investment in the cable industry's
infrastructure.   The  document  also  raised  the  question   whether   license
obligations on cable operators to provide cable television  services where their
systems have been  installed  should not apply to BSM  services  (other than the
broadcast   entertainment   services  for  which  they  have   exclusive   cable
distribution  rights in their  franchise  areas)  until they become  dominant in
their relevant markets.  The stated purpose of the consultative  document was to
raise issues in order to stimulate  debate to assist in the  development  of the
kind of regulatory  regime that will best promote the new  services.  The August
1995 consultative  document was followed by a consultative  document in February
1996 and by a statement by the Director General in June 1996, both of which were
concerned with promoting  competition in the current market for services such as
on-line information, electronic data interchange and voice messaging.

    Accounting Separation

         The  EC  Interconnection  Directive  (mentioned  above)  requires  that
operators who have special or exclusive  rights for the provision of services in
sectors other than  telecommunications  in the same or another member state must
keep separate accounts of their telecommunications  activities if their turnover
from the provision of public  telecommunications  networks or publicly available
telecommunications  services is more


                                      -36-



<PAGE>



than 50 million ecus. This  requirement has been  implemented in the U.K. by the
Telecommunications     (Interconnection)     Regulations.    See    "--    Cable
Telecommunications -- Interconnect Arrangements".

         The DTI and OFTEL take the view that cable  operators  have  special or
exclusive  rights for the provision of  entertainment  services over their cable
systems and therefore  fall within this  obligation.  Several  cable  operators,
including the Group have challenged this interpretation because they are subject
to competition in their franchise areas from DTH satellite service operators and
will in the near  future be  subject to  competition  from  digital  terrestrial
television.

         The implementing regulations do not set out detailed guidelines for the
accounting separation  requirements.  However, the Group's individual franchises
do not appear to cross the revenue  threshold  necessary for these conditions to
become operative.

    Separation of Cable and Telecommunications Operations

         The EC Commission is of the view that  accounting  separation  provided
for under the existing Cable TV Directive (95/51/EC) is not sufficient to ensure
competition  and is proposing an amending  directive under its powers in Article
90 of the EC Treaty,  relating to the structural  separation of operators' cable
television and telecommunications activities. The draft directive was adopted by
the United States  Securities  and Exchange  Commission  (the  "Commission")  on
December  16,  1997 and will be  subject to a two month  period of  consultation
commencing on the date the draft text is published in the Official  Journal.  At
the end of the  consultation  period the  Commission can then formally adopt the
directive  with or without taking into account  comments of third  parties,  the
European  Parliament or the European  Council  received during that period.  The
amending directive should enter into force twenty days after its publication. As
it is still in draft  form,  any impact of the  amending  directive  on UK cable
operators cannot yet be predicted. However, it would appear that the requirement
for legal separation of the provision of public  telecommunications and cable TV
networks  will apply to dominant  telecommunications  operators  which also have
special/exclusive  rights in respect of the  provision  of cable TV networks and
(if the  operator  is not  state-controlled)  in respect of the use of  relevant
radio  frequencies.  In a footnote in a relevant  Communication,  the Commission
specifically  described  the  situation  in the U.K.  where BT, CWC and Kingston
Communications  can operate cable TV networks,  if they obtain a franchise,  but
the  networks  have  to be  run  separately  from  the  main  telecommunications
activities of those entities.  In addition,  the Commission  takes the view that
full divestment  could still be required in specific cases. In its current form,
the directive would not appear to require any structural separation by the Group
given the nature and extent of its current authorized activities.

    Competition Bill

         The U.K.  Government  enacted a new Competition  Act (the  "Competition
Act") which grants concurrent powers to the industry specific regulators and the
Director General of Fair Trading for the enforcement of prohibitions  modeled on
Article  85  and  86 of the  European  Community  Treaty.  The  Competition  Act
introduces  a  prohibition   on  the  abuse  of  a  dominant   position  and  on
anti-competitive   agreements,  and  introduces  third  party  rights,  stronger
investigative powers, interim measures and effective enforcement powers.

         Under the Competition Act, the Director  General of  Telecommunications
is able,  but not  required,  to exercise  concurrent  powers with the  Director
General of Fair Trading in relation to  "commercial  activities  connected  with
telecommunications".   The  Competition  Act  enables  third  parties  to  bring
enforcement  actions  directly against  telecommunications  operators who are in
breach of the  prohibitions  and seek damages,  rather than have to wait for the
Director General of Telecommunications to make an enforcement order.

ITEM 2.  PROPERTIES

PROPERTIES

         At December 31,  1998,  the Group  leased or rented 28  properties  for
administrative and sales offices, hub, switch and head-end sites, warehouses and
equipment  sites.  At that date, the Group leased an aggregate of  approximately
240,800 square feet of real property, of which approximately 131,300 square feet
consisted of external  equipment and warehouse storage space. The Group owns its
head office and  head-end/switch  site in Nottingham,  which was  constructed in
1995 at a cost of approximately  (pound)3 million and



                                      -37-



<PAGE>



extended in 1998 at a cost of  (pound)1.5  million from 44,000  square feet to a
total of 72,000 square feet. The Group also owns a switch site property of 4,688
square feet located at Shepshed.


ITEM 3.  LEGAL PROCEEDINGS

         A civils  main build  contractor  employed  by the  Group,  E H O'Neill
Limited ("O'Neill"), has commenced legal proceedings against the Group, claiming
approximately  (pound)7.1  million  in  respect of  estimated  anticipated  lost
profits on future work pursuant to an alleged oral  agreement.  The Group denies
the  existence of any such  agreement and intends to defend the  proceedings  in
full.  Except  as  described  above,  no  member  of the Group is a party to any
material legal proceedings.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY - HOLDERS

      Not applicable.


























                                      -38-



<PAGE>



                                     PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS

      Not applicable.












                                      -39-



<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA

         The  selected  data set forth  below for the Group as of  December  31,
1994,  1995,  1996,  1997 and 1998  and for each of the  years in the  five-year
period ended  December 31, 1998 have been  excerpted or derived from the audited
financial  statements  of the Group,  which as of December 31, 1997 and 1998 and
for each of the years in the  three-year  period  ended  December  31,  1998 are
included elsewhere herein and have been audited by KPMG,  independent  auditors.
The selected data have been prepared in accordance with United States  generally
accepted  accounting  principles ("U.S. GAAP") and should be read in conjunction
with, and are qualified in their entirety by reference to, Item 7. "Management's
Discussion and Analysis of Financial  Condition and Results of  Operations"  and
the Consolidated  Financial Statements and the related Notes thereto,  which are
included elsewhere in this Annual Report.

<TABLE>
<CAPTION>
                                                                            DECEMBER 31,
                                 -----------------------------------------------------------------------------------------------
                                      1994           1995(1)           1996             1997             1998           1998(2)
                                 -------------   --------------   --------------   --------------   --------------     ---------
                                                                          (IN THOUSANDS)

<S>                              <C>             <C>              <C>              <C>              <C>                <C>
STATEMENT OF OPERATIONS DATA:
Revenue:                                                                                                           
  Business telecommunications     (pound)3,402     (pound)5,852     (pound)9,763    (pound)14,208    (pound)18,650       $31,011
  Residential telephone....              2,545            6,662           17,723           29,495           45,920        76,356
  Cable television.........              1,324            3,479           10,091           16,602           24,186        40,216
  Other revenues...........                 35              --               --                --              --            --
                                 -------------   --------------   --------------   --------------   --------------     ---------
        Total revenues.....              7,306           15,993           37,577           60,305           88,756       147,583

Operating costs and expenses:                                                                       
  Telephone................             (3,067)          (5,454)          (9,776)         (12,088)         (15,401)      (25,609)
  Programming..............               (701)          (1,844)          (6,041)          (9,749)         (13,015)      (21,641)
  Selling, general and                                                                              
     administrative........             (4,562)         (13,020)         (22,391)         (27,192)         (37,157)      (61,785)
Depreciation and amortization           (4,038)          (8,867)         (21,380)         (27,620)         (43,238)      (71,896)
                                 -------------   --------------   --------------   --------------   --------------     ---------
        Total operating costs                                                                       
        and expenses.......            (12,368)         (29,185)         (59,588)         (76,649)        (108,811)     (180,931)
                                 -------------   --------------   --------------   --------------   --------------     ---------
Operating loss.............             (5,062)         (13,192)         (22,011)         (16,344)         (20,055)      (33,348)
Interest income............              1,415            3,887            3,441            6,440           13,084        21,756
Interest expense, and                                                                               
   amortization of debt discount                                                                    
   and expenses............             (3,836)         (17,118)         (40,334)         (66,367)         (84,626)     (140,716)
Foreign exchange                                                                                    
   gains/(losses) net......             (1,196)             925           31,018          (12,555)           7,163        11,911
Unrealized gains/(losses) on                                                                        
   derivative financial                                                                             
   instruments.............                 --             (868)          (7,944)             669               --            --
Other expenses.............                 --           (1,241)              --               --               --            --
Realized gains on derivative                                                                        
   financial instrument....                 --               --               --           11,553              412           685
                                 -------------   --------------   --------------   --------------   --------------     ---------
Loss before income taxes...             (8,679)         (27,607)         (35,830)         (76,604)         (84,022)     (139,712)
Income taxes...............                 --               --               --               --              --            --
                                 -------------   --------------   --------------   --------------   --------------     ---------
Net loss...................      (pound)(8,679)  (pound)(27,607)  (pound)(35,830)  (pound)(76,604)  (pound)(84,022)    $(139,712)
                                 =============   ==============   ==============   ==============   ==============     =========

BALANCE SHEET DATA:
Property and equipment, net      (pound)35,127   (pound)163,721   (pound)277,301   (pound)365,636   (pound)465,866      $774,642
Total assets...............            138,606          374,172          416,819          556,357          744,621     1,238,156
Total debt(3)..............            103,068          319,492          325,041          545,325          803,392     1,335,880
Shareholders' equity(4)....             26,092           25,133           54,100          (22,511)        (107,696)     (179,076)

OTHER DATA:
EBITDA(5)..................      (pound)(1,024)   (pound)(5,566)     (pound)(631)   (pound)11,276    (pound)23,183       $38,548
Net cash (used in)/provided by                
   operating activities....                496           (4,113)          (1,348)          20,876           31,408        52,225
Net cash used in investing
   activities..............            (71,941)        (155,517)        (128,210)        (110,086)        (134,314)     (223,337)
Net cash provided by financing
   activities..............            112,485          212,202           54,428          146,586          193,127       321,131
Deficiency of earnings to
   fixed charges(6)........             (8,679)         (27,607)         (35,830)         (76,604)         (84,022)     (139,712)
Capital expenditures.......             21,252          136,314          130,140          111,252          138,661       230,566
</TABLE>


                                      -40-



<PAGE>



NOTES TO SELECTED FINANCIAL DATA

(1)     The 1995 Group financial data includes the financial results of LCL from
        October 1, 1995.

(2)     Translated,  solely  for the  convenience  of the  reader,  at a rate of
        $1.6628 =(pound)1.00, the Noon Buying Rate on December 31, 1998.

(3)     Total debt at December 31, 1994  consisted of the accreted  value of the
        1994 Notes and capital  lease  obligations.  Total debt at December  31,
        1995 and 1996  consisted  of the accreted  value of the 1994 Notes,  the
        accreted value of the 1995 Notes and capital lease  obligations  and the
        mortgage  loan.  Total debt at December 31, 1997 included in addition to
        such  indebtedness  the accreted value of the 1997 Notes.  Total debt at
        December 31, 1998 included in addition to such indebtedness the accreted
        value of the 1998 Notes.

(4)     The  Group   raised   additional   equity   financing   of   (pound)40.4
        million,(pound)27.0  million  and(pound)64.6  million in the years ended
        December 31, 1994, 1995 and 1996, respectively.

(5)     Earnings before interest, taxes, depreciation and amortization,  foreign
        exchange translation gains and losses, and realized and unrealized gains
        and losses on derivative financial  instruments  ("EBITDA") is presented
        because  it is a widely  accepted  financial  indicator  of a  leveraged
        company's  ability to  service  and incur  indebtedness.  EBITDA is not,
        however,  a measure of  financial  performance  under  GAAP,  may not be
        comparable to other  similarly  titled  measures of other  companies and
        should not be considered as a substitute  for net income as a measure of
        operating  results or for cash flows as a measure of  liquidity.  EBITDA
        for 1995  includes  the  costs of  (pound)1.24  million  incurred  in an
        abandoned equity flotation.

(6)     Represents  the  amount  by which  loss  before  income  taxes and fixed
        charges  ("earnings")  failed  to cover  fixed  charges.  Fixed  charges
        consist of interest  expense  (including  amortization  of debt issuance
        costs  and debt  discount)  plus the  portion  of rental  expense  under
        operating leases which has been deemed by the Group to be representative
        of the interest  factor (1/3 of rental  expense).  Because fixed charges
        exceeded  earnings  for all  periods  presented,  a ratio of earnings to
        fixed charges is not presented.

                                 EXCHANGE RATES

        The  following  table  sets  forth,  for the  years,  periods  and dates
indicated,  the average,  high, low and period-end  Noon Buying Rates for pounds
sterling expressed in U.S. dollars per (pound)1.00:


YEAR                                  AVERAGE(1)    HIGH       LOW    PERIOD-END
- ----                                  ----------    ----       ---    ----------

1994 ...............................     1.54       1.64       1.46      1.57
1995 ...............................     1.58       1.64       1.53      1.55
1996 ...............................     1.57       1.71       1.48      1.71
1997 ...............................     1.64       1.70       1.58      1.64
1998 ...............................     1.66       1.72       1.61      1.66
1999 (through March 29) ............     1.62       1.66       1.60      1.61


(1)     The average of the Noon Buying  Rates on the last day of each full month
        during the period.

         The Noon Buying Rate on March 29, 1999 was $1.6140 = (pound)1.00. For a
discussion  of the impact of exchange  rate  movements on the Group's  financial
condition  and results of  operations as well as its ability to service its U.S.
dollar-denominated   obligations,  see  Item  7.  "Management's  Discussion  and
Analysis of Financial Condition and Results of Operations -- Foreign Exchange".




                                      -41-



<PAGE>



ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS

         The following  discussion  and analysis of the financial  condition and
results  of  operations  of the  Group  should be read in  conjunction  with the
consolidated  financial  statements  of the Group and  related  Notes  which are
included elsewhere in this Annual Report.

OVERVIEW

         The Group has partially constructed,  and is continuing to construct, a
fiber-optic  cable  telecommunications  and television  network in its franchise
areas.  Through  December 31, 1998,  approximately  (pound)567  million had been
invested  (at  original  cost) in the  construction  of the Group's  network and
related systems. As of December 31, 1998,  approximately 729,800 of the premises
(homes and businesses) in the Group's  franchise areas had been passed by civils
construction,  of which  approximately  707,500  premises  had  been  activated,
representing  approximately  69% of the premises  required to be activated under
the Group's aggregate final milestone obligations.

        The  development  and the  installation  of the  network in the  Group's
franchise  areas requires  significant  additional  capital  expenditure.  These
expenditures,  together with the associated operating expenses, will continue to
result in  significant  cash  requirements,  and during the build out period the
Group expects to continue to incur operating losses.

         The Group earns  substantially all of its  telecommunications  revenues
from monthly fees for line rental,  toll usage and ancillary services (including
charges for additional services purchased at the customer's  discretion).  Cable
television  revenues are earned  primarily from monthly  customer fees for basic
and premium services.  The ability of the Group to generate  sufficient revenues
to cover cash  expenditures  and become  profitable will depend upon a number of
factors,  including  the  Group's  ability to attract  customers,  revenues  per
customer, churn rates, construction costs and financing costs. These factors are
expected to be primarily  influenced by the success of the Group's operating and
marketing  strategies  as well as  market  acceptance  of  cable  telephone  and
television services.  In addition,  the Group's  profitability may be influenced
by, among other things,  changes in the industry's regulatory  environment.  See
Item 1. "Business -- Certain Regulatory Matters".

LIQUIDITY AND CAPITAL RESOURCES

         The  Group   expended  net  cash  to  fund   investing   activities  of
(pound)128.2 million, (pound)110.1 million and (pound)134.3 million in the years
ended  December 31, 1996,  1997 and 1998,  respectively.  The Group's  investing
activities  consisted  almost  exclusively  of the ongoing  construction  of the
network.  In  1996,  the  Group's  net cash  used in  operating  activities  was
(pound)1.3 million. In 1997 and 1998, the Group's net cash provided by operating
activities  was  approximately  (pound)20.9  million  and  (pound)31.4  million,
respectively. Net cash provided by financing activities was (pound)54.4 million,
(pound)146.6  million and  (pound)193.1  million in the years ended December 31,
1996,  1997 and 1998,  respectively.  The Group's cash and funding  requirements
historically  have been met  principally  through the issuance of the  Company's
senior  discount notes in September  1994,  December 1995 and February 1997 (the
"Discount   Notes")  as  well  as  from  equity   capital,   advances  from  its
shareholders,  and from bank and lease financing. In February 1998, a subsidiary
of the Company,  Diamond Holdings plc, issued two new series of notes (the "1998
Notes"),  raising net proceeds of  approximately  (pound)195  million.  The 1998
Notes are guaranteed by the Company as to payment of principal, interest and any
other amounts due. See  "--Description  of Company Debt". In connection with the
issuance of the 1998 Notes, the Group terminated its existing bank facility.

         The  further   development  and   construction  of  the  Group's  cable
television  and  telecommunications  network  will require  substantial  capital
investment.  The Group is obligated by the milestones in its  telecommunications
licenses  and LDLs to construct  and activate a network  passing an aggregate of
1,021,894 premises within prescribed time periods.  Failure by the Group to meet
its milestones could  potentially  subject the Group to enforcement  orders from
OFTEL or the ITC,  which could lead to revocation of the relevant  licenses or a
shortening  of an LDL  period or fines.  The  Group met the  required  quarterly
milestone  obligations  under  each  of its  telecommunications  licenses  as at
December  31,  1998  and  has  now  passed  the  final  milestone  in all of its
telecommunications   licenses,   except  for  the  Leicester  and   Loughborough


                                      -42-



<PAGE>


franchise,  where the final milestone will fall due in 1999. Principally because
of delays  by the  Department  of Trade and  Industry  in  granting  the Group a
national  telecommunications  license, and consequent delays in the commencement
of construction,  the Group did not meet its annual LDL milestones in six of its
seven LDL franchises at the end of 1997, although construction has now commenced
in all LDL franchises. Following an application by the Group to the ITC in March
1998,  the ITC  modified the annual build  milestone  obligations  in all of the
Group's  LDL  franchise  areas  except  Vale of  Belvoir.  The Group has met the
modified  milestones in all of its LDL  franchises at December 31, 1998,  except
for its Ravenshead franchise.

         The Group  expects  that its  residential  cable  network  will  extend
approximately  14,300  kilometers  (plus  920  kilometers  to  interconnect  the
residential build) and pass approximately 1.2 million homes once completed.  The
Group expects the network to be substantially  completed by the end of 2004. The
Group currently estimates that the additional capital expenditures from December
31,  1998  required  for  the  Group  to  substantially   complete  construction
sufficient to satisfy its aggregate milestone  obligations of approximately 1.02
million premises (including  estimated  subscriber  connection expenses) will be
approximately (pound)310 million, although further capital expenditures would be
required to substantially  complete the network.  These  expenditures could vary
significantly  depending  on the number of customers  actually  connected to the
network,  the  availability  of  construction  resources  and a number  of other
factors described below. See Item 1. "Business -- Milestones".

         At December 31, 1998, the Group had constructed and activated a network
comprising  approximately 69% of its aggregate  milestones.  The Group estimates
that existing cash  resources  and estimated  future cash flows from  operations
will be sufficient to complete the construction and activation of its network to
almost 84% of its aggregate final milestones, which level the Group estimates it
will achieve by the end of the first quarter of 2000. Thereafter, the Group will
be  required  to  obtain  further  debt  and/or  equity  financing  to  complete
construction sufficient to satisfy its aggregate milestones.  To the extent that
(i) the amounts required to construct the Group's network to meet its milestones
exceed its estimates,  (ii) the Group's cash flow does not meet  expectations or
(iii) the Group  continues its  construction of the network beyond its milestone
obligations,  the amount of further debt and/or equity  financing  required will
increase.  There can be no assurance that any such debt or equity financing will
be available to the Group on acceptable commercial terms or at all.

         The foregoing  information  with regard to expected  completion  times,
future capital expenditures and the sufficiency of funding is forward-looking in
nature. Due to a number of factors,  including those identified in the preceding
paragraph and below, actual results may differ materially from expected results.
In particular, the anticipated further funding requirements will depend upon the
Group's  cash flow  which,  in turn,  will  depend  upon a number of  variables,
including  revenue  generated  from  business  telecommunications,   residential
telephone and cable  television  services,  churn,  expenses such as programming
costs  and   interconnect   charges,   network   construction   and  development
expenditures and financing costs.  Adverse developments in any of these or other
areas could adversely  affect the Group's cash flow.  Moreover,  there can be no
assurance that (i) conditions  precedent to the  availability of funds under any
future debt  instruments  will be satisfied  when funds are  required;  (ii) the
Group  will be able to  generate  sufficient  cash from  operations  to meet any
unfunded portion of its capital  requirements  when required;  (iii) the cost of
constructing  and activating the network will not increase  significantly;  (iv)
the Group will not acquire  additional  franchise  areas,  which  would  require
additional  capital  expenditures;  or (v) the Group will not incur  losses from
foreign currency  transactions or its exposure to foreign currency exchange rate
fluctuations, each of which factors would increase the Group's funding needs. In
connection with change of control provisions in each of the indentures  pursuant
to which the Group's debt securities  were issued,  which require that offers to
repurchase such debt securities be made to holders of such securities at a price
of 101% of their accreted value or principal  amount,  the Company has commenced
offers to repurchase its outstanding debt securities.  There can be no assurance
that the Company or Diamond  Holdings will have sufficient  funds, or be able to
raise sufficient funds, to effect such repurchases.

RESULTS OF OPERATIONS FOR THE THREE YEARS ENDED DECEMBER 31, 1998

         The Group experienced significant increases in its customers,  revenues
and expenses  during the three years ended  December 31, 1998. In general,  such
increases  were  attributable  to the Group's  continued  network  construction,
marketing of new homes and businesses and the acquisition of LCL in 1995. During
the  three-year  period from December 31, 1995 to December 31, 1998 homes passed
by civils  construction  increased  by 418,371  homes  (149%),  homes  activated
increased by 519,501 homes (329%) and homes marketed  increased by 457,850 homes
(362%).  The  number of homes  that had been  passed by civils

                                      -43-



<PAGE>


construction at December 31, 1998 exceeded homes activated by 22,275 compared to
a difference of 27,309 homes at December 31, 1997 and a difference of 106,250 at
December  31,  1996.  During 1997,  the Group  intentionally  slowed the pace of
civils   construction   to  reduce  the  gap  between  homes  passed  by  civils
construction  and  homes  activated.  The Group  accelerated  the pace of civils
construction  in 1998.  The  Group  has  continued  to  focus  on its  milestone
obligations,  which are  measured in terms of premises or homes  activated.  The
Group  met  the  required  quarterly  milestone  obligations  under  each of its
telecommunications licenses as at December 31, 1998 and has now passed the final
milestone in all of its  telecommunications  licenses,  except for the Leicester
and  Loughborough  franchise,  where the final  milestone will fall due in 1999.
Principally  because  of  delays by the  Department  of Trade  and  Industry  in
granting the Group a national  telecommunications license, and consequent delays
in the  commencement  of  construction,  the Group did not meet its  annual  LDL
milestones  in six of the  seven  LDL  franchises  at the end of  1997  although
construction  has now commenced in all LDL franchises.  Following an application
by the  Group  to the ITC in March  1998,  the ITC  modified  the  annual  build
milestone  obligations in all of its LDL franchise areas except Vale of Belvoir.
The Group has met the modified  milestones in all of its LDL franchise  areas as
at December 31, 1998, except in respect of the Ravenshead franchise.

         The Group  recorded an EBITDA (as defined) of  (pound)23.2  million for
the year ended December 31, 1998 compared to an EBITDA of (pound)11.3 million in
1997 and an EBITDA loss of (pound)0.6 million in 1996.

         In order to improve the management and quality of the residential sales
force,  commencing in February 1997, the Group began to develop its own internal
sales force through  direct  hiring of  residential  sales people.  All of these
sales staff underwent a training  process which the Group believes has increased
their  long-term  effectiveness  but which  hindered their  productivity  in the
short-term.  Sales  performance was affected by increased  competitive  activity
during 1997 and 1998, in  particular  from BT, CWC,  BSkyB and,  until it ceased
trading,   Ionica,  and  at  December  31,  1998,   residential  telephone  line
penetration  increased  slightly to 39.0%  compared to 38.6% as at December  31,
1997. Cable  television  penetration at December 31, 1998 had fallen slightly to
20.1% from 20.6% at December 31, 1997.

        REVENUE

         The  Group's  total   revenues  were   (pound)37.5   million  in  1996,
(pound)60.3  million in 1997 and  (pound)88.7  million in 1998.  This  growth is
attributable  to increases in revenues in all three of the Group's primary lines
of business.

         As a result of entering into revised  interconnect  agreements  with BT
which  apply  retroactively,  on December  1, 1998 the Group  received  outgoing
interconnect  charge rebates of (pound)3.8 million relating to all periods prior
to July 31, 1996 and paid incoming  termination  rebates of  (pound)1.6  million
relating to the period from April 1, 1995 to July 31,  1996.  Of these  rebates,
all  periods  up to March 31,  1996 have been  determined  based on OFTEL  final
rates,  and the period from April 1, 1996 to July 31,  1996 has been  determined
based  on  interim  rates.  The  rebate  paid  to BT  relating  to the  incoming
termination  element was  estimated  for the  purposes  of the 1996  accounts at
(pound)1,351,000,  in advance of agreement  with BT. This amount was provided by
reducing residential telephone and business  telecommunications revenues in 1996
by (pound)776,000 and (pound)575,000, respectively. The amount as finally agreed
with  BT was  (pound)266,000  in  excess  of the  amount  provided  in the  1996
accounts,  and this additional amount has been provided by reducing  residential
telephone and business telecommunications revenues in 1998 by (pound)189,000 and
(pound)77,000, respectively.

         Pending  final  determination  of  rebates,   the  Group  recognized  a
reduction in  interconnect  charges in the same period  during which the related
reduction  in revenues  was  recognized.  Accordingly,  a reduction in telephone
expenses of (pound)1,351,000  was recorded in 1996. The amount as finally agreed
with BT was  (pound)2,400,000  in  excess  of the  amount  provided  in the 1996
accounts,  and this  additional  amount is  recorded  in the 1998  accounts by a
reduction in telephone expenses.  Further rebates are due relating to the period
from  April 1, 1996 to March  31,  1997  based on final  rates  which  have been
determined  by  OFTEL.  The  further  rebates  that will be given to BT for this
period  relating to the  incoming  termination  element  amount to an  estimated
(pound)126,000.  The amount of further  rebates to be received by the Group will
be  determined  by the  parties  once BT has  furnished  to the Group a proposed
calculation and supporting  data. The Group has estimated that the amount of the
further  rebate  due to the Group  from BT for the year to March  31,  1997 will
exceed  the  amount  of the  rebates  to be  provided  by the  Group to BT,  and
accordingly  no  adjustment  has been made for  rebates  for this  period in the
accounts.  Based on interim rates for the period from April 1, 1997 to September
30, 1997, no rebates will be due from or payable to BT for this period.



                                      -44-



<PAGE>


         The analysis of revenue and average  revenue per line is provided below
on the basis of revenues as reported as well as on a pro-forma  basis  adjusting
for the incoming termination rebates which have been provided in the accounts in
the appropriate periods as if the revised interconnect  agreements and the final
and interim rates had been in effect since April 1995.

         Business Telecommunications.  Business telecommunications revenues were
(pound)9.8 million (pro-forma  (pound)10.0 million) in 1996, (pound)14.2 million
in 1997 and (pound)18.7 million in 1998,  representing increases of 46% and 31%,
respectively. The growth in reported revenues is due primarily to an increase in
the number of the Group's  business lines  installed from 18,932 at December 31,
1996 to  27,124 at  December  31,  1997,  and to 37,473  at  December  31,  1998
representing increases of 43% and 38%, respectively. The growth in the number of
business lines has been partially  offset by lower monthly revenue per line. The
monthly revenue per line decreased from (pound)50.17 in 1996  ((pound)51.32 on a
pro-forma   basis)  to   (pound)46.26  in  1997  and  to  (pound)43.07  in  1998
((pound)43.26  on a pro-forma  basis).  The decrease was due to a combination of
(i) success in marketing Centrex services which has the effect of increasing the
average number of lines held by existing and new customers taking those services
(the Group operated 18,347 Centrex lines at December 31, 1998 compared to 11,971
Centrex  lines at December 31, 1997 and 7,414 Centrex lines at December 31, 1996
representing  49%,  44% and 39% of the total  number of business  lines at those
dates,  respectively)  and (ii) a  reduction  in certain  tariffs in response to
price reductions by competitors, offset in part by increased call usage per line
and higher line rental  charges which were  increased  September  1997.  BT, the
Group's principal competitor for business  telecommunications  services, reduced
in each of June 1996 and May 1997 its prices by an average of about 10% for most
of its business  customers  and made  smaller  price  reductions  at other times
during  1996,  1997 and  1998.  The Group  may  lower  prices  in the  future if
considered appropriate for competitive reasons.

         Residential Telephone.  Residential telephone revenues were (pound)17.7
million (pro-forma (pound)18.0 million) in 1996, (pound)29.5 million in 1997 and
(pound)45.9  million  (pro-forma  (pound)46.1  million)  in  1998,  representing
increases  of 66% and 56%,  respectively.  The growth in  residential  telephone
revenue was due primarily to an increase in the number of residential  telephone
lines from  104,460 at December  31, 1996 to 157,171 at December 31, 1997 and to
232,059  at  December  31,  1998,  representing  increases  of 50.5% and  47.6%,
respectively. Average monthly revenue per line was (pound)18.40 ((pound)18.66 on
a pro-forma basis) in 1996, (pound)18.75 in 1997 and (pound)18.82  ((pound)18.89
on a pro-forma  basis) in 1998. The relatively  stable level of average revenues
was in large part due to increased call usage which largely offset reductions in
call and incoming  termination  tariffs. The Group's churn rate (annualized) was
13.5% for 1998 and 16.3% for 1997 (19.6% in 1998 and 21.3% in 1997 before taking
into  account the  adjustments  described  in note 12 to the table under Item 1.
"Business  -  Certain  Operating  Data")  as  compared  to 20.6%  in  1996.  The
relatively  high churn in 1997 was  attributable in part to the application of a
stricter disconnect policy relating to non-payment.

         Cable Television.  Cable television revenues increased from (pound)10.1
million in 1996 to (pound)16.6  million in 1997 and (pound)24.2 million in 1998,
representing  increases  of 65% and  46%,  respectively.  This  growth  in cable
television  revenue  was  primarily  due to an  increase  in the number of cable
television  customers  which rose from 59,242 at December  31, 1996 to 83,793 at
December 31, 1997 and to 117,290 at December 31, 1998, representing increases of
41%  and  40%,   respectively.   Average  monthly  revenue  per  subscriber  was
(pound)18.03  in 1996,  (pound)19.84  in 1997  and  (pound)19.46  in  1998.  The
increase  in  average  revenue  per  subscriber  in 1997  was  primarily  due to
increases in cable television pricing.

         The Group's  churn rate was 22.4% for 1998 and 32.7% for 1997 (27.6% in
1998 and 36.9% in 1997 before taking into account the  adjustments  described in
Note 12 to the table  under  Item 1.  "Business  --Certain  Operating  Data") as
compared to a churn rate of 40.9% in 1996. The Group believes that the reduction
in churn in 1998 is largely the result of new policies  introduced  by the Group
to  reduce  churn,  including  that  it  now  requires  subscribers  to  pay  an
installation fee in connection with new residential services.  In addition,  the
Group introduced other policies which contributed to the reducing trend in churn
between comparable periods, including improvements in the management and quality
of the sales  force,  the  introduction  of more  program  packaging  choice for
customers and increased focus on the retention of customers.

   OPERATING COSTS AND EXPENSES

         Telephone  expenses,  consisting  principally of  interconnect  charges
payable to BT, CWC, Energis and Global One, increased from (pound)9.8 million in
1996  to  (pound)12.1   million  in  1997  and  (pound)15.4   million  in  1998,


                                      -45-



<PAGE>


representing  increases  of 24% and  27%,  respectively.  On a  pro-forma  basis
reflecting the apportioned  reduction in interconnect charges resulting from the
revised interconnect agreements in the appropriate periods to which they relate,
telephone expenses would have been (pound)9.5  million,  (pound)12.1 million and
(pound)17.8  million during 1996, 1997 and 1998,  respectively.  These increases
reflect the substantially  larger volume of telephone  business generated by the
Group. As a percentage of combined business  telecommunications  and residential
telephone revenues, these direct costs decreased from 36% in 1996 to 28% in 1997
and 24% in 1998,  due  primarily to reduced  interconnect  charges paid to other
operators and the effect of adjustments to revenues and expenses relating to the
determination of the revised interconnect  agreements.  Taking into account on a
pro-forma  basis the  rebate-related  adjustments  to both revenues and expenses
during the appropriate  periods,  telephone expenses as a percentage of combined
business  telecommunications  and residential telephone revenues would have been
34%, 28% and 28% for 1996, 1997 and 1998, respectively.

         Direct costs for cable television  programming,  which generally depend
on the number of  customers,  the number of channels  and  per-subscriber  rates
charged by programming  suppliers,  increased from (pound)6.0 million in 1996 to
(pound)9.7  million  in 1997  and  (pound)13.0  million  in  1998,  representing
increases of 61% and 34%,  respectively.  The increase in costs was attributable
in large part to the  increased  number of  customers.  As a percentage of cable
television revenues, these direct costs were 60% in 1996, 59% in 1997 and 54% in
1998.  The decrease in 1998 was due in large part to an increased  proportion of
subscribers on higher margin basic and premium program packages in 1998 compared
to 1997.

         Selling,  general and administrative  expenses as a percentage of total
revenues were 60% in 1996, 45% in 1997, and 42% in 1998.  These costs  increased
from  (pound)22.4  million  in 1996  to  (pound)27.2  million  in  1997,  and to
(pound)37.2  million in 1998,  representing  increases of 21% in 1997 and 37% in
1998.  The  increases  were due to higher  administration  and sales force costs
associated  with the expansion of the Group's  business,  together with LDL cash
bid payments which commenced in 1998.

         Depreciation  and amortization  expenses  increased by 29% from 1996 to
1997 and by 57% from 1997 to 1998.  The 1997 increase was due to the  increasing
size of the Group's network. The 1998 increase was attributable to a combination
of the increasing  size of the Group's  network and the additional  depreciation
resulting  from a change in the  estimated  useful  lives of  set-top  boxes and
initial subscriber installations.  In anticipation of changes in technology, the
estimated useful lives of set-top boxes and initial subscriber installations was
reduced  from seven years to three years with effect from  January 1, 1998.  The
effect of the change in  estimated  useful life on the  depreciation  charge for
1998 was an increase of (pound)6.6 million.

         The Group continues to review the potential  consequences of changes in
technology,  its network infrastructure and the industry structure within the UK
in general for its plans,  operations  and the assessment of the useful lives of
its assets.

   INTEREST INCOME/EXPENSES AND OTHER EXPENSES

         Interest  expense  was  (pound)40.3  million,  (pound)66.4  million and
(pound)84.6 million for 1996, 1997 and 1998, respectively.  The 1997 increase is
due  primarily  to the  accretion  of the  discount  on the  Discount  Notes  of
(pound)55.0  million,  which included  accretion of discount on the Company's 10
3/4% Senior  Discount Notes due February 15, 2007 (the "1997 Notes") in addition
to the 1994 Notes and the Company's 11 3/4% Senior  Discount Notes Due 2005 (the
"1995 Notes"). In addition, interest expense in 1997 includes (pound)0.9 million
for commitment fees,  (pound)1.2 million for amortization of bank debt financing
costs, and (pound)6.9 million for the write off of financing costs, all of which
relate to a senior bank  facility  which was  terminated  in February  1998 as a
condition of the issue of the 1998 Notes.  1997  interest  expense also includes
(pound)1.1  million  of other  interest  expense,  and  (pound)1.3  million  for
amortization of Discount Note financing  costs. The 1998 interest expense is due
primarily to the accretion of the discount on the Discount  Notes of (pound)63.8
million,  and interest on the 1998 Notes of  (pound)17.6  million.  In addition,
interest  expense  in 1998  includes  (pound)2.2  million  for  amortization  of
Discount Notes  financing  costs and 1998 Notes  financing  costs and (pound)0.9
million of other interest expense.  Interest received was (pound)3.4  million in
1996 and (pound)6.4 million in 1997 through temporary investment of the proceeds
of the Discount Notes. Interest received in 1998 was (pound)13.1 million through
temporary investment of the proceeds of the 1998 Notes.

   FOREIGN EXCHANGE GAINS/(LOSSES), NET

         A  substantial  portion of the Group's  existing debt  obligations  are
denominated  in U.S.  dollars,  while the  Group's  revenues  and  accounts  are
generated and stated in pounds sterling.  Foreign currency translation


                                      -46-



<PAGE>



gains and losses,  except for unrealized gains and losses on  available-for-sale
securities, are reported as part of the profit or loss of the Group. In the year
ended  December  31,  1996,  the Group  recognized  a foreign  exchange  gain of
(pound)31.0 million being primarily an unrealized gain on the translation of its
liability on the 1994 Notes and the 1995 Notes.  In the year ended  December 31,
1997, the Group recognized a foreign exchange loss of (pound)12.6  million being
primarily an  unrealized  loss on the  translation  of its liability on the 1994
Notes,  the 1995 Notes and the 1997 Notes.  In the year ended December 31, 1998,
the Group recognized a gain of (pound)7.2 million primarily due to an unrealized
gain on the translation of its liability on the 1994 Notes,  the 1995 Notes, the
1997 Notes and the 1998 Notes.

   GAIN/LOSSES ON DERIVATIVE FINANCIAL INSTRUMENTS

         Losses on derivative financial instruments include an unrealized profit
of (pound)0.2  million in 1996 and an unrealized  loss of (pound)0.1  million in
1997 on the  mark-to-market  valuation  of an  interest  rate  swap  commitment.
Realized gains on derivative financial instruments of (pound)0.4 million in 1998
consists  primarily  of the  two  (pound)50  million  foreign  exchange  forward
contracts referred to below, which were closed on June 17, 1998.

         The Group entered into a foreign  exchange forward contract on November
1, 1996 for  settlement on May 6, 1997 to sell  (pound)200  million at a rate of
$1.6289 to (pound)1.  On January 31, 1997 an  offsetting  agreement  was entered
into at a rate of $1.6014 to (pound)1.  The offsetting contracts were settled on
February  6, 1997 with a payment  of  approximately  (pound)3.4  million  to the
Group.  Because of changes in prevailing  rates, the Group recorded for the year
ended December 31, 1996, an unrealized loss of approximately  (pound)8.1 million
on the pounds  sterling sell forward  contract which  partially  offset the gain
that was recorded on the translation of the U.S. dollar denominated  obligations
on the 1994  Notes and 1995  Notes  during  the same  period.  During  the first
quarter of 1997, the Group recorded a gain of approximately  (pound)11.5 million
on  the  two  offsetting  forward  contracts,  reflecting  the  reversal  of the
(pound)8.1  million  loss  referred  to above and the  approximately  (pound)3.4
million cash payment on  settlement of the  contracts.  The realized gain on the
foreign  exchange  forward  contract in the first quarter of 1997 largely offset
the unrealized  loss that was recorded in the same period on the  translation of
the U.S. dollar denominated obligations on the Senior Notes. The Company entered
into a foreign exchange forward contract on June 23, 1997 for settlement on June
25, 1998 to sell (pound)50 million at a rate of $1.6505 to (pound)1. The Company
also  entered  into a foreign  exchange  forward  contract  on June 27, 1997 for
settlement  on July 1, 1998 to sell  (pound)50  million  at a rate of $1.6515 to
(pound)1. On June 16, 1998, two offsetting agreements were entered into at rates
of $1.6326 and $1.6322 to (pound)1.  The  offsetting  contracts  were settled on
June 17, 1998 with a payment of  (pound)1.1  million to the Company.  Because of
changes in prevailing  rates,  the Company  recorded for the year ended December
31,  1997 an  unrealized  gain of  approximately  (pound)0.7  million on the two
(pound)50  million sell forward  contracts.  During 1998, the Company recorded a
realized  gain of  approximately  (pound)0.4  million on the  settlement  of the
offsetting  contracts reflecting the cash payment on settlement of the contracts
in excess of the gain recognized  during 1997. The Company  continues to monitor
conditions in the foreign  exchange  market and may from time to time enter into
foreign  currency  contracts based on its assessment of foreign  currency market
conditions and their effect on the Group's  operations and financial  condition.
Therefore,  changes in currency  exchange  rates may continue to have a material
effect on the results of operations of the Group and may  materially  affect the
Group's  ability  to  satisfy  its  obligations,   including  obligations  under
outstanding debt instruments, as they become due.

   NET LOSS

         As a result of the  foregoing  factors,  the  Group  had net  losses of
(pound)35.8  million,  (pound)76.6 million and (pound)84.0 million in 1996, 1997
and 1998, respectively.

INFORMATION SYSTEMS - YEAR 2000

         The future operations of the Group depend on its network infrastructure
and certain other systems performing correctly over the change of millennium and
on  subsequent  dates.  The correct  handling of date  information  is therefore
essential   and   detailed   test   programs   are   underway  for  all  crucial
telecommunications and cable television network and systems infrastructure.

         The Group has had an overall program in place since 1997. The Group has
split its business  into the  following  areas,  which  encompass IT systems and
non-IT systems containing embedded technology:

               o      Network and switches


                                      -47-



<PAGE>


               o      MIS
               o      Network construction
               o      Facilities
               o      Suppliers
               o      CATV network
               o      Customer equipment
               o      Internet

         A project  leader has been nominated in each business area with overall
responsibility  for the Year 2000 computer  problem for that area. Each Business
unit's  plan  addresses  the  specific   phases  to  be  undertaken,   including
identification and awareness,  evaluation/impact analysis, strategy development,
implementation,  and testing.  Every project leader is a member of the Year 2000
Compliance  Committee,  sponsored by the Managing Director and chaired by the IT
Director.  Additionally,  to ensure a rigorous and cohesive approach,  a Program
Manager is  responsible  for  coordinating  and  monitoring  the entire  program
against defined plans to completion.

         The  Group  has  installed  year  2000   compliant   software  for  the
telecommunications  switches and network control  systems.  The cable television
infrastructure  that is not currently  year 2000  compliant is on schedule to be
upgraded by spring 1999.

         Other systems critical to business  operations,  such as the subscriber
management  system and the financial and accounting  systems,  are maintained by
the vendors.  With the exception of the subscriber  management system,  which is
being tested currently and is due for completion in April 1999, the vendors have
supplied  versions of these critical  systems which are designed to be year 2000
compliant and were subject to a thorough  testing  program that was completed in
1998. The vendors have expressed confidence that any problems that may currently
exist can be rectified in a timely manner.  The personal computer and local area
network  infrastructures  are  being  surveyed  and  tested,  and  non-compliant
elements are expected to be replaced by spring 1999.

         The Group  depends,  to some extent,  on third party  suppliers for the
supply of telecommunications, cable television, systems for customer service and
billing,  as well as building  facilities  and supplies.  Maintenance  contracts
exist for critical  elements and assurance has been sought from all suppliers of
critical  services  that  they will  continue  to supply  the  services  without
interruption.  Where no satisfactory response has been forthcoming,  alternative
suppliers  have been  sought that can give us the  assurances  the Group and its
customers require.

         Costs incurred in connection with year 2000 compliance are not expected
to be material.  Software upgrades to the network,  cable television and systems
infrastructure are supplied as part of the normal maintenance contracts. Minimal
cost  has  been  incurred  to  date,   and  it  is  estimated   that  a  further
(pound)160,000 will be required for replacement of local area network,  personal
computer elements and program  management and associated costs. Other components
being replaced are otherwise due for replacement through obsolescence.

         Should the  telecommunications  network fail to operate  correctly over
the date  change,  the  business  of the  Group  would be  materially  adversely
affected.  Similarly,  should the cable  television  network  or the  subscriber
management system and personal computer network fail to operate correctly,  this
could also have  materially  adverse  consequences  to the Group.  The impact of
failure of the critical network, cable television and system components could be
significant.  Therefore, significant effort is being devoted to rigorous testing
programs to ensure that any potential problems are identified and rectified in a
timely manner.  Despite the efforts being expended by the Group, there can be no
assurance  that year 2000  compliance  issues  will not have a material  adverse
effect on the Group's operations.

         Preparatory contingency planning has been performed to address critical
issues of customer support, technical support, and management representation.  A
Group-wide  review is  scheduled in April to assess the  suitability  of current
arrangements.  Detailed  contingency  plans are targeted for  completion in each
business area by the end of the second quarter of 1999. Risks and  uncertainties
and their associated contingency plans relate to systems,  software,  equipment,
and all  services  which the group has  assessed  as being  critical to business
operations,  financial impact, customer service, and safety.  Significant effort
has also been devoted to verify and assist in the Year 2000 remediation  efforts
of our trading  partners  and  suppliers  where they could

                                      -48-



<PAGE>


have an effect on our operations.  Additionally, our normal business continuity,
contingency,  and disaster recovery plans will be verified, and where necessary,
augmented to specifically address Year 2000 contingencies.  Appropriate training
will be given to people  where new or  modified  processes  are in place to deal
with millennium issues, and rapid response teams and increased levels of support
will also be considered as required.

FOREIGN EXCHANGE RISK

         The  principal  form of market  risk to which the Group is  exposed  is
foreign exchange rate risk. The Company's 1994 Notes,  1995 Notes and 1997 Notes
and Diamond Holdings' dollar denominated notes, which constitute the substantial
portion of the  Group's  existing  debt  obligations,  are  denominated  in U.S.
dollars,  while the Group's  revenues and accounts are  generated  and stated in
pounds  sterling.  Foreign  currency  translation  gains and losses,  except for
unrealized gains and losses on  available-for-sale  securities,  are reported as
part of the profit or loss of the Group. Accordingly,  as noted above, movements
in the dollar/pound  sterling exchange rate can significantly affect the Group's
reported  results of operations.  For example,  based on the aggregate  accreted
value of the Discount Notes at December 31, 1998, a ten percent  decrease in the
dollar/pound  exchange  rate would have  increased the Group's  reported  senior
discount note liability by approximately (pound)73.2 million. In the future, the
Group will also be  subject to  transaction  risk with  respect to the  Discount
Notes when the Group is  obligated  to commence  making cash  interest  payments
under the Discount Notes in dollars. Such cash payments with respect to the 1994
Notes commence in 2000.

         The  Group's  results  have in the past been  affected  by the  foreign
exchange  contracts  described above,  which the Group entered into based on its
assessment of foreign currency market conditions and a desire to manage currency
exchange exposure risks associated with the  dollar-denominated  senior discount
note  liabilities.  The  Group may from time to time in the  future  enter  into
similar foreign  currency  contracts based on its assessment of foreign currency
market  conditions  and their  effect on the Group's  operations  and  financial
condition.  Therefore, changes in currency exchange rates may continue to have a
material  effect on the results of  operations  of the Group and may  materially
affect the Group and the Group's ability to satisfy its  obligations,  including
obligations under outstanding debt instruments, as they become due.

DESCRIPTION OF COMPANY DEBT

   Description of Discount Notes

         To help fund the  Group's  operations,  in  September  1994 the Company
issued  $285,101,000  in  principal  amount at  maturity  of its 13 1/4%  Senior
Discount  Notes due  September  30, 2004 (the "1994 Notes") at an issue price of
$526.13 per $1,000  principal amount at maturity.  Net proceeds  received by the
Company amounted to (pound)91  million after issuance costs of (pound)4 million.
Cash  interest  is not payable on the 1994 Notes prior to  September  30,  1999.
Thereafter,  cash interest on the 1994 Notes is payable at a rate of 13 1/4% per
annum.

         On December  15, 1995,  the Company  issued  $530,955,000  in principal
amount at maturity of its 11 3/4% Senior  Discount  Notes due  December 15, 2005
(the "1995 Notes") at an issue price of $565.02 per $1,000  principal  amount at
maturity.  Net proceeds  received by the Company amounted to (pound)187  million
after  issuance costs of (pound)8  million.  Cash interest is not payable on the
1995 Notes prior to December 15,  2000.  Thereafter,  cash  interest on the 1995
Notes is payable at a rate of 11 3/4% per annum.

         On February  27, 1997,  the Company  issued  $420,500,000  in principal
amount at maturity of its 10 3/4% Senior  Discount  Notes due  February 15, 2007
(the "1997 Notes") at an issue price of $594.48 per $1,000  principal  amount at
maturity.  Net  proceeds  received  by the  Company  amounted  to  approximately
(pound)149 million after issuance costs of approximately  (pound)5 million. Cash
interest is not payable on the 1997 Notes prior to August 15, 2002.  Thereafter,
cash interest on the 1997 Notes is payable at a rate of 10 3/4% per annum.

   Description of 1998 Notes

         On February 6, 1998, Diamond Holdings plc, a subsidiary of the Company,
issued  (pound)135,000,000  in  principal  amount  of its 10%  Senior  Notes due
February 1, 2008 and  $110,000,000 in principal amount of its 91/8% Senior Notes
due  February  1,  2008.  Net  proceeds  received  by the  Company  amounted  to
approximately  (pound)195 million after issuance costs of approximately (pound)7
million.



                                      -49-



<PAGE>


ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

FOREIGN EXCHANGE RISK

         The  principal  form of market  risk to which the Group is  exposed  is
foreign exchange rate risk. The Company's 1994 Notes,  1995 Notes and 1997 Notes
and Diamond Holdings'  dollar-denominated  notes, which together  constitute the
substantial portion of the Group's existing debt obligations, are denominated in
U.S.  dollars,  while the Group's revenues and accounts are generated and stated
in pounds sterling.  Foreign currency  translation gains and losses,  except for
unrealized gains and losses on  available-for-sale  securities,  are reported as
part of the profit or loss of the Group. Accordingly,  as noted above, movements
in the dollar/pound  sterling exchange rate can significantly affect the Group's
reported  results of operations.  For example,  based on the aggregate  accreted
value of the Discount Notes at December 31, 1998, a ten percent  decrease in the
dollar/pound  exchange  rate would have  increased the Group's  reported  senior
discount note liability by approximately (pound)73.2 million. In the future, the
Group will also be  subject to  transaction  risk with  respect to the  Discount
Notes when the Group is  obligated  to commence  making cash  interest  payments
under the Discount Notes in dollars. Such cash payments with respect to the 1994
Notes commence in 2000.

         The  Group's  results  have in the past been  affected  by the  foreign
exchange  contracts  described above,  which the Group entered into based on its
assessment of foreign currency market conditions and a desire to manage currency
exchange exposure risks associated with its outstanding  dollar-denominated debt
instruments.  The Group may from time to time in the future  enter into  similar
foreign  currency  contracts based on its assessment of foreign  currency market
conditions and their effect on the Group's  operations and financial  condition.
Therefore,  changes in currency  exchange  rates may continue to have a material
effect on the results of operations of the Group and may  materially  affect the
Group and the Group's ability to satisfy its obligations,  including obligations
under outstanding debt instruments, as they become due.

INTEREST RATE RISK

        The Group is exposed to interest rate risk on its short-term securities,
which represent  short-term  deposits placed in a cash based unit fund. Based on
the Group's 1998 year end level of short-term securities,  a decrease in average
interest  rates of 1 percent  per annum  would  result in a  decrease  on future
earnings before tax of approximately (pound)2 million per annum.

        In  addition,  the Group is  exposed to  interest  rate risk on the fair
value of its fixed rate Discount Notes and 1998 Notes liabilities.  Based on the
aggregate  accreted  value  of the  Discount  Notes  liability  and  1998  Notes
liability  at  December  31,  1998,  a decrease in average  interest  rates of 1
percent per annum would result in an increase in the fair value of the liability
of (pound)43 million.

         The risk management discussion and the estimated amounts generated from
the analytical techniques are forward looking statements of market risk assuming
market conditions occur. Actual results in the future may differ materially from
these projected results due to actual  developments in global financial markets.
The analysis  methods used by the Group to assess and  mitigate  risk  discussed
above should not be considered projections of future events or losses.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

        See pages F-1 through F-29 of this Report.


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

        Not applicable.


                                      -50-



<PAGE>



                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         In  connection  with the  Share  Exchange,  as of March  8,  1999,  the
previous  directors of the Company tendered their  resignations.  As of March 8,
1999, the directors of the Company were comprised of:

NAME                              AGE       POSITION HELD
- ----                              ---       -------------

Leigh C. Wood                      41       Director and Chief Operating Officer
Ronald McKellar                    53       Director and Group Finance Director
Robert Mackenzie                   37       Director and Company Secretary


         Ms. Wood has been Chief  Operating  Officer of NTL since 1996,  and was
appointed a director of the Company in connection with the Share  Exchange.  Ms.
Wood joined Cellular  Communications Inc., as Vice President Operations in 1984.
In 1993 Ms. Wood was promoted to Chief Executive Officer.  Ms. Wood is also Vice
President  Operations  of  CoreComm,  Inc.,  as well as Cellular  Communications
International,  Inc. Previously,  Ms. Wood was Deputy Chief Financial Officer of
General Atlantic Corp, and worked for Peat, Marwick, Mitchell,  Accountants from
1979-1982.  Ms.  Wood has a BA in American  Studies and  achieved an MBA in 1983
from New York University.

         Mr.  McKellar has been Group  Finance  Director of NTL's UK  operations
since 1996,  and was appointed a director of the Company in connection  with the
Share  Exchange.  Mr.  McKellar  was  appointed  Finance  Director  of  National
Transcommunications  Limited upon its  privatization  in 1991.  Previously,  Mr.
McKellar  worked for Active  Memory  Technology,  a spinout  from ICL,  as Group
Finance Director and Company Secretary,  and as Management Accountant of the TKM
Group,  initially of BMW Concessionaries and subsequently as Finance Director of
Daihatsu (UK) Ltd and Jeep (UK) Ltd. Mr. McKellar is a Chartered  Accountant and
a Member of the Institute of Chartered Accountants.

         Mr.  Mackenzie has been the Group Legal Director and Company  Secretary
for NTL's UK operations  since 1993, and was appointed a director of the Company
in connection with the Share Exchange.  From 1988 to 1993, Mr.  Mackenzie was at
Theodore Goddard as a Solicitor in the Corporate Finance Department. During this
time Mr. Mackenzie was seconded to corporate brokers Phoenix Securities Ltd (now
DLJ Phoenix  Securities)  as Mergers &  Acquisitions  Manager.  Previously,  Mr.
Mackenzie  worked for Mischon de Reya. Mr. Mackenzie was admitted as a Solicitor
in 1987.

         Certain information  concerning the directors of the Company and senior
management of the Group,  during the year ended  December 31, 1998, is set forth
below:

NAME                               AGE       POSITION HELD
- ----                               ---       -------------

Lord Pym                            76       Director and Non-Executive Chairman
Robert T. Goad                      44       Director, Chief Executive Officer
Richard A. Friedman                 41       Director
Thomas Nilsson                      50       Director
Muneer A. Satter                    38       Director
John L. Thornton                    44       Director
Nicholas R. Millard                 48       Chief Financial Officer
J.A. Duncan Craig                   43       Chief Accounting Officer

        (All of Diamond Plaza, Daleside Road, Nottingham NG2 3GG England)

         Lord Pym was a Director and  Non-Executive  Chairman from February 1995
to March 8,  1999.  He is a Member of the House of Lords and a former  Member of
Parliament  and served,  among other  things,  as Secretary of State for Defense
from 1979 to 1981 and Foreign and  Commonwealth  Secretary from 1982 to 1983. He
was President of the Atlantic Treaty  Association from 1985 to 1988. Lord Pym is
also a director of Christie  Brockbank  Shipton Ltd.,  St.  Andrews  (Ecumenical
Trust) Ltd. and The Landscape Foundation.


                                      -51-



<PAGE>



         Mr. Goad was a Director  and Chief  Executive  Officer from May 1994 to
March 8, 1999 and  served as Chief  Financial  Officer  from May 1994 until July
1995.  Mr. Goad is a founder of and principal in ECE  Management  International,
LLC  ("ECE  Management  International")  and  has  been  President  of  Columbia
Management since 1984.

         Mr.  Friedman  was a  Director  from May 1994 to  March  8,  1999.  Mr.
Friedman is a managing director of Goldman,  Sachs & Co. and head of that firm's
Principal  Investment  Area.  Mr.  Friedman is Chairman  of AMF  Bowling,  Inc.,
Chairman of AMF Worldwide  Bowling,  Inc. and on the Advisory Committee or Board
of Directors of Globe  Manufacturing  Co., Marcus Cable Company,  L.P., and Polo
Ralph Lauren Corporation.

         Mr.  Nilsson was a Director from  February  1995 to March 8, 1999.  Mr.
Nilsson is managing director and a member of the Executive Committee of Investor
AB and was Managing Director of AB Export Invest from 1985 to 1994. He is also a
Board  Member of  European  Acquisition  Capital,  WM Data,  Svenska  Dagbladet,
Compagnie Immobiliere de Belgique,  STORA Finance and Tufton Oceanic Investments
Ltd.

         Mr. Satter was a Director from May 1994 to March 8, 1999. Mr. Satter is
a managing  director of Goldman Sachs  International  and co-head of that firm's
European Principal Investment Area. Mr. Satter joined Goldman Sachs in 1988. Mr.
Satter is also on the Advisory  Committee or Board of Directors of Bran + Luebbe
GmbH, Empe Holdings GmbH and Point Holdings Limited.

         Mr.  Thornton  was a  Director  from May 1994 to  March  8,  1999.  Mr.
Thornton joined Goldman Sachs in 1980. He is currently Chairman of Goldman Sachs
Asia and is also a member of the  six-person  Executive  Committee  that manages
Goldman  Sachs and its global  operations.  Mr.  Thornton is also  non-Executive
Chairman of Laura Ashley plc and a Director of the Ford Motor  Company,  British
Sky  Broadcasting  Group  plc and the  Pacific  Century  Group  (Hong  Kong  and
Singapore).

         Mr.  Millard was Chief  Financial  Officer  from July 1995 to March 22,
1999. Prior to joining the Group, Mr. Millard was Group Financial Controller and
a Director of the Industrial Division of Brent International Plc. Mr. Millard is
a Chartered  Accountant with experience at Arthur  Andersen.  In connection with
the Share Exchange,  the service  contract between the Group and Mr. Millard was
terminated by compromise agreement, with effect from March 22, 1999.

         Mr. Craig has been Chief Accounting Officer since August 1990. Prior to
joining the Group,  Mr. Craig was Finance  Director of Video Magic Leisure Group
plc, a retail video distribution  company which became a publicly quoted company
in 1989. Mr. Craig is a Chartered  Accountant  with experience at KPMG and Price
Waterhouse.

         Certain information concerning certain other key employees of the Group
is set forth below:

NAME                        AGE    POSITION HELD
- ----                        ---    -------------

Steven Boon                  43    Business Sales Director
Nicholas J. Dearden          49    MIS Director, IT Program Director for Digital
                                   Cable
Mark L. Harris               44    Technical Services Director
Susan L. Milner              42    Customer Services Director
Stuart Roberts               47    Residential Sales Director
Peter C. Savage              40    Managing Director
Kate B. Wolfsohn             37    Legal Director

         Mr. Boon joined the Group in June 1994 as Branch Manager-Business Sales
in Grimsby. Prior to joining the Group, Mr. Boon held various posts at Cable and
Wireless, including in Telecomms Engineering,  Project Management, Sales Support
and Technical  Consultancy,  both in the U.K. and around the world. Mr. Boon was
promoted to Regional Sales Manager in 1996, and, as of August 1998, Mr. Boon was
promoted to Business Sales Director.

         Mr.  Dearden  joined  the Group in May 1997 as  Management  Information
Systems Director.  Mr. Dearden has held senior management and director positions
in American Express Europe, Mercury and Action Computer Supplies. As of March 1,
1999,  Mr Dearden was promoted to IT Program  Director for Digital  Cable,  with
responsibility  for subscriber  management  system changes and system  migration
required to launch  digital  cable  services for the Group and for various other
NTL regional operations.


                                      -52-



<PAGE>



         Mr.  Harris  joined  the Group in  August  1994 as  Technical  Services
Director.  Prior  to  joining  the  Company,  Mr.  Harris  held  various  senior
management  positions  in the United  States at  Communications  Services  Inc.,
Tele-Communications   Inc.,  Vista  Cable  Vision  and  Intercontinental   Cable
Services.  Mr.  Harris  is a member  of the  National  Society  of  Professional
Engineers  (U.S.) with over 20 years  experience in  communications  engineering
management.

         Ms.  Milner  joined  the Group in  November  1992 and  became  Customer
Services Manager in 1993 and Customer  Services Director in 1996. Ms. Milner had
six years experience with BT where she held positions in telephone operations.

         Mr. Roberts joined the Group in May 1997 as Residential Sales Director.
Prior to  joining  the  Group,  Mr.  Roberts  held  senior  sales and  marketing
positions at Rank Xerox, BAT Industries and G.E.C.

         Mr. Savage joined the Group in June 1993 as Human  Resources  Director.
Prior to  joining  the  Group Mr.  Savage  held  positions  in  British  Coal as
Personnel  Manager  for  the  Southern  Region  and as  Deputy  to the  Head  of
Employment  Policy Branch.  Mr. Savage is a member of the Institute of Personnel
and  Development.  Mr. Savage was promoted to Managing  Director of the Group in
July 1998.

         Ms.  Wolfsohn  joined the Group in November 1996 as Legal  Director and
Company  Secretary.  Prior to joining the Group, Ms. Wolfsohn was Legal Director
and Company  Secretary at Bell  Cablemedia plc for two years.  Ms.  Wolfsohn had
seven years  previous  experience  in the  corporate  department of Linklaters &
Paines in London and qualified as a solicitor in  Melbourne,  Australia in 1986.
In connection with the Share Exchange,  Ms. Wolfsohn tendered her resignation as
Company Secretary as of March 8, 1999.

BOARD OF DIRECTORS

         The Company's  Articles of Association  (the  "Articles")  provide that
unless  otherwise  determined  by ordinary  resolution,  the number of directors
(other  than  alternate  directors)  shall be not less than two but shall not be
subject to any limit. Presently, the Board of Directors comprises seven members.





ITEM 11.       EXECUTIVE COMPENSATION

         The  following  table  sets  forth the  compensation  paid by the Group
during the years ended December 31, 1996,  1997 and 1998 for Nicholas R. Millard
and during the years  ended  December  31,  1996 and 1997 for Gary L. Davis (the
Managing  Director  of  the  Group  during  these  years).  See  "--  Employment
Agreements  and Other  Arrangements"  below for a  description  of certain other
transactions  involving Mr. Davis.  In addition,  the following table sets forth
the compensation by the Group during the years ended December 31, 1996, 1997 and
1998 for Stephen D.  Rowles;  for Mark Harris for the years ended  December  31,
1996,  1997 and 1998; for Peter Savage for the year ended December 31, 1998; and
during the years  ended  December  31, 1997 and 1998 for John W.  McAuley,  who,
while not executive officers of the Group, would have been among the most highly
compensated executive officers during 1996, 1997 and 1998 had they been such.


<TABLE>
                                   SUMMARY COMPENSATION TABLE



<CAPTION>
                                           ANNUAL COMPENSATION(1)
                             ------------------------------------------------------
                                                                                         SECURITIES
                                                                                         UNDERLYING
                                                                     OTHER ANNUAL          OPTIONS
Name and Principal Position    YEAR        SALARY      BONUS       COMPENSATION (2)          (#)
                             ---------  ----------- -----------    ----------------    ----------------

<S>                            <C>        <C>         <C>              <C>                 <C>
Gary L. Davis,
Managing Director(3).......    1997        $61,601          --         $196,554               --
                               1996       $256,845    $111,300          $37,715               --

Nicholas R. Millard,
Chief Financial Officer....    1998       $165,449    $117,851          $80,065            5,000
                               1997        $70,700    $106,297         $150,114               --
</TABLE>



                                      -53-



<PAGE>


<TABLE>
<CAPTION>
                                           ANNUAL COMPENSATION(1)
                             ------------------------------------------------------
                                                                                         SECURITIES
                                                                                         UNDERLYING
                                                                     OTHER ANNUAL          OPTIONS
Name and Principal Position    YEAR        SALARY      BONUS       COMPENSATION (2)          (#)
                             ---------  ----------- -----------    ----------------    ----------------

<S>                            <C>         <C>        <C>              <C>                 <C>



                               1996        $162,669    $ 95,889          $36,076               --

John W. McAuley
Marketing and Programming
Director...................    1998        $153,809     $65,681          $70,896            2,500

                               1997        $147,843     $51,745          $39,702               --

Peter C. Savage                                                                                  
Managing Director..........    1998        $124,283    $ 59,986         $ 24,392           20,000

Stephen D. Rowles,
Executive Director.........    1998        $136,168     $30,127          $31,460            5,000
                               1997        $200,257          --          $22,019               --
                               1996        $153,900    $ 17,230          $17,760               --

Mark Harris,
Technical Director.........    1998        $166,280     $99,768          $73,272            5,000
                               1997        $147,843     $82,135          $31,290           30,000
                               1996        $145,544    $ 85,615          $35,912               --

<FN>
(1)     Payments made in 1996,  1997 and 1998 in pounds  sterling are  presented in U.S.  dollars
        based on an exchange rate of $ 1.7123 to (pound)1.00,  $1.6427 to (pound)1.00 and $1.6628
        to  (pound)1.00,  the Noon  Buying  Rates on December  29,  1996,  December  31, 1997 and
        December 31, 1998, respectively.

(2)     Mr. Davis' "Other Annual  Compensation" for 1997 includes $164,270 received in connection
        with his retirement as Managing  Director of the Company and subsequent  resignation as a
        Director,  $3,285  for  house  rental,  $5,897  for the lease of a car,  $296 for  health
        insurance,  $17,537 for travel expenses, $82 for use of mobile phone and $5,186 for other
        living expenses,  for 1996 includes $15,410 for house rental,  $15,962 for the lease of a
        car,  $1,087 for health  insurance and $5,256 for other living  expenses.  Mr.  Millard's
        "Other Annual  Compensation"  for 1998 includes $14,101 for home rental,  $12,376 for the
        provision of a car, $1,028 for health  insurance,  $52,229 in pension  contributions  and
        $331 for use of mobile phone, for 1997 includes $12,813 for home rental,  $11,663 for the
        provision of a car, $749 for health insurance,  $124,320 in pension  contributions,  $329
        for use of mobile phone and $240 for other living expenses, for 1996 includes $13,356 for
        home rental,  $11,972 for the  provision of a car, $908 for health  insurance,  $9,246 in
        pension  contributions  and $594 for other living  expenses.  Mr. McAuley's "Other Annual
        Compensation" for 1998 includes $13,103 for house rental,  $16,836 for the provision of a
        car, $1,028 for health  insurance,  $28,799 for school fees, $331 for use of mobile phone
        and $10,799 for travel  expenses,  for 1997 includes $9,856 for house rental,  $9,582 for
        the provision of a car, $749 for health insurance,  $16,624 for school fees, $329 for use
        of mobile phone and $2,563 for travel expenses.  Mr. Savage's "Other Annual Compensation"
        for 1998 includes $13,530 for the provision of a car, $913 for health  insurance,  $9,616
        in pension  contributions  and $333 for use of mobile phone.  Mr.  Rowles'  "Other Annual
        Compensation"  for 1998  includes  $12,423 for the  provision  of a car,  $730 for health
        insurance, $6,402 in pension contributions,  $331 for use of mobile phone and $11,574 for
        travel  expenses,  for 1997 includes  $11,418 for the provision of a car, $416 for health
        insurance,  $9,856 in pension  contributions  and $329 for use of mobile phone,  for 1996
        includes  $10,606 for the provision of a car, $647 for health  insurance,  $343 for other
        living  expenses  and  $6,164  in  pension  contributions.   Mr.  Harris'  "Other  Annual
        Compensation"  for 1998  includes  $13,103 for home rental,  $25,883 for provision of two
        cars, $913 for health insurance, $2,879 for school fees, $331 for use of mobile phone and
        $30,163 for travel  expenses,  for 1997 includes $9,856 for home rental,  $16,969 for the
        provision of two cars, $665 for health insurance, $3,471 for school fees and $329 for use
        of mobile  phone,  for 1996 includes  $20,385 for the  provision of two cars,  $4,101 for
        school fees, $810 for health insurance, $10,274 for home rental and $342 for other living
        expenses.

(3)     Mr.  Davis  retired  from his  day-to-day  responsibilities  as Managing  Director of the
        Company  effective  March 12, 1997 and resigned as a Director as of April 26,  1997.  Mr.
        Davis received a termination payment of $164,270.
</FN>
</TABLE>



<PAGE>


SENIOR MANAGEMENT OPTION SCHEME

         The Company  adopted a Senior  Management  Option Scheme on October 27,
1994 which has not been approved by the U.K. Inland  Revenue.  Under the scheme,
the Board of Directors may, for a period of 10 years,  grant options over Shares
with an  exercise  price of  (pound)3.44  or such  other  price as the  Board of
Directors may determine,  to executives or other individuals associated with the
Group selected by the Board of Directors. Options granted on or before April 30,
1995 can be exercised as to 50% of the shares  subject to the option on or after
June 30, 1998 and as to the other 50% on or after June 30,  1999,  in each case,
until  the  seventh  anniversary  of the date of grant  of the  option.  Options
granted  after  April 30, 1995 can only be  exercised  as to 50% on or after the
fourth  anniversary  of the date of grant,  and as to the  remaining  50%, on or
after  the  fifth  anniversary  of the date of grant,  in each  case,  until the
seventh anniversary of the date of grant of the option. Options may be exercised
early in certain  circumstances  if the option holder ceases to be a director or
employee of the Group or if there is a change in control of the Group.

                                      -54-



<PAGE>

         As a consequence of the  consummation of the Share Exchange  Agreement,
all options granted under the Senior Management Option Scheme became exercisable
immediately  for a period of six months  from the closing  date,  March 8, 1999.
Under the Rules of the Senior  Management  Option Scheme,  any shares  resulting
from exercise of options will be compulsorily  acquired by NTL on the same terms
as the Share Exchange Agreement.  Alternatively,  NTL offered option holders the
choice of  exchanging  their  options for options  over NTL shares or a cashless
cancellation of their options in exchange for a number of fully paid NTL shares.

         Options  over a total of 728,000  Shares  were  granted  to  directors,
senior management and certain  principals of ECE Management on February 23, 1995
and July 19,  1995 under the Senior  Management  Option  Scheme with an exercise
price of (pound)3.44.  Of these 218,000 were granted to Gary Davis and 10,000 to
Lord Pym.

         On  October  24,  1995,  options  over a total of 490,000  shares  were
granted to directors, senior management and certain principals of ECE Management
under the Senior  Management Option Scheme with an exercise price of (pound)4.11
per share. On May 7, 1997, options over a total of 30,000 shares were granted to
Mark Harris under the Senior  Management Option Scheme with an exercise price of
(pound)4.11  per share.  On November  19,  1997,  options over a total of 47,500
shares were  granted to senior  management  under the Senior  Management  Option
Scheme with an exercise price of (pound)4.11 per share.

         Options  were granted on January 5, 1995 to CGT, in which Mr. Davis and
his family are  shareholders,  over  654,000  Shares with an  exercise  price of
(pound)3.44 and are exercisable at any time up to January 5, 2002. These options
were not granted  under the Senior  Management  Option Scheme but are subject to
some of the provisions of the Senior Management Option Scheme.

         According  to the rules of the Senior  Management  Option  Scheme,  the
aggregate  number of shares which have been or may be issued pursuant to options
granted under the Senior  Management Option Scheme and options granted under any
other  option  scheme of the  Company may not exceed 10% of the  Company's  then
current issued share capital.

         Except as stated above and in the table below,  the Company  granted no
options to the executive  officers and employees whose compensation is disclosed
above during its fiscal years ended December 31, 1997 and 1998.

         Set forth below is certain information regarding options granted to the
executive officers and employees whose compensation is disclosed above.

<TABLE>
                                          OPTIONS GRANTED IN FISCAL YEAR 1998
<CAPTION>
                                                                                           POTENTIAL REALIZABLE VALUE AT
                                                                                              ASSUMED ANNUAL RATES OF
                                       % OF TOTAL                                          STOCK PRICE APPRECIATION FOR
                       NUMBER OF         OPTIONS                                                    OPTION TERM
                      SECURITIES       GRANTED TO                                          -----------------------------
                      UNDERLYING        EMPLOYEES       EXERCISE
                        OPTIONS         IN FISCAL         PRICE
        NAME          GRANTED (#)       YEAR 1998    ((POUND)/SHARE)    EXPIRATION DATE     5% ((Pound))   10%((pound))
- --------------------- -----------     ------------  ----------------    ---------------    -------------  --------------

<S>                         <C>            <C>        <C>               <C>                    <C>           <C>
Mark Harris..........        5000          11%        (pound)4.11       June 9, 2005            8366         19496

Jack McAuley.........        2500           6%        (pound)4.11       June 9, 2005            4183          9748

Nicholas Millard.....        5000          11%        (pound)4.11       June 9, 2005            8366         19496

Susan Milner.........        2500           6%        (pound)4.11       June 9, 2005            4183          9748

Stuart Roberts.......        2500           6%        (pound)4.11       June 9, 2005            4183          9748

Stephen Rowles.......        5000          11%        (pound)4.11       June 9, 2005            8366         19496

Peter Savage.........       20000          43%        (pound)4.11       June 9, 2005           33464         77985

Kate Wolfsohn........        2500           6%        (pound)4.11       June 9, 2005            4183          9748
</TABLE>

COMPENSATION OF DIRECTORS

         The Articles of  Association  of the Company  provide that the ordinary
remuneration  to directors  who are not executive  officers  shall not exceed in
aggregate  (pound)300,000  per year  (excluding  amounts payable under any


                                      -55-



<PAGE>


other
provision  of  the  Articles  of  Association)  or  such  higher  amount  as the
shareholders may determine by an ordinary resolution. Such directors may be paid
extra  remuneration  by way of salary,  commission or otherwise as the Board may
determine.  The aggregate  remuneration  paid to Directors of the Company during
1996,  1997 and  1998 was  (pound)267,026,  (pound)307,436,  and  (pound)30,000,
respectively.

         The Board may appoint one or more  directors  to  executive  offices on
such terms as it may determine. All Directors are also entitled to reimbursement
for all reasonable traveling,  hotel and other expenses properly incurred in the
performance  of their duties as directors,  including  any expenses  incurred in
attending  meetings  of the  Board or of  committees  of the  Board  or  general
meetings  or  separate  meetings  of the  holders  of any  class  of  shares  or
debentures of the Company.

EMPLOYMENT AGREEMENTS AND OTHER ARRANGEMENTS

         In connection with the Share  Exchange,  as of March 8, 1999, the Group
terminated  the  Management  Agreement,  dated  July 5,  1994,  as  amended by a
supplemental   agreement,   dated   February  27,  1997,   with  ECE  Management
International, LLC. Additionally, the service contract between the Group and Mr.
Millard was terminated by compromise agreement, with effect from March 22, 1999.
Prior to the  consummation  of the Share  Exchange,  Mr. Rowles  terminated  his
contract  with the Group to become an employee of NTL and Mr.  McAuley  left the
Group.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

         The  Company's   Board  of  Directors  does  not  have  a  compensation
committee.  During  1998,  Mr.  Goad was the only  officer  and  employee of the
Company who participated in  deliberations of the Board of Directors  concerning
executive officer compensation.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


         Pursuant to the Share Exchange, NTL and its subsidiaries now own all of
the outstanding share capital of the Company. The following table sets forth, as
of March 15, 1999, certain  information  regarding  beneficial  ownership of the
Company's  ordinary  shares of 2.5 pence each ("Shares") held by (i) each person
known  by the  Company  to  beneficially  own more  than 5% of any  class of the
Company's  outstanding  voting  securities  and (ii) all directors and executive
officers of the Company individually and as a group.



                                                                        NUMBER
NAME AND ADDRESS OF BENEFICIAL OWNER                                  PERCENT(1)
- ------------------------------------                                  ----------

NTL Incorporated                                                      59,138,791
  110 East 59th Street, New York, NY 10022...................               100%


         The   authorized   share   capital   of   the   Company   consists   of
(pound)3,750,001.50 divided into 150,000,000 Shares with voting rights, of which
59,138,791  Shares are  outstanding,  and six non-voting  deferred  shares of 25
pence each, all of which are  outstanding but none of which carry voting rights.
The  non-voting   deferred  shares  are  held  by  NTL   Incorporated   and  its
subsidiaries. The non-voting deferred shares entitle the holders thereof only to
the repayment of the amounts paid up on such shares after payment to the holders
of Shares of (pound)100,000  for each Share. The holders of non-voting  deferred
shares  will  not  be  entitled  to  the  payment  of  any   dividend  or  other
distribution.



                                      -56-

<PAGE>


ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS


OTHER RELATIONSHIPS

         Goldman,   Sachs  &  Co.  and  Goldman  Sachs  International  acted  as
purchasers in  connection  with the 1998 Notes  offering and received  aggregate
underwriting commissions of approximately $9,950,000. Goldman, Sachs & Co. acted
as  purchaser  in  connection   with  the  1997  Notes   offering  and  received
underwriting commissions of approximately $6,750,000. Goldman, Sachs & Co. acted
as  underwriter  in  connection  with  the  1995  Notes  offering  and  received
underwriting  commissions of  approximately  $6,750,000.  In connection with the
offering  of  the  1994  Notes,  Goldman,  Sachs  &  Co.  received  underwriting
commissions of approximately  $4,875,000.  Goldman, Sachs & Co. acted as advisor
in connection with Diamond's acquisition of LCL and received an advisory fee for
their services amounting to (pound)1,091,000.  Goldman Sachs International acted
as agent and financial  advisor in connection with the negotiation of a recently
terminated  bank  facility  for  which  it has  charged  fees  of  approximately
(pound)400,000 in 1996. In 1995, Goldman,  Sachs & Co. charged a fee of $750,000
for financial advisory services that Goldman, Sachs & Co. rendered to the Group.
Goldman,  Sachs & Co. was the counterparty to foreign exchange contracts entered
into by the Group in 1996 and 1997.  See Item 7.  "Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations  --  Gains/Losses  on
Derivative Financial Instruments".  Goldman, Sachs & Co. and Columbia Management
also  acted as joint  financial  advisors  to Diamond  in  evaluating  potential
business  opportunities or other strategic  alternatives leading up to the Share
Exchange  and  were  paid  fees of  approximately  $12,000,000,  pursuant  to an
engagement letter, dated as of May 1, 1998.

         John   Thornton,   who  is  a  managing   director  of  Goldman   Sachs
International  and was a Director of the Company  until March 8, 1999, is also a
director  of BSkyB,  a  principal  supplier  of  programming  to the Group and a
principal  competitor of the Group.  See Item 1. "Business -- Cable  Television"
and Item 1. "Business -- Competition -- Cable Television".

         Robert T.  Goad,  a  Director  and the Chief  Executive  Officer of the
Company until March 8, 1999 also has an indirect minority interest in NTL, which
has  significant  cable  interests  in the U.K.  On June 16,  1998,  the Company
announced  that  all of the  holders  of its  outstanding  ordinary  shares  and
deferred  shares each agreed to exchange all  outstanding  shares in the Company
for newly  issued  shares of common  stock of NTL.  On March 8, 1999,  the Share
Exchange  contemplated  by the Share Exchange  Agreement was  consummated.  As a
result of the Share  Exchange,  the Company became a wholly-owned  subsidiary of
NTL.







                                      -57-



<PAGE>




                                     PART IV

ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

(a)  1.  The  following  Consolidated  Financial  Statements of Diamond
         Cable Communications Plc are filed as part of this report:

                                                                            Page
                                                                            ----
         Independent Auditors' Report...............................         F-2
         Consolidated Statements of Operations for each of the years
         in the three year period ended December 31, 1998...........         F-3
         Consolidated Balance Sheets at December 31, 1997 and
         1998.......................................................         F-4
         Consolidated Statements of Shareholders' Equity for each of
         the years in the three year period ended December 31, 1998          F-5
         Consolidated Statements of Cash Flows for each of the
         years in the three year period ended December 31, 1998.....         F-6
         Notes to the Consolidated Financial Statements.............         F-7

     2.  Not applicable.

     3.  Exhibits:


        ITEM NO.                    DESCRIPTION
      ----------  --------------------------------------------------------------
         *3.1     Memorandum and Articles of Association of Diamond Cable
                  Communications Plc.
         *3.2     Memorandum and Articles of Association of Diamond Holdings
                  Plc. (incorporated by reference to the Company's registration
                  statement on Form S-4 (Exhibit No. 3.2)).
         *10.1    Indenture dated as of February 27, 1997 between Diamond Cable
                  Communications Plc and The Bank of New York, as Trustee.
         *10.2    Senior Notes Depositary Agreement, February 27, 1997 between
                  Diamond Cable Communications Plc and the Bank of New York, as
                  Book-Entry Depositary.
         *10.3    Shareholders Agreements, dated as of September 1, 1994 among
                  ECCP, AmSouth, as trustee for the McDonald Interests, CGT
                  Family Corporation, GS Capital Partners, L.P., William W.
                  McDonald and Diamond Cable Communications Plc. (incorporated
                  by reference to the Company's registration statement on Form
                  S-1 (File No. 33-83740, Exhibit No. 10.1)).
         *10.4    Management Agreement, dated July 5, 1994, between ECE
                  Management Company and Diamond Cable (Nottingham) Limited
                  (incorporated by reference to the Company's registration
                  statement on Form S-1 (File No. 33-83740, Exhibit No. 10.2)).
         *10.5    Service Agreement, dated May 17, 1994, between Gary L. Davie
                  and Diamond Cable (Nottingham) Limited (incorporated by
                  reference Diamond Cable (Nottingham) Limited (incorporated by
                  reference Company's registration statement on Form S-1 (File
                  No. 33-83740, Exhibit No. 10.3)).
         *10.6    Service Contract, dated March 1, 1994, between Duncan Craig
                  and Diamond Cable (Nottingham) Limited (incorporated by
                  reference to the Company's registration statement on Form S-1
                  (File No. 33-83740; Exhibit No. 10.4)).
         *10.7    Service Contract, dated as of April 1, 1996, between Diamond
                  Cable (Nottingham) Ltd. and Stephen Rowles, filed as an
                  exhibit to the Company's 1996 Annual Report on Form 10-K, File
                  No. 33-83740, and incorporated by reference herein.
         *10.8    Service Agreement, dated July 1, 1995, between Diamond Cable
                  Communications Plc and Nicholas Millard, filed as an exhibit
                  to the Company's 1996 Annual Report on Form 10-K, File No.
                  33-83740, and incorporated by reference herein.
         *10.9    Senior Management Option Scheme, adopted on October 29, 1994,
                  filed as an exhibit to the Company's 1994 Annual Report on
                  Form 10-K, File No. 33- 83740, and incorporated by reference
                  herein.
         *10.10   Form of Subscription Agreement among Company and Shareholders
                  relating to equity commitment (incorporated by reference to
                  the Company's registration statement on Form S-1 (File No.
                  33-98374; Exhibit No. 10.7)).


                                      -58-



<PAGE>



        ITEM NO.                    DESCRIPTION
      ----------  --------------------------------------------------------------
         *10.11   Form of Indenture, dated as of December 15, 1995, between
                  Diamond Cable Communications Plc and The Bank of New York, as
                  Trustee (incorporated by reference to the Company's
                  registration statement on Form S-1 (File No. 33-98374;
                  Exhibit No. 4.1)).
         *10.12   Form of Senior Notes Depositary Agreement, dated as of
                  December 16, 1995, between Diamond Cable Communications Plc
                  and The Bank of New York, as Book-Entry Depositary
                  (incorporated by reference to the Company's registration
                  statement on Form S-1 (File No. 32-98374; Exhibit No. 4.2)).
         *10.13   Indenture, dated as of September 29, 1994 between Diamond
                  Cable Communications Plc and The Bank of New York, as Trustee
                  (incorporated by reference to the Company's registration
                  statement on Form S-1 (File No. 33- 83740, Exhibit No. 4.1)).
         *10.14   Senior Notes Depositary Agreement, dated as of September 29,
                  1994 between Diamond Cable Communications Plc and The Bank of
                  New York, as Book-Entry Depositary (incorporated by reference
                  to the Company's registration statement on Form S-1 (File No.
                  33-83740; Exhibit No. 4.2)).
         *10.15   First Supplemental Indenture, dated as of May 31, 1996 between
                  Diamond Cable communications Plc and The Bank of New York, as
                  Trustee (incorporated by reference to the Company's
                  registration statement on Form S-1 (File No. 33-83740; Exhibit
                  No. 4.3)).
         *10.16   Service Contract, dated September 18, 1996, between Diamond
                  Cable (Nottingham) Ltd. and Stephen Rowles (incorporated by
                  reference to the Company's registration statement on Form S-4
                  (Exhibit No. 10.9).
         *10.17   Supplemental Management Agreement, dated February 27, 1997,
                  among Diamond Cable Communications Plc, Diamond Cable
                  Communications (UK) Ltd and ECE Management International, LLC.
         *10.18   Indenture, dated as of February 6, 1998 among Diamond Holdings
                  Plc, Diamond Cable Communications Plc and The Bank of New
                  York, as Trustee (incorporated by reference to the Company's
                  registration statement on Form S-4 (Exhibit No. 4.1)).
         *10.19   Senior Note Depositary Agreement, dated February 6, 1998,
                  among Diamond Holdings, the Bank of New York, as Global
                  Depositary, and the Owners of Book-Entry Interests
                  (incorporated by reference to the Company's registration
                  statement on Form S-4 (Exhibit No. 4.2)).
         12       Computation of Ratio of Earnings to Fixed Charges.
         *21.1    Subsidiaries of Registrant (incorporated by reference to the
                  Company's registration statement on Form S-1 (File No.
                  33-98374, Exhibit No. 21.1)).
         99.1     Share Exchange Agreement among NTL Incorporated and the
                  Shareholders of Diamond Cable Communications Plc, dated as of
                  June 16, 1998
         99.2     Amendment No. 1, dated as of December 21, 1998, to the Share
                  Exchange Agreement among NTL Incorporated and the Shareholders
                  of Diamond Cable Communications Plc, dated as of June 16, 1998
         * Previously filed or incorporated by reference to a concurrent filing.

(b)  The  Company  filed no Reports on Form 8-K  during the three  month  period
     ended December 31, 1998.



                                      -59-


<PAGE>



                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                                Diamond Cable Communications Plc
                                                                    (Registrant)




                                            By /s/ Leigh C. Wood
                                              ----------------------------------
                                                   Leigh C. Wood
                                                   Chief Operating Officer


March 30, 1999


<PAGE>




         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
Registrant and in the capacities and on the dates indicated.


<TABLE>
<CAPTION>
SIGNATURE                                    TITLE                            DATE
- ---------                                    -----                            ----


<S>                         <C>                                          <C> 
/s/ Leigh C. Wood
- --------------------------
Leigh C. Wood               Director                                     March 30, 1999




 /s/ Ronald McKellar
- --------------------------
Ronald McKellar             Director and Principal Financial Officer     March 30, 1999




 /s/ Robert Mackenzie
- --------------------------
Robert Mackenzie            Director                                     March 30, 1999




 /s/ Peter Savage
- --------------------------
Peter Savage                Principal Executive Officer                  March 30, 1999




 /s/ Duncan Craig
- --------------------------
Duncan Craig                Principal Accounting Officer                 March 30, 1999
</TABLE>


                                            -62-




<PAGE>


                 INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS



                                                                            PAGE

Diamond Cable Communications Plc:

  Independent Auditors' Report..............................................F-2

  Consolidated Statements of Operations for each of the years
     in the three year period ended December 31, 1998.......................F-3

  Consolidated Balance Sheets at December 31, 1997 and 1998.................F-4

  Consolidated Statements of Shareholders' Equity/(Deficit) for each of 
     the years in the three year period ended December 31, 1998.............F-5

  Consolidated Statements of Cash Flows for each of the years in the
     three year period ended December 31, 1998..............................F-6

  Notes to the Consolidated Financial Statements............................F-7



<PAGE>

                          INDEPENDENT AUDITORS' REPORT


To the Shareholders
Diamond Cable Communications Plc

     We have audited the  accompanying  consolidated  balance  sheets of Diamond
Cable  Communications Plc and subsidiaries ("the Group") as of December 31, 1997
and 1998 and the related  consolidated  statements of operations,  shareholders'
deficit  and cash  flows for each of the years in the three  year  period  ended
December  31,   1998.   These   consolidated   financial   statements   are  the
responsibility of the Group's  management.  Our  responsibility is to express an
opinion on these consolidated financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards in the United States of America.  Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present fairly, in all material respects, the financial position of the Group as
of December 31, 1997 and 1998 and the results of their operations and their cash
flows for each of the years in the three year period ended  December 31, 1998 in
conformity with generally accepted accounting principles in the United States of
America.

KPMG

Chartered Accountants
Registered Auditors
Nottingham, England
March 30, 1999


<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

                      CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>

                                                                               YEAR ENDED DECEMBER 31
                                                                               ----------------------
                                                                    1996               1997                 1998                1998
                                                                  -------             -------              -------            ------
                                                                                                                            (note 1)
                                                                                             (in thousands)
<S>                                                        <C>                 <C>                  <C>                   <C>
REVENUE
  Business telecommunications.........................     (pound)   9,763     (pound)   14,208     (pound)   18,650        $31,011
  Residential telephone...............................              17,723               29,495               45,920         76,356
  Cable television....................................              10,091               16,602               24,186         40,216
                                                           ---------------     ----------------     ----------------      ---------
                                                                    37,577               60,305               88,756        147,583
                                                           ---------------     ----------------     ----------------      ---------

OPERATING COSTS AND EXPENSES
  Telephone ............................................            (9,776)             (12,088)             (15,401)       (25,609)
  Programming ..........................................            (6,041)              (9,749)             (13,015)       (21,641)
  Selling, general and administrative ..................           (22,391)             (27,192)             (37,157)       (61,785)
  Depreciation and amortization ........................           (21,380)             (27,620)             (43,238)       (71,896)
                                                           ---------------     ----------------     ----------------      ---------
                                                                   (59,588)             (76,649)            (108,811)      (180,931)
                                                           ---------------     ----------------     ----------------      ---------

OPERATING LOSS .........................................           (22,011)             (16,344)             (20,055)       (33,348)

Interest income ........................................             3,441                6,440               13,084         21,756
Interest expense and amortization of
  debt discount and expenses ...........................           (40,334)             (66,367)             (84,626)      (140,716)
Foreign exchange gains/(losses), net (note 16) .........            31,018              (12,555)               7,163         11,911
Unrealized (losses)/gains on derivative financial
  instruments (note 3) .................................            (7,944)                 669                   --             --
Realized gains on derivative financial
  instruments (note 4) .................................                --               11,553                  412            685
                                                           ---------------     ----------------     ----------------      ---------
Loss before income taxes ...............................           (35,830)             (76,604)             (84,022)      (139,712)
Income taxes (note 5) ..................................                --                   --                   --             --
                                                           ---------------     ----------------     ----------------      ---------
NET LOSS................................................   (pound) (35,830)    (pound)  (76,604)    (pound)  (84,022)     $(139,712)
                                                           ===============     ================     ================      =========
</TABLE>


         See accompanying Notes to the Consolidated Financial Statements

                                      F-3

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                                                                  AT DECEMBER 31
                                                                                                  --------------
                                                                                      1997             1998              1998
                                                                                     -------          -------           ------
                                                                                                                       (note 1)
                                                                                        (in thousands except share data)

                               ASSETS
<S>                                                                             <C>               <C>                <C>

Cash and cash equivalents (note 6)..................................            (pound)   75,680  (pound)  164,738   $  273,926
Trade receivables (net of allowance for doubtful
  accounts of (pound)2,788 and (pound)4,775 at December 31, 1997
  and 1998 respectively (note 7))...................................                       8,569             9,873       16,417
Other assets........................................................                       4,470             2,229        3,706
Deferred financing costs (less accumulated amortization of 
  (pound)2,627 and (pound)4,830 at December 31, 1997 and 
  1998 respectively)................................................                      15,533            20,322       33,792
Property and equipment, net (note 8)................................                     365,636           465,866      774,642
Goodwill (less accumulated amortization of (pound)10,914 and 
  (pound)15,764 at December 31, 1997 and 1998 respectively).........                      86,046            81,196      135,013
Franchise costs (less accumulated amortization of(pound)116 and
  (pound)142 at December 31, 1997 and 1998 respectively)............                         423               397          660
                                                                                ----------------  ----------------   ----------

TOTAL ASSETS........................................................            (pound)  556,357  (pound)  744,621   $1,238,156
                                                                                ================  ================   ==========
                                                                             
                 LIABILITIES AND SHAREHOLDERS' EQUITY/(DEFICIT)

Accounts payable....................................................            (pound)   22,319  (pound)   28,514      $47,413
Other liabilities...................................................                      11,224            20,411       33,939
Senior discount notes (note 9)......................................                     534,861           592,763      985,646
Senior notes (note 9)...............................................                           -           201,154      334,479
Capital lease obligations (note 10).................................                       8,041             7,089       11,788
Mortgage loan (note 11).............................................                       2,423             2,386        3,967
Shareholders' equity/(deficit) (note 12)
  Ordinary shares: 70,000,000 authorized;
    59,138,791 shares issued at December 31, 1997 and 1998..........                       1,478             1,478        2,458
  Non-voting deferred shares:
     6 shares authorized and issued at December 31, 1997 and 1998...                           -                 -            -
  Additional paid-in-capital........................................                     134,466           134,466      223,590
  Accumulated other comprehensive loss..............................                        (204)           (1,367)      (2,273)
  Accumulated deficit...............................................                    (158,251)         (242,273)    (402,851)
                                                                                ----------------  ----------------   ----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY/(DEFICIT)................            (pound)  556,357  (pound)  744,621   $1,238,156
                                                                                ================  ================   ==========

</TABLE>



         See accompanying Notes to the Consolidated Financial Statements

                                      F-4

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY/(DEFICIT)

<TABLE>
<CAPTION>
                                                                               Non-voting
                                           Ordinary shares                   deferred shares
                                       Number          (pound)             Number        (pound)

                                                   (in thousands except share data)
<S>                                <C>             <C>                 <C>             <C>  
BALANCE AT

 JANUARY 1, 1996...............    43,754,175      (pound)1,094                6       (pound)   -
Shares issued and
 capital contributions
 (net of expenses).............    15,384,616               384                -                 -
Unrealized gain on
 securities....................             -                 -                -                 -
Net loss.......................             -                 -                -                 -
Comprehensive loss.............
                                   ----------      ------------        ---------       -----------

BALANCE AT
  DECEMBER 31, 1996............    59,138,791      (pound)1,478                6                 -
                                   ==========      ============        =========       ===========

BALANCE AT
 JANUARY 1, 1997...............    59,138,791      (pound)1,478                6                 -
Unrealized loss on
 securities....................             -                 -                -                 -
Net loss.......................             -                 -                -                 -
Comprehensive loss.............
                                   ----------      ------------        ---------       -----------

BALANCE AT
  DECEMBER 31, 1997............    59,138,791      (pound)1,478                6                 -
                                   ==========      ============        =========       ===========

BALANCE AT
 JANUARY 1, 1998...............    59,138,791      (pound)1,478                6                 -
Unrealized loss on
  securities...................             -                 -                -                 -
Net loss.......................             -                 -                -                 -
Comprehensive loss.............
                                   ----------      ------------        ---------       -----------

BALANCE AT
  DECEMBER 31, 1998............    59,138,791      (pound)1,478                6                 -
                                   ==========      ============        =========       ===========

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                     Accumulated                                Total
                                     Additional            other                        Shareholders'
                                        Paid-in    comprehensive       Acculumated            Equity/
                                        Capital             loss           Deficit          (Deficit)

                                                  (in thousands except share data)
<S>                             <C>                <C>            <C>                 <C>  
BALANCE AT 
 JANUARY 1, 1996...............   (pound)70,186      (pound)(330)   (pound)(45,817)     (pound)25,133
Shares issued and 
 capital contributions
 (net of expenses).............          64,280               -                 -              64,664
Unrealized gain on                                                                           --------
 securities....................              -               133                -            |    133 |
Net loss.......................              -                -            (35,830)          |(35,830)|
                                                                                             --------
Comprehensive loss.............                                                               (35,697)
                                ---------------    -------------  ----------------    ---------------

BALANCE AT
 DECEMBER 31, 1996.............  (pound)134,466      (pound)(197)   (pound)(81,647)     (pound)54,100
                                ===============    =============  ================    ===============

BALANCE AT
 JANUARY 1, 1997...............  (pound)134,466      (pound)(197)   (pound)(81,647)     (pound)54,100
Unrealized loss on                                                                          ---------
 securities....................              -                (7)             -             |      (7)|
Net loss.......................              -                -            (76,604)         | (76,604)|
                                                                                            ---------
Comprehensive loss.............                                                               (76,611)
                                ---------------    -------------  ----------------    ---------------

BALANCE AT
  DECEMBER 31, 1997............  (pound)134,466      (pound)(204)  (pound)(158,251)    (pound)(22,511)
                                ===============    =============  ================    ===============

BALANCE AT 
 JANUARY 1, 1998...............  (pound)134,466      (pound)(204)  (pound)(158,251)    (pound)(22,511)
Unrealized loss on                                                                           --------
  securities...................              -            (1,163)               -            | (1,163)|
Net loss.......................              -                -            (84,022)          |(84,022)|
                                                                                             --------
Comprehensive loss.............                                                               (85,185)
                                ---------------    -------------  ----------------    ---------------

BALANCE AT 
  DECEMBER 31, 1998............  (pound)134,466    (pound)(1,367)  (pound)(242,273)   (pound)(107,696)
                                ===============    =============  ================    ===============

</TABLE>


         See accompanying Notes to the Consolidated Financial Statements

                                      F-5

<PAGE>
                        DIAMOND CABLE COMMUNICATIONS PLC

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>

                                                                               YEAR ENDED DECEMBER 31
                                                                               ----------------------
                                                                  1996                1997                  1998              1998
                                                                -------              -------              -------            ------
                                                                                                                            (note 1)
                                                                                             (in thousands)
<S>                                                    <C>                  <C>                  <C>                      <C>   

Cash flows from operating activities:
Net loss.............................................. (pound)  (35,830)    (pound)  (76,604)    (pound)   (84,022)       $(139,712)
Adjustments to reconcile net loss to net cash
(used in)/provided by operating activities:
  Depreciation and amortization.......................           21,380               27,620                43,238           71,896
  Foreign exchange (gains)/losses.....................          (31,468)              11,714                (7,151)         (11,891)
  (Profit)/loss on disposition of assets..............              (11)                 110                     -                -
  Provision for losses on accounts receivable.........              918                1,097                 1,987            3,304
  Amortization of deferred financing costs............              943                9,301                 2,203            3,663
  Accretion of senior note discount...................           38,157               55,038                63,826          106,130
  Change in operating assets and liabilities:
    Change in trade receivables.......................           (3,724)              (3,277)               (3,291)          (5,472)
    Change in other assets............................            1,300                 (566)                2,241            3,726
    Change in accounts payable........................           (1,680)               4,255                 4,339            7,215
    Change in other liabilities.......................            8,667               (7,812)                8,038           13,366
                                                       ----------------     ----------------     -----------------        ---------
Net cash (used in)/provided by operating activities...           (1,348)              20,876                31,408           52,225
                                                       ----------------     ----------------     -----------------        ---------
Cash flows from investing activities:
  Cash invested in property and equipment.............         (128,246)            (110,145)             (134,383)        (223,452)
  Proceeds from disposition of assets.................               65                   62                    69              115
  Cash paid for franchises............................              (29)                  (3)                    -                -
                                                       ----------------     ----------------     -----------------        ---------
Net cash used in investing activities.................         (128,210)            (110,086)             (134,314)        (223,337)
                                                       ----------------     ----------------     -----------------        ---------
Cash flows from financing activities:
  Proceeds of issue of debt...........................                -              153,691               202,381          336,519
  Debt financing costs................................           (9,096)              (5,375)               (6,968)         (11,586)
  Repayment of mortgage loan..........................              (23)                 (54)                  (37)             (62)
  Capital element of capital lease obligations........           (1,117)              (1,676)               (2,249)          (3,740)
  Issue of shares and capital
    contributions (net of expenses)...................           64,664                    -                     -                -
                                                       ----------------     ----------------     -----------------        ---------
Net cash provided by financing activities.............           54,428              146,586               193,127          321,131
                                                       ----------------     ----------------     -----------------        ---------
Net increase/(decrease) in cash ......................          (75,130)              57,376                90,221          150,019
Cash and cash equivalents at beginning of year........           93,308               18,311                75,680          125,841
Effect of exchange rate changes on cash and
  cash equivalents....................................              133                   (7)               (1,163)          (1,934)
                                                       ----------------     ----------------     -----------------        ---------
Cash and cash equivalents at end of year (note 6)..... (pound)   18,311     (pound)   75,680     (pound)   164,738        $ 273,926
                                                       ================     ================     =================        =========

</TABLE>


         See accompanying Notes to the Consolidated Financial Statements

                                      F-6

<PAGE>
                        DIAMOND CABLE COMMUNICATIONS PLC

                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS


1.    THE COMPANY

      Diamond Cable  Communications Plc ("the Company"),  has exclusive licences
to  operate a cable  television  and  telecommunications  business  through  its
subsidiaries  focused on certain  franchise  areas centered  around  Nottingham,
England.

      The  preparation  of financial  statements  in conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements,  and the  reported  amounts  of  revenues  and  expenses  during the
reporting period. Actual results could differ from those estimates.

      All amounts herein are shown in Pounds  Sterling  ("(pound)")  and for the
year 1998 also are  presented  in US dollars,  the latter  being  unaudited  and
presented  solely for the  convenience of the reader,  at the rate of (pound)1 =
$1.6628,  the  Noon  Buying  Rate of the  Federal  Reserve  Bank of New  York on
December 31, 1998.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      BASIS OF  ACCOUNTING - The  consolidated  financial  statements  have been
prepared  in  accordance  with  United  States  generally  accepted   accounting
principles.

      PRINCIPLES  OF  CONSOLIDATION  -  The  consolidated  financial  statements
include  the  accounts  of  Diamond  Cable  Communications  Plc and those of all
majority  owned  subsidiaries.   All  significant   intercompany   accounts  and
transactions have been eliminated on consolidation.  Until September 1, 1994 the
business of the Group was conducted by Diamond Cable (Nottingham)  Limited which
was subsequently  renamed Diamond Cable  Communications (UK) Limited ("DCL") and
its  subsidiary  undertakings.  On  September  1, 1994 the  shareholders  of DCL
transferred  all of their ordinary  shares of 2.5p each and A shares of 25p each
to the Company in exchange for ordinary  shares of 2.5p each and A shares of 25p
each in the Company.  The  transaction  was accounted for at book value.  During
1995, the Company through Jewel Holdings Limited  ("Jewel")  acquired the entire
share capital of three  undertakings,  referred to  collectively  as "LCL".  The
transaction has been recorded using the purchase method of accounting.

      CABLE  SYSTEM  COSTS  AND  EXPENSES  - The  Group  accounts  for costs and
expenses  applicable to the construction and operation of its cable system under
Statement of Financial Accounting Standard ("SFAS") No. 51, "Financial Reporting
by Cable  Television  Companies".  In  accordance  with the  standard  the cable
infrastructure is being depreciated over 40 years weighted by factors influenced
by the growth in the number of subscribers.  The  prematurity  period covers the
period between  connecting the first customer and substantial  completion of the
network.  Initial subscriber  installation costs are capitalized and depreciated
over a  period  of 3  years.  A  proportion  of the  costs  of the  installation
department representing the costs of disconnecting and reconnecting  subscribers
is charged to expenses.

      REVENUE  RECOGNITION - Revenue is  recognized  as services are  delivered.
Initial connection fees are recognized in the period of connection to the extent
that the fee is offset by direct selling costs. The remainder is recognized over
the estimated  average period that  subscribers are expected to remain connected
to the system.

      INTEREST RATE SWAP - Interest rate swaps,  which are not  designated to an
asset or  liability,  are recorded on the balance sheet in other assets or other
liabilities  at their market  value.  Any gains or losses are  recognized in the
consolidated  statement of operations.  Interest rate swaps which are designated
to assets and liabilities are accounted for on an accruals basis.


                                      F-7

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

      INCOME TAXES - Deferred tax assets and  liabilities are recognized for the
future tax  consequences  attributable to differences  between the  consolidated
financial  statement  carrying  amounts of existing  assets and  liabilities and
their  respective tax bases.  Deferred tax assets and  liabilities  are measured
using  enacted  tax rates  expected  to apply to taxable  income in the years in
which those temporary differences are expected to reverse. A valuation allowance
is raised  against a deferred  tax asset  where it is more  likely than not that
some portion of the deferred tax asset will not be realized.

      GOODWILL  -  Goodwill  arising  on  the  acquisition  of  subsidiaries  is
amortized on a straight line basis over twenty years.

      IMPAIRMENT  OF CABLE  SYSTEMS  AND  GOODWILL - The  Company  assesses  the
recoverability of these assets by determining  whether the carrying value can be
recovered through projected undiscounted future operating cash flows. The amount
of  impairment,  if any,  is  measured  based  on  projected  discounted  future
operating cash flows using a discount rate  reflecting the average cost of funds
of financing such assets. The assessment of the recoverability  will be impacted
if changes in  technology  or other market  conditions  result in the  projected
future operating cash flows not being achieved.

      PROPERTY  AND  EQUIPMENT  -  Property  and  equipment  is  stated at cost.
Depreciation  on  equipment  other than cable  infrastructure  is  computed on a
straight  line  basis  using  estimated  useful  lives of 3 to 10  years.  Motor
vehicles are  depreciated  on a reducing  balance basis over 3 years.  Leasehold
improvements  are  depreciated  on a straight  line basis over the period of the
lease.

      FRANCHISE  COSTS -  Costs  relating  to an  unsuccessful  application  are
charged to  operations  while costs  relating  to  successful  applications  are
amortized over the franchise term, generally 23 years.

      CASH AND CASH  EQUIVALENTS  - Cash and  cash  equivalents  include  highly
liquid  investments  with  original  maturity  of three  months or less that are
readily convertible to cash.

      FOREIGN  CURRENCIES - The primary economic  environment in which the Group
operates is the United  Kingdom and hence its  reporting  currency is the United
Kingdom  Pound  Sterling  ((pound)).  Transactions  in  foreign  currencies  are
recorded  using the rate of exchange  in effect on the date of the  transaction.
Monetary assets and liabilities denominated in foreign currencies are translated
using the rate of  exchange  in effect on the  balance  sheet  date and gains or
losses on translation are included in the consolidated  statement of operations.
Foreign  exchange  forward  contracts  which do not hedge firm  commitments  are
accounted  at market  value  with  reported  gains and  losses  recorded  in the
consolidated statement of operations.

      PENSION COSTS - The Group operates a defined  contribution  pension scheme
and also  contributes  up to  specified  limits to the third  party  plan of the
employee's  choice.   Pension  costs  of   (pound)125,000,   (pound)196,000  and
(pound)202,000 in 1996, 1997 and 1998 respectively,  represent the contributions
payable to the selected plans.

      SENIOR DISCOUNT NOTES - The debt discount is amortized to the consolidated
statement of operations on a constant yield to maturity basis.

      DEFERRED  FINANCING  COSTS - Costs incurred  relating to the issue of debt
are shown as an asset on the  consolidated  balance sheet and are amortized over
the term of the debt as an adjustment of yield.

      SHARE OPTIONS - The Group accounts for stock-based  compensation using the
recognition   provisions  of  APB  No.  25,  "Accounting  for  Stock  Issued  to
Employees".  Compensation  expense is  measured  as the  difference  between the
exercise price and the market price of the stock on the date of the grant of the
option and is amortized as a charge to the consolidated  statement of operations
over the vesting period of the option.  The disclosure  requirements of SFAS No.
123, "Accounting for Stock-Based Compensation" are set out in note 17.


                                      F-8

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

      NEW  ACCOUNTING  STANDARDS  APPLICABLE  TO  THE  GROUP  -  SFAS  No.  129,
"Disclosure of Information about Capital  Structure" was issued in February 1997
and lists the  requirements  for disclosures  about the  characteristics  of the
shares in issue. SFAS No. 129 is effective for financial  statements for periods
ending after December 15, 1997. No significant  changes to the disclosure in the
consolidated  financial  statements  have been  necessary  to  comply  with this
statement.

      SFAS No. 130,  "Reporting  Comprehensive  Income" was issued in June 1997,
and  is  effective  for  fiscal  years   beginning   after  December  15,  1997.
Reclassification  of  financial  statements  for earlier  periods  provided  for
comparative  purposes is required.  It requires that all items that are required
to be recognized  under  accounting  standards as  components  of  comprehensive
income be reported  in a financial  statement  that is  displayed  with the same
prominence as other  financial  statements.  It requires that an enterprise  (a)
classify  items of other  comprehensive  income by their  nature in a  financial
statement and (b) display the accumulated balance of other comprehensive  income
separately  from retained  earnings and additional paid in capital in the equity
section of a statement of financial position.

      SFAS No. 131,  "Disclosures  about  Segments of an Enterprise  and Related
Information"  was  issued  in June  1997,  and is  effective  for  fiscal  years
beginning  after  December  15,  1997.  In  the  initial  year  of  application,
comparative  information  for earlier years is to be restated.  It requires that
companies  disclose  segment data based on how management  makes decisions about
allocating  resources  to segments  and  measuring  their  performance.  It also
requires  entity wide  disclosures  about the  products  and services the entity
provides,  the material  countries in which it holds assets and reports revenues
and its major customers. The required disclosures are given in note 22.

3.    UNREALIZED (LOSSES)/GAINS ON DERIVATIVE FINANCIAL INSTRUMENTS


<TABLE>
<CAPTION>

                                                                                         Year ended December 31
                                                                        -----------------------------------------------------
                                                                         1996                      1997                  1998
                                                                        ------                    ------                ------
                                                                                              (in thousands)
<S>                                                              <C>                        <C>                   <C> 

Unrealized gain/(loss) on interest rate swap (note 16).........  (pound)     174            (pound)     (57)      (pound)    -
Unrealized (loss)/gain on foreign exchange forward
  contracts (note 16)..........................................           (8,118)                       726                  -
                                                                 ---------------            ---------------       ------------
                                                                 (pound)  (7,944)           (pound)     669       (pound)    -
                                                                 ===============            ===============       ============


4.    REALIZED GAINS ON DERIVATIVE FINANCIAL INSTRUMENTS



                                                                                         Year ended December 31
                                                                        -----------------------------------------------------
                                                                         1996                      1997                  1998
                                                                        ------                    ------                ------
                                                                                              (in thousands)

Realized gain on interest rate swap (note 16)..................  (pound)       -            (pound)       -       (pound)   24
Realized gain on foreign exchange forward contract (note 16)...                -                     11,553                388
                                                                 ---------------            ---------------       ------------
                                                                 (pound)       -            (pound)  11,553       (pound)  412
                                                                 ===============            ===============       ============

</TABLE>

                                      F-9

<PAGE>
                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


5.   INCOME TAXES

     No provision for taxation has been made due to operating losses incurred to
date. The Group has tax net operating  losses carried  forward of  approximately
(pound)405 million and approximately  (pound)1 million of capital losses carried
forward at December 31, 1998.

     The operating  losses have an unlimited  carry forward  period under United
Kingdom tax law (subject to  restrictions  on a loss carried forward where there
is a change in Group  ownership  and a major  change in the nature or conduct of
the  business)  but are  limited  in  their  use to the type of  business  which
generated the loss.  Capital losses carried  forward are limited to their offset
against future capital gains.

     Differences   between  the  tax  benefit  recognized  in  the  consolidated
financial  statements  and  the  expected  tax  benefit  at the  United  Kingdom
statutory rate of 31% (1996: 33%; 1997: 31%) are summarized as follows:

<TABLE>

                                                                                    Year ended December 31
                                                                                 -----------------------------
                                                                                1996             1997              1998 
                                                                               ------           ------            ------
                                                                                      (in thousands)
<S>                                                                  <C>                 <C>                 <C>

Tax benefit of net losses at 31% (1996: 33%; 1997: 31%)............. (pound)  (11,824)   (pound)  (23,747)   (pound)  (26,047)
Non-deductible expenses.............................................            1,695               1,915               1,985
Valuation allowance ................................................           10,129              21,832              24,062
                                                                     ----------------    ----------------    ----------------
Net tax benefit..................................................... (pound)        -    (pound)        -    (pound)        -
                                                                     ================    ================    ================

                                                                                                     December 31
                                                                                                    -------------
                                                                                                     1997              1998
                                                                                                    ------            ------
                                                                                                          (in thousands)
Deferred tax assets relating to:
Net losses........................................................................       (pound)   91,882    (pound)  125,446
Other.............................................................................                  1,173               1,489
                                                                                         ----------------    ----------------
Deferred tax asset................................................................                 93,055             126,935
Valuation allowance...............................................................                (54,650)           (101,050)
                                                                                         ----------------    ----------------
                                                                                                   38,405              25,885
                                                                                         ----------------    ----------------
Deferred tax liabilities relating to:
Property and equipment............................................................                (38,405)            (25,885)
                                                                                         ----------------    ----------------
Deferred tax liability............................................................                (38,405)            (25,885)
                                                                                         ----------------    ----------------

Deferred tax per consolidated balance sheet.......................................       (pound)        -    (pound)        -
                                                                                         ================    ================
</TABLE>


      The ultimate  realization  of deferred  tax assets is  dependent  upon the
generation of future taxable income during the periods in which those  temporary
differences  become deductible.  Management  considers the scheduled reversal of
deferred  tax  liabilities,  projected  future  taxable  income,  the  level  of
historical taxable losses, and tax planning  strategies in making its assessment
as to the appropriateness of the reported valuation allowance.

                                      F-10

<PAGE>
                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


6.   CASH AND CASH EQUIVALENTS

                                                          December 31
                                                      -----------------
                                                  1997                  1998
                                                  ----                  ----
                                                       (in thousands)

Cash at bank and in hand..................  (pound) 3,723         (pound)  3,032
Short term securities ....................         71,957                161,706
                                            -------------         --------------
                                            (pound)75,680         (pound)164,738
                                            =============         ==============

     The short term  securities  represent  short term deposits placed in a cash
based unit fund.  The  deposits  are  denominated  in both US dollars and pounds
sterling.

7.   VALUATION AND QUALIFYING ACCOUNTS

<TABLE>
<CAPTION>
                                                                               Additions
                                                                               charged to
                                                             Balance at         costs and           Amounts          Balance at
                                                             January 1          expenses          written off        December 31
                                                              ---------         ---------         -----------        -----------
                                                                                         (in thousands)
<S>                                                       <C>                  <C>               <C>                 <C>  

1996
Allowance for doubtful accounts.......................    (pound)   773        (pound)1,143      (pound)  (225)      (pound)1,691 
                                                          =============        ============      =============       ============ 

1997
Allowance for doubtful accounts.......................    (pound) 1,691        (pound)1,204      (pound)  (107)      (pound)2,788
                                                          =============        ============      =============       ============ 

1998
Allowance for doubtful accounts.......................    (pound) 2,788        (pound)2,362      (pound)  (375)      (pound)4,775
                                                          =============        ============      =============       ============ 

</TABLE>

                                      F-11


<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


8.    PROPERTY AND EQUIPMENT
<TABLE>
<CAPTION>

                                                  Land and             Cable            Office            Motor
                                                  buildings           network          equipment         vehicles           Total
                                                  ---------           -------          ---------         --------           -----
                                                                                     (in thousands)
<S>                                          <C>               <C>               <C>                  <C>            <C>

ACQUISITION COSTS

Balance at January 1, 1997..............            5,018             298,062            6,069               435            309,584
Additions...............................               93             107,844            2,948               367            111,252
Dispositions............................                -                (254)               -              (196)              (450)
                                             ------------      --------------    -------------        ----------     --------------
Balance at December 31, 1997............            5,111             405,652            9,017               606            420,386
                                             ------------      --------------    -------------        ----------     --------------
ACCUMULATED DEPRECIATION
Balance at January 1, 1997..............              314              28,941            2,780               248             32,283
Charge for year.........................              164              20,886            1,589               106             22,745
Dispositions............................                -                (132)               -              (146)              (278)
                                             ------------      --------------    -------------        ----------     --------------
Balance at December 31, 1997............              478              49,695            4,369               208             54,750
                                             ------------      --------------    -------------        ----------     --------------
1997 NET BOOK VALUE.....................     (pound)4,633      (pound)355,957    (pound) 4,648        (pound)398     (pound)365,636
                                             ============      ==============    =============        ==========     ==============

ACQUISITION COSTS

Balance at January 1, 1998..............            5,111             405,652            9,017               606            420,386
Additions...............................            2,372             133,094            2,627               568            138,661
Dispositions............................                -                (274)              (7)             (213)              (494)
                                             ------------      --------------    -------------        ----------     --------------
Balance at December 31, 1998............            7,483             538,472           11,637               961            558,553
                                             ------------      --------------    -------------        ----------     --------------
ACCUMULATED DEPRECIATION
Balance at January 1, 1998..............              478              49,695            4,369               208             54,750
Charge for year.........................              202              35,943            2,008               209             38,362
Dispositions............................                -                (253)              (4)             (168)              (425)
                                             ------------      --------------    -------------        ----------     --------------
Balance at December 31, 1998............              680              85,385            6,373               249             92,687
                                             ------------      --------------    -------------        ----------     --------------
1998 NET BOOK VALUE.....................     (pound)6,803      (pound)453,087    (pound) 5,264        (pound)712     (pound)465,866
                                             ============      ==============    =============        ==========     ==============
</TABLE>


     The Group leases  certain cable network  equipment and motor vehicles under
arrangements  accounted for as capital leases.  The original cost of assets held
under these arrangements was (pound)13,042,000 and (pound)14,317,000 at December
31, 1997 and 1998 respectively.  Accumulated  depreciation charged against these
assets was  (pound)5,238,000  and (pound)6,978,000 at December 31, 1997 and 1998
respectively.

     Depreciation on assets held under capital lease arrangements charged to the
consolidated  statement  of  operations  during  the year was  (pound)1,375,000,
(pound)1,535,000 and (pound)1,740,000 in 1996, 1997 and 1998 respectively.

     The  estimated  useful  life  of  set-top  boxes  and  initial   subscriber
installations  was  reduced  from seven  years to three  years with  effect from
January 1, 1998. The effect of the change in estimated useful life was to reduce
net income for the year by (pound)6.6 million ($11.0 million).

9.    DEBT

      On September 28, 1994 the Company  issued  $285,101,000  of 13 1/4% Senior
Discount  Notes due  September  30, 2004 (the "1994 Notes") at an issue price of
$526.13 per $1,000  principal.  Total  proceeds  received  by the Company  after
issuance  costs amounted to (pound)91  million.  Interest will not accrue on the
1994 Notes  prior to  September  30,  1999.  Interest  on the 1994 Notes will be
payable on March 31 and September 30 of each year commencing March 31, 2000 at a
rate of 13 1/4% per annum.

      The 1994 Notes may be redeemed at the option of the  Company,  at any time
as a whole but not in part at the accreted  value thereof or if such  redemption
is to occur on or after  September 30, 1999 at 100% of the  principal  amount at
maturity  thereof,  plus  accrued  and unpaid  interest,  if any, to the date of
redemption in the event of certain tax law changes  requiring the Company to pay
additional amounts.  In addition,  the 1994 Notes may be redeemed in whole or in
part at the option of the Company,  at any time after  September  30,  1999,  at
specified redemption prices.


                                      F-12
<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)



9.   DEBT (continued)

         On December 15, 1995, The Company issued $530,955,000 of 11 3/4% Senior
Discount  Notes due  December  15, 2005 (the "1995  Notes") at an issue price of
$565.02 per $1,000 principal. Total proceeds received by the Company amounted to
(pound)187  million after issuance costs of (pound)8 million.  Interest will not
accrue on the 1995 Notes prior to December 15, 2000.  Interest on the 1995 Notes
will be payable on June 15 and  December  15 of each year,  commencing  June 15,
2001 at a rate of 11 3/4% per annum.

     The 1995 Notes may be redeemed at the option of the Company, in whole or in
part, at any time on or after December 15, 2000 at specified redemption prices.

     The 1995 Notes may be redeemed  at the option of the Company in whole,  but
not in part, at any time at the accreted value thereof or if such  redemption is
to occur on or after  December  15,  2000 at 100% of the  principal  amount plus
accrued  interest  to the date of  redemption,  in the event of certain  tax law
changes requiring the payment of additional amounts.

     On February  21, 1997 the Company  issued  $420,500,000  of 10 3/4%  Senior
Discount  Notes due  February  15, 2007 (the "1997  Notes") at an issue price of
$594.48 per $1,000 principal. Total proceeds received by the Company amounted to
approximately  (pound)149 million after issuance costs of approximately (pound)5
million. Interest on the 1997 Notes will be payable on February 15 and August 15
of each year commencing August 15, 2002.

     The 1994 Notes, 1995 Notes and the 1997 Notes  (collectively  "the Discount
Notes")  are  unsecured  indebtedness  of the  Company  and rank  junior  to any
indebtedness  of  its   subsidiaries  to  the  extent  of  the  assets  of  such
subsidiaries and to any secured indebtedness of the Company to the extent of the
assets securing such indebtedness.

     The Discount Notes are stated net of unamortized  discount of approximately
(pound)218  million ($358  million) and  (pound)151  million  ($251  million) at
December 31, 1997 and 1998 respectively.  The discount is being accreted through
the  consolidated  statement of  operations  such that the Company  recognizes a
fixed rate of interest, the total accretion for the year being (pound)55 million
($90   million)  and  (pound)64   million  ($104   million)  in  1997  and  1998
respectively.

     The costs  relating to the issue of the Discount  Notes have been  deferred
and are shown as deferred  financing  costs in the  consolidated  balance sheet.
These  costs are being  amortized  over the term of the  Discount  Notes,  where
appropriate, as an adjustment of yield.

     On February 6, 1998 Diamond Holdings plc, a wholly-owned  subsidiary of the
Company, issued  (pound)135,000,000 of 10% Senior Notes due February 1, 2008 and
$110,000,000  of 9 1/8% Senior Notes due February 1, 2008 (together  "the Senior
Notes") at par. The Senior Notes are unconditionally guaranteed as to principal,
interest and any other amounts due by the Company.  Total  proceeds  received by
Diamond  Holdings plc amounted to  (pound)195  million after  issuance  costs of
(pound)7 million. Interest on the Senior Notes is payable in arrears on February
1 and August 1 of each year commencing August 1, 1998.

     The Discount  Notes and Senior Notes contain  certain  covenants  generally
restricting  the raising of certain  types of additional  financing,  payment of
dividends,  creation of liens, sale and leaseback transactions,  sale of certain
assets and engaging in certain  transactions  with Affiliates of Related Persons
(note 15).

     The Discount Notes and Senior Notes all mature after more than five years.


                                      F-13
<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


10.   COMMITMENTS AND CONTINGENCIES

CAPITAL AND OPERATING LEASES

     The Group leases  business  offices and uses certain  equipment under lease
arrangements  accounted for as operating  leases.  Minimum rental expenses under
such   arrangements   amounted   to   (pound)1,158,000,   (pound)1,246,000   and
(pound)1,603,000 in 1996, 1997 and 1998 respectively.

     Future  minimum  lease  payments  under  capital and  operating  leases are
summarized as follows as of December 31, 1998:

                                                    Capital            Operating
                                                     leases               leases
                                                     ------               ------
                                                         (in thousands)

1999.........................................    (pound) 3,102     (pound) 1,248
2000.........................................            2,827               972
2001.........................................            1,526               618
2002.........................................              316               359
2003.........................................                1               271
2004 and thereafter..........................                -             2,148
Imputed interest.............................             (683)
                                                 -------------     -------------
                                                 (pound) 7,089     (pound) 5,616
                                                 =============     =============



     It is expected that, in the normal course of business, expiring leases will
be renewed or replaced by leases on other properties.

MILESTONES

     The Group is obligated by the milestones in its telecommunications licences
and LDLs to construct  and activate a network  passing an aggregate of 1,021,894
premises  within  prescribed  time  periods.  Failure  by the  Group to meet its
milestones could potentially  subject the Group to enforcement orders from OFTEL
or the ITC,  which  could  lead to  revocation  of the  relevant  licences  or a
shortening of an LDL period or fines.

     The Group has  renegotiated  its  milestone  obligations  with OFTEL and at
December 31, 1998, the Group met the required  milestone  obligations under each
of its telecommunications licences. The Group has completed all of the milestone
obligations  in  its  telecommunications  licences  with  the  exception  of the
Leicester and  Loughborough  franchise,  where the final  milestone falls due in
1999.

         Principally  because of delays by the  Department of Trade and Industry
in granting  the Group a national  telecommunications  licence,  and  consequent
delays in the  commencement of  construction,  the Group did not meet its annual
LDL milestones in six of the seven LDL  franchises at the end of 1997,  although
construction has now commenced in all of the seven LDL franchises.  Following an
application by the Group to the ITC, the ITC modified the annual build milestone
obligations  in all of the Group's LDL  franchise  areas except Vale of Belvoir.
The  Group  has  met  the  modified  milestone  obligations  in all  of its  LDL
franchises  as at  December  31,  1998,  except in  relation  to its  Ravenshead
franchise.

     The Group has not been subject to date to any  enforcement  action by OFTEL
or the ITC due to missed  milestones.  Although  there can be no assurance  that
OFTEL or the ITC will not take  enforcement  action  in the  future,  the  Group
considers such action  unlikely,  particularly in light of the  government's new
policy of removing the exclusivity of existing cable television  franchises from
January 1, 2001,  or earlier if the current  licence  holder  requests  that its
exclusive licence be replaced with a non-exclusive  licence.  Such non-exclusive
licences are no longer required by the ITC to contain build schedules.


                                      F-14

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


10.   COMMITMENT AND CONTINGENCIES (continued)

LIQUIDITY

     The consolidated  financial  statements have been prepared on a basis which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the normal course of business. As shown in the consolidated financial statements
during the years ended  December 31, 1996,  1997 and 1998 the Group incurred net
losses of,  (pound)35.8  million,  (pound)76.6  million and (pound)84.0  million
respectively.

     The Group is obligated by the milestones in its telecommunications licenses
and LDLs to construct  and activate a network  passing an aggregate of 1,021,894
premises within prescribed time periods.  The Group's  continuation to build out
its  network is  dependent  upon its  ability to obtain  sufficient  debt and/or
equity financing in order to meet its network  milestones.  The inability of the
Group to secure  financing in addition to that currently  available could result
in a failure to comply with the build  milestones  set forth in its  licenses to
operate,  and ultimately  could lead to the  revocation of such licenses.  Under
such conditions the Group may be unable to continue to operate.

     To the extent that the amount  required to complete the Group's  network to
meet its milestones  exceeds its estimates,  the annualized cash flow of certain
subsidiaries does not meet expectations, or the Group continues constructing the
network beyond its milestone obligations, the amount of additional debt or other
financing required will increase.

     Following the acquisition of the Company by NTL  Incorporated  ("NTL"),  as
described in note 21, NTL have confirmed  their  intention to provide  financial
support to the Company for the foreseeable future.

OTHER COMMITMENTS AND CONTINGENCIES

     The Company  has agreed to pay a fee of $12 million to Goldman,  Sachs & Co
and  Columbia  Management  for their  role as joint  financial  advisers  to the
Company  in  examining  potential  business  opportunities  or  other  strategic
alternatives  leading up to the share exchange.  At December 31, 1998 no amounts
had been  provided as the liability was  contingent on the  consummation  of the
share exchange which occurred on March 8, 1999, as described in note 21.

     One of the Group's civils contractors has commenced proceedings against the
Group for approximately  (pound)7.1 million.  The Group believes it has defences
to the claim and intends to resist the litigation vigorously.

11.  MORTGAGE LOAN

     The Group entered into a mortgage loan  agreement of (pound)2.5  million to
fund the construction of the Company's headquarters in Nottingham.  The mortgage
is repayable over a period of 20 years from July 31, 1995, the date of drawdown,
subject to a capital  repayment  moratorium  which  expired in  September  1996.
Interest is paid monthly at a rate of LIBOR + 1 1/2%.

12.  SHAREHOLDERS' EQUITY/(DEFICIT)

     The authorized and issued share capital of DCL during 1992 consisted of two
(pound)1 par value ordinary shares. On July 3, 1993 the shareholders agreed to a
four-for-one share split such that the share capital consisted of eight 25 pence
ordinary shares. In addition on such date DCL issued an additional 392 shares in
consideration  of a reduction  in the amount of advances  from  shareholders  of
(pound)3.87 million.

     On February 18, 1994, a further 1,780 DCL ordinary  shares of 25 pence each
were issued for a total consideration of (pound)17.59  million.  The proceeds of
the issue were used to repay the advance from shareholders.


                                      F-15

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


12.  SHAREHOLDERS' EQUITY/(DEFICIT) (continued)

     On May 6,  1994  the  authorized  share  capital  of DCL was  increased  to
(pound)1,000,001 divided into 4,000,000 ordinary shares of 25 pence each and six
'A' class  shares of 25 pence each.  The six 'A' shares have now been  converted
into  non-voting  deferred shares in accordance with the Articles of Association
of DCL. The deferred shares entitle holders thereof only to the repayment of the
amounts paid up on such shares after payment in respect of each  Ordinary  Share
of  (pound)100,000.  The  holders of  deferred  shares are not  entitled  to the
payment of any dividend or other distribution.

     On May 13, 1994 DCL's principal  shareholder made a capital contribution to
DCL in the amount of $1.3 million ((pound)863,000).

     On May 17,  1994 DCL issued  six 'A'  shares  for cash at par and,  for nil
consideration  an additional 999 ordinary shares of 25 pence each to each of its
shareholders for each of the 2,180 ordinary shares held at that time.

     On July 6, 1994 DCL issued a further  574,682  ordinary  shares of 25 pence
each to European  Cable  Capital  Partners LP ("ECCP")  for a  consideration  of
(pound)15.44  million (net of (pound)1  million  financing  fees) which had been
advanced to DCL at various  dates in May and June 1994  pending  formal issue of
these ordinary shares. At such date a bonus allotment of 146,981 ordinary shares
of 25 pence  each was made to the  holders  of A shares in  accordance  with the
rights attaching to the A shares.

     On  September  1, 1994 DCL effected a ten for one share split such that the
authorized  ordinary shares consisted of 40,000,000 shares of 2.5 pence each, of
which 29,016,630 were  outstanding.  In addition,  on such date the shareholders
exchanged  their shares in DCL for 29,016,630  ordinary shares of 2.5 pence each
and six A shares of 25 pence  each in  Diamond  Cable  Communications  Plc ("the
Company"),  a newly  formed  public  limited  company  in  proportion  to  their
shareholding in DCL.

     At  September  1, 1994 the  authorized  share  capital of the  Company  was
70,000,000  ordinary  shares of 2.5p each and six 'A' shares of 25 pence each of
which 29,016,630  ordinary shares and six 'A' shares were  outstanding.  The six
'A' shares conferred  certain  anti-dilution  rights and have now been converted
into non-voting deferred shares in accordance with the Articles of Association.

     On October 11, 1994, the Company issued  2,298,728  ordinary  shares of 2.5
pence each to a wholly owned  subsidiary of Investor  Investments  AB, a company
incorporated in Sweden,  for gross proceeds of (pound)6.57  million.  A total of
587,874  ordinary  shares of 2.5 pence each were allotted by way of bonus to the
holders of the A shares in accordance with the terms of such shares.

     On February 7, 1995 the Company  issued  2,298,728  ordinary  shares of 2.5
pence each to Creative  Artists  Agency Inc. for gross  proceeds of  (pound)6.57
million.  A further  587,873  ordinary shares of 2.5 pence each were allotted by
way of a bonus to the  holders of the A shares in  accordance  with the terms of
such shares.

     On August 31, 1995, a total of 7,138,700  ordinary shares of 2.5 pence each
of the Company were issued to ECCP,  Investor  Investments AB, Creative  Artists
Agency Inc. and William McDonald for gross proceeds of approximately (pound)20.4
million.  A further 1,825,642 ordinary shares of 2.5 pence each were allotted on
August 31, 1995 and  September 4, 1995 by way of a bonus to the holders of the A
shares  of 25 pence  each,  in  accordance  with the terms of such  shares.  The
conditions  in the  Articles  relating to the  conversion  of the A shares of 25
pence  each  into  non-voting  deferred  shares of 25 pence  each  were  thereby
satisfied and the six A shares of 25 pence each converted automatically into six
non-voting deferred shares of 25 pence each on September 4, 1995.

     The deferred  shares entitle  holders  thereof only to the repayment of the
amounts paid up on such shares after payment in respect of each  ordinary  share
of  (pound)100,000.  The holders of deferred  shares will not be entitled to the
payment of any ordinary dividend or other distributions.


                                      F-16

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


12.  SHAREHOLDERS' EQUITY/(DEFICIT) (continued)

     On August 16, 1995,  the Company  exchanged all its ordinary  shares in DCL
for ordinary  shares of a newly  incorporated  company,  Jewel Holdings  Limited
("Jewel").  As a result, DCL became a wholly owned subsidiary of Jewel and Jewel
became a wholly owned subsidiary of the Company.

     On June 27, 1996, a total of 15,384,616  ordinary  shares of 2.5 pence each
of the Company  were  issued to ECCP,  Goldman  Sachs,  DCI  Partners,  Investor
Investments  AB,  English Cable  Enterprises  Inc and Sanford R Climan for gross
proceeds of approximately (pound)64.7 million (net of expenses).

     On  December  15,  1997,  the  Company  subscribed  for  shares  in a newly
incorporated company, Diamond Holdings plc ("Holdings").

     On January 9, 1998, the Company  exchanged all its ordinary shares in Jewel
for further  ordinary  shares in  Holdings.  As a result of these  transactions,
Jewel became a wholly owned  subsidiary of Holdings and Holdings became a wholly
owned subsidiary of the Company.

13.  DEBT FINANCING COSTS

     Cash  expended  for debt  financing  costs in 1996  consists of payments of
(pound)1.15  million  to  holders  of the 1994  Notes in  connection  with their
consent to certain  amendments  to the 1994 Notes  indenture  which were made to
conform certain  provisions  thereof to provisions of the 1995 Notes  indenture,
and payments of (pound)7.94  million  relating to the  arrangement  costs of the
Senior Bank Facility (described herein).

14.  SUPPLEMENTAL DISCLOSURE TO CONSOLIDATED STATEMENT OF CASH FLOWS

     Cash  paid  for  interest  was   (pound)1,060,000,   (pound)2,148,000   and
(pound)10,662,000 for the years ended December 31, 1996, 1997 and 1998.

15.  RELATED PARTY TRANSACTIONS

     In 1995 the Group declared a bonus to Mr Davis,  former Managing  Director,
in an amount sufficient to repay his loan from the former majority  shareholder,
and to meet any related tax  liabilities  (together  amounting to  approximately
$1.2 million).

      DCL entered into a 10-year  Management  Agreement with effect from June 1,
1994  (the   "Management   Agreement")   with  ECE   Management   Company  ("ECE
Management"),  a company  controlled  by Ralph H.  Booth II and  Robert T. Goad,
shareholders  in the Company.  As of April 4, 1996, ECE Management  assigned its
rights  and  obligations  under  the  Management  Agreement  to  ECE  Management
International,  also  controlled  by Ralph H. Booth II and Robert T. Goad. As of
July 1, 1996 DCL  assigned  its  rights  and  obligations  under the  Management
Agreement to the Company.  Pursuant to the Management Agreement,  ECE Management
International  has agreed to manage and act as agent (under the  supervision and
control of the Company's  board of  directors) in connection  with the strategic
activities of the Company, including preparation of strategic business plans and
capital budgets, identification of investment opportunities and strategic issues
relating to the  construction  of the Group's cable  network,  the operation and
administration of the Company's  business and the retention of consultants.  The
contract  provides for an annual  management fee of $200,000.  In addition,  the
Group has agreed to reimburse ECE Management  International for the costs of all
expenses  incurred  in the  performance  of its  duties,  and to  indemnify  ECE
Management  International  from any liability  incurred in  connection  with the
performance of its duties, except in the case of ECE Management  International's
wilful  misconduct,  gross negligence or bad faith.  During 1996, 1997 and 1998,
the  Group  recorded   expenses  of   (pound)1,610,000,   (pound)2,061,000   and
(pound)2,249,000,  respectively,  as amounts  paid or payable to ECE  Management
International in connection with management  services  provided to the Group and
all related expenses incurred.


                                      F-17
<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


15.  RELATED PARTY TRANSACTIONS (continued)

     ECCP is a Delaware  limited  partnership  of which  European  Cable Capital
Partners   Holding  Inc  is  the  general  partner  and  certain  Goldman  Sachs
affiliates,  Booth English Cable Inc and Columbia Management Inc are the limited
partners.  Under the  partnership  agreement  governing  ECCP, the Goldman Sachs
affiliates  effectively  control ECCP, which  effectively  controls 66.7% of the
outstanding  shares of the Company at December  31,  1998.  In  addition,  other
investment funds managed by Goldman,  Sachs & Co or its affiliates  directly own
4.2% of the outstanding shares of the Company at December 31, 1998.

OTHER RELATIONSHIPS

     Goldman,  Sachs & Co and Goldman Sachs International acted as purchasers in
connection  with the  offering  of the Senior  Notes and  received  underwriting
commissions of approximately $9,600,000.  Goldman, Sachs & Co acted as purchaser
in connection with the 1997 Notes offering and received underwriting commissions
of  approximately  $6,750,000.  Goldman,  Sachs & Co  acted  as  underwriter  in
connection with the 1995 Notes offering and received underwriting commissions of
approximately  $6,750,000.  In  connection  with the offering of the 1994 Notes,
Goldman,   Sachs  &  Co  received  underwriting   commissions  of  approximately
$4,875,000.  Goldman,  Sachs & Co  acted  as  advisor  in  connection  with  the
acquisition of LCL and received an advisory fee for their services  amounting to
(pound)1,091,000.  Goldman  Sachs  International  acted as agent  and  financial
advisor in connection with the negotiation of the Senior Bank Facility for which
it has charged fees of approximately  (pound)400,000 in 1996. In 1995,  Goldman,
Sachs & Co  charged a fee of  $750,000  for  financial  advisory  services  that
Goldman,  Sachs  &  Co  rendered  the  Company.  Goldman,  Sachs  & Co  was  the
counterparty to foreign exchange  contracts entered into by the Company in 1996,
1997 and 1998.

     John Thornton,  who is a managing  director of Goldman Sachs  International
and was a Director  of the Company  until  March 8, 1999,  is also a director of
BSkyB,  a  principal  supplier  of  programming  to the  Group  and a  principal
competitor of the Group.

     Robert T Goad,  a Director and the Chief  Executive  Officer of the Company
until March 8, 1999 also has an indirect  minority  interest in ICTL,  which has
significant cable interests in the UK.

16.  FINANCIAL INSTRUMENTS

INTEREST RATE SWAP

     On July 3, 1995, a subsidiary of EMCG entered into a five year agreement to
swap a floating  interest rate  calculated at sterling LIBOR for a fixed rate of
8.79%. Following acquisition by the Company, the interest rate swap was retained
and was recorded on the consolidated  balance sheet in other  liabilities at its
market value at December 31, 1997 of (pound)1.2 million.  The interest rate swap
was  terminated  in March  1998,  with a payment by the  Company  of  (pound)1.2
million.

FOREIGN EXCHANGE FORWARD CONTRACTS

     The Company entered into a foreign exchange forward contract on November 1,
1996 for  settlement  on May 6,  1997 to sell  (pound)200  million  at a rate of
$1.6289 to (pound)1.  On January 31, 1997 an  offsetting  agreement  was entered
into at a rate of $1.6014 to (pound)1.  The offsetting contracts were settled on
February  6, 1997 with a payment  of  approximately  (pound)3.4  million  to the
Company.  Because of changes in prevailing  rates,  the Company has recorded for
the year ended December 31, 1996, an unrealized loss of approximately (pound)8.1
million  on the  pounds  sterling  sell  forward  contract.  For the year  ended
December 31, 1997, the Company has recorded a gain of approximately  (pound)11.5
million on the two offsetting forward contracts,  reflecting the reversal of the
(pound)8.1  million  loss  referred  to above and the  approximately  (pound)3.4
million cash payment on settlement of the contracts.

                                      F-18

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


16.  FINANCIAL INSTRUMENTS (continued)

     The Company entered into a foreign  exchange  forward  contract on June 23,
1997 for  settlement  on June 25,  1998 to sell  (pound)50  million at a rate of
$1.6505 to (pound)1.  The Company also entered into a foreign  exchange  forward
contract  on June 27,  1997 for  settlement  on July 1,  1998 to sell  (pound)50
million at a rate of  $1.6515  to  (pound)1.  On June 16,  1998 two  off-setting
agreements  were entered  into at rates of $1.6326 and $1.6322 to (pound)1.  The
off-setting contracts were settled on June 17, 1998 with a payment of (pound)1.1
million to the  Company.  Because of changes in  prevailing  rates,  the Company
recorded  for  the  year  ended   December  31,  1997  an  unrealized   gain  of
approximately  (pound)0.7  million on the two  (pound)50  million  sell  forward
contracts.  For the year ended December 31, 1998 the company recorded a realized
gain of  approximately  (pound)0.4  million on the settlement of the off-setting
contracts  reflecting  the cash payment on settlement of the contracts in excess
of the gain recorded in 1997.

DISCLOSURES ABOUT THE FAIR VALUE OF FINANCIAL INSTRUMENTS

     CASH AND CASH EQUIVALENTS,  TRADE  RECEIVABLES,  TRADE ACCOUNTS PAYABLE AND
ACCRUED  EXPENSES - The carrying amount  approximates  fair value because of the
short maturity of these instruments.

     SENIOR  NOTES - The  fair  value  of the  senior  notes  for  1997 has been
calculated  based  on  quotations  from  Goldman,  Sachs & Co and are  based  on
discounting the future cash flows to net present values using appropriate market
interest  rates  prevailing  at the year end. The fair value of the senior notes
for 1998 has been calculated based on quoted bid prices at the year end provided
by CIBC  Oppenheimer.  The following  table compares the carrying value with the
fair value of the debt:

<TABLE>
<CAPTION>
                                                                                Year ended 31
                                                                                 December  

                                                                   1997                  1998               1997                1998
                                                               Carrying              Carrying               Fair                Fair
                                                                  value                 value              value               value

                                                                                         (in thousands)
<S>                                                      <C>                   <C>                <C>                 <C>

1994 Notes............................................   (pound)138,726        (pound)155,809     (pound)155,333      (pound)166,315
1995 Notes............................................          230,599               255,366            249,688             262,636
1997 Notes............................................          165,536               181,588            174,067             183,027
                                                         --------------        --------------     --------------      --------------
                                                                534,861               592,763            579,088             611,978
Senior notes..........................................                -               201,154                  -             191,427
                                                         --------------        --------------     --------------      --------------
                                                         (pound)534,861        (pound)793,917     (pound)579,088      (pound)803,405
                                                         ==============        ==============     ==============      ==============
</TABLE>


CONCENTRATION OF CREDIT RISK AND MARKET RISK

     The Group operates  predominantly in one industry segment, the provision of
cable television and telecommunications services in certain areas of England. No
single customer accounts for 10% or more of consolidated net sales.

     Financial instruments which potentially subject the Group to concentrations
of credit risk consist  principally  of  temporary  cash  investments  and trade
receivables.  The Group places its temporary cash  investments  with high credit
quality  financial  institutions.  Concentrations of credit risk with respect to
trade  receivables  are limited due to the large number of customers  comprising
the Group's  customer  base. At December 31, 1998,  the Group had no significant
concentrations of credit risk.

     The Group's  revenues are generated in pounds  sterling  while the interest
and principal  obligations with respect to the Discount Notes will be payable in
US dollars.  While the Company's  policy has  previously  been not to enter into
hedging  contracts it did enter into foreign exchange  forward  contracts during
1996, 1997 and 1998 (discussed  herein).  Changes in currency exchange rates may
continue to have a material effect on the results of operations of the Group.

                                      F-19

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


17.  SHARE OPTIONS

     The Group  adopted a Senior  Management  Option Scheme on October 27, 1994.
Under the scheme,  the Board of Directors  may, for a period of 10 years,  grant
options over Shares with an exercise price of (pound)3.44 or such other price as
the  Board of  Directors  may  determine,  to  executives  or other  individuals
associated with the Group selected by the Board of Directors. Options granted on
or before April 30, 1995 can be exercised as to 50% of the shares subject to the
option on or after  June 30,  1998 and as to the other 50% on or after  June 30,
1999, in each case,  until the seventh  anniversary  of the date of grant of the
option.  Options granted after April 30, 1995 can only be exercised as to 50% on
or after the fourth  anniversary  of the date of grant,  and as to the remaining
50%, on or after the fifth anniversary of the date of grant, in each case, until
the  seventh  anniversary  of the date of grant of the  option.  Options  may be
exercised  early in certain  circumstances  if the option  holder ceases to be a
director  or  employee  of the Group or if there is a change in  control  of the
Group.

     According  to the  rules  of  the  Senior  Management  Option  Scheme,  the
aggregate  number of shares which have been or may be issued pursuant to options
granted under the Senior  Management Option Scheme and options granted under any
other  option  scheme of the  Group may not  exceed  10% of the  Company's  then
current issued share capital.

     Options over a total of 728,000  shares were granted to  directors,  senior
management  and certain  principals  of ECE  Management on February 23, 1995 and
July 19, 1995 under the Senior  Management  Option Scheme with an exercise price
of  (pound)3.44.  Of these 218,000 were granted to Gary Davis and 10,000 to Lord
Pym.

     On October 24, 1995, options over a total of 490,000 shares were granted to
directors,  senior management and certain principals of ECE Management under the
Senior Management Option Scheme with an exercise price of (pound)4.11 per share.

     Options over a total of 77,500  shares were granted to directors and senior
management  on May 7, 1997 and  November  19,  1997 under the Senior  Management
Option Scheme with an exercise price of (pound)4.11 per share.

     Options over a total of 45,000  shares were granted to directors and senior
management  on June 9, 1998 under the Senior  Management  Option  Scheme with an
exercise price of (pound)4.11 per share.

     Options  were  granted on January 5, 1995 to CGT, in which Mr Davis and his
family  are  shareholders,  over  654,000  shares  with  an  exercise  price  of
(pound)3.44 and are exercisable at any time up to January 5, 2002. These options
were not granted  under the Senior  Management  Option Scheme but are subject to
some of the provisions of the Senior Management Option Scheme.

     The following table sets forth the number of options in issue:

<TABLE>
<CAPTION>
       At                           At                                       At                                      At
  January      Forfeited      December       Granted      Forfeited     December     Granted    Forfeited      December
  1, 1996        in 1996      31, 1996       in 1997        in 1997     31, 1997     in 1998      in 1998      31, 1998
  -------        -------      --------       -------        -------     --------     -------      -------      --------
                                                    (in thousands)
<S>             <C>           <C>            <C>          <C>           <C>          <C>          <C>          <C>

    1,872            (45)        1,827           77          (370)        1,534          45          (10)         1,569
    =====       ========      ========       ======       =======       =======      ======       ======       ========

</TABLE>


     Options over 654,000 shares were exercisable at December 31, 1996, 1997 and
1998.

                                      F-20

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


17.  SHARE OPTIONS (continued)

     No  compensation  expense has been  recorded  for these  options  under the
recognition  provisions  of APB 25 as they  were all  granted  at a price  which
approximated the market value at the date of grant.

     The following  pro-forma summary shows the reported net loss as if the fair
value  based  accounting  method  prescribed  by SFAS No.  123 had been  used to
account for  stock-based  compensation  cost. In the absence of a reported share
price and restrictions on dividend  payments,  the fair value of the options has
been  estimated  using a risk-free  interest rate based on  prevailing  interest
rates of 6.25%,  7.5% and 7.0% for  options  granted in 1995,  1996 and 1997 and
assuming  options are  exercised on the seventh  anniversary  of the date of the
grant.  The pro-forma  compensation  cost for 1996, 1997 and 1998 is (pound)0.33
million,  (pound)0.15 million and (pound)0.27 million respectively.  The effects
of applying  SFAS No. 123 may not be  representative  of the effects on reported
net income/loss for future years.

                                              Year ended
                                              December 31
                             --------------------------------------------------
                                   1996             1997               1998
                                  ------           ------             ------
                                               (in thousands)

Pro-forma net loss.........  (pound)(36,164)   (pound)(76,754)   (pound)(84,290)
                             ==============    ==============    ==============


18.  SENIOR BANK FACILITY AND RESTRICTION OF NET ASSETS

     In August 1996, certain of the Company's subsidiaries entered into a senior
bank lending  agreement,  which  provided  for a borrowing  facility of up to an
aggregate  amount of  (pound)340  million.  In  February  1997,  the Senior Bank
Facility  was  amended,  and  the  Group  has  subsequently  negotiated  further
amendments to the facility.  These amendments included a reduction in the amount
to be  available  for  borrowing  under the  facility to  (pound)175  million to
reflect the additional  proceeds  available to the Group through the issuance of
the 1997 Notes.  No funds were drawn  under the  facility.  The  issuance of the
Senior Notes in February 1998 replaces,  in large part,  the expected  borrowing
under the Senior Bank  Facility.  As a condition  to the  issuance of the Senior
Notes,  therefore,  the Group  provided  notice to  terminate  the  Senior  Bank
Facility  on February 6, 1998.  For the year ended  December  31, 1997 the Group
recorded  a charge of  (pound)8.0  million  representing  the  write-off  of the
deferred  financing cost  (principally  origination  fees and expenses) that had
been carried on the consolidated balance sheet.


                                      F-21

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


19.  CONDENSED FINANCIAL INFORMATION OF REGISTRANT

     The following condensed financial statements of the Company are provided in
compliance with the  requirements of Rule 5-04 and 12-04 of Regulation S-X. They
also  represent  the  financial  statements  of the Guarantor of the offering of
Senior Notes by Diamond Holdings plc in February 1998.

                       CONDENSED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                                          PERIOD ENDED DECEMBER 31
                                                                          ------------------------
                                                                   1996                1997                1998               1998
                                                                   ----                ----                ----               ----
                                                                                                                          (note A)
                                                                               (in thousands)
<S>                                                      <C>                 <C>                 <C>                    <C>

Selling, general and administrative...................   (pound) (1,468)     (pound) (2,285)     (pound) (2,897)          $(4,817)
Equity accounted share of net losses of subsidiaries..          (25,391)            (87,672)            (88,568)         (147,271)
Interest income.......................................           40,119              56,417              71,804           119,396
Interest expense and amortization of
  debt discount and expenses..........................          (39,100)            (56,393)            (65,395)         (108,739)
Foreign exchange gains/(losses), net..................           (1,542)              1,016                (366)             (609)
Unrealized (loss)/gain on derivative financial
  instruments.........................................           (8,118)                726                   -                 -
Realized gain on derivative financial instruments.....                -              11,553                 388               645
                                                         --------------      --------------      --------------         ---------
Loss before income taxes..............................          (35,500)            (76,638)            (85,034)         (141,395)
Income taxes..........................................                -                   -                   -                 -
                                                         --------------      --------------      --------------         ---------
NET LOSS..............................................   (pound)(35,500)     (pound)(76,638)     (pound)(85,034)        $(141,395)
                                                         ==============      ==============      ==============         ========= 

</TABLE>



     See accompanying Notes to the Condensed Financial Statements

                                      F-22

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


19.   CONDENSED FINANCIAL INFORMATION OF REGISTRANT (continued)

                            CONDENSED BALANCE SHEETS
<TABLE>
<CAPTION>

                                                                                                          AT DECEMBER 31
                                                                                                          --------------
                                                                                             1997              1998            1998
                                                                                           ------            ------           ------
                                                                                                                            (note A)
                                                                                               (in thousands except share data)

                                 ASSETS
<S>                                                                              <C>                 <C>                  <C>

Investments in and advances to subsidiaries..................................... (pound)  468,167    (pound)443,446       $ 737,362
Cash and cash equivalents.......................................................           28,697            28,366          47,167
Other assets....................................................................              822               109             181
Deferred financing costs (less accumulated amortization of
  (pound)2,627 and(pound)4,196 at December 31, 1997 and 1998 respectively)......           15,533            14,041          23,348
                                                                                 ----------------    --------------       ---------

TOTAL ASSETS.................................................................... (pound)  513,219    (pound)485,962        $808,058
                                                                                 ================    ==============       =========

             LIABILITIES AND SHAREHOLDERS' EQUITY/(DEFICIT)

Other liabilities .............................................................. (pound)      869    (pound)    895       $   1,488
Senior discount notes...........................................................          534,861           592,763         985,646
Shareholders' equity/(deficit)..................................................
  Ordinary shares: 70,000,000 authorized;
    59,138,791 shares issued at December 31, 1997 and 1998......................            1,478             1,478           2,458
  Non-voting deferred shares:
     6 shares authorized and issued at December 31, 1997 and 1998...............                -                 -               -
  Additional paid-in-capital....................................................          134,466           134,466         223,590
  Accumulated other comprehensive loss..........................................             (170)             (321)           (533)
  Accumulated deficit...........................................................         (158,285)         (243,319)       (404,591)
                                                                                 ----------------    --------------       ---------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY/(DEFICIT)............................ (pound)  513,219    (pound)485,962       $ 808,058
                                                                                 ================    ==============       =========
</TABLE>




          See accompanying Notes to the Condensed Financial Statements

                                      F-23

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


19.   CONDENSED FINANCIAL INFORMATION OF REGISTRANT (continued)

             CONDENSED STATEMENTS OF SHAREHOLDERS' EQUITY/(DEFICIT)

<TABLE>
<CAPTION>
                                                                               Non-voting
                                           Ordinary shares                   deferred shares
                                       Number          (pound)             Number        (pound)

                                                   (in thousands except share data)
<S>                                <C>             <C>                 <C>             <C>  
BALANCE AT

 JANUARY 1, 1996...............    43,754,175      (pound)1,094                6       (pound)   -
Shares issued and
 capital contributions
 (net of expenses).............    15,384,616               384                -                 -
Unrealized loss on
 securities....................             -                 -                -                 -
Net loss.......................             -                 -                -                 -
Comprehensive loss.............
                                   ----------      ------------        ---------       -----------

BALANCE AT
  DECEMBER 31, 1996............    59,138,791      (pound)1,478                6                 -
                                   ==========      ============        =========       ===========

BALANCE AT
 JANUARY 1, 1997...............    59,138,791      (pound)1,478                6                 -
Unrealized gain on
 securities....................             -                 -                -                 -
Net loss.......................             -                 -                -                 -
Comprehensive loss.............
                                   ----------      ------------        ---------       -----------

BALANCE AT
  DECEMBER 31, 1997............    59,138,791      (pound)1,478                6                 -
                                   ==========      ============        =========       ===========

BALANCE AT
 JANUARY 1, 1998...............    59,138,791      (pound)1,478                6                 -
Unrealized loss on
  securities...................             -                 -                -                 -
Net loss.......................             -                 -                -                 -
Comprehensive loss.............
                                   ----------      ------------        ---------       -----------

BALANCE AT
  DECEMBER 31, 1998............    59,138,791      (pound)1,478                6                 -
                                   ==========      ============        =========       ===========


</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                    Accumulated                               Total
                                   Additional             other                       Shareholders'
                                      Paid-in     comprehensive      Accumulated            Equity/
                                      Capital              loss          Deficit          (Deficit)
                                        (in thousands except share data)
<S>                            <C>                  <C>          <C>               <C>  
BALANCE AT 
 JANUARY 1, 1996..............  (pound)70,186       (pound)   -  (pound) (46,147)  (pound)  25,133
Shares issued and 
 capital contributions
 (net of expenses)............         64,280                 -                -            64,664
Unrealized loss on                                                                         --------
 securities...................              -              (197)               -          |   (197)|
Net loss......................              -                 -          (35,500)         |(35,500)|
                                                                                           --------
Comprehensive loss............                                                             (35,697)
                               --------------       -----------  ---------------   ---------------

BALANCE AT
 DECEMBER 31, 1996............ (pound)134,466       (pound)(197) (pound) (81,647)  (pound)  54,100
                               ==============       ===========  ===============   ===============

BALANCE AT
 JANUARY 1, 1997.............. (pound)134,466       (pound)(197) (pound) (81,647)  (pound)  54,100
Unrealized gain on                                                                        ---------
 securities...................              -                27                -         |      27 |
Net loss......................              -                 -          (76,638)        | (76,638)|
                                                                                          ---------
Comprehensive loss............                                                             (76,611)
                               --------------       -----------  ---------------   ---------------

BALANCE AT
  DECEMBER 31, 1997........... (pound)134,466       (pound)(170) (pound)(158,285)  (pound) (22,511)
                               ==============       ===========  ===============   ===============

BALANCE AT 
 JANUARY 1, 1998.............. (pound)134,466       (pound)(170) (pound)(158,285)  (pound) (22,511)
Unrealized loss on                                                                         --------
  securities..................              -              (151)               -          |   (151)|
Net loss......................              -                 -          (85,034)         |(85,034)|
                                                                                           --------
Comprehensive loss............                                                             (85,185)
                               --------------       -----------  ---------------   ---------------

BALANCE AT 
  DECEMBER 31, 1998........... (pound)134,466       (pound)(321) (pound)(243,319)  (pound)(107,696)
                               ==============       ===========  ===============   ===============

</TABLE>


         See accompanying Notes to the Consolidated Financial Statements

                                      F-24


<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


19.   CONDENSED FINANCIAL INFORMATION OF REGISTRANT (continued)

                       CONDENSED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>

                                                                                      PERIOD ENDED DECEMBER 31
                                                                                      ------------------------
                                                                      1996              1997              1998             1998
                                                                      ----              ----              ----             ----
                                                                                                                        (note A)
                                                                                           (in thousands)
<S>                                                        <C>                <C>               <C>                   <C>

Cash flows from operating activities:
Net loss.................................................  (pound) (35,500)   (pound)(76,638)   (pound)(85,034)       $(141,395)
Adjustments to reconcile net loss to net cash
(used in)/provided by operating activities:
  Equity accounted share of net losses of subsidiaries...           25,391            87,672            88,568          147,271
  Foreign exchange losses/(gains)........................              820            (2,524)              318              529
  Accrued interest on advances to subsidiaries...........          (39,581)          (53,998)          (70,065)        (116,504)
  Amortization of deferred financing costs...............              943             1,302             1,569            2,609
  Accretion of senior note discount......................           38,157            55,038            63,826          106,130
  Change in operating assets and liabilities:
    Change in other assets...............................             (102)               18               713            1,186
    Change in other liabilities..........................            8,380            (8,282)               26               43
                                                           ---------------    --------------    --------------        ---------
Net cash (used in)/provided by operating activities......           (1,492)            2,588               (79)            (131)
                                                           ---------------    --------------    --------------        ---------
Cash flows from investing activities:
  Advances to subsidiaries...............................          (45,306)         (138,652)              (24)             (40)
                                                           ---------------    --------------    --------------        ---------
Net cash used in investing activities....................          (45,306)         (138,652)              (24)             (40)
                                                           ---------------    --------------    --------------        ---------
Cash flows from financing activities:
  Proceeds of issue of debt..............................                -           153,691                 -                -
  Debt financing costs...................................           (1,637)           (4,989)              (77)            (128)
  Issue of shares and capital contributions
     (net of expenses)...................................           64,664                 -                 -                -
                                                           ---------------    --------------    --------------        ---------
Net cash provided by/(used in) financing activities......           63,027           148,702               (77)            (128)
                                                           ---------------    --------------    --------------        ---------
Net increase/(decrease) in cash .........................           16,229            12,638              (180)            (299)
Cash and cash equivalents at beginning of year...........                -            16,032            28,697           47,717
Effect of exchange rate changes on cash and
  cash equivalents.......................................             (197)               27              (151)            (251)
                                                           ---------------    --------------    --------------        ---------
Cash and cash equivalents at end of year.................   (pound) 16,032    (pound) 28,697    (pound) 28,366         $ 47,167
                                                           ===============    ==============    ==============        =========
</TABLE>




          See accompanying Notes to the Condensed Financial Statements


                                      F-25

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


19.  CONDENSED FINANCIAL INFORMATION OF REGISTRANT (continued)

A.   BASIS OF PRESENTATION AND ACCOUNTING POLICIES

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements,  and the  reported  amounts  of  revenues  and  expenses  during the
reporting period. Actual results could differ from those estimates.

     All amounts  herein are shown in Pounds  Sterling  ("(pound)")  and for the
year 1998 also are  presented  in US dollars,  the latter  being  unaudited  and
presented  solely for the  convenience of the reader,  at the rate of (pound)1 =
$1.6628,  the  Noon  Buying  Rate of the  Federal  Reserve  Bank of New  York on
December 31, 1998.

     INCOME TAXES - Deferred tax assets and  liabilities  are recognized for the
future tax  consequences  attributable  to  differences  between  the  financial
statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective  tax bases.  Deferred tax assets and  liabilities  are measured using
enacted  tax rates  expected  to apply to  taxable  income in the years in which
those temporary  differences are expected to reverse.  A valuation  allowance is
raised  against a deferred  tax asset where it is more likely than not that some
portion of the deferred tax asset will not be realized.

     INVESTMENTS  IN AND ADVANCES TO  SUBSIDIARIES - Investments in and advances
to subsidiaries are accounted for using the equity method of accounting.

     CASH AND CASH EQUIVALENTS - Cash and cash equivalents include highly liquid
investments  with  original  maturity  of three  months or less that are readily
convertible to cash.

     FOREIGN  CURRENCIES - The primary  economic  environment in which the Group
operates is the United  Kingdom and hence its  reporting  currency is the United
Kingdom Pound  Sterling  ("(pound)").  Transactions  in foreign  currencies  are
recorded  using the rate of exchange  in effect on the date of the  transaction.
Monetary assets and liabilities denominated in foreign currencies are translated
using the rate of  exchange  in effect on the  balance  sheet  date and gains or
losses on  translation  are  included in the  statement of  operations.  Foreign
exchange forward  contracts which do not hedge firm commitments are accounted at
market  value  with  reported  gains and losses  recorded  in the  statement  of
operations.

     SENIOR  DISCOUNT NOTES - The debt discount is amortized to the statement of
operations on a constant yield to maturity basis.

     DEFERRED FINANCING COSTS - Costs incurred relating to the issue of debt are
shown as an asset on the balance  sheet and are  amortized  over the term of the
debt as an adjustment of yield.

B.   ADVANCES TO SUBSIDIARIES

     The  advances  to  subsidiaries  consist of a dollar  denominated  loan and
sterling denominated loans.

     The dollar  denominated  loan bears interest at a rate of 12.25% per annum.
The  sterling  denominated  loans bear  interest  at a rate of LIBOR plus 2% per
annum.

     The interest income on these loans in 1997 and 1998 was (pound)54.0 million
and (pound)70.1 million respectively.


                                      F-26

<PAGE>


                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


19.  CONDENSED FINANCIAL INFORMATION OF REGISTRANT (continued)

C.   COMMITMENTS AND CONTINGENCIES

     COMMITMENTS  - The  Company  has  agreed  to pay a fee of  $12  million  to
Goldman,  Sachs & Co and Columbia  Management for their role as joint  financial
advisers to the Company in examining  potential business  opportunities or other
strategic alternatives leading up to the share exchange. At December 31, 1998 no
amounts had been provided as the liability was contingent on the consummation of
the share exchange which occurred on March 8, 1999, as described in note 21.

      LIQUIDITY - The financial  statements  have been prepared on a basis which
contemplates  the  realization of assets and the  satisfaction of liabilities in
the normal course of business.  As shown in the financial  statements during the
years ended  December 31, 1996,  1997 and 1998 the Group  incurred net losses of
(pound)35.8 million, (pound)76.6 million and (pound)84.0 million respectively.

     The Group is obligated by the milestones in its telecommunications licenses
and LDLs to construct  and activate a network  passing an aggregate of 1,021,894
premises within prescribed time periods.  The Group's  continuation to build out
its  network is  dependent  upon its  ability to obtain  sufficient  debt and/or
equity financing in order to meet its network  milestones.  The inability of the
Group to secure financing in addition to that currently available, including the
proceeds of the issue of the Senior  Notes,  could result in a failure to comply
with the build  milestones set forth in its licenses to operate,  and ultimately
could lead to the revocation of such licenses.  Under such  conditions the Group
may be unable to continue to operate.

     To the extent that the amount  required to complete the Group's  network to
meet its milestones  exceeds its estimates,  the annualized cash flow of certain
subsidiaries does not meet expectations, or the Group continues constructing the
network beyond its milestone obligations, the amount of additional debt or other
financing required will increase.

     Following the acquisition of the Company by NTL  Incorporated  ("NTL"),  as
described in note 21, NTL have confirmed  their  intention to provide  financial
support to the Company for the foreseeable future.

20.  SUMMARIZED FINANCIAL INFORMATION ABOUT DIAMOND HOLDINGS PLC

     The following table presents summarised  consolidated financial information
for Diamond  Holdings plc ("Holdings") as of and for the year ended December 31,
1998.  This  summarized  financial  information  is being  provided  pursuant to
Section G of Topic I of Staff  Accounting  Bulletin No. 53 "Financial  Statement
Requirements in Filings Involving the Guarantee of Securities by a Parent".  The
1998 Notes have been  guaranteed  by the Company as to  principal,  interest and
other  amounts  due.  The  Company  will  continue  to provide  such  summarized
information  for Holdings for as long as the 1998 Notes remain  outstanding  and
guaranteed by the Company.

     Holdings was  incorporated  under the laws of England and Wales on December
15, 1997. Holdings is a wholly owned subsidiary of Diamond Cable  Communications
Plc ("the  Company")  and, on January 16, 1998 became the  intermediate  holding
company  which  holds  all the  shares of all group  companies.  The  summarized
financial  information  shows  operating  results  as  if  Holdings  became  the
intermediate holding company on January 1, 1998.

     Holdings  raised  approximately  (pound)195  million by the offer of Senior
Notes in  February  1998.  The  proceeds  will be used by the Group for  general
corporate purposes, including to fund a portion of the costs of constructing the
network in the Group's  franchise area and related working  capital.  The Senior
Notes are unconditionally guaranteed by the Company.


                                      F-27

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


20.  SUMMARIZED FINANCIAL INFORMATION ABOUT DIAMOND HOLDINGS PLC (continued)
<TABLE>
<CAPTION>

                                                                   17 days ended                    Year Ended
                                                               December 31, 1997             December 31, 1998
                                                                                 (in thousands)

SUMMARIZED CONSOLIDATED INCOME STATEMENT INFORMATION
<S>                                                                 <C>                        <C>

Revenue                                                             (pound)     -              (pound)  88,756
Operating costs and expenses                                                    -                      105,914
Net loss for the period                                             (pound)     -              (pound) (87,556)
                                                                    =============              ===============


                                                                December 31, 1997            December 31, 1998
                                                                                 (in thousands)

SUMMARIZED CONSOLIDATED BALANCE SHEET INFORMATION

Fixed and non-current assets                                         (pound)    -              (pound) 553,740
Current assets                                                                 50                      148,415
                                                                    -------------              ---------------

Total assets                                                         (pound)   50              (pound) 702,155
                                                                    =============              ===============


Current liabilities                                                  (pound)    -              (pound)  48,030
Non-current liabilities                                                         -                      887,542
Shareholders equity/(deficit)                                                  50                     (233,417)
                                                                    -------------              ---------------
Total liabilities and shareholders interest                          (pound)   50              (pound) 702,155
                                                                    =============              ===============
</TABLE>


21.   SUBSEQUENT EVENT

     On June 16,  1998,  the  Company  announced  that all of the holders of its
outstanding  ordinary  shares of 2.5p each and  deferred  shares of 25p each had
agreed to exchange all outstanding shares in the Company for newly issued shares
of common stock of NTL Incorporated  ("NTL"), an alternative  telecommunications
company  in the UK,  the common  stock of which is quoted on NASDAQ  (NTLi).  On
March 8, 1999, the share  exchange (the "Share  Exchange")  contemplated  by the
Share  Exchange  Agreement,  dated as of June 16,  1998,  as amended (the "Share
Exchange  Agreement"),  among  NTL  and the  shareholders  of the  Company,  was
consummated.  Pursuant to the Share Exchange Agreement, on March 8, 1999, all of
the issued and  outstanding  ordinary  shares,  par value 2.5p per share, of the
Company and all of the issued and outstanding deferred shares, par value 25p per
share, of the Company were exchanged for shares of NTL's common stock, par value
$.01 per share.  As a result of the Share  Exchange the Company  became a wholly
owned subsidiary of NTL.

     In connection with  provisions in each of the indentures  pursuant to which
the Group's debt securities were issued, which require that offers to repurchase
such debt securities be made to holders of such securities at a price of 101% of
their accreted value or principal  amount  following a "change of control",  the
Company has commenced offers to repurchase its outstanding  debt securities.  It
is  expected  that these  offers  will be launched on or about April 1, 1999 and
will expire on or about April 30, 1999.

     In  connection  with the Share  Exchange,  as of March 8,  1999,  the Group
terminated  the  Management  Agreement,  dated  July 5,  1994,  as  amended by a
supplemental   agreement,   dated   February  27,  1997,   with  ECE  Management
International, LLC.


                                      F-28

<PAGE>

                        DIAMOND CABLE COMMUNICATIONS PLC

           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)


22.  DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED INFORMATION

     The Group offers three basic services over its network infrastructure,  (i)
residential telephone services; (ii) business  telecommunications  services; and
(iii) cable television services.  The gross revenues derived from these services
are disclosed in the consolidated statement of operations. Due to the integrated
nature of the Group's network  infrastructure  the Group only reports the direct
costs of cable  television  programming  and combined  residential  and business
telephone  expenses.  Other  expenses  and  assets  are  not  allocated  between
segments.

     Accordingly, the reported profit by segment, is as follows:


<TABLE>
<CAPTION>
                                                                                          Year ended December 31
                                                                                          ----------------------
                                                                                 1996                 1997         1998 
                                                                                 ----                 ----         ---- 
                                                                                               (in thousands)

<S>                                                        <C>                  <C>                   <C>

Business and residential telephone:
   Revenue..............................................    (pound)27,486        (pound)43,703         (pound)64,570
   Direct operating costs...............................           (9,776)             (12,088)              (15,401)
                                                           --------------       --------------        --------------
   Segment profit.......................................           17,710               31,615                49,169
                                                           --------------       --------------        --------------

Cable television:
   Revenue..............................................           10,091               16,602                24,186
   Direct operating costs...............................           (6,041)              (9,749)              (13,015)
                                                           --------------       --------------        --------------
   Segment profit.......................................            4,050                6,853                11,171
                                                           --------------       --------------        --------------

Total segmental profit..................................           21,760               38,468                60,340
Selling, general and administrative.....................          (22,391)             (27,192)              (37,157)
Depreciation and amortization...........................          (21,380)             (27,620)              (43,238)
                                                           --------------       --------------        --------------

Consolidated operating loss.............................   (pound)(22,011)      (pound)(16,344)       (pound)(20,055)
                                                           ==============       ==============        ==============
</TABLE>



                                      F-29



                     COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
                                         UNAUDITED
<TABLE>
<CAPTION>

                                                        YEAR ENDED DECEMBER 31
                                                1996             1997            1998
                                                            (IN THOUSANDS)
US GAAP

Earnings:
     Loss before taxes                      (pound)(35,830)  (pound)(76,604) (pound)(84,022)
                                           ===============  =============== ===============
<S>                                                    <C>             <C>            <C>

Fixed charges:
     Interest element of capital lease                                                      
     charges                                           853              535             646

     Rental expense deemed to be                                                            
     representative of interest factor (1)             386              415             534

     Other interest expense                            381            1,493          17,951

     Amortisation of debt discount and                                                      
     expense                                        39,100           64,339          66,029
                                           ---------------  --------------- ---------------
                                                    40,720           66,782          85,160
                                           ---------------  --------------- ---------------

Profit/loss before income taxes and                                                         
fixed charges                                        4,890           (9,822)          1,138

Fixed charges                                      (40,720)         (66,782)        (85,160)
                                           ---------------  --------------- ---------------

Deficiency of earnings to fixed charges            (35,830)         (76,604)        (84,022)
                                           ---------------  --------------- ---------------

Ratio of earnings to fixed charges (2)                 n/a              n/a             n/a

<FN>

(1)  For the purposes of the calculation of the  deficiency/ratio of earnings to
     fixed charges the portion of rental expenses deemed to be representative of
     the interest factor is 1/3 of the rental expense.

(2)  The ratio of earnings to fixed charges is computed by aggregating:

     (a)  income from continuing  operations  before taxes on income;
     (b)  fixed charges

     and  dividing the total by fixed charges.
</FN>
</TABLE>


                            SHARE EXCHANGE AGREEMENT


                                      AMONG


                                NTL INCORPORATED


                                       AND



              THE SHAREHOLDERS OF DIAMOND CABLE COMMUNICATIONS PLC


                            DATED AS OF JUNE 16, 1998



<PAGE>



                                TABLE OF CONTENTS


                                                                            PAGE


                                    ARTICLE I

                              ACQUISITION OF STOCK

Section 1.1    Transfer of Stock...............................................1
Section 1.2    Consideration for Shares........................................1
Section 1.3    Fractional Shares...............................................2


                                   ARTICLE II

                                     CLOSING

Section 2.1    Closing.........................................................2
Section 2.2    Documents to be delivered by Transferors........................3
Section 2.3    Documents to be delivered by NTL................................4
Section 2.4    Board Meetings.  ...............................................4
Section 2.5    Form of Documents to be Delivered...............................5


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

Section 3.1    Representations and Warranties relating to Diamond..............5
Section 3.2    Representations and Warranties of Transferors..................21
Section 3.3    Representations and Warranties of NTL..........................24
Section 3.4    No Counterclaim................................................33


                                   ARTICLE IV

                    COVENANTS RELATING TO CONDUCT OF BUSINESS

Section 4.1(a) Conduct of Business by Diamond.................................33


                                    ARTICLE V

                              ADDITIONAL AGREEMENTS

Section 5.1    Access to Information; Confidentiality.........................37
Section 5.2    Reasonable Best Efforts........................................38
Section 5.3    Stock Options and Stock Appreciation Rights....................39
Section 5.4    Fees and Expenses..............................................41
Section 5.5    Public Announcements...........................................41
Section 5.6    NASDAQ Quotation...............................................42
Section 5.7    Covenant of Transferors........................................42
Section 5.8    Covenant of NTL................................................42
Section 5.9    Standstill Agreements; Confidentiality Agreements..............42
Section 5.10   Conveyance Taxes...............................................43
Section 5.11   Debt Offers....................................................43
Section 5.12   Confidential Information.......................................43
Section 5.13   Shareholders' Agreement........................................44
Section 5.14   Bring-along for Optionholder Shares............................44
Section 5.15   Tag-along for Optionholders Shares.............................44
Section 5.16   No change to Stock Options.....................................45
Section 5.17   Indemnification; Directors and Officers Insurance..............45


                                   ARTICLE VI

                              CONDITIONS PRECEDENT

Section 6.1    Conditions to Each Party's Obligation to Effect the Closing....45
Section 6.2    Conditions to Obligations of NTL...............................48
Section 6.3    Conditions to Obligations of Transferors.......................49

                                       ii

<PAGE>


                                                                            PAGE


Section 6.4    Frustration of Closing Conditions..............................50


                                   ARTICLE VII

                        TERMINATION, AMENDMENT AND WAIVER

Section 7.1    Termination....................................................50
Section 7.2    Effect of Termination..........................................52
Section 7.3    Amendment......................................................52
Section 7.4    Extension; Waiver..............................................52
Section 7.5    Procedure for Termination, Amendment, Extension or Waiver......53


                                  ARTICLE VIII

                               GENERAL PROVISIONS

Section 8.1    Survival of Representations, Etc...............................53
Section 8.2    Notices........................................................54
Section 8.3    Definitions....................................................56
Section 8.4    Interpretation.................................................57
Section 8.5    Counterparts...................................................58
Section 8.6    Entire Agreement; No Third-Party Beneficiaries.................58
Section 8.7    Governing Law..................................................58
Section 8.8    Assignment.....................................................58
Section 8.9    Consent to Jurisdiction........................................59
Section 8.10   Headings.......................................................59
Section 8.11   Severability...................................................59
Section 8.12   Liability of AmSouth in its Corporate Capacity.................60


                                       iii

<PAGE>



          SHARE EXCHANGE AGREEMENT dated as of June 16, 1998, among NTL
INCORPORATED, a Delaware corporation ("NTL"), and the shareholders of Diamond
Cable Communications plc ("Diamond") set forth on the signature page hereto
("Transferors").

          WHEREAS, each Transferor owns the number of ordinary shares, par value
2.5p per share, and deferred shares, par value 25p per share, of Diamond set
forth opposite its name on the signature page hereto (the "Shares").

          WHEREAS, NTL desires to acquire from Transferors, and Transferors
desire to transfer to NTL, all of the Shares, subject to the terms and
conditions of this Agreement.

         NOW, THEREFORE, in consideration of the representations, warranties,
covenants and agreements contained in this Agreement, the parties agree as
follows:


                                    ARTICLE I

                              ACQUISITION OF STOCK

          Section 1.1 Transfer of Stock. Upon the terms and subject to the
conditions contained herein, each Transferor will exchange, convey, transfer,
assign and deliver to NTL with full title guarantee, and NTL will acquire on the
Closing Date (as hereinafter defined), all of the Shares set forth opposite its
name on the signature page hereto. Each Transferor shall procure that NTL
acquires good title to the Shares to be acquired by it from such Transferor free
from all liens, charges, encumbrances, equities and claims whatsoever and
together with all rights now or hereafter attaching to them. NTL shall not be
obliged to complete the acquisition of any of the Shares unless the acquisition
of all the Shares is completed simultaneously.

          Section 1.2 Consideration for Shares. Upon the terms and subject to
the conditions contained herein, as consideration for the acquisition of the
Shares, on the Closing Date NTL shall transfer to each Transferor



<PAGE>


consideration consisting of one share of common stock, par value $.01 per share,
of NTL (the "NTL Common Stock") for (a) each four ordinary shares in Diamond,
provided that if the Closing Date shall have occurred before the fourth month
anniversary date of the date hereof and the NTL Average Stock Price is $52.00
(the "Maximum Average Stock Price") or more, the consideration for each four
ordinary shares will be the number of NTL Common Stock equal in value (at the
NTL Average Stock Price) to the Maximum Average Stock Price; provided; 
however if the Closing Date shall have occurred after the fourth month
anniversary date of the date hereof, then the Maximum Average Stock Price shall
increase by $.50 on such date and on each subsequent monthly anniversary date of
the date hereof until the Closing Date and (b) each deferred share in Diamond.

          Section 1.3  Fractional Shares.  No fractional shares of NTL Common
Stock shall be issued pursuant to this Agreement. All fractional shares of NTL
Common Stock that a holder of shares of Diamond would otherwise be entitled to
receive as a result of the transaction contemplated hereby shall be aggregated
and if a fractional share results from such aggregation, such holder shall be
entitled to receive, in lieu thereof, an amount in cash determined by
multiplying the closing sale price of the NTL Common Stock on the NASDAQ on the
trading day immediately preceding the Closing Date by the fraction of a share of
NTL Common Stock to which such holder would otherwise have been entitled.


                                   ARTICLE II

                                     CLOSING

          Section 2.1 Closing.  The Closing of the transactions contemplated
herein (the "Closing") shall be held at 9:00 a.m., local time, at the offices of
Skadden, Arps, Slate, Meagher & Flom LLP, 919 Third Avenue, New York, New York
10022, on the third Business Day after the day in which all of the conditions
set out in Article VI hereof have been satisfied or been waived (the "Closing


                                       2

<PAGE>


Date") unless NTL and the Transferors' Representative (as hereinafter defined)
otherwise agree.

          Section 2.2  Documents to be Delivered by Transferors. At Closing,
Transferors shall deliver to NTL the following:

          (a) duly executed transfers of the Shares by the registered holders in
favour of NTL or such person or persons nominated by NTL, the share certificates
and any additional documentation necessary to establish the transferor's title
to the Shares, to authorize the execution of such transfers and to allow the
transferees (subject to due stamping) to be registered in the Register of
Members of Diamond as holders of the Shares;

          (b) the common seal, statutory books and other record books of Diamond
and its subsidiaries written up to Closing;

          (c) the certificates in respect of all issued shares in the
subsidiaries of Diamond and duly executed transfers in respect of such shares
not registered in the name of Diamond or a subsidiary of Diamond in favour of
NTL or a person nominated by NTL;

          (d) statements of balances at a date not more than seven days prior to
Closing on all bank accounts of Diamond and its subsidiaries;

          (e) the resignation letters referred to in Section 2.4 below;

          (f) an unqualified letter of resignation from the auditors of Diamond
and its subsidiaries in the form prescribed by Section 394, UK Companies Act
1985;

          (g) duly executed powers of attorney in the approved terms in respect
of the rights attaching to the Shares;


                                       3

<PAGE>


          (h) evidence reasonably satisfactory to NTL that:

               (i) all sums owed by Diamond or its subsidiaries to any
          Transferor or their Affiliates or by any Transferor or their
          Affiliates to Diamond or any of its subsidiaries have been repaid; and

               (ii) any guarantees granted or, security or indemnities given by
          Diamond or any of its subsidiaries in respect of obligations of any
          Transferor or its Affiliates, have been released or discharged;

          (i) evidence reasonably satisfactory to NTL as to the termination of
the management agreement dated as of June 1, 1994 between ECE Management Company
and Diamond Cable Limited as subsequently assigned by the parties to ECE
Management International and Diamond respectively. The Transferors hereby agree,
and shall cause Diamond to agree, that, effective on the Closing Date, the
shareholders agreement, dated September 1, 1994 among European Cable Capital
Partners, L.P., AmSouth Bank of Alabama, as Trustee, C.G.T. Family Corporation,
GS Capital Partners L.P., William W. McDonald and Diamond shall be terminated;
and Investor Investments AB, DCI Partners and European Cable Capital Partners
L.P. agree that, effective on the Closing Date, the Relationship Agreements
dated October 12, 1994 and June 21, 1996, respectively, shall be terminated, in
each case without liability to any of the parties to such agreements.

          (j) a schedule setting forth each Transferors' tax basis (cost) as
determined under U.S. tax principles in all ordinary shares of Diamond and
deferred shares of Diamond, if any.

          Section 2.3  Documents to be Delivered by Ntl.  NTL shall deliver to
each Transferor the shares of NTL Common Stock as set out in Section 1.2 and, if
applicable, cash for fractional shares as set out in Section 1.3.

          Section 2.4  Board Meetings. Each Transferor shall procure (i) the
holding of a meeting of the board 


                                       4

<PAGE>


of directors of Diamond and each of its subsidiaries immediately prior to the
Closing at which board resolutions in the approved terms shall be passed and
(ii) duly executed resignation letters in the approved terms from all of the
directors of Diamond and its subsidiaries with effect from the end of such board
meeting.

          Section 2.5  Form of Documents to be Delivered. All instruments and
documents executed and delivered to NTL pursuant hereto shall be in form and
substance, and shall be executed in a manner, reasonably satisfactory to NTL.
All instruments and documents executed and delivered to Transferors pursuant
hereto shall be in form and substance, and shall be executed in a manner,
reasonably satisfactory to Transferors' Representative. All documents in the
approved terms shall be deemed to be in a form reasonably satisfactory to NTL
and Transferor's Representative.


                                   ARTICLE III

                         REPRESENTATIONS AND WARRANTIES

          Section 3.1 Representations and Warranties Relating to Diamond. Except
as fairly disclosed in the Diamond SEC Documents (as defined in Section 3.1(e))
or as set forth on the Disclosure Schedule delivered by Transferors to NTL in
connection with the execution of this Agreement (the "Transferors Disclosure
Schedule") and making reference to the particular subsection of this Agreement
to which exception is being taken, each Transferor severally and not jointly
represents and warrants to NTL as follows:

          (a) Organization, Standing and Corporate Power. (i) Each of Diamond
and its subsidiaries (as defined in Section 8.7) is a corporation duly organized
and validly existing under the laws of England and Wales and has the requisite
corporate power and authority to carry on its business as now being conducted.
Each of Diamond and its subsidiaries is duly qualified or licensed to do
business in each jurisdiction in which the nature of its business 



                                       5

<PAGE>



or operations makes such licensing necessary except where such failure would not
individually or in the aggregate have a material adverse effect on Diamond. Due
compliance has been made with all the provisions of the UK Companies Act 1985
and other legal requirements, in connection with the formation of Diamond and
its subsidiaries, the allotment, issue, purchase and redemption of shares,
debentures and other securities in Diamond and its subsidiaries, any reduction
of the authorized and issued share capital of Diamond or any of its
subsidiaries, any amendment to the memorandum or articles of association of
Diamond or any of its subsidiaries and the passing of resolutions and the
payment of dividends by Diamond and its subsidiaries. Each of Diamond and its
subsidiaries is not in breach of the provisions of its articles of association.

               (ii) Complete and correct copies of the memorandum and articles
          of association of Diamond, as amended to date have been filed as
          Exhibits to the Diamond SEC Documents (as defined below).

               (iii) In all material respects, the statutory books and minute
          books of Diamond contain accurate records of all meetings and
          accurately reflect all other actions taken by the shareholders, the
          Board of Directors and all committees of the Board of Directors of
          Diamond since Diamond's incorporation.

          (b)  Subsidiaries. Exhibit 21 to Diamond's Annual Report on Form 10K
for the Year Ended December 31, 1997 ("Diamond's Form 10K") sets forth all the
subsidiaries of Diamond. Except as set forth in Section 3.1(b) of the
Transferors Disclosure Schedule, all such outstanding shares of or other equity
interests in, each such subsidiary have been validly issued and are fully paid
and nonassessable and are owned directly or indirectly by Diamond, free and
clear of all pledges, claims, liens, charges, encumbrances and security
interests of any kind or nature whatsoever (collectively, "Liens") and free of
any other restriction (including any restriction on the right to vote, sell or
otherwise dispose of such capital 


                                       6

<PAGE>



stock or other ownership interests) and represent the entire allotted and 
issued share capital of each company.

          (c) Capital Structure. The authorized share capital of Diamond
consists of 150,000,000 ordinary shares and six (6) deferred shares. As of the
date hereof: (i) 59,138,791 ordinary shares and six (6) deferred shares were
issued and outstanding and the shares comprised all of the shares in Diamond
issued and outstanding; (ii) 870,500 ordinary shares of Diamond were reserved
for issuance pursuant to the Senior Management Option Scheme, a complete and
correct copy of the rules of which has been made available to NTL (such scheme,
the "Stock Plan") and (iii) 654,000 ordinary shares of Diamond were reserved for
issuance pursuant to an option agreement dated January 7, 1995 between Diamond
and CGT Family Corporation, a complete and correct copy of which has been made
available to NTL (such agreement, the "CGT Option Agreement"). As of the date
hereof, Section 3.1(c) of the Transferors Disclosure Schedule sets forth a
complete and correct list of the number of Shares subject to employee share
options or other rights to purchase or receive Shares granted under the Stock
Plan (collectively, "Stock Options"), the dates of grant and exercise prices
thereof. All outstanding shares of Diamond are, and all shares which may be
issued prior to the Closing Date will be, when issued, duly authorized, validly
issued, fully paid and nonassessable. Except as set forth in this Section 3.1(c)
and in Section 3.1(c) of the Transferors Disclosure Schedule and except for
changes since May 15, 1998 resulting from the issuance of Shares pursuant to the
Stock Options or the CGT Option Agreement, (x) there are not issued, reserved
for issuance or outstanding (A) any shares or other securities or loan capital
of Diamond, (B) any securities of Diamond or any Diamond subsidiary convertible
into or exchangeable or exercisable for shares or securities or loan capital of
Diamond, (C) any warrants, calls, options or other rights to acquire from
Diamond or any Diamond subsidiary, and any obligation of Diamond or any Diamond
subsidiary to issue, shares or other securities or loan capital of Diamond and
(y) there are no outstanding obligations of Diamond or any Diamond subsidiary to
repurchase, redeem or otherwise acquire any such 


                                       7

<PAGE>


securities or loan capital or to issue, deliver or sell, or cause to be issued,
delivered or sold, any such securities or loan capital. Except as set forth in
Section 3.1(c) of the Transferors Disclosure Schedule, there are no outstanding
(A) securities of Diamond or any Diamond subsidiary convertible into or
exchangeable or exercisable for shares or other securities or ownership
interests or loan capital in any Diamond subsidiary, (B) warrants, calls,
options or other rights to acquire from Diamond or any Diamond subsidiary, and
any obligation of Diamond or any Diamond subsidiary to issue, any shares, or
other securities or ownership interests or loan capital in, or any securities
convertible into or exchangeable or exercisable for any shares, securities or
ownership interests or loan capital in, any Diamond subsidiary or (C)
obligations of Diamond or any Diamond subsidiary to repurchase, redeem or
otherwise acquire any such outstanding securities or loan capital of Diamond
subsidiaries or to issue, deliver or sell, or cause to be issued, delivered or
sold, any such securities or loan capital. Except as set forth in Section 3.1(c)
of the Transferors Disclosure Schedule, neither Diamond nor any Diamond
subsidiary is a party to any agreement restricting the transfer of, relating to
the voting of, requiring registration of, or granting any preemptive or, except
as provided by the terms of the Stock Options or under the CGT Option Agreement,
antidilutive rights with respect to, any securities or loan capital of the type
referred to in the two preceding sentences. Other than the Diamond subsidiaries,
Diamond does not directly or indirectly beneficially own, any securities or
other beneficial ownership interests in any other entity.

          (d) Noncontravention. Except as set forth in Section 3.1(d) of the
Transferors Disclosure Schedule, the execution and delivery of this Agreement do
not, and the consummation of the transactions contemplated by this Agreement and
compliance with the provisions of this Agreement will not, conflict with, or
result in any violation of, or default (with or without notice or lapse of time,
or both) under, or give rise to a right of termination, cancellation or
acceleration of any obligation or loss of a benefit under, or result in the
creation of any Lien upon any of the properties or assets 


                                       8

<PAGE>



of Diamond or any of its subsidiaries under, (i) the memorandum of association
or articles of association of Diamond or any of its subsidiaries, (ii) any loan
or credit agreement, note, bond, mortgage, indenture, lease or other agreement,
instrument, permit, concession, franchise, license or similar authorization
applicable to Diamond or any of its subsidiaries or their respective properties
or assets or (iii) subject to the governmental filings and other matters
referred to in the following sentence, any judgment, order, decree, statute,
law, ordinance, rule or regulation applicable to Diamond or any of its
subsidiaries or their respective properties or assets, other than, in the case
of clauses (ii) and (iii), any such conflicts, violations, defaults, rights,
losses or Liens that individually or in the aggregate would not (x) have a
material adverse effect on Diamond or (y) reasonably be expected to impair in
any material way the ability of any Transferor to perform its obligations under
this Agreement. No consent, approval, order or authorization of, action by or in
respect of, or registration, declaration or filing with, any federal, state,
local or foreign government, any court, administrative, regulatory or other
governmental agency, commission or authority or any nongovernmental
self-regulatory agency, commission or authority (a "Governmental Entity") is
required by or with respect to Transferors or Diamond or any of its subsidiaries
in connection with the execution and delivery of this Agreement by Transferors
or the consummation by Transferors of the transactions contemplated by this
Agreement, except for (1) such filings with Governmental Entities to satisfy the
applicable requirements of state securities or "blue sky" laws; (2) receipt of
the Required British Approvals (as defined); and (3) such consents, approvals,
orders or authorizations the failure of which to be made or obtained
individually or in the aggregate would not (x) have a material adverse effect on
Diamond or (y) reasonably be expected to impair in any material way the ability
of Transferors to perform their respective obligations under this Agreement.

          (e) SEC Documents; Undisclosed Liabilities; Financial Statements.

               (i) Diamond has filed all required registration statements,
          prospectuses, reports,


                                       9

<PAGE>


schedules, forms, statements and other documents (including exhibits and all
other information incorporated therein) required to be filed with the SEC since
January 1, 1996 (the "Diamond SEC Documents"). As of their respective dates, the
Diamond SEC Documents complied in all material respects with the requirements of
the Securities Act of 1933, as amended (the "Securities Act"), or the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), as the case may be, and
the rules and regulations of the SEC promulgated thereunder applicable to such
Diamond SEC Documents, and none of the Diamond SEC Documents when filed
contained any untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary in order to make the statements
therein, in light of the circumstances under which they were made, not
misleading.

               (ii) The financial statements of Diamond included in the Diamond
          SEC Documents comply as to form, as of their respective dates of
          filing with the SEC, in all material respects with applicable
          accounting requirements and the published rules and regulations of the
          SEC with respect thereto, have been prepared in accordance with United
          States generally accepted accounting principles ("GAAP") (except, in
          the case of unaudited statements, as permitted by Form 10-Q of the
          SEC) applied on a consistent basis during the periods involved (except
          as may be indicated in the notes thereto) and fairly present in all
          material respects the consolidated financial position of Diamond and
          its consolidated subsidiaries as of the dates thereof and the
          consolidated results of their operations and cash flows for the
          periods then ended (subject, in the case of unaudited statements, to
          normal year-end audit adjustments). Except as reflected in such
          financial statements or in the notes thereto neither Diamond nor any
          of its subsidiaries has any liabilities or obligations of any nature
          which, individually or in the aggregate, would have a material adverse
          effect on Diamond.


                                       10

<PAGE>



               (iii) The management accounts of Diamond and its subsidiaries for
          the period from January 1, 1998 to April 30, 1998 have been prepared
          on a substantially consistent basis as that adopted for the financial
          statements included in the Diamond SEC Documents and fairly present,
          in all material respects the operating results, working capital
          position and net indebtedness of Diamond and its subsidiaries as at
          and for the period ended on the date to which they have been prepared
          subject to normal quarterly and annual closing adjustments and subject
          to the absence of (i) a statement of cash flows and (ii) explanatory
          notes that would each be included in financial statements prepared in
          accordance with generally accepted accounting principles.

          (f) Absence of Certain Changes or Events. Except (x) as disclosed in
Section 3.1(f) of the Transferors Disclosure Schedule, (y) as permitted by
Section 4.1(a) or (z) as disclosed in any Diamond SEC Document filed since
December 31, 1997 and prior to the date hereof, since December 31, 1997 Diamond
and its subsidiaries have conducted their business only in the ordinary and
usual course and since such date there has not been (i) any material adverse
change in Diamond, (ii) any declaration, setting aside or payment of any
dividend or other distribution (whether in cash, shares, other securities or
property) with respect to any of Diamond's shares, (iii) any split, combination
or reclassification of any of Diamond's shares or any issuance or the
authorization of any issuance of any other securities in respect of, in lieu of
or in substitution for Diamond's shares except for issuances of ordinary shares
upon the exercise of Stock Options awarded prior to the date hereof in
accordance with their present terms, or pursuant to the CGT Option Agreement in
accordance with its present terms (iv)(A) any granting by Diamond or any of its
subsidiaries to any current or former director, executive officer or any of the
persons identified as a key employee of Diamond or its subsidiaries in Section
3.1(f) of Transferors' Disclosure Schedule (the "Key Employees") of any
increase in compensation, bonus or 


                                       11

<PAGE>


other benefits, except for normal increases as a result of promotions, normal
increases of base pay in the ordinary and usual course of business or as
required under any employment agreements in effect as of December 31, 1997, (B)
any granting by Diamond or any of its subsidiaries to any such current or former
director, executive officer or Key Employee of any increase in severance or
termination pay, or (C) any entry by Diamond or any of its subsidiaries into, or
any amendment of, any employment, deferred compensation, consulting, severance,
termination or indemnification agreement with any such current or former
director, executive officer or Key Employee, (v) except insofar as may have been
required by a change in GAAP, any change in accounting methods, principles or
practices by Diamond materially affecting its assets, liabilities or business,
(vi) any tax election, notice, claim agreement or surrender that individually or
in the aggregate would have a material adverse effect on Diamond or any of its
subsidiaries or tax attributes or any settlement or compromise of any material
Taxation (as hereinafter defined) liability, or (vii) any action taken by
Diamond or any of the Diamond subsidiaries during the period from December 31,
1997 through the date of this Agreement that, if taken during the period from
the date of this Agreement through the Closing Date would constitute a breach of
Section 4.1(a).

          (g) Compliance With Applicable Laws; Litigation.

               (i) Diamond and its subsidiaries, and the respective employees of
          Diamond and its subsidiaries hold all permits, licenses, variances,
          exemptions, orders, registrations and approvals of all Governmental
          Entities which are required for the operation of the respective
          businesses of Diamond and its subsidiaries (the "Diamond Permits"),
          except where the failure to have any such Diamond Permits individually
          or in the aggregate would not have a material adverse effect on
          Diamond. Diamond and its subsidiaries are, and have at all times been,
          in compliance with the terms of the Diamond Permits and all applicable
          statutes, laws, ordinances, rules and regulations, except where the
          failure so to comply individually or in the aggregate, would not have
          a 


                                       12

<PAGE>



          material adverse effect on Diamond. No action, demand, requirement,
          investigation or proceeding by any Governmental Entity and no suit,
          action or proceeding by any person, in each case with respect to
          Diamond or any of its subsidiaries or any of their respective
          properties is existing or pending or, to the knowledge (as defined in
          Section 8.7) of Transferors, threatened other than, in each case,
          those the outcome of which individually or in the aggregate would not
          (A) have a material adverse effect on Diamond or (B) reasonably be
          expected to impair in any material way the ability of Transferors to
          perform their respective obligations under this Agreement or prevent
          or materially delay the consummation of any of the transactions
          contemplated by this Agreement or the obligations of Diamond or any of
          its subsidiaries under any contract with any third party.

               (ii) Except as set forth in Section 3.01(g) of the Transferor
          Disclosure Schedule (x) neither Diamond nor any Diamond subsidiary is
          subject to any outstanding order, judgment, injunction or decree or
          is a party to any undertaking or assurance given to any court,
          governmental agency or other regulatory body which is still in force
          and (y) to the knowledge of Transferors, there is no proceeding or
          threatened proceeding which may result in Diamond or any Diamond
          subsidiary becoming subject to any such order, judgement, injunction
          or decree or being required to be a party to any such undertaking or
          assurance.

               (iii) Diamond and its subsidiaries have obtained the necessary
          licences pursuant to the Wireless Telegraphy Act 1949, the
          Telecommunications Act 1984 the Cable and Broadcasting Act 1984, the
          Broadcasting Act 1990 (as amended) and the Broadcasting Act 1996 to
          enable them to engage in the cable television and telecommunications
          business as described in the Diamond SEC Document (together "the
          Licences"). All the Licences are listed in Section 3.1(g)(iii) of the
          Transferors 


                                       13

<PAGE>

          Disclosure Schedule and copies have been supplied to NTL. Except as
          set forth in Section 3(g)(iii) of the Transferors

          Disclosure Schedule, the Licences are (A) in full force and effect in
          accordance with the copies supplied to NTL; (B) have been complied
          with in all material respects including, without limitation, any build
          obligations set out in such licences as currently in effect; and (C)
          all fees due and payable to date in respect of such licences have been
          paid in full. There are no circumstances which indicate that any of
          the Licences will or may be amended in any material respect, revoked
          or not renewed, in whole or in part, in the ordinary and usual course
          of events and neither the Closing nor the performance by any party of
          their obligations under this Agreement will, or is reasonably likely
          to, give rise to any of the foregoing. No objection has been made by
          the DTI, the ITC or the Director General of Telecommunications and no
          proceedings have been threatened by any relevant authority (including
          without limitation by any relevant local authority) which would, if
          successful, have a material adverse effect on the business of Diamond,
          in relation to any construction program of Diamond and its
          subsidiaries, taken as a whole, for the construction of their
          prospective cable television and telecommunications systems.

          (h) Incentive Compensation/Benefit Plans. Diamond has delivered to NTL
true and complete copies of the documents listed in Section 3.1(h) of the
Transferors Disclosure Schedule.

               (i) With respect to any employee benefit plans and arrangements
          of Diamond and its subsidiaries (the "Diamond Benefit Plans"),
          Diamond, its subsidiaries and any Diamond Benefit Plans have been
          operated, and are, in compliance with the applicable provisions of the
          Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
          the Code and all other applicable laws.

               (ii) No Diamond Benefit Plan is subject to Title IV of ERISA or
          is a "multiemployer plan" 



                                       14

<PAGE>


          within the meaning of Section 3(37) of ERISA. Neither Diamond nor any
          of its subsidiaries has incurred any unsatisfied liability under Title
          IV of ERISA. None of Diamond nor any of its subsidiaries has any
          contingent liability under Section 4204 of ERISA.

               (iii) "Schemes" means all and each of the pension schemes
          identified in Section 3.1(h)(iii) of the Transferors Disclosure
          Schedule, and "Scheme Documents" means the documents relating to the
          Schemes identified in Section 3.1(h)(iii) of the Transferors
          Disclosure Schedule. The Scheme Documents have been made available to
          NTL and comprise all the material documents governing the Schemes.
          Except pursuant to the Schemes or as required by applicable law,
          neither Diamond or any of its subsidiaries have paid, provided or
          contributed towards and are not under any obligation (whether or not
          legally enforceable) to pay, provide or contribute towards any
          retirement/death/disability benefit for or in respect of any present
          or past officer employee (or any spouse, child or dependant of any of
          them) of Diamond or any of its subsidiaries. The Schemes are approved
          by the Board of the Inland Revenue as an exempt approved Scheme
          (within the meaning of Section 592, Income Taxes and Corporation Act
          1988).

               (iv) The Scheme Documents correctly describe in all material
          respects all the benefits which are paid or which may become payable
          under the Schemes. The Schemes have at all times, in all material
          respects, been operated, and employees have been eligible to join the
          Schemes, in accordance with the provisions governing them and all
          applicable laws and fiscal and other regulatory requirements. All
          amounts due to the Schemes from Diamond or any of its subsidiaries
          have been paid and were properly assessed and calculated in accordance
          with the provisions governing the Schemes. There are no actions,
          suits, complaints or claims pending or threatened against Diamond or
          any of its subsidiaries or the trustees of the Schemes. 


                                       15

<PAGE>


          The Schemes provide only money purchase benefits (as defined in
          Section 181 of the Pension Schemes Act 1993) and lump sum death
          benefits. The rates of contributions payable by Diamond and its
          subsidiaries have been shown in Section 3.1(h)(iv) of the Transferors
          Disclosure Schedule. The liability for all lump sum death benefits
          which may become payable under the Schemes is fully insured with a
          reputable insurance company on normal terms and at normal rates with
          all lives assured being treated as enjoying good health and all
          premiums have been properly paid.

               (i) Taxes. (i) Each of Diamond and its subsidiaries has filed all
          material Tax (as defined herein) returns, claims, applications,
          computations and reports required to be filed by it and all such
          returns, claims, applications, computations and reports are complete
          and correct in all material respects, or requests for extensions to 
          file such returns, claims, applications, computations and reports have
          been timely filed, granted and have not expired. Except as described
          in Section 3.1(i) of the Transferors Disclosure Schedule, Diamond and
          each of its subsidiaries has paid all Taxes (as defined herein) which
          it or they have become liable to pay and it or they are not now, and
          have never been, under a liability to pay any fine, surcharge, 
          penalty or interest in connection with any Taxes. The most recent 
          financial statements contained in the Diamond SEC Documents reflect an
          adequate reserve in accordance with GAAP for all Taxes payable by
          Diamond and its subsidiaries for all taxable periods and portions
          thereof accrued through the date of such financial statements.

               (ii) Except as described in Section 3.1(ii) of the Transferors
          Disclosure Schedule, no deficiencies for any Taxes have been proposed,
          asserted or assessed against Diamond or any of its subsidiaries that
          are not adequately reserved for. Diamond has never been included as a
          member of any United States consolidated tax group and neither Diamond
          nor any of its subsidiaries are or have ever been liable for Taxes
          levied in any jurisdiction other than the United Kingdom.


                                       16

<PAGE>



               (iii) As used in this Agreement, "Tax", "Taxes" or "Taxation"
          shall include all (x) national, state, provincial or local, corporate,
          capital, income, property, sales, use, occupation, lease, excise,
          value added, stamp duty, stamp duty reserve and other taxes or similar
          governmental charges, including any interest, penalties, fines,
          charges or additions with respect thereto, (y) liability for the
          payment of any amounts of the type described in (x) as a result of
          being a member of an affiliated, consolidated, combined or unitary,
          group or consortium, and (z) liability for the payment of any amounts
          as a result of being party to any tax sharing agreement or agreement
          relating to tax relief or as a result of any express or implied
          obligation to indemnify any other person with respect to the payment
          of any amounts of the type described in clause (x) or (y).

          (j) Brokers. Except pursuant to advisory fee letters previously made
available by Diamond to NTL, no broker, investment banker, financial advisor or
other person is entitled to any broker's, finder's, financial advisor's or other
similar fee or commission in connection with the transactions contemplated by
this Agreement based upon arrangements made by or on behalf of Diamond.

          (k) Intellectual Property. Diamond and its subsidiaries own or have a
valid license to use all trademarks, service marks, trade names, patents and
copyrights (including any registrations or applications for registration of any
of the foregoing) (collectively, the "Diamond Intellectual Property") necessary
to carry on their respective businesses substantially as currently conducted.
Neither Diamond nor any such subsidiary has received any notice of infringement
of or conflict with, and, to Diamond's knowledge, there are no infringements of
or conflicts (i) with the rights of others with respect to the use of, or (ii)
by others with respect to, any Diamond Intellectual Property that individually
or in the aggregate, in either such case, would have a material adverse effect
on Diamond.


                                       17

<PAGE>



          (l) Certain Contracts. Except as set forth in Section 3.1(l) of the
Transferors Disclosure Schedule, (A) neither Diamond nor any of its subsidiaries
is a party to or bound by (i) any "material contract" (as such term is defined
in Item 601(b)(10) of Regulation S-K of the SEC), (ii) any non-competition
agreement or any other agreement or obligation which purports to limit in any
material respect the manner in which, or the localities in which, all or any
material portion of the business of Diamond and its subsidiaries (including, for
purposes of this Section 3.1(l), NTL and its subsidiaries, assuming the
transactions contemplated hereby have taken place), taken as a whole, is or
would be conducted, (iii) any agreement or arrangement between Diamond or any
Diamond subsidiary, on the one hand, and any Transferor or its Affiliate (as
defined in Section 8.3 below), on the other, (iv) any contract or other
agreement which would prohibit or materially delay the consummation of any of
the transactions contemplated by this Agreement, (v) any partnership, joint
venture, European Economic Interest Grouping or consortium agreement or any
agreement for sharing income, or (vi) any agreement or arrangement which is
liable to be terminated by another party or under which rights of any person are
liable to arise or be affected as a result of any change in the control,
management or shareholders of Diamond and (B) none of Diamond or any subsidiary
of Diamond is subject to any agreements related to indebtedness for borrowed
money ("Debt Agreements"). (All contracts of the type described in clauses
(A)(i), (ii),(iii), (iv), (v) and (vi) and all Debt Agreements being referred to
herein as "Diamond Material Contracts"). Each Diamond Material Contract is valid
and binding on Diamond (or, to the extent a Diamond subsidiary is a party, such
entity) and is in full force and effect, and Diamond and each Diamond subsidiary
have in all material respects performed all their respective obligations
required to be performed by them to date under each Diamond Material Contract,
except where such noncompliance, individually or in the aggregate, would not
have a material adverse effect on Diamond. Neither Diamond nor any Diamond
subsidiary knows of, or has received notice of, any violation or default under
(nor, to the knowledge of Transferors, does 



                                       18

<PAGE>


there exist any condition which with the passage of time or the giving of notice
or both would result in such a violation or default under) any Diamond Material
Contract.

          (m) Employees. (i) True and complete particulars relating to the
employment of each of the Key Employees are contained in Section 3.1(m) of the
Transferors Disclosure Schedule including, (A) period of continuous employment;
(B) job title or job function and workplace location; (C) all terms and
conditions of employment (including entitlement to annual salary and
arrangements relating to hours of work (including any agreement with any Key
Employee to extend such hours of work) private medical care, permanent health
insurance and company cars); and (D) details of any other benefits including but
not limited to profit sharing, bonus, commission or other incentive arrangements
whether provided on a contractual or discretionary basis. There are no employees
of Diamond or any of its subsidiaries on which the business of Diamond is
substantially dependent other than the Key Employees.

               (ii) Copies of any handbooks or works rules or procedures
          (including any disciplinary or grievance procedures) and all
          collective, procedural, recognition or other agreements (whether
          written or oral) with any trade union, works council or other staff
          association or representative and details of any arrangements relating
          to the election of any person as such a representative have been made
          available to NTL.

               (iii) Diamond has in all material respects complied with all its
          obligations to, and no amount which is in arrears or unpaid is due to
          or in respect of, any of the employees of Diamond or any of its
          subsidiaries ("the Employees") arising out of or in connection with:
          (A) any of their terms and conditions of employment and/or customs and
          practices related thereto; (B) any statutes and regulations relevant
          to their employment including, but not limited to, those relating to
          discrimination by reason of sex, race or disability, any duties to



                                       19

<PAGE>


          inform and consult employees and/or their representatives and any
          obligation to make payments to the UK Inland Revenue and to pay
          National Insurance contributions; and/or (C) any orders and awards
          made in relation to them or any of them. 

               (iv) Except as set forth in Schedule 3.1(m)(iv) of the
          Transferors Disclosure Schedule there are no arrangements, whether
          contractual or otherwise, entitling any of the Employees to any
          payment or other benefits arising from the transactions contemplated
          hereby.

               (v) Except as described in Section 3.1(m)(v) of the Transferors
          Disclosure Schedule there are no agreements or arrangements for the
          payment of allowances, lump sums or other benefits on death or during
          any periods of sickness or disablement for the benefit of any of the
          Employees or their dependants.

               (vi) No trade union is recognized in relation to any of the
          Employees nor has Diamond or any of its subsidiaries entered into any
          collective agreements relating to any of the Employees and nor is
          there any works council or other staff association in existence in
          relation to any of the Employees and no person has been elected as a
          representative of any of the Employees nor have any arrangements been
          made for any such election.

         (n) Insolvency. No receiver or administrative receiver has been
appointed of the whole or any part of the assets or undertaking of Diamond or
any of its subsidiaries. No administration order has been made in relation to
Diamond or any of its subsidiaries and no petition for such an order has been
presented. No proposal for a voluntary arrangement between Diamond or any of its
subsidiaries and any of their respective creditors (or any class of them) has
been made to or is in the contemplation of Diamond or any of its subsidiaries.
No petition has been presented, no order has been made and no resolution has
been passed for the winding-up of Diamond or any of its subsidiaries. Neither
Diamond nor any of its subsidiaries has stopped payment to its creditors nor is
any of them insolvent or unable to pay its debts as and when they fall due. No
unsatisfied judgement is outstanding against Diamond or any of its subsidiaries.

          Section 3.2. Representations and Warranties of Transferors. Each
Transferor severally and not jointly, as to itself only represents and warrants
to NTL:

          (a) Organization, Standing and Corporate Power. Except for Transferors
that are individuals, such Transferor is a corporation, partnership or other
legal entity duly organized, validly existing and in good standing (with respect
to jurisdictions which recognize such concept) under the laws of the
jurisdiction in which it is organized.

          (b) Authority; Noncontravention. Except for Transferors that are
individuals, such Transferor has all requisite corporate power and authority to
enter into this Agreement (or partnership). Except for Transferors that are
individuals, the execution and delivery of this Agreement by such Transferor and
the consummation by Transferor of the transactions contemplated by this
Agreement have been duly authorized by all necessary corporate (or partnership)
action on the part of such Transferor. This Agreement has been duly executed and
delivered by Transferor and, assuming the due authorization, execution and
delivery by NTL and each other Transferor, constitutes the legal, valid and
binding obligation of Transferor, enforceable against Transferor in accordance
with its terms, except as such enforceability may be limited by applicable
bankruptcy and similar laws or by general principles of equity (whether
considered in a proceeding in equity or at law). Except as set forth in Section
3.2(b) of the Transferors Disclosure Schedule, the execution and delivery of
this Agreement by such Transferor do not, and the consummation of the
transactions contemplated by this Agreement and compliance with the provisions
of this Agreement by such Transferor will not, conflict with, or result in any
violation of, or default (with or without notice or lapse of time, or both)
under, or give rise to a right of termination, cancellation or acceleration of
any

                                       21

<PAGE>



obligation or loss of a benefit under, or result in the creation of any Lien
upon any of the properties or assets of such Transferor or, if applicable, any
of its subsidiaries under, (i) the memorandum of association or by-laws (or
other governing documents) of such Transferor, (ii) any material loan or credit
agreement, note, bond, mortgage, indenture, lease or other agreement,
instrument, permit, concession, franchise, license or similar authorization
applicable to such Transferor or its properties or assets or (iii) subject to
the governmental filings and other matters referred to in the following
sentence, any judgment, order, decree, statute, law, ordinance, rule or
regulation applicable to such Transferor or its properties or assets, other
than, in the case of clauses (ii) and (iii), any such conflicts, violations,
defaults, rights, losses or Liens that individually or in the aggregate would
not impair in any material way the ability of such Transferor to perform its
obligations under this Agreement. No consent, approval, order or authorization
of, action by or in respect of, or registration, declaration or filing with, any
Governmental Entity is required by or with respect to Transferor in connection
with the execution and delivery of this Agreement by Transferor or the
consummation by Transferor of the transactions contemplated by this Agreement,
except for (1) such filings with Governmental Entities to satisfy the applicable
requirements of state securities or "blue sky" laws; (2) receipt of the Required
British Approvals (as defined); and (3) such consents, approvals, orders or
authorizations the failure of which to be made or obtained individually or in
the aggregate would not impair in any material way the ability of Transferor to
perform its obligations under this Agreement.

          (c) Title, Absence of Liens. Except as set forth in Section 3.2(c) of
the Transferors Disclosure Schedule, all Shares set forth opposite Transferor's
name on the signature page hereto are hereto owned directly or indirectly by
Transferor, free and clear of all Liens and free of any other restriction
(including any restriction on the right to vote, sell or otherwise dispose of
such capital stock or other ownership interests).


                                       22

<PAGE>



          (d) Brokers. No broker, investment banker, financial advisor or other
person is entitled to any broker's, finder's, financial advisor's or other
similar fee or commission in connection with the transactions contemplated by
this Agreement based upon arrangements made by or on behalf of Transferor.

          (e) Investment Intent; Private Placement.

               (i) Such Transferor is knowledgeable, sophisticated and
          experienced in making, and is qualified to make, decisions with
          respect to investments in equity securities presenting an investment
          decision like that involved in the acquisition of the NTL Common
          Stock. Such Transferor or its counsel, accountants or other investment
          advisers have requested, received, reviewed and considered all
          information deemed relevant by them in making an informed decision to
          acquire the NTL Common Stock.

               (ii) Such Transferor is acquiring the NTL Common Stock for
          investment for its own account only and not with a view to, or for
          resale in connection with, any "distribution" thereof within the
          meaning of the Securities Act. Such Transferor has no present
          intention of selling, granting any participation in, or otherwise
          distributing such NTL Common Stock, except in compliance with the
          Securities Act or pursuant to an available exemption thereunder.

               (iii) Such Transferor understands that the NTL Common Stock which
          it is to receive under this Agreement has not been registered under
          the Securities Act or registered or qualified under any state
          securities law in reliance on specific exemptions therefrom, which
          exemptions may depend upon, among other things, the bona fide nature
          of each Transferor's investment intent as expressed herein. Each
          Transferor is familiar with Rule 144 under the Securities Act, as
          presently in effect, and understands the resale limitations imposed
          thereby and by the Securities Act. Each Transferor


                                       23

<PAGE>



          further understands that the certificate(s) representing the NTL
          Common Stock shall bear the following legend:

          THE SHARES REPRESENTED BY THIS CERTIFICATE HAVE BEEN
          ACQUIRED FOR INVESTMENT AND HAVE NOT BEEN REGISTERED UNDER
          THE SECURITIES ACT OF 1933 OR UNDER ANY APPLICABLE STATE
          SECURITIES LAWS. THE SHARES MAY NOT BE SOLD OR TRANSFERRED
          IN THE ABSENCE OF SUCH REGISTRATION OR AN EXEMPTION
          THEREFROM.

          Section 3.2 Representations and Warranties of NTL. Except as fairly
disclosed in the NTL SEC Documents (as defined in Section 3.3(e)) or as set
forth on the Disclosure Schedule delivered by NTL to Transferors prior to the
execution of this Agreement (the "NTL Disclosure Schedule") and making reference
to the particular subsection of this Agreement to which exception is being
taken, NTL represents and warrants to Transferors as follows:

          (a) Organization, Standing and Corporate Power.

               (i) Each of NTL and its subsidiaries is a corporation or other
          legal entity duly organized, validly existing and in good standing
          (with respect to jurisdictions which recognize such concept) under the
          laws of the jurisdiction in which it is organized and has the
          requisite corporate or other power, as the case may be, and authority
          to carry on its business as now being conducted, except, as to
          subsidiaries, for those jurisdictions where the failure to be so
          organized, existing or in good standing individually or in the
          aggregate would not have a material adverse effect on NTL. Each of NTL
          and its subsidiaries is duly qualified or licensed to do business and
          is in good standing (with respect to jurisdictions which recognize
          such concept) in each jurisdiction in which the nature of its business
          or the ownership, leasing or operation of its properties makes such
          qualification or licensing

                                       24

<PAGE>



          necessary, except for those jurisdictions where the failure to be so
          qualified or licensed or to be in good standing individually or in the
          aggregate would not have a material adverse effect on NTL.

               (ii) NTL has delivered to Transferors prior to the execution of
          this Agreement complete and correct copies of its certificate of
          incorporation and by-laws, as amended to date.

          (b) Subsidiaries. Except as set forth in Section 3.3(b) of the NTL
Disclosure Schedule, Exhibit 21 to NTL's Annual Report on Form 10-K for the
fiscal year ended December 31, 1997 includes all the subsidiaries of NTL which
as of the date of this Agreement are subsidiaries. Except as set forth in
Section 3.3(b) of the NTL Disclosure Schedule, all the outstanding shares of
capital stock of, or other equity interests in, each such subsidiary have been
validly issued and are fully paid and nonassessable and are owned directly or
indirectly by NTL, free and clear of all Liens and free of any other restriction
(including any restriction on the right to vote, sell or otherwise dispose of
such capital stock or other ownership interests).

          (c) Capital Structure. As of the date hereof, the authorized capital
stock of NTL consists of 100,000,000 shares of NTL Common Stock and 2,500,000
shares of preferred stock, par value $.01 per share, of NTL ("NTL Preferred
Stock"). At the close of business on May 29, 1998: (i) 41,264,252 shares of NTL
Common Stock were issued and outstanding; (ii) no shares of NTL Common Stock
were held by NTL in its treasury; (iii) 117,465,922 shares of 13% Senior
Redeemable Exchangeable Preferred Stock were issued and outstanding (the "NTL
13% Preferred"), (iv) 1,000,000 shares of Series A Junior Participating
Preferred Stock were reserved for issuance pursuant to a Rights Agreement, dated
as of October 13, 1993, between NTL and Continental Stock Transfer & Trust
Company (the "Rights Agreement"); (v) 7,260,726 shares of NTL Common Stock were
reserved for issuance pursuant to the conversion of the 7% Convertible
Subordinated Notes due 2008 ("2008 Notes") and 973,429 shares of NTL Common
Stock were reserved for issuance upon the exercise of

                                       25

<PAGE>



certain warrants (2008 Notes and such warrants, the "NTL Convertible
Securities"); and (vi) 15,764,279 shares of NTL Common Stock were reserved for
issuance pursuant to various NTL employee and director stock option (such
options, collectively, the "NTL Common Stock Options"). Pursuant to an Agreement
and Plan of Amalgamation (the "Amalgamation Agreement") dated February 4, 1998,
between NTL and Comcast UK Cable Partners Limited, NTL will issue additional
shares of NTL Common Stock and may issue new classes of NTL preferred stock.
Except as set forth in this Section 3.3(c) and except for changes since May 29,
1998 resulting from the issuance of shares of NTL Common Stock pursuant to the
conversion or exercise of NTL Convertible Securities or the exercise of NTL
Employee Stock Options, as of the date hereof, (x) there are not issued,
reserved for issuance or outstanding (A) any shares of capital stock or other
voting securities of NTL, (B) any securities of NTL or any NTL subsidiary
convertible into or exchangeable or exercisable for shares of capital stock or
voting securities of NTL, (C) any warrants, calls, options or other rights to
acquire from NTL or any NTL subsidiary, and any obligation of NTL or any NTL
subsidiary to issue, any capital stock, voting securities or securities
convertible into or exchangeable or exercisable for capital stock or voting
securities of NTL, and (y) there are no outstanding obligations of NTL or any
NTL subsidiary to repurchase, redeem or otherwise acquire any such securities or
to issue, deliver or sell, or cause to be issued, delivered or sold, any such
securities. As of the date hereof, there are no outstanding (A) securities of
NTL or any NTL subsidiary convertible into or exchangeable or exercisable for
shares of capital stock or other voting securities or ownership interests in any
NTL subsidiary, (B) warrants, calls, options or other rights to acquire from NTL
or any NTL subsidiary, and any obligation of NTL or any NTL subsidiary to issue,
any capital stock, voting securities or other ownership interests in, or any
securities convertible into or exchangeable or exercisable for any capital
stock, voting securities or ownership interests in, any NTL subsidiary or (C)
obligations of NTL or any NTL subsidiary to repurchase, redeem or otherwise
acquire any such outstanding securities of NTL subsidiaries or to

                                       26

<PAGE>



issue, deliver or sell, or cause to be issued, delivered or sold, any such 
securities.

          (d) Authority; Noncontravention. NTL has all requisite corporate power
and authority to enter into this Agreement to consummate the transactions
contemplated by this Agreement. The execution and delivery of this Agreement by
NTL and the consummation by NTL of the transactions contemplated by this
Agreement have been duly authorized by all necessary corporate action on the
part of NTL, including, if required, by the shareholders of NTL prior to the
Closing Date. This Agreement has been duly executed and delivered by NTL and,
assuming the due authorization, execution and delivery by Diamond and each
Transferor, constitutes the legal, valid and binding obligations of NTL,
enforceable against NTL in accordance with its terms, except as such
enforceability may be limited by applicable bankruptcy and similar laws or by
general principles of equity (whether considered in a proceeding in equity or at
law). Except as set forth in Section 3.3(d) of the NTL Disclosure Schedule, the
execution and delivery of this Agreement do not, and the consummation of the
transactions contemplated by this Agreement and compliance with the provisions
of this Agreement will not, conflict with, or result in any violation of, or
default (with or without notice or lapse of time, or both) under, or give rise
to a right of termination, cancellation or acceleration of any obligation or
loss of a benefit under, or result in the creation of any Lien upon any of the
properties or assets of NTL or any of its subsidiaries under, (i) the
certificate of incorporation or by-laws of NTL or the comparable organizational
documents of any of its subsidiaries, (ii) any loan or credit agreement, note,
bond, mortgage, indenture, lease or other agreement, instrument, permit,
concession, franchise, license or similar authorization applicable to NTL or any
of its subsidiaries or their respective properties or assets or (iii) subject to
the governmental filings and other matters referred to in the following
sentence, any judgment, order, decree, statute, law, ordinance, rule or
regulation applicable to NTL or any of its subsidiaries or their respective
properties or assets, other than, in the case of clauses (ii) and

                                       27

<PAGE>



(iii), any such conflicts, violations, defaults, rights, losses or Liens that
individually or in the aggregate would not (x) have a material adverse effect on
NTL or (y) reasonably be expected to impair the ability of NTL to perform its
obligations under this Agreement. No consent, approval, order or authorization
of, action by, or in respect of, or registration, declaration or filing with,
any Governmental Entity is required by or with respect to NTL or any of its
subsidiaries in connection with the execution and delivery of this Agreement by
NTL or the consummation by NTL of the transactions contemplated by this
Agreement, except for (1) such filings with Governmental Entities to satisfy the
applicable requirements of state securities or "blue sky" laws; (2) the receipt
of the Required British Approvals; and (3) such consents, approvals, orders or
authorizations the failure of which to be made or obtained individually or in
the aggregate would not (x) have a material adverse effect on NTL or (y)
reasonably be expected to impair the ability of NTL to perform its obligations
under this Agreement.

          (e) SEC Documents; Undisclosed Liabilities. NTL has filed all required
registration statements, prospectuses, reports, schedules, forms, statements and
other documents (including exhibits and all other information incorporated
therein) with the SEC since January 1, 1997 (the "NTL SEC Documents"). As of
their respective dates, the NTL SEC Documents complied in all material respects
with the requirements of the Securities Act or the Exchange Act, as the case may
be, and the rules and regulations of the SEC promulgated thereunder applicable
to such NTL SEC Documents, and none of the NTL SEC Documents when filed
contained any untrue statement of a material fact or omitted to state a material
fact required to be stated therein or necessary in order to make the statements
therein, in light of the circumstances under which they were made, not
misleading. The financial statements of NTL included in the NTL SEC Documents
comply as to form, as of their respective dates of filing with the SEC, in all
material respects with applicable accounting requirements and the published
rules and regulations of the SEC with respect thereto, have been prepared in
accordance with GAAP (except, in

                                       28

<PAGE>



the case of unaudited statements, as permitted by Form 10-Q of the SEC) applied
on a consistent basis during the periods involved (except as may be indicated in
the notes thereto) and fairly present the consolidated financial position of NTL
and its consolidated subsidiaries as of the dates thereof and the consolidated
results of their operations and cash flows for the periods then ended (subject,
in the case of unaudited statements, to normal year-end audit adjustments).
Except (i) as reflected in such financial statements or in the notes thereto or
(ii) for liabilities incurred in connection with this Agreement or the
transactions contemplated hereby, neither NTL nor any of its subsidiaries has
any liabilities or obligations of any nature which, individually or in the
aggregate, would have a material adverse effect on NTL.

          (f) Absence of Certain Changes or Events. Except as set forth in
Section 3.3(f) of the NTL Disclosure Schedule and except for liabilities
incurred in connection with this Agreement or the transactions contemplated
hereby, since December 31, 1997, NTL and its subsidiaries have conducted their
business only in the ordinary course or as disclosed in any NTL SEC Document
filed since such date and prior to the date hereof, and there has not been (i)
any material adverse change in NTL, (ii) any declaration, setting aside or
payment of any dividend or other distribution (whether in cash, stock or
property) with respect to any of NTL's capital stock, (iii) any split,
combination or reclassification of any of NTL's capital stock or any issuance or
the authorization of any issuance of any other securities in respect of, in lieu
of or in substitution for shares of NTL's capital stock, except for issuances of
NTL Common Stock upon conversion or exercise of NTL Convertible Securities or
exercise of NTL Employee Stock Options, in each case, awarded prior to the date
hereof in accordance with their present terms, (iv) except as required by a
change in GAAP, any change in accounting methods, principles or practices by NTL
materially affecting its assets, liabilities or business or (v) any tax election
that individually or in the aggregate would have a material adverse effect on
NTL or any of its tax

                                       29

<PAGE>



attributes or any settlement or compromise of any material income tax liability.

          (g) Compliance with Applicable Laws; Litigation.

               (i) NTL, its subsidiaries and employees hold all permits,
          licenses, variances, exemptions, orders, registrations and approvals
          of all Governmental Entities which are required for the operation of
          the businesses of NTL and its subsidiaries (the "NTL Permits"), except
          where the failure to have any such NTL Permits individually or in the
          aggregate would not have a material adverse effect on NTL. NTL and its
          subsidiaries are in compliance with the terms of the NTL Permits and
          all applicable statutes, laws, ordinances, rules and regulations,
          except where the failure so to comply individually or in the aggregate
          would not have a material adverse effect on NTL. As of the date of
          this Agreement, no action, demand, requirement or investigation by any
          Governmental Entity and no suit, action or proceeding by any person,
          in each case with respect to NTL or any of its subsidiaries or any of
          their respective properties, is pending or, to the knowledge of NTL,
          threatened, other than, in each case, those the outcome of which
          individually or in the aggregate would not (A) have a material adverse
          effect on NTL or (B) reasonably be expected to impair in any material
          way the ability of NTL to perform its obligations under this Agreement
          or prevent or materially delay the consummation of any of the
          transactions contemplated by this Agreement.

               (ii) Neither NTL nor any NTL subsidiary is subject to any
          outstanding order, injunction or decree which has had or, insofar as
          can be reasonably foreseen, individually or in the aggregate will have
          a material adverse effect on NTL.

         (h) Absence of Changes in Benefit Plans. Since March 31, 1998, there
has not been any adoption or amendment in any material respect by NTL or any of
its

                                       30

<PAGE>



subsidiaries of any collective bargaining agreement or any material bonus,
pension, profit sharing, deferred compensation, incentive compensation, stock
ownership, stock purchase, stock option, phantom stock, retirement, vacation,
severance, disability, death benefit, hospitalization, medical or other plan,
arrangement or understanding providing benefits to any current or former
employee, officer or director of NTL or any of its wholly owned subsidiaries
(collectively, the "NTL Benefit Plans"), or any material change in any actuarial
or other assumption used to calculate funding obligations with respect to any
NTL pension plans, or any material change in the manner in which contributions
to any NTL pension plans are made or the basis on which such contributions are
determined.

         (i) ERISA Compliance.

               (i) With respect to the NTL Benefit Plans, no event has occurred
          and, to the knowledge of NTL, there exists no condition or set of
          circumstances, in connection with which NTL or any of its subsidiaries
          could be subject to any liability that individually or in the
          aggregate would have a material adverse affect on NTL under ERISA, the
          Code or any other applicable law.

               (ii) Neither NTL nor any of its subsidiaries has incurred any
          unsatisfied liability under Title IV of ERISA (other than liability
          for premiums to the Pension Benefit Guaranty Corporation arising in
          the ordinary course). No NTL Benefit Plan has incurred an "accumulated
          funding deficiency" (within the meaning of Section 302 of ERISA or
          Section 412 of the Code) whether or not waived. To the knowledge of
          NTL, there are not any facts or circumstances that would materially
          change the funded status of any NTL Benefit Plan that is a "defined
          benefit" plan (as defined in Section 3(35) of ERISA) since the date of
          the most recent actuarial report for such plan. No NTL Benefit Plan is
          a "multiemployer plan" within the meaning of Section 3(37) of ERISA.


                                       31

<PAGE>



          (j) Taxes. (i) Each of NTL and its subsidiaries has filed all material
Tax returns and reports required to be filed by it and all such returns and
reports are complete and correct in all material respects, or requests for
extensions to file such returns or reports have been timely filed, granted and
have not expired, except to the extent that such failures to file, to be
complete or correct or to have extensions granted that remain in effect
individually or in the aggregate would not have a material adverse effect on
NTL. NTL and each of its subsidiaries has paid (or NTL has paid on its behalf)
all Taxes shown as due on such returns, and the most recent financial statements
contained in the NTL SEC Documents reflect an adequate reserve in accordance
with GAAP for all Taxes payable by NTL and its subsidiaries for all taxable
periods and portions thereof accrued through the date of such financial
statements.

               (ii) No deficiencies for any Taxes have been proposed, asserted
          or assessed against NTL or any of its subsidiaries that are not
          adequately reserved for, except for deficiencies that individually or
          in the aggregate would not have a material adverse effect on NTL. The
          federal income tax returns of NTL and each of its subsidiaries
          consolidated in such returns for tax years through 1992 have closed by
          virtue of the applicable statute of limitations.

          (k) Tax Free Reorganization Matters.

               (i) NTL and Transferors each has adopted a plan of reorganization
          as provided in the Code and Treasury Regulations promulgated
          thereunder (the "Treasury Regulations") with respect to the intended
          qualification of the share exchange as a tax free reorganization
          within the meaning of Section 368(a)(1)(B) of the Code;

               (ii) To the best of NTL's knowledge, immediately after the
          exchange contemplated by this Agreement, NTL will own shares of
          Diamond's capital stock possessing at least eighty percent (80%) of
          the combined voting power of all the shares of

                                       32

<PAGE>



          capital stock of Diamond entitled to vote and at least eighty percent
          (80%) of each class of shares of capital stock of Diamond not entitled
          to vote;

               (iii) The transactions described in this Agreement have a "bona
          fide business purpose" as defined in the Treasury Regulations.

It is understood that neither NTL or Diamond is representing, warranting,
covenanting or indemnifying as to the actual qualification of the share exchange
under Section 368(a)(1)(B) of the Code.

          (l) Brokers. No broker, investment banker, financial advisor or other
person, other than Donaldson, Lufkin & Jenrette, is entitled to any broker's,
finder's, financial advisor's or other similar fee or commission in connection
with the transactions contemplated by this Agreement based upon arrangements
made by or on behalf of NTL.

          Section 3.6 No Counterclaim. Transferors undertake not to exercise any
right of counterclaim or set off any claim or right of recovery against Diamond
or any of its subsidiaries or any of their respective officers, employees,
auditors or advisers in relation to any claim which may be made in respect of
the warranties and representations contained in this Agreement.


                                   ARTICLE IV

                    COVENANTS RELATING TO CONDUCT OF BUSINESS

          Section 4.1(a) Conduct of Business by Diamond. Except as set forth in
Section 4.1(a) of the Transferors Disclosure Schedule, as otherwise contemplated
by this Agreement or the transactions contemplated hereby as fairly disclosed in
Diamond's capital expenditure budgets previously made available to NTL as part
of the development of Diamond's business telecommunication business or as
consented to by NTL in writing, such consent not to be unreasonably withheld or
delayed, during the period from the date of this

                                       33

<PAGE>



Agreement to the Closing Date, Transferors shall cause Diamond and its
subsidiaries to carry on their respective businesses in the ordinary and usual
course consistent with past practice and, to the extent consistent therewith,
use all reasonable efforts to preserve intact their current business
organizations and use reasonable efforts to keep available the services of their
current officers and other key employees and preserve their relationships with
those persons having business dealings with them. Without limiting the
generality of the foregoing (but subject to the above exceptions), during the
period from the date of this Agreement to the Closing Date, Transferors shall
not permit Diamond or any of its subsidiaries to:

               (i) other than dividends and distributions by a direct or
          indirect wholly owned subsidiary of Diamond to its parent, or by a
          subsidiary that is partially owned by Diamond or any of its
          subsidiaries, provided that Diamond or any such subsidiary receives or
          is to receive its proportionate share thereof, (w) declare, set aside
          or pay any dividends on, make any other distributions in respect of,
          or enter into any agreement with respect to the voting of, any of its
          shares, (x) split, combine, reclassify or vary any class rights
          attached to, any of its shares or issue or create or authorize the
          issuance of any shares or other securities or loan capital or (y)
          capitalize any amount standing to the credit of any reserve or
          purchase, redeem or otherwise acquire any shares or other securities
          or loan capital of Diamond or any of its subsidiaries or any rights,
          warrants or options to acquire any such shares or other securities or
          loan capital or otherwise reorganize its share capital (z) grant any
          option over any shares or other securities or loan capital or uncalled
          capital or issue any securities convertible into shares or other
          securities or loan capital;

               (ii) issue, deliver, sell, pledge or otherwise encumber or
          subject to any Lien any shares or any other securities or loan capital
          or any rights, warrants or options to acquire, any such

                                       34

<PAGE>



          shares or other securities or loan capital (other than the issuance of
          ordinary shares upon the exercise of Stock Options outstanding as of
          the date hereof in accordance with their present terms or pursuant to
          the CGT Option Agreement in accordance with its present terms);

               (iii) amend its memorandum or articles of association or other
          comparable organizational documents;

               (iv) acquire or agree to acquire the shares or stock or other
          securities of any other body corporate or any portion of the assets of
          any business or any person;

               (v) sell, lease, license, mortgage or otherwise encumber or
          subject to any Lien or otherwise dispose of any of its properties or
          assets (including securitizations) other than (A) in the ordinary
          course of trading consistent with past practice or (B) the sale,
          lease, license or other disposition of up to (pound)750,000 of such
          assets, in the aggregate;

               (vi) incur any indebtedness for borrowed money, other than
          pursuant to agreements or arrangements in effect as of the date
          hereof, or issue any debt securities or assume, guarantee or endorse,
          or otherwise as an accommodation become responsible for the
          obligations of any person for borrowed money in an amount that exceeds
          individually or in aggregate (pound)500,000;

               (vii) enter into any joint venture, partnership or European
          Economic Interest Grouping;

               (viii) enter into any contract or commitment or any transaction
          otherwise than (A) in the ordinary and usual course of business and
          (B) at arms' length and for full value;

               (ix) enter into any contract, commitment or arrangement with
          Transferors or any of their

                                       35

<PAGE>



          Affiliates or vary, supplement or amend such existing contract,
          commitment or arrangement (other than on terms no less favorable than
          would be obtained from unaffiliated third parties, and as approved by
          a resolution of the Board of Directors of Diamond that contains such a
          conclusion);

               (x) engage any employees or consultants having an annual salary
          in excess of (pound)100,000 or make a material change in the terms and
          conditions of employment or engagement or pension benefits of any
          employees or consultants;

               (xi) enter into any contract or commitment which either
          individually or in the aggregate may result in expenditure in excess
          of (pound)250,000 per month;

               (xii) enter into any material agreement, arrangement or
          understanding with respect to programming (except for the transaction
          with [newspaper]), software, the provisioning of cable modem internet
          services, billing, the provisioning of digital CATV services and/or
          the acquisition of set top boxes, switching equipment or other
          computer and/or telecommunications equipment with a value in excess of
          (pound)1 million;

               (xiii) make or change any material Tax election or method of
          accounting or settle any material Tax dispute or controversy; or

               (xiv) authorize, or commit or agree to take, any of the foregoing
          actions;

provided that the limitations set forth in this Section 4.1(a) (other than
clause (iii)) shall not apply to any transaction between Diamond and any wholly
owned subsidiary or between any wholly owned subsidiaries of Diamond. NTL shall
treat as confidential any information which Diamond discloses to NTL in respect
of any Affiliate and designates as confidential.


                                       36

<PAGE>



          (b) Other Actions. Except as required by law, Transferors undertake to
NTL that they shall procure that Diamond and its subsidiaries shall not, and NTL
undertakes to Transferors that it shall not and shall not permit any of its
subsidiaries to, voluntarily take any action that would, or that could
reasonably be expected to, result in (i) any of the representations and
warranties given by Transferors (where this undertaking is given by Transferors)
or by NTL (where this undertaking is given by NTL) set forth in this Agreement
that are qualified as to materiality becoming untrue at the Closing Date (as if
made at and as of such time), (ii) any of such representations and warranties
that are not so qualified becoming untrue in any material respect at the Closing
Date (as if made at and as of such time), or (iii) any of the conditions set
forth in Article VI not being satisfied.

          (c) Advice of Changes. At, or prior to, the date hereof, Transferors
shall appoint one Transferor to act as the Transferors' Representative (the
"Transferors' Representative"). The Transferors' Representative is set forth on
Section 4.1, (c) of the Transferors Disclosure Schedule. Each Transferor
(through the Transferors' Representative) and NTL shall promptly advise the
Transferors' Representative or NTL, as the case may be, orally and in writing to
the extent it has knowledge of (i) any representation or warranty contained in
this Agreement that is qualified as to materiality becoming untrue or inaccurate
in any respect or any such representation or warranty that is not so qualified
becoming untrue or inaccurate in any material respect, (ii) any failure to
comply in any material respect with or satisfy in any material respect any
covenant, condition or agreement to be complied with or satisfied under this
Agreement and (iii) any change or event having, or which, insofar as can
reasonably be foreseen, could reasonably be expected to have a material adverse
effect on the truth of any of the representations and warranties or the ability
of the conditions set forth in Article VI to be satisfied; provided, however,
that no such notification shall affect the representations, warranties,
covenants or agreements of the parties (or

                                       37

<PAGE>



remedies with respect thereto) or the conditions to the obligations of the
parties under this Agreement.


                                    ARTICLE V

                              ADDITIONAL AGREEMENTS

          Section 5.1 Access to Information; Confidentiality. Subject to the
Confidentiality Agreement dated May 20, 1998, between NTL and Transferors (the
"Confidentiality Agreement"), and subject to restrictions contained in
confidentiality or other agreements to which such party is subject (which such
party will use its reasonable efforts to have waived) and applicable law,
Transferors undertake to NTL to procure that Diamond and its subsidiaries shall,
and NTL undertakes to Transferors that it shall, and shall cause each of its
subsidiaries to, afford to Transferors' Representative or NTL, as the case may
be, and to the officers, employees, accountants, counsel, financial advisors and
other representatives of Transferors' Representative or NTL, as the case may be,
reasonable access during normal business hours during the period prior to the
Closing Date to all the properties, books, contracts, commitments, personnel and
records of Diamond and its subsidiaries (where the undertaking is given by
Transferors) and of NTL and its subsidiaries (where the undertaking is given by
NTL) and, during such period, Transferors undertake to NTL to procure that
Diamond and its subsidiaries shall, and NTL shall, and shall cause each of its
subsidiaries to, furnish promptly to Transferors' Representative or NTL, as the
case may be, (a) a copy of each report, schedule, registration statement and
other document filed by Diamond or any of its subsidiaries (where the undertaken
is given by Transferors) or by NTL or any of its subsidiaries (where the
undertaken is given by NTL) during such period pursuant to the requirements of
federal or state securities laws and (b) all other information concerning the
business, properties and personnel of Diamond or any of its subsidiaries (where
the undertaken is given by Transferors) or of NTL or any of its subsidiaries
(where the undertaking given by NTL) as Transferors'

                                       38

<PAGE>



Representative or NTL, as the case may be, may reasonably request. No review
pursuant to this Section 5.1 shall affect any representation or warranty given
by any party hereto. Transferors' Representative shall be entitled to disclose
any information received by it pursuant to this Section 5.1 to the other
Transferors. Each Transferor will and NTL will, hold, and will use all
reasonable efforts to cause its respective officers, employees, accountants,
counsel, financial advisors and other representatives and Affiliates to hold,
any nonpublic information in accordance with the terms of the Confidentiality
Agreement.

          Section 5.2 Reasonable Best Efforts. (a) Upon the terms and subject to
the conditions set forth in this Agreement, each of the parties agrees to use
reasonable best efforts to take, or cause to be taken, all actions, and to do,
or cause to be done, and to assist and cooperate with the other parties in
doing, all things necessary, proper or advisable to consummate and make
effective, in the most expeditious manner practicable, the transactions
contemplated by this Agreement, including (i) the obtaining of all necessary
actions or nonactions, waivers, consents and approvals from Governmental
Entities and the making of all necessary registrations and filings and the
taking of all steps as may be necessary to obtain an approval or waiver from, or
to avoid an action or proceeding by, any Governmental Entity, (ii) the obtaining
of all necessary consents, approvals or waivers from third parties, (iii) the
defending of any lawsuits or other legal proceedings, whether judicial or
administrative, challenging this Agreement or the consummation of the
transactions contemplated by this Agreement, including seeking to have any stay
or temporary restraining order entered by any court or other Governmental Entity
vacated or reversed, and (iv) the execution and delivery of any additional
instruments necessary to consummate the transactions contemplated by, and to
fully carry out the purposes of, this Agreement. Without limitation of the
foregoing, NTL shall, and Transferors shall procure that Diamond and its
subsidiaries shall, promptly supply such information as is reasonably necessary
to enable the confirmations and indications referred to in Section 6.1(a) to be
obtained.

                                       39

<PAGE>



          (b) In connection with and without limiting the foregoing, Transferors
and NTL shall (i) take all action necessary to ensure that no takeover statute
or similar statute or regulation is or becomes applicable to this Agreement, or
any of the other transactions contemplated by this Agreement and (ii) if any
takeover statute or similar statute or regulation becomes applicable to this
Agreement, or any other transaction contemplated by this Agreement, take all
action necessary to ensure that the transactions contemplated by this Agreement
may be consummated as promptly as practicable on the terms contemplated by this
Agreement and otherwise to minimize the effect of such statute or regulation on
the transactions contemplated by this Agreement.

          Section 5.3 Stock Options and Stock Appreciation Rights. (a) In
respect of all outstanding Stock Options issued under the Stock Plan, NTL shall
permit each holder thereof to receive, at such holder's option, upon release of
such holder's Stock Option that either is exercisable or not or will become,
upon the Closing, exercisable under the Stock Plan, either (i) an option (the
"NTL Option") to acquire, except as provided in paragraph (b) below, on the same
terms and conditions as were applicable under such Stock Option, one share of
NTL Common Stock for every four ordinary shares in Diamond subject to the Stock
Option (to be adjusted in the same manner as provided for in Section 1.2) at an
exercise price per share of NTL Common Stock (rounded to nearest whole cent)
equal to (A) the aggregate exercise price for the ordinary shares in Diamond
that are the subject of such Stock Option divided by (B) the aggregate number of
whole shares of NTL Common Stock deemed to be subject to such Stock Option in
accordance with the foregoing or (ii) that number of shares of NTL Common Stock
(rounded down to the nearest whole number) as is equal to one share of NTL
Common Stock for every four ordinary shares in Diamond subject to the Stock
Option (to be adjusted in the same manner as provided for in Section 1.2) less
that number of shares of NTL Common Stock (rounded to the nearest whole number)
as is equal in value to (A) the aggregate exercise price for the ordinary shares
in Diamond the subject of the Stock

                                       40

<PAGE>



Option divided by (B) the NTL Average Stock Price on the Closing Date.

          (b) With respect to the NTL Options issued as contemplated in
paragraph (a) (x) 50% of each holders' NTL Options shall be exercisable from the
Closing Date, (y) 25% shall be exercisable from the first anniversary date of
the Closing Date and (z) 25% shall be exercisable from the second anniversary
date of the Closing Date. Further, such NTL Options shall also be exercisable in
full in the event that the holder of a Stock Option ceases to be an employee or
director of any company in the NTL or Diamond group save where this is as a
result of voluntary resignation or if such employee is dismissed as a result of
his or her gross misconduct in circumstances entitling NTL summarily to dismiss
the employee without prior notice under such employee's or director's service
agreement and applicable law.

          (c) As soon as practicable after the date hereof, NTL (and if
appropriate, the Transferors shall procure Diamond, jointly with NTL) shall
deliver to the holders of Stock Options appropriate notices setting forth such
holders' rights pursuant to the Stock Plan and the alternatives offered to them
in accordance with Section 5.3(a) together with any form of release required to
be executed by such holders.

          (d) No later than the Closing Date, NTL shall prepare and file with
the SEC a registration statement on Form S-8 (or another appropriate form)
registering a number of shares of NTL Common Stock issuable in accordance with
clauses (i) and (ii) of Section 5.3(a). Such registration statement shall be
kept effective (and the current status of the prospectus or prospectuses
required thereby shall be maintained) at least for so long as NTL Options remain
outstanding and until such time as the shares of NTL Common Stock subject to
such NTL Options as issuable pursuant to clauses (i) and (ii) of Section 5.3(a)
are no longer subject to resale restrictions under the Securities Act.

          Section 5.4 Fees and Expenses. Except as provided in Section 5.10
hereof, all fees and expenses

                                       41

<PAGE>



incurred in connection with this Agreement and the transactions contemplated by
this Agreement shall be paid by the party incurring such fees or expenses,
whether or not the transactions contemplated hereby are consummated. Transferors
represent and undertake that no such fees and expenses have been or will be
borne by Diamond or any of its subsidiaries.

          Section 5.5 Public Announcements. NTL will consult with the
Transferors' Representative and each Transferor will, and will procure that
Diamond and its subsidiaries will, consult with NTL before issuing, and provide
the Transferors' Representative or NTL (as appropriate) the opportunity to
review, comment upon and concur with and use reasonable efforts to agree on, any
press release or other public statements with respect to the transactions
contemplated by this Agreement and shall not issue any such press release or
make any such public statement prior to such consultation, except as any party
may determine is required by applicable law, court process or by obligations
pursuant to any listing agreement with any national securities exchange. The
parties agree that the initial press release to be issued with respect to the
transactions contemplated by this Agreement shall be in the form heretofore
agreed to by the parties.

          Section 5.6 NASDAQ Quotation. NTL shall use reasonable best efforts
to cause the NTL Common Stock issuable under Section 1.2 and Section 5.3 and
upon exercise of NTL Options pursuant to Section 5.3 to be approved for
quotation on the NASDAQ, subject to official notice of issuance, as promptly as
practicable after the date hereof, and (except in respect to NTL Common Stock
issuable upon excise of Adjusted Options) in any event prior to the Closing
Date.

          Section 5.7 Covenant of Transferors. Each Transferor agrees that it
will, and will cause its Affiliates to, vote any Voting Securities of NTL which
they are entitled to vote to approve the matters that will be presented to the
shareholders of NTL at the meeting called to approve the Amalgamation Agreement
that are necessary to implement that agreement.

                                       42

<PAGE>



          Section 5.8 Covenant of NTL. If so required, as promptly as
practicable after the date hereof, NTL shall take all necessary actions to
convene a special meeting of its shareholders to authorize the transaction
contemplated hereby.

          Section 5.9 Standstill Agreements; Confidentiality Agreements. During
the period from the date of this Agreement through the Closing Date, Transferors
shall procure that neither Diamond nor any of its subsidiaries shall terminate,
amend, modify or waive any provision of any confidentiality or standstill
agreement to which it is a party. During such period, Transferors shall procure
that Diamond and its subsidiaries shall enforce, to the fullest extent permitted
under applicable law, the provisions of any such agreement, including by
obtaining injunctions to prevent any breaches of such agreements and to enforce
specifically the terms and provisions thereof in any court having jurisdiction.

          Section 5.10 Conveyance Taxes. NTL and Transferors shall, and
Transferors shall procure that Diamond shall, cooperate in the preparation,
execution and filing of all returns, questionnaires, applications or other
documents regarding any real property transfer or gains, sales, use transfer,
value added, stock transfer and stamp taxes, any transfer, recording,
registration; and other fees or any similar taxes which become payable in
connection with the transactions contemplated by this Agreement that are
required or permitted to be filed on or before the Closing Date; provided,
however, in the event that any stamp duty liability or obligation that arises in
connection with the transaction contemplated hereby, such obligations shall be
the obligations of NTL.

          Section 5.11 Debt Offers. NTL and Transferors will each use their
respective reasonable best efforts to obtain, upon terms and conditions which
are reasonably satisfactory to NTL, any required consents of the holders of the
various debt securities of NTL and Diamond in order to permit the transactions
contemplated hereby. The costs, fees and expenses payable by Diamond in

                                       43

<PAGE>



connection with its debt offer, if required, shall be subject to the reasonable
approval of NTL.

          Section 5.12 Confidential Information. Transferors undertake to NTL
that they shall, and shall cause Diamond and its subsidiaries to, keep
confidential and not at any time after the date of this Agreement disclose or
make known in any way to anyone (other than NTL and Diamond) or use for their
own or any other person's benefit any know-how or confidential information
relating to any of the customers, suppliers or affairs of the businesses
(including any prospective business) of Diamond or its subsidiaries or otherwise
relating to the businesses of Diamond and its subsidiaries except information
which is (i) in the public domain or (ii) becomes public knowledge through no
fault of such Transferor or (iii) is required to be disclosed by court order or
other government process or the disclosure of which is necessary to enable such
Transferor to comply with applicable law or defend against claims. In the event
that such Transferor shall be required to make disclosure pursuant to the
provisions of clause (iii) of the preceding sentence, such Transferor shall
promptly notify NTL and take, at the expense of NTL, all reasonably necessary
steps requested by NTL to defend against the enforcement of such court order or
other government process, and permit NTL to participate with counsel of its
choice in any proceeding relating to the enforcement thereof.

          Section 5.13 Shareholders' Agreement. Each Transferor hereby agrees
that the proposed transfer of the Shares to NTL pursuant to this Agreement shall
be deemed to comply in all respects with the provisions of Schedule 2 to the
Shareholders Agreement dated September 1, 1994 between European Cable Capital
Partners, L.P., AmSouth Bank of Alabama, CGT Family Corporation, GS Capital
Partners L.P., William W. McDonald and Diamond.

          Section 5.14 Bring-along for Optionholder Shares. Transferors covenant
and undertake to NTL that insofar as the holders of Stock Options (including the
CGT Family Corporation) ("Option Shareholders") shall validly exercise their
Stock Options in accordance with

                                       44

<PAGE>



the rules of the Stock Plan after the date of this Agreement to acquire ordinary
shares in Diamond ("Option Shares") then Transferors will, in accordance with
paragraph 8 of the Schedule to the Rules of the Stock Plan require the Option
Shareholders to sell all of the Option Shares to NTL on the same terms and
conditions as contained in this Agreement and Transferors shall take all steps
and do all matters including the giving of a notice as may be necessary to
achieve this and shall not withdraw the same unless authorized to do so by NTL.

          Section 5.15 Tag-along for Optionholders Shares. Without prejudice to
the obligations of Transferors in section 5.14 NTL covenants with and undertakes
to Transferors that in the event that any holders of Stock Options (including
the CGT Family Corporation) shall validly exercise their Stock Options as
described in section 5.14 then NTL shall offer to purchase from the Option
Shareholders all of the Option Shares on the same terms and conditions as set
out in this Agreement and that such offer shall remain capable for acceptance
for a period of 14 days from the date on which it is made.

          Section 5.16  No change to Stock Options. Transferors covenant and
undertake to NTL that they will procure that Diamond shall not, except as
specifically contemplated herein or with the prior consent of NTL either (a)
amend the rules of the Stock Plan or the Option Agreement (whether or not with
the prior consent of the holders of Stock Options; or (b) approach, or despatch
any document to, the holders of Stock Options.

          Section 5.17  Indemnification; Directors and Officers Insurance. NTL
agrees to maintain for the benefit of Diamond's past and present directors and
officers indemnification arrangements pursuant to Diamond's memorandum and
articles of association and indemnification agreements in existence on the date
hereof covering acts or omissions occurring at or prior to the Closing Date to
the dame extent as are in place at the date of this Agreement. NTL shall also
provide, for an aggregate period of not less than six years from the Closing
Date, Diamond's current directors and officers

                                       45

<PAGE>



with a directors' and officers' liability insurance policy that provides
coverage for events occurring prior to the Closing Date that is no less
favorable than Diamond's existing policy.


                                   ARTICLE VI

                              CONDITIONS PRECEDENT

          Section 6.1 Conditions to Each Party's Obligation to Effect the
Closing. The respective obligation of each party to effect the Closing is
subject to the satisfaction or waiver on or prior to the Closing Date of the
following conditions:

          (a) Required British Approvals. The following shall have occurred:

               (i) NTL shall have received a written indication from The
          Secretary of State for Trade and Industry ("DTI"), from the
          Independent Television Commission ("ITC"), in terms reasonably
          satisfactory to NTL and from the Radio Communications Agency ("RCA"),
          to the effect that the Closing will not lead to the revocation of any
          licenses (issued pursuant to the Cable and Broadcasting Act 1984 or
          the Broadcasting Act 1990 (as amended) or the Broadcasting Act 1996 or
          the revocation of any of the telecommunications or wireless telegraphy
          licenses or RCA licences (issued by the DTI or by the RCA acting for
          the DTI pursuant to the Telecommunications Act 1984 or the Wireless
          Telegraphy Act 1949) which are held by Diamond or any of its
          subsidiaries, except for any licenses the loss of which would not have
          a material adverse effect on Diamond;

               (ii) NTL shall have received written confirmation from the Office
          of Telecommunications, in terms reasonably satisfactory to NTL, that
          the Director General has not after the date hereof (a) issued any
          directions to Diamond or any of its subsidiaries in connection with
          their

                                       46

<PAGE>



          telecommunications licenses issued pursuant to the Telecommunications
          Act 1984 or their wireless telegraphy licenses issued pursuant to the
          Wireless Telegraphy Act 1949, (b) given notice to Diamond or any of
          its subsidiaries of its intention to make modifications to such
          licenses (other than modifications which are to be made to all or
          substantially all of the licenses issued pursuant to the
          Telecommunications Act 1984 or the Wireless Telegraphy Act 1949 (as
          appropriate), or (c) taken and has no intention to take any steps
          pursuant to Section 16, 17 or 18 of the Telecommunications Act 1984 or
          the Wireless Telegraphy Act 1948 in relation to enforcement of any
          such licenses, except for, in the case of clause (a), such directions,
          in the case of clause (b), such modifications, or, in the case of
          clause (c), such enforcement steps as would not have a material
          adverse effect on Diamond;

               (iii) NTL shall have received written confirmation from the ITC,
          in terms reasonably satisfactory to NTL, that the ITC has not after
          the date hereof (a) issued any directions to Diamond or any of its
          subsidiaries in connection with any license issued pursuant to the
          Cable and Broadcasting Act 1984 or the Broadcasting Act 1990 (as
          amended) or the Broadcasting Act 1996, (b) given notice to Diamond or
          any of its subsidiaries of its intention to make modifications to any
          such license (other than modifications which are to be made to all or
          substantially all licenses issued pursuant to the Cable and
          Broadcasting Act 1984 or the Broadcasting Act 1990 (as amended) or the
          Broadcasting Act 1996 as the case may be), or (c) taken and has no
          intention to take any steps in relation to enforcement of any such
          license, except for, in the case of clause (a), such directions, in
          the case of clause (b), such modifications, or, in the case of clause
          (c), such enforcement steps as would not have a material adverse
          effect on Diamond;

               (iv) the Office of Fair Trading shall have indicated to NTL, in
          terms reasonably satisfactory to NTL, either that the transaction

                                       47

<PAGE>



          contemplated hereby does not qualify for investigation by the
          Monopolies and Mergers Commission pursuant to the Fair Trading Act
          1973 or that The Secretary of State for Trade and Industry has decided
          not to refer the transactions contemplated hereby to the Monopolies
          and Mergers Commission;

          (b) Governmental and Regulatory Approvals. Other than the Required
British Approvals (which are addressed in Sections 6.1(a), all consents,
approvals and actions of, filings with and notices to any Governmental Entity
required of Diamond, NTL or any of their subsidiaries to consummate the
transactions contemplated hereby, the failure of which to be obtained or taken
(i) is reasonably expected to have a material adverse effect on NTL or Diamond
or (ii) will result in a material violation of any laws, shall have been
obtained, all in form and substance reasonably satisfactory to Transferors'
Representative and NTL.

          (c) NTL Shareholders' Approval. If so required under applicable law or
stock exchange (including NASDAQ) regulation, a resolution shall have been
passed at a special meeting of shareholders of NTL, convened after proper notice
to, and/or waiver of such notice by, the shareholders, with a quorum of the
shareholders present or represented, to approve the transactions contemplated
hereby.

          (d) No Injunctions or Restraints. No judgment, order, decree, statute,
law, ordinance, rule or regulation, entered, enacted, promulgated, enforced or
issued by any court or other Governmental Entity of competent jurisdiction or
other legal restraint or prohibition (collectively, "Restraints") shall be in
effect (i) preventing the consummation of the transactions contemplated hereby,
or (ii) which otherwise is reasonably likely to have a material adverse effect
on Diamond or NTL, as applicable; provided, however, that each of the parties
shall have used its best efforts to prevent the entry of any such Restraints and
to appeal as promptly as possible any such Restraints that may be entered.

                                       48

<PAGE>




          (e) NASDAQ Quotation. The shares of NTL Common Stock issuable to
Transferors as contemplated by Section 1.2 and the shares of NTL Common Stock
issuable upon exercise of Adjusted Options pursuant to Section 5.3 shall have
been approved for quotation on the NASDAQ, subject to official notice of
issuance.

          (f) Required Consents. NTL or Transferors, as the case may be, shall
have obtained (or in the case of Transferors, shall have caused Diamond to
obtain) all consents designated as "Required Consents" in the NTL Disclosure
Schedule or the Transferors Disclosure Schedule (as applicable).

          Section 6.2 Conditions to Obligations of NTL. The obligation of NTL to
effect the transactions contemplated hereby is further subject to satisfaction
or waiver of the following conditions:

          (a) Representations and Warranties. The representations and warranties
of Transferors set forth herein shall be true and correct both when made and at
and as of the Closing Date, as if made at and as of such time (except to the
extent expressly made as of an earlier date, in which case as of such date),
except where the failure of such representations and warranties to be so true
and correct (without giving effect to any limitation as to "materiality" or
"material adverse effect" set forth therein) does not have, and is not likely to
have, individually or in the aggregate, a material adverse effect on NTL
(assuming the consummation of the transactions contemplated herein) or Diamond.

          (b) Performance of Obligations of Transferors. Transferors shall have
performed in all material respects all obligations required to be performed by
them under this Agreement at or prior to the Closing Date.

          (c) All steps required to be taken by Diamond in accordance with
section 5.3(a) shall have been taken.


                                       49

<PAGE>



          (d) No Material Adverse Change. As of the Closing Date, there shall
not have occurred any material adverse change relating to Diamond from the date
hereof.

          Section 6.3 Conditions to Obligations of Transferors. The obligation
of Transferors to effect the transactions contemplated hereby is further subject
to satisfaction or waiver of the following conditions:

          (a) Representations and Warranties. The representations and warranties
of NTL set forth herein shall be true and correct both when made and at and as
of the Closing Date, as if made at and as of such time (except to the extent
expressly made as of an earlier date, in which case as of such date), except
where the failure of such representations and warranties to be so true and
correct (without giving effect to any limitation as to "materiality," or
"material adverse effect" set forth therein) does not have, and is not likely to
have, individually or in the aggregate, a material adverse effect on NTL.

         (b) Performance of Obligations of NTL. NTL shall have performed in all
material respects all obligations required to be performed by it under this
Agreement at or prior to the Closing Date.

          (c) No Material Adverse Change. As of the Closing Date, there shall
not have occurred any material adverse change relating to NTL from the date
hereof.

          (d) Registration Rights. NTL shall have executed a Registration Rights
Agreement implementing the terms set forth on Exhibit 6.3(d).

          (g) Tax Opinion Transferors shall have received an opinion, dated the
Closing Date, from Sullivan & Cromwell, counsel to Diamond, in form and
substance reasonably satisfactory to Transferors substantially to the effect
that on the basis of facts, representations and assumptions set forth in such
opinion, for federal income tax purposes the share exchange will constitute a
"reorganization" within the meaning of Section 368(a) of the Code, and NTL and
Diamond will each be a party to

                                       50

<PAGE>



that reorganization within the meaning of Section 368(b) of the Code. In
rendering such opinion, Sullivan & Cromwell may receive and rely upon
representations from NTL, Diamond and others.

          Section 6.4 Frustration of Closing Conditions. None of NTL or
Transferors may rely on the failure of any condition set forth in Section 6.1,
6.2 or 6.3, as the case may be, to be satisfied if such failure was caused by
the failure by any of the Transferors (in the case of the Transferors) or by NTL
(in the case of NTL) to use best efforts to consummate the transactions
contemplated by this Agreement, as required by and subject to Section 5.2.


                                   ARTICLE VII

                        TERMINATION, AMENDMENT AND WAIVER

          Section 7.1 Termination. This Agreement may be terminated at any time
prior to the Closing Date:

          (a) by mutual written consent of NTL and the Majority Transferors (for
the purposes of this Article VII, Transferors holding two-thirds or more of the
aggregate number of Shares shall constitute the "Majority Transferors");

          (b) by either NTL or the Majority Transferors:

               (i) if the Closing shall not have been consummated by January 31,
          1999 (the "End Date"), except if such failure is due to a material
          breach of this Agreement by the party seeking to terminate;


               (ii) if any Restraint having any of the effects set forth in
          Section 6.1(d) shall be in effect and shall have become final and
          nonappealable; provided, that the party seeking to terminate this
          Agreement pursuant to this Section 7.1(b)(ii) shall have used best
          efforts to prevent the entry of and to remove such Restraint; or

                                       51

<PAGE>




               (iii) if so required, NTL shall have failed to acquire the
          authorization of its shareholders as contemplated in Section 6.1(c)
          hereof.

          (c) by NTL, if any Transferor shall have breached or failed to perform
in any material respect any of their respective warranties, covenants or other
agreements contained in this Agreement, which breach or failure to perform would
give rise to the failure of a condition set forth in Section 6.2(a) or (b), and
such condition is incapable of being satisfied by the End Date;

          (d) by Transferors, if NTL shall have breached or failed to perform in
any material respect any of its representations, warranties, covenants or other
agreements contained in this Agreement, which breach or failure to perform would
give rise to the failure of a condition set forth in Section 6.3(a) or (b), and
such condition is incapable of being satisfied by the End Date; or

          (e) by the Majority Transferors if (i) as of a date not more than
three Business Days before the expected Closing Date, the NTL Average Stock
Price determined as of such date is less than $36.00, (ii) notice shall have
been provided to NTL hereunder of an intent to terminate and (iii) within one
Business Day of receipt of such notice, NTL shall not have agreed (by notice to
the Majority Transferors) to increase the consideration payable per each four
ordinary shares such that the value of such consideration shall be $36.00 per
share or more at such time.

          Section 7.2 Effect of Termination. In the event of termination of this
Agreement by Transferors or NTL as provided in Section 7.1, this Agreement shall
forthwith become void and have no effect, without any liability or obligation on
the part of NTL or Transferors, other than the provisions of Section 3.1(j),
3.2(d), 3.3(l), the last sentence of Section 5.1, Section 5.4 and this Section
7.2, which provisions survive such termination, and except to the extent that
such

                                       52

<PAGE>



termination results from the willful and material breach by a party of any of
its representations, warranties, covenants or agreements set forth in this
Agreement.

          Section 7.3 Amendment. This Agreement may not be amended except by an
instrument in writing signed on behalf of each of the parties; provided that
each of the Transferors agrees to be bound by any amendment approved by and
entered into by the Majority Transferors ; provided, however, that any amendment
that has or could reasonably be expected to have a disproportionate adverse
effect on one Transferor but that does not similarly affect all Transferors will
also require the approval of the affected Transferor.

          Section 7.4 Extension; Waiver. Each Transferor hereby agrees and
irrevocably appoints the Transferors' Representative to waive or extend any
provision of this Agreement. At any time prior to the Closing Date, NTL or the
Transferors' Representative may (a) extend the time for the performance of any
of the obligations or other acts of the other, (b) waive any inaccuracies in the
representations and warranties of the other contained in this Agreement or in
any document delivered pursuant to this Agreement or (c) waive compliance by the
other with any of the agreements or conditions contained in this Agreement. Any
agreement on the part of NTL or the Transferors' Representative to any such
extension or waiver shall be valid only if set forth in an instrument in writing
signed on behalf of such party. The failure of NTL or the Transferors'
Representative to this Agreement to assert any of its rights under this
Agreement or otherwise shall not constitute a waiver of such rights.

          Section 7.5 Procedure for Termination, Amendment, Extension or Waiver.
A termination of this Agreement pursuant to Section 7.1, an amendment of this
Agreement pursuant to Section 7.3 or an extension or waiver pursuant to Section
7.4 shall, in order to be effective, require, in the case of NTL or any
Transferor who is a body corporate, action by its Board of Directors or, with
respect to any amendment to this Agreement, the

                                       53

<PAGE>



duly authorized committee of its Board of Directors to the extent permitted
by law.


                                  ARTICLE VIII

                               GENERAL PROVISIONS

          Section 8.1 Survival of Representations, Etc. All statements contained
in the respective Disclosure Schedules or in any certificate or instrument of
conveyance delivered by or on behalf of any party pursuant to this Agreement or
in connection with the transactions contemplated hereby shall be deemed to be
representations and warranties by such party hereunder. Except for the
representations and warranties of Transferors set forth in Section 3.2 hereof,
neither the representations and warranties of Transferors and NTL nor their
respective covenants (except for those expressly to be performed after the
Closing Date) contained herein shall survive the Closing Date. For the avoidance
of doubt, neither the Transferors nor NTL shall have any liability for a breach
of any representation, warranty or covenant under this Agreement (except for any
breach by such Transferor of its representations and warranties in Section 3.2
hereof or the breach of any covenant by such Transferors expressly to be
performed after the Closing Date in which case only the Transferor that has
committed such breach of a representation and warranty or such breach of a
covenant shall have any liability therefor) and the sole remedy of the parties
hereunder for any such breach (subject to the above exception) shall be
termination of this Agreement pursuant to Section 7.1.

          Section 8.2 Notices.  All notices, requests, claims, demands and other
communications under this Agreement shall be in writing and shall be deemed
given if delivered personally, telecopied (which is confirmed) or sent by
overnight courier (providing proof of delivery) to the parties at the following
addresses (or at such other address for a party as shall be specified by like
notice):


                                       54

<PAGE>



                  (a)  if to NTL, to:

                  NTL Incorporated
                  110 East 59th Street
                  New York, New York  10022
                  Telecopy No.:  (212) 906-8497
                  Attention:  Richard J. Lubasch

                  with a copy to:

                  Skadden, Arps, Slate, Meagher & Flom LLP
                  919 Third Avenue
                  New York, New York 10022
                  Telecopy No.:  (212) 735-2000
                  Attention:  Thomas H. Kennedy

                  and to:

                  Travers Smith Braitwaite
                  10 Snow Hill,
                  London, England ECIA 2AL
                  Telecopy:(011) 44 171 236-3728
                  Attention:  Spencer Summerfield / Simon Jay

                  (b) If to Transferors, to:

                  European Cable Capital Partners, L.P.
                  85 Broad Street
                  New York, NY  10004
                  Telecopy No.:
                  Attention:

                  AmSouthBank of Alabama, as Trustee
                  1901 Sixth Avenue North, Third Floor
                  Harbert Plaza
                  Birmingham, AL  35203
                  Telecopy No.:
                  Attention:

                  DCI Capital Partners 
                  9830 Wilshire Boulevard 
                  Beverly Hills, CA  90212 
                  Telecopy No.:
                  Attention:

                                       55

<PAGE>



                  Investor Investments AB
                  Arsenalsgatan 8c
                  P.O. Box 161574, S-103 24
                  Stockholm, Sweden
                  Telecopy No.:
                  Attention:

                  Booth English Cable Inc.
                  33 West Fort St., Suite 1230
                  Detroit, MI  48226
                  Telecopy No.:
                  Attention:

                  With a copy to:

                  ECE Management, Inc.
                  P.O. Box 499
                  Carmel, IN  46032
                  Telecopy No.:
                  Attention:  Robert T. Goad

                  With a copy to:

                  Sullivan & Cromwell
                  9a Ironmonger Lane
                  Telecopy:  44-171-710-6565
                  Telephone: 44-171-710-6500
                  Attention: Scott D. Miller

          Section 8.3 Definitions. For purposes of this Agreement:

          (a) an "Affiliate" of any person means another person that directly or
indirectly, through one or more intermediaries, controls, is controlled by, or
is under common control with, such first person, where "control" means the
possession, directly or indirectly, of the power to direct or cause the
direction of the management policies of a person, whether through the ownership
of voting securities, by contract, as trustee or executor, or otherwise;

          (b) "knowledge" of any person means the actual knowledge of such
person or, where such person is a

                                       56

<PAGE>



corporation, such person's executive officers or senior management of such
person's operating divisions and segments person, in each case after due inquiry
which shall include, where it is the knowledge of the Transferors, after making
due enquiry of the board of directors and senior management of Diamond and its
subsidiaries;

          (c) "material adverse change" or "material adverse effect" means, when
used in connection with Diamond or NTL, any change, effect, event, occurrence or
state of facts that is, or would reasonably be expected to be, materially
adverse to the business, financial condition or results of operations of such
party and its subsidiaries taken as a whole, other than changes, effects,
events, occurrences or facts caused by changes in general economic or securities
market conditions, changes that affect the U.K. cable industry generally or
changes in the business of Diamond that result from the announcement or proposed
consummation of the transactions contemplated hereby, and the terms "material"
and "materially" have correlative meanings;

          (d) "person" means an individual, corporation, partnership, limited
liability company, joint venture, association, trust, unincorporated
organization or other entity;

          (e) a "subsidiary" of any person means another person, an amount of
the voting securities, other voting ownership or voting Partnership interests of
which is sufficient to elect at least a majority of its Board of Directors or
other governing body (or, if there are no such voting interests, 50% or more of
the equity interests of which) is owned directly or indirectly by such first
person;

          (f) "Business Day" shall mean a day on which both (i) NASDAQ if
functional for a normal trading day and (ii) banks in the City of New York are
open for business;

          (g) "NTL Average Stock Price" shall mean the volume-weighted average
of the average high and low sales prices of the NTL Common Stock or NASDAQ for
each of the

                                       57

<PAGE>



twenty trading days ending on the trading day prior to the date of 
determination;

          (h) "Required British Approval" shall mean those approvals and
contents set forth in Section 6.1(a);

          (i) "in the approved term" shall mean a document, the terms, condition
and form of which have been agreed by the parties to this Agreement and a copy
of which has been identified as such and initialed by or on behalf of NTL and
the Transferor's Representative.

          Section 8.4 Interpretation. When a reference is made in this Agreement
to an Article, Section or Exhibit, such reference shall be to an Article or
Section of, or an Exhibit to, this Agreement unless otherwise indicated. The
table of contents and headings contained in this Agreement are for reference
purposes only and shall not affect in any way the meaning or interpretation of
this Agreement. Whenever the words "include", "includes" or "including" are used
in this Agreement, they shall be deemed to be followed by the words "without
limitation". The words "hereof", "herein" and "hereunder" and words of similar
import when used in this Agreement shall refer to this Agreement as a whole and
not to any particular provision of this Agreement. All terms defined in this
Agreement shall have the defined meanings when used in any certificate or other
document made or delivered pursuant hereto unless otherwise defined therein. The
definitions contained in this Agreement are applicable to the singular as well
as the plural forms of such terms and to the masculine as well as to the
feminine and neuter genders of such term. Any agreement, instrument or statute
defined or referred to herein or in any agreement or instrument that is referred
to herein means such agreement, instrument or statute as from time to time
amended, modified or supplemented, including (in the case of agreements or
instruments) by waiver or consent and (in the case of statutes) by succession of
comparable successor statutes and references to all attachments thereto and
instruments incorporated therein. References to a person are also to its
permitted successors and assigns.


                                       58

<PAGE>



          Section 8.5 Counterparts. This Agreement may be executed in one or
more counterparts, all of which shall be considered one and the same agreement
and shall become effective when one or more counterparts have been signed by
each of the parties and delivered to the other parties.

          Section 8.6 Entire Agreement; No Third-Party Beneficiaries. This
Agreement (including the documents and instruments referred to herein) and the
Confidentiality Agreement (a) constitute the entire agreement, and supersede all
prior agreements and understandings, both written and oral, between the parties
with respect to the subject matter of this Agreement and (b) are not intended to
confer upon any person other than the parties any rights or remedies.

          Section 8.7 Governing Law. This Agreement shall be governed by, and
construed in accordance with, the laws of the State of New York, regardless of
the laws that might otherwise govern under applicable principles of conflict of
laws thereof.

          Section 8.8 Assignment. Neither this Agreement nor any of the rights,
interests or obligations under this Agreement shall be assigned, in whole or in
part, by operation of law or otherwise by either of the parties hereto without
the prior written consent of the other party; provided, however, that NTL have
the right, at any time at or prior to the Closing, to designate in writing, in
accordance with applicable law, one or more of its direct or indirect wholly
owned subsidiaries or a holding company formed in compliance with Section 251(g)
of the Delaware General Corporation Law to purchase, in whole or in part, the
Shares on the terms set out in this Agreement, and NTL shall remain jointly and
severally liable with its designee(s) under this Agreement following such
designation. Any assignment in violation of the preceding sentence shall be
void. Subject to the preceding two sentences, this Agreement will be binding
upon, inure to the benefit of, and be enforceable by, the parties and their
respective successors and assigns.


                                       59

<PAGE>



          Section 8.9 Consent to Jurisdiction. Each of the parties hereto (i)
consents to submit itself to the personal jurisdiction of any federal court
located in the State of New York or any New York state court in the event any
dispute arises out of this Agreement or any of the transactions contemplated by
this Agreement, (ii) agrees that it will not attempt to deny or defeat such
personal jurisdiction by motion or other request for leave from any such court,
and (iii) agrees that it will not bring any action relating to this Agreement or
any of the transactions contemplated by this Agreement in any court other than a
federal court sitting in the State of New York or a New York state court.

          Section 8.10 Headings. The headings contained in this Agreement are
for reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.

          Section 8.11 Severability. If any term or other provision of this
Agreement is invalid, illegal or incapable of being enforced by any rule of law
or public policy, all other conditions and provisions of this Agreement shall
nevertheless remain in full force and effect. Upon such determination that any
term or other provision is invalid, illegal or incapable of being enforced, the
parties hereto shall negotiate in good faith to modify this Agreement so as to
effect the original intent of the parties as closely as possible to the fullest
extent permitted by applicable law in an acceptable manner to the end that the
transactions contemplated hereby are fulfilled to the extent possible.

          Section 8.12 Liability of AmSouth in its Corporate Capacity.
Notwithstanding anything to the contrary in this Agreement: (a) AmSouth Bank
N.A. ("AmSouth") has entered into this Agreement solely as trustee of the trusts
listed in the signature pages hereto and shall have no liability whatsoever in
its corporate capacity for any acts taken or omitted to be taken by it under
this Agreement or otherwise in connection with the transactions provided for
herein; (b) any liability of AmSouth under this Agreement or otherwise in
connection with the transactions

                                       60

<PAGE>



contemplated herein shall be limited to and satisfied only from the assets of
the relevant trusts now or hereafter held by AmSouth, as trustee; and (c) if
AmSouth shall resign, be removed, or otherwise cease to serve, as trustee of any
of the trusts, AmSouth shall be fully discharged from any and all liability that
it may have incurred under this Agreement or otherwise in connection with the
transactions provided for herein, in its capacity as trustee of such trusts.


                                       61

<PAGE>



          IN WITNESS WHEREOF, NTL and Transferors have caused this Agreement to
be signed by them or their respective officers thereunto duly authorized, all as
of the date first written above.


            NTL INCORPORATED


               By: /s/ Richard J. Lubasch
                  --------------------------------
                  Name:  Richard J. Lubasch
                  Title: Senior Vice President


<TABLE>
<CAPTION>
                                                         Number of                 Number of
               TRANSFERORS:                            Ordinary Shares          Deferred Shares

<S>                                                    <C>                      <C>
               EUROPEAN CABLE CAPITAL
               PARTNERS, L.P.



               By: /s/ Richard Friedman                39,447,443                       0
                  --------------------------------
                  Name:  Richard Friedman
                  Title: Attorney-in-fact


               AMSOUTH BANK OF ALABAMA,
               (No. 2 ACCOUNT)



               By: /s/ Amy E. Staats                   2,187,570                        2
                  --------------------------------
                  Name:  Amy E. Staats
                  Title: Trust Officer


               AMSOUTH BANK OF ALABAMA
               (NO. 3 ACCOUNT)



               By: /s/ Amy E. Staats                   2,187,570                        1
                  --------------------------------
                  Name:  Amy E. Staats
                  Title: Trust Officer

</TABLE>



<PAGE>



<TABLE>
<CAPTION>
                                                         Number of                 Number of
                                                       Ordinary Shares          Deferred Shares

<S>                                                    <C>                      <C>
               AMSOUTH BANK OF ALABAMA
               (NO. 4 ACCOUNT)



               By: /s/ Amy E. Staats                   2,187,556                        1
                  --------------------------------
                  Name:  Amy E. Staats
                  Title: Trust Officer


               AMSOUTH BANK OF ALABAMA
               (NO. 5 ACCOUNT)



               By: /s/ Amy E. Staats                   2,187,556                        1
                  --------------------------------
                  Name:  Amy E. Staats
                  Title: Trust Officer



               BRIDGE STREET FUND 1996, L.P.



               By: /s/ Richard Friedman                497,370                          0
                  --------------------------------
                  Name:  Richard Friedman
                  Title: Attorney-in-fact


               CGT FAMILY CORPORATION



               By: /s/ Gary E. Davis                   35,000                           1
                  --------------------------------
                  Name:  Gary E. Davis
                  Title: President


                /s/ Sanford R. Climan                  76,923                           0
               ------------------------------------
               SANFORD R. CLIMAN


               GS CAPITAL PARTNERS, L.P.


               By: /s/ Richard Friedman                1,249,115                        0
                  --------------------------------
                  Name:  Richard Friedman
                  Title: Attorney-in-fact

</TABLE>




<PAGE>


<TABLE>
<CAPTION>
                                                         Number of                 Number of
                                                       Ordinary Shares          Deferred Shares


<S>                                                    <C>                              <C>
                /s/ William White McDonald             503                              0
               ------------------------------------
               WILLIAM WHITE MCDONALD


               STONE STREET FUND 1996, L.P.


               By: /s/ Richard Friedman                733,399                          0
                  --------------------------------
                  Name:  Richard Friedman
                  Title: Attorney-in-fact


               DCI CAPITAL PARTNERS


               By: /s/ Michael Ovitz                   3,909,754                        0
                  --------------------------------
                  Name:  Michael ovitz
                  Title: General Partner


               INVESTOR INVESTMENTS AB


               By: /s/ Thomas Nilsson                  3,909,754                        0
                  --------------------------------
                  Name:  Thomas Nilsson
                  Title: Managing Director


               BOOTH ENGLISH CABLE, INC.


               By: /s/ Ralph H. Booth, II              529,292                          0
                  --------------------------------
                  Name:  Ralph H. Booth, II
                  Title: President
</TABLE>

                               AMENDMENT NO. 1 TO
                            SHARE EXCHANGE AGREEMENT

         Amendment No. 1, dated as of December 21, 1998 (the "Amendment"), to
the Share Exchange Agreement, dated as of June 16, 1998 (the "Share Exchange
Agreement"), among NTL Incorporated ("NTL") and the shareholders of Diamond
Cable Communications plc ("Diamond").

                              W I T N E S S E T H:

         WHEREAS, on June 16, 1998, the parties hereto entered into the Share
Exchange Agreement; and

         WHEREAS, the parties hereto now desire to amend certain provisions of
the Share Exchange Agreement.

         NOW, THEREFORE, the parties hereto agree as follows:

         1. Section 1.2 of the Share Exchange Agreement is hereby amended in its
entirety to read as follows:

              Section 1.2 Consideration for Shares. Upon the terms and subject
to the conditions contained herein, as consideration for the acquisition of the
Shares, on the Closing Date, NTL shall transfer to each Transferor consideration
consisting of one share of common stock, par value $.01 per share, of NTL (the
"NTL Common Stock") for (i) each deferred share in Diamond and (ii) each four
ordinary shares in Diamond; provided, however, that such consideration shall be
adjusted as follows: (A) if the Closing Date shall have occurred within four
months of the date hereof, and the NTL Average Stock Price is $52.00 (the
"Maximum Average Stock Price") or more, then the consideration for each four
ordinary shares shall be the number of shares of NTL Common Stock equal in value
(at the NTL Average Stock Price) to the Maximum Average Stock Price; (B) if the
Closing Date shall have occurred after the four month anniversary date of the
date hereof and prior to February 1, 1999, then the Maximum Average Stock Price
shall increase by $.50 on the four month anniversary date of the date hereof and
on each subsequent monthly anniversary date thereof until the Closing Date; and
(C) if the Closing Date shall have occurred on February 1, 1999 or thereafter,
the Maximum Average Stock Price shall be $65.00.

         2. Section 5.3(b) of the Share Exchange Agreement is hereby amended in
its entirety to read as follows:


<PAGE>



          (b) With respect to the NTL Options issued as contemplated in
     paragraph (a), 100% of each holder's NTL Options shall be exercisable from
     the Closing Date. Further, such NTL Options shall also be exercisable in
     full in the event that the holder of a Stock Option ceases to be an
     employee or director of any company in the NTL or Diamond group, except if
     such employee is dismissed as a result of his or her gross misconduct in
     circumstances entitling the NTL or Diamond group summarily to dismiss the
     employee without prior notice under such employee's or director's service
     agreement and applicable law.

         3. Section 5.8 of the Share Exchange Agreement is hereby amended in its
entirety to read as follows:

              Section 5.8 Covenant of NTL. As promptly as practicable after the
date of the Amendment, NTL shall take all necessary actions to convene a special
meeting of its shareholders to authorize the transaction contemplated hereby.

         4. Section 6.1(c) of the Share Exchange Agreement is hereby amended in
its entirety to read as follows:

          (c) NTL Shareholders' Approval. A resolution shall have been passed at
     a special meeting of shareholders of NTL, convened after proper notice to,
     and/or waiver of such notice by, the shareholders, with a quorum of the
     shareholders present or represented, to approve the transactions
     contemplated hereby.

         5. Section 7.1(b)(i) of the Share Exchange Agreement is hereby amended
in its entirety as follows:

          (i) if the Closing shall not have been consummated by April 30, 1999
     (the "End Date"), except if such failure is due to a material breach of
     this Agreement by the party seeking to terminate;

         6. Unless otherwise specifically defined herein, each term used herein
which is defined in the Share Exchange Agreement shall have the meaning assigned
to such term in the Share Exchange Agreement. Each reference to "hereof",
"hereunder", "herein" and "hereby" and each other similar reference and each
reference to "this Agreement" and each similar reference contained in the Share
Exchange Agreement shall from and after the date hereof refer to the Share
Exchange Agreement as amended hereby.

         7. This Amendment shall be governed by, and construed in accordance
with, the laws of the State of New York, regardless of the laws that might
otherwise govern under applicable principles of conflict of laws thereof.

                                        2


<PAGE>



         8. This Amendment may be executed in one or more counterparts, all of
which shall be considered one and the same agreement and shall become effective
when one or more counterparts have been signed by each of the parties and
delivered to the other parties.

         9. Except as amended hereby, all of the terms of the Share Exchange
Agreement shall remain and continue in full force and effect and are hereby
confirmed in all respects.




















                                        3


<PAGE>


         IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be
duly executed by their respective authorized officers as of the day and year
first above written.

                      NTL INCORPORATED

                      By: /s/ Richard J. Lubasch
                         -------------------------------------------------
                      Name:  Richard J. Lubasch
                      Title: Senior Vice President

                      MAJORITY TRANSFERORS:

                      EUROPEAN CABLE CAPITAL
                             PARTNERS, L.P.

                      By: /s/ Terence O'Toole
                         -------------------------------------------------
                      Name:  Terence O'Toole
                      Title: Attorney-in-fact

                      GS CAPITAL PARTNERS, L.P.

                      By: /s/ Terence O'Toole
                         -------------------------------------------------
                      Name:  Terence O'Toole
                      Title: Attorney-in-fact

                      STONE STREET FUND 1996, L.P.

                      By: /s/ Sanjeer Mehra
                         -------------------------------------------------
                      Name:  Sanjeer Mehra
                      Title: Attorney-in-fact

                      BOOTH ENGLISH CABLE, INC.

                      By: /s/ Ralph H. Booth, II
                         -------------------------------------------------
                      Name:  Ralph H. Booth, II
                      Title: President

                      BRIDGE STREET FUND 1996, L.P.

                      By: /s/ Sanjeer Mehra
                         -------------------------------------------------
                      Name:  Sanjeer Mehra
                      Title: Attorney-in-fact



                                        4



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission