|
Additional Non
GAAP Reconciliations December 31, March 31, June 30, September 30, December
31, 2013 2014 2014 2014 2014 Net loss (279,873) $ (26,470) $ (21,838) $ (1,952) $ (22,492) $ Interest expense and other, net 13,972 13,956 14,082
13,970 14,253 Income tax provision (benefit) 251,260 363 374 (4,329) (1,152)
Depreciation and amortization 48,800 46,855 45,615 46,716 47,686 Stock-based
compensation expense 4,057 4,943 2,335 2,930 2,392 Impairment of goodwill and
long-lived assets - 5,334 5,437 589 2,974 Restructuring, acquisition and
integration-related costs 11,562 4,977 4,908 1,108 9,095 (Gain) loss from
discontinued operations, net of tax 339 (55) (6) - 442 Purchases of property
and equipment (33,967) (23,384) (25,965) (24,890) (28,624) Unlevered Free
Cash Flow 16,150 $ 26,519 $ 24,942 $ 34,142 $ 24,574 $ December 31, March 31,
June 30, September 30, December 31, 2013 2014 2014 2014 2014 Net cash
provided by operating activities 40,726 $ 21,306 $ 17,969 $ 62,063 $ 38,657 $ Income tax provision (benefit) 251,260 363 374 (4,329) (1,152) Non-cash
income taxes (253,076) (210) (242) 4,391 (4,530) Interest expense and other,
net 13,972 13,956 14,082 13,970 14,253 Amortization of debt discount, premium
and issuance costs (1,017) (1,016) (1,022) (1,029) (1,037) Restructuring,
acquisition and integration-related costs 11,562 4,977 4,908 1,108 9,095 Changes
in operating assets and liabilities (13,612) 10,437 14,732 (16,918) (2,578)
Purchases of property and equipment (33,967) (23,384) (25,965) (24,890)
(28,624) Other, net 302 90 106 (224) 490 Unlevered Free Cash Flow 16,150 $ 26,519 $ 24,942 $ 34,142 $ 24,574 $ Net cash used in investing activities
(33,967) (23,384) (25,379) (25,390) (28,624) Net cash used in financing
activities (6,026) (6,045) (2,651) (5,513) (5,512) (in thousands) Three
Months Ended EARTHLINK HOLDINGS CORP. Reconciliation of Net Loss to Unlevered
Free Cash Flow (in thousands) Three Months Ended EARTHLINK HOLDINGS CORP
Reconciliation of Net Cash Provided by Operating Activities to Unlevered Free
Cash Flow
|