![GRAPHIC](https://capedge.com/proxy/8-K/0001104659-14-034798/g119861moi018.gif)
| Additional Non GAAP Reconciliations Three Months Three Months Three Months Ended Ended Ended March 31, December 31, March 31, 2013 2013 2014 Net loss (236,415) $ (279,873) $ (26,470) $ Interest expense and other, net 14,556 13,972 13,956 Income tax provision (benefit) (32,118) 251,260 363 Depreciation and amortization 43,355 48,800 46,855 Stock-based compensation expense 3,969 4,057 4,943 Impairment of goodwill and long-lived assets 255,599 - 5,334 Restructuring, acquisition and integration-related costs 11,262 11,562 4,977 (Gain) loss from discontinued operations, net of tax 1,105 339 (55) Purchases of property and equipment (42,454) (33,967) (23,384) Unlevered Free Cash Flow 18,859 $ 16,150 $ 26,519 $ Three Months Three Months Three Months Ended Ended Ended March 31, December 31, March 31, 2013 2013 2014 Net cash provided by operating activities 31,844 $ 40,726 $ 21,306 $ Income tax provision (benefit) (32,118) 251,260 363 Non-cash income taxes 32,247 (253,076) (210) Interest expense and other, net 14,556 13,972 13,956 Amortization of debt discount, premium and issuance costs 414 (1,017) (1,016) Restructuring, acquisition and integration-related costs 11,262 11,562 4,977 Changes in operating assets and liabilities 1,618 (13,612) 10,437 Purchases of property and equipment (42,454) (33,967) (23,384) Other, net 1,490 302 90 Unlevered Free Cash Flow 18,859 $ 16,150 $ 26,519 $ Net cash used in investing activities (42,751) (33,967) (23,384) Net cash used in financing activities (566) (6,026) (6,045) EARTHLINK HOLDINGS CORP Reconciliation of Net Cash Flows from Operating Activities to Unlevered Free Cash Flow (in thousands) EARTHLINK HOLDINGS CORP. Reconciliation of Net Loss to Unlevered Free Cash Flow (in thousands) |