Additional Non-GAAP Reconciliations Three Months Ended September 30, 2015 June 30, 2016 September 30, 2016 September 30, 2016 Net Income (loss) $ (10,523) $ 4,115 $ 230 $ (70) Interest expense and other, net 11,731 10,824 9,877 43,002 Income tax provision 2,060 483 45 1,388 Depreciation and amortization 46,502 33,571 32,569 153,165 Stock-based compensation expense 3,635 4,075 3,995 15,886 Restructuring, acquisition and integration-related costs 5,486 3,279 2,844 13,620 Gain on sale of businesses - - (3,401) (9,128) Loss on extinguishment of debt 2,482 226 4,365 4,823 Purchases of property and equipment (22,011) (16,635) (20,356) (82,619) Unlevered Free Cash Flow $ 39,362 $ 39,938 $ 30,168 $ 140,067 EARTHLINK HOLDINGS CORP. Reconciliation of Net Income (Loss) to Unlevered Free Cash Flow (in thousands) Three Months Ended September 30, 2015 June 30, 2016 September 30, 2016 September 30, 2016 Net cash provided by operating activities $ 73,962 $ 40,308 $ 47,522 $ 139,819 Income tax provision 2,060 483 45 1,388 Non-cash income taxes (151) (224) (2) (893) Interest expense and other, net 11,731 10,824 9,877 43,002 Amortization of debt discount and issuance costs (849) (861) (713) (3,264) Restructuring, acquisition and integration-related costs 5,486 3,279 2,844 13,620 Changes in operating assets and liabilities (30,951) 2,677 (9,001) 27,941 Purchases of property and equipment (22,011) (16,635) (20,356) (82,619) Other, net 85 87 (48) 1,073 Unlevered Free Cash Flow $ 39,362 $ 39,938 $ 30,168 $ 140,067 Net cash used in investing activities (22,011) (16,635) (26,288) (62,551) Net cash used in financing activities (51,690) (7,553) (39,090) (106,096) EARTHLINK HOLDINGS CORP. Reconciliation of Net Cash Provided by Operating Activities to Unlevered Free Cash Flow (in thousands) Last Twelve Months Ended Last Twelve Months Ended