| Additional Non GAAP Reconciliations Earthlink, inc. Reconciliation of net income (loss) to unlevered free cash flow in thousand) Three Months Ended December 31, 2011 Three Months Ended September 30, 2012 Three Months Ended December 31, 2012 Year Ended December 31, 2012 Net income (loss) $4,151 $1,372 $(9) $7,520 Interest expense and other, net 16,443 16,792 15,157 63,416 Income tax provision (benefit) 3,694 (3,370) (1,842) (2,931) Depreciation and amortization 46,747 45,665 46,405 183,304 Stock-based compensation expense 3,012 2,663 2,259 10,462 Restructuring, acquisition and integration- related costs 7,551 6,379 4,508 18,244 Purchases of property and equipment (31,000) (25,504) (66,631) (147,360) Unlevered Free Cash Flow $50,598 $ 44,997 $ (153) $ 132,665 Three Months Three Months Three Months Year Ended Ended Ended Ended December 31, September 30, December 31, December 31, 2011 2012 2012 2012 Net cash provided by operating activities 29,754 $ 90,200 $ 12,527 $ 191,055 $ Income tax provision (benefit) 3,694 (3,370) (1,842) (2,931) Non-cash income taxes (4,274) 1,458 (878) 1,707 Interest expense and other, net 16,443 16,792 15,157 63,416 Amortization of debt discount, premium and issuance costs (1,446) 497 475 1,945 Restructuring, acquisition and integration-related costs 7,551 6,379 4,508 18,244 Changes in operating assets and liabilities 27,355 (42,008) 36,070 6,469 Purchases of property and equipment (31,000) (24,504) (66,631) (147,360) Other, net 2,521 (447) 461 110 Unlevered Free Cash Flow 50,598 $ 44,997 $ (153) $ 132,655 $ Net cash (used in) provided by investing activities (63,795) 24,363 (65,110) (163,836) Net cash used in financing activities (269,486) (13,362) (51,589) (81,381) EARTHLINK, INC. Reconciliation of Net Cash Flows from Operating Activities to Unlevered Free Cash Flow (in thousands) |