Attached files

file filename
8-K - FORM 8-K - Horizon Lines, Inc.d623124d8k.htm

Exhibit 99.1

LOGO

PRESS RELEASE

For information contact:

Mike Avara

704-973-7027

mavara@horizonlines.com

HORIZON LINES REPORTS THIRD-QUARTER FINANCIAL RESULTS

Adjusted EBITDA Increases 29.6%, For Third Quarter of Double-Digit Improvement

CHARLOTTE, NC, November 5, 2013 – Horizon Lines, Inc. (OTCQB: HRZL) today reported financial results for the fiscal third quarter ended September 22, 2013.

Financial results are being presented on a continuing operations basis, excluding the discontinued trans-Pacific container shipping operations.

 

Comparison of GAAP and Non-GAAP Results from Continuing Operations

   Quarter Ended  
(in millions, except per share data)*    9/22/2013      9/23/2012  

GAAP:

     

Operating revenue

   $ 273.7       $ 279.6   

Operating income

   $ 17.9       $ 13.2   

Net income

   $ 1.6       $ 1.4   

Net income per diluted share

   $ 0.02       $ 0.02   

Non-GAAP:*

     

EBITDA

   $ 31.3       $ 26.4   

Adjusted operating income

   $ 21.6       $ 13.7   

Adjusted EBITDA

   $ 35.0       $ 27.0   

Adjusted net income

   $ 5.2       $ 2.3   

Adjusted net income per diluted share

   $ 0.06       $ 0.03   

 

* See attached schedules for reconciliation of third-quarter 2013 and 2012 reported GAAP results to Non-GAAP results. Per-share amounts reflect the weighted average of 88.8 million fully diluted shares outstanding for the 2013 third quarter, compared with 90.7 million fully diluted shares for the 2012 period.

“Horizon Lines third-quarter adjusted EBITDA increased 29.6% over the same period a year ago, driven largely by reduced vessel charter expense, increased non-transportation revenue, lower dry-dock transit and crew-related expenses and reduced overhead,” said Sam Woodward, President and Chief Executive Officer. “The factors driving adjusted EBITDA growth were partially offset by reduced fuel recovery and certain contractual and inflationary increases in operating expenses more than offsetting a modest improvement in rates, net of fuel. Results represent the third consecutive quarter with double-digit percentage growth in adjusted EBITDA over prior-year results, adding further momentum to our improvement of Horizon Lines’ financial performance.”


Horizon Lines 3rd Quarter 2013   Page 2 of 12

 

Third-Quarter 2013 Financial Highlights

 

LOGO Volume, Rate & Fuel Cost – Container volume for the 2013 third quarter totaled 59,059 revenue loads, down 4.0% from 61,514 loads for the same period a year ago. The decline was primarily the result of the reduced number of sailings between Jacksonville and San Juan. Unit revenue per container totaled $4,236 in the 2013 third quarter, compared with $4,245 a year ago. Third-quarter unit revenue per container, net of fuel surcharges, was $3,263, up 1.4% from $3,218 a year ago. Vessel fuel costs averaged $642 per metric ton in the third quarter, 1.1% below the average price of $649 per ton in the same quarter a year ago.

 

LOGO Operating Revenue – Third-quarter operating revenue declined 2.1% to $273.7 million from $279.6 million a year ago. The factors driving the $5.9 million revenue decrease were a $8.0 million volume contraction, largely due to reduced sailings out of Jacksonville, and lower fuel surcharges of $5.4 million. These negative items were partially offset by a $4.7 million increase in non-transportation revenue and a $2.8 million increase in container revenue rates. The improvement in non-transportation revenue was primarily due to an increase in certain transportation services agreements and terminal services.

 

LOGO Operating Income – Operating income for the third quarter totaled $17.9 million, compared with $13.2 million a year ago. 2013 third-quarter operating income includes expenses totaling $3.7 million primarily associated with the impairment of excess equipment and an adjustment to previously recorded restructuring charges associated with changes to the Puerto Rico service. 2012 third-quarter operating income includes $0.5 million for antitrust-related legal expenses, severance and refinancing costs. Excluding these items, third-quarter 2013 adjusted operating income totaled $21.6 million, compared with $13.7 million a year ago. The $7.9 million improvement was primarily driven by a $3.9 million reduction in vessel lease expense and a $3.1 million increase in non-transportation revenue. (See reconciliation tables for specific line-item amounts.)

 

LOGO EBITDA – EBITDA totaled $31.3 million for the 2013 third quarter, compared with $26.4 million for the same period a year ago. Adjusted EBITDA for the third quarter of 2013 was $35.0 million, an increase of 29.6% from $27.0 million for 2012. EBITDA and adjusted EBITDA for the 2013 and 2012 third quarters were impacted by the same factors affecting operating income. Additionally, 2012 adjusted EBITDA reflects the exclusion of $0.3 million of non-cash gains on marking the conversion feature in the company’s convertible debt to fair value, as well as a $0.4 million loss on the conversion of debt to equity. (See reconciliation tables for specific line-item amounts.)

 

LOGO

Net Income – The third-quarter net income from continuing operations totaled $1.6 million, or $0.02 per diluted share, on a weighted average of 88.8 million fully diluted shares outstanding. This compares with a year-ago net income of $1.4 million, or $0.02 per diluted share, on a weighted average of 90.7 million fully diluted shares


Horizon Lines 3rd Quarter 2013   Page 3 of 12

 

  outstanding. On an adjusted basis, the third-quarter net income from continuing operations totaled $5.2 million, or $0.06 per diluted share, compared with an adjusted net income of $2.3 million, or $0.03 per diluted share, a year ago. Adjusted net income for the 2013 and 2012 third quarters reflects the same items impacting adjusted EBITDA in each period. Additionally, adjusted net income for both periods excludes the non-cash accretion of payments associated with antitrust-related legal settlements and the withdrawal from a multiemployer pension plan, and includes the tax impact of the adjustments. (See reconciliation tables for specific line-item amounts.)

 

LOGO Nine-Month Results – For the fiscal 2013 nine-month period, operating revenue decreased 4.4% to $777.9 million from $813.9 million for the same period in 2012. EBITDA totaled $68.5 million compared with $31.4 million a year ago. Nine-month 2013 adjusted EBITDA totaled $77.9 million, versus $53.0 million for the same period in 2012. The $24.9 million improvement was primarily due to a reduction in vessel lease expense, lower dry-dock transit and crew-related expenses, higher non-transportation revenue, reduced overhead, and gains on the sale of assets, partially offset by reduced fuel recovery, higher vessel operating expenses and certain contractual and inflationary increases in operating expenses more than offsetting a modest improvement in rates, net of fuel. The net loss from continuing operations for the 2013 nine-month period totaled $19.3 million, or $0.54 per share on 35.5 million weighted average shares outstanding, compared with a net loss of $56.5 million, or $2.98 per share on 18.9 million weighted average shares outstanding, for the prior year. The adjusted net loss from continuing operations for the 2013 nine-month period totaled $9.4 million, or $0.27 per share, contrasted with an adjusted net loss from continuing operations of $33.5 million, or $1.77 per share, for the comparable year-ago period. (See reconciliation tables for specific line items excluded from adjusted EBITDA and adjusted net loss.)

 

LOGO Shares Outstanding – The company had a weighted daily average of 36.2 million basic shares outstanding for the third quarter of 2013, and 35.5 million weighted average basic shares outstanding for the first nine months of the year. The company had a weighted daily average of 88.8 million diluted shares outstanding for the third quarter of 2013, and 35.5 million weighted average shares outstanding for the first nine months of the year. In 2012, the company had a weighted daily average of 90.7 million diluted shares outstanding for the third quarter, and 18.9 million weighted average shares outstanding for the nine-month period. Shares outstanding reflect the company’s financial restructuring and 1-for-25 reverse stock split in the fourth quarter of 2011, a mandatory debt-for-equity exchange in the first quarter of 2012, and a further financial restructuring in the second quarter of 2012. At October 25, 2013, the equivalent of 92.4 million fully diluted shares of the company’s stock was outstanding, consisting of 39.4 million shares of common stock and warrants convertible into 53.0 million shares of common stock.

 

LOGO

Liquidity & Debt Structure – The company had total liquidity of $69.6 million as of September 22, 2013, consisting of cash of $2.4 million and $67.2 million available under its asset-based loan (ABL) revolving credit facility. Funded debt outstanding totaled


Horizon Lines 3rd Quarter 2013   Page 4 of 12

 

  $501.5 million, consisting of: $221.6 million of 11.00% first-lien secured notes due October 15, 2016; $171.0 million of 13.00% – 15.00% second-lien secured notes due October 15, 2016, bearing interest at 15.00% being paid in kind with additional second-lien secured notes; a $75.8 million term loan to fund the January 2013 purchase of the company’s Alaska vessels, bearing interest at 10.25% and maturing September 30, 2016; a $20.0 million super-priority term loan, also for purchase of the Alaska vessels, bearing interest at 8.00% and maturing September 30, 2016; $2.0 million of 6.00% convertible notes, due April 15, 2017; and $10.9 million in capital leases. There were no borrowings on the company’s ABL facility, which matures October 5, 2016. The company’s weighted average interest rate for funded debt was 12.2%. Availability under the ABL credit facility is based on a percentage of eligible accounts receivable and customary reserves, with a maximum of $100.0 million of borrowing availability. Letters of credit issued against the ABL facility totaled $12.9 million at September 22, 2013.

Please see attached schedules for the reconciliation of third-quarter 2013 and 2012 reported GAAP results and Non-GAAP adjusted results.

Outlook

Management expects 2013 revenue container volumes to be below 2012 levels primarily due to the elimination of one weekly sailing from Jacksonville, Florida to San Juan, Puerto Rico. The June 2013 addition of a bi-weekly Jacksonville sailing to our southbound service between Houston, Texas and San Juan is allowing us to capture incremental volumes while utilizing an in service vessel. We expect revenue container rates to increase marginally and these increases are necessary to partially mitigate increases in expenses associated with our revenue container volumes, including our vessel payroll costs and benefits, stevedoring, port charges, wharfage, inland transportation costs, and rolling stock costs, among others.

During 2012, the company incurred considerable expenses associated with the dry-docking of our Puerto Rico vessels in Asia. Although we are dry-docking four of our west coast vessels in 2013 and we dry-docked four vessels in 2012, the expenses will be significantly lower in 2013 due to the much shorter transit and out of service times for our west coast vessels.

Vessel lease expense will be approximately $13.8 million lower than 2012 expenses due to the acquisition of three of our Jones Act qualified vessels off of charter on January 31, 2013. The lower vessel lease expense will be partially offset by approximately $8.5 million of additional interest expense in 2013 in connection with debt incurred for the acquisition of the vessels.

The company will also have overhead savings associated with the reduction of its non-union workforce beyond the reductions associated with the Puerto Rico service change. We continually evaluate our processes for potential efficiencies and have employed numerous cost-saving initiatives. For example, our move from Elizabeth, New Jersey, to Philadelphia,


Horizon Lines 3rd Quarter 2013   Page 5 of 12

 

Pennsylvania will produce significant advantages for our customers and will also yield long term-cost efficiencies for us. These reductions will be partially offset by higher incentive and stock based compensation expenses and other administrative expenses.

As a result of these factors, management expects 2013 financial results to exceed 2012 results, with 2013 adjusted EBITDA projected between $87.0 million and $95.0 million, compared with $66.0 million in fiscal 2012.

The company remains focused on continuing to further improve liquidity. Based upon our current level of operations, we believe cash flow from operations and cash on hand, together with borrowings available under the ABL Facility, will be adequate to meet our liquidity needs for the remainder of fiscal 2013. Total liquidity during the remainder of 2013 is expected to range between a low of approximately $50.0 million in fiscal November to a high of approximately $60.0 million at the end of the fiscal year. The decline in liquidity from the $69.6 million at the end of the third quarter is primarily due to the payment of $13.4 million of semi-annual debt service on the first-lien secured notes in October and a $5.3 million one-time payment in November to settle a multiemployer pension plan withdrawal liability. Liquidity is expected to rebound during December due to the normal seasonal cash collection peak.

Use of Non-GAAP Measures

Horizon Lines reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). The company also believes that the presentation of certain non-GAAP measures, i.e., EBITDA and results excluding certain expenses and income, provides useful information for the understanding of its ongoing operations and enables investors to focus on period-over-period operating performance without the impact of significant special items. The company further feels these non-GAAP measures enhance the user’s overall understanding of the company’s current financial performance relative to past performance and provide a better baseline for modeling future earnings expectations. Non-GAAP measures are reconciled in the financial tables accompanying this press release. The company cautions that non-GAAP measures should be considered in addition to, but not as a substitute for, the company’s reported GAAP results.

About Horizon Lines

Horizon Lines, Inc. is one of the nation’s leading domestic ocean shipping companies and the only ocean cargo carrier serving all three noncontiguous domestic markets of Alaska, Hawaii and Puerto Rico from the continental United States. The company owns a fleet of 13 fully Jones Act-qualified vessels and operates five port terminals in Alaska, Hawaii and Puerto Rico. A trusted partner for many of the nation’s leading retailers, manufacturers and U.S. government agencies, Horizon Lines provides reliable transportation services that leverage its unique combination of ocean transportation and inland distribution capabilities to deliver goods that are vital to the prosperity of the markets it serves. The company is based in Charlotte, NC, and its stock trades on the over-the-counter market under the symbol HRZL.


Horizon Lines 3rd Quarter 2013   Page 6 of 12

 

Forward Looking Statements

The information contained in this press release should be read in conjunction with our filings made with the Securities and Exchange Commission. This press release contains “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements are those that do not relate solely to historical fact. They include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events. Words such as, but not limited to, “believe,” “anticipate,” “plan,” “targets,” “projects,” “will,” “expect,” “would,” “could,” “should,” “may,” and similar expressions or phrases identify forward-looking statements.

Factors that may cause expected results or anticipated events or circumstances discussed in this press release to not occur or to differ from expected results include: volatility in fuel prices; decreases in shipping volumes; our ability to maintain adequate liquidity to operate our business; our ability to make interest payments on our outstanding indebtedness; work stoppages, strikes and other adverse union actions; the reaction of our customers and business partners to our announcements and filings, including those referred to herein; prices for our services; government investigations and legal proceedings; suspension or debarment by the federal government; failure to comply with safety and environmental protection and other governmental requirements; failure to comply with the terms of our probation; increased inspection procedures and tighter import and export controls; repeal or substantial amendment of the coastwise laws of the United States, also known as the Jones Act; catastrophic losses and other liabilities; the successful start-up of any Jones-Act competitor; failure to comply with the various ownership, citizenship, crewing, and U.S. build requirements dictated by the Jones Act; the arrest of our vessels by maritime claimants; severe weather and natural disasters; and the aging of our vessels and unexpected substantial dry-docking or repair costs for our vessels.

All forward-looking statements involve risk and uncertainties. In light of these risks and uncertainties, expected results or other anticipated events or circumstances discussed in this press release might not occur. The forward-looking statements included in the press release are made only as of the date they are made and the company undertakes no obligation to update any such statements, except as otherwise required by applicable law. See the section entitled “Risk Factors” in our 2012 Form 10-K filed with the SEC on March 12, 2013, for a more complete discussion of these risks and uncertainties and for other risks and uncertainties. Those factors and the other risk factors described therein are not necessarily all of the important factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could harm our results. Consequently, there can be no assurance that actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences.

(tables follow)


Horizon Lines 3rd Quarter 2013   Page 7 of 12

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except per share data)

 

     September 22,
2013
    December 23,
2012
 

Assets

    

Current assets

    

Cash

   $ 2,353      $ 27,839   

Accounts receivable, net of allowance of $3,346 and $3,465 at September 22, 2013 and December 23, 2012, respectively

     110,455        99,685   

Materials and supplies

     24,943        29,521   

Assets held for sale

     7,702        —     

Deferred tax asset

     3,801        4,626   

Other current assets

     6,714        8,563   
  

 

 

   

 

 

 

Total current assets

     155,968        170,234   

Property and equipment, net

     224,881        160,050   

Goodwill

     198,793        198,793   

Intangible assets, net

     38,112        48,573   

Other long-term assets

     25,100        23,584   
  

 

 

   

 

 

 

Total assets

   $ 642,854      $ 601,234   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Deficiency

    

Current liabilities

    

Accounts payable

   $ 42,659      $ 46,584   

Current portion of long-term debt, including capital lease

     8,950        3,608   

Accrued vessel rent

     —          4,902   

Other accrued liabilities

     92,236        87,358   
  

 

 

   

 

 

 

Total current liabilities

     143,845        142,452   

Long-term debt, including capital lease, net of current portion

     500,287        434,222   

Deferred rent

     —          9,081   

Deferred tax liability

     4,425        4,662   

Other long-term liabilities

     26,458        27,559   
  

 

 

   

 

 

 

Total liabilities

     675,015        617,976   
  

 

 

   

 

 

 

Stockholders’ deficiency

    

Preferred stock, $.01 par value, 30,500 shares authorized; no shares issued or outstanding

     —          —     

Common stock, $.01 par value, 150,000 shares authorized, 38,885 shares issued and outstanding as of September 22, 2013, and 100,000 shares authorized, 34,434 issued and outstanding as of December 23, 2012

     999        954   

Additional paid in capital

     383,466        381,445   

Accumulated deficit

     (415,732     (397,958

Accumulated other comprehensive loss

     (894     (1,183
  

 

 

   

 

 

 

Total stockholders’ deficiency

     (32,161     (16,742
  

 

 

   

 

 

 

Total liabilities and stockholders’ deficiency

   $ 642,854      $ 601,234   
  

 

 

   

 

 

 


Horizon Lines 3rd Quarter 2013   Page 8 of 12

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

     Quarter Ended     Nine Months Ended  
     September 22,
2013
    September 23,
2012
    September 22,
2013
    September 23,
2012
 

Operating revenue

   $ 273,663      $ 279,604      $ 777,938      $ 813,898   

Operating expense:

        

Vessel

     72,205        83,850        221,627        264,718   

Marine

     53,435        53,832        153,386        156,176   

Inland

     48,425        46,902        135,447        140,228   

Land

     36,054        38,069        107,688        111,557   

Rolling stock rent

     9,940        10,875        29,511        31,542   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of services (excluding depreciation expense)

     220,059        233,528        647,659        704,221   

Depreciation and amortization

     9,216        9,319        28,366        30,116   

Amortization of vessel dry-docking

     4,221        3,954        10,430        10,589   

Selling, general and administrative

     18,853        19,447        56,691        60,492   

Restructuring charge

     1,042        —          6,294        —     

Impairment charge

     2,619        —          2,637        257   

Miscellaneous (income) expense, net

     (265     134        (3,738     51   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expense

     255,745        266,382        748,339        805,726   

Operating income

     17,918        13,222        29,599        8,172   

Other expense:

        

Interest expense, net

     17,015        13,808        49,649        49,036   

Loss (gain) on conversion of debt

     —          368        (5     36,789   

Loss (gain) on change in value of debt conversion features

     23        (255     (136     (19,385

Other expense, net

     6        8        16        32   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from continuing operations before income tax benefit

     874        (707     (19,925     (58,300

Income tax benefit

     (729     (2,150     (603     (1,805
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

     1,603        1,443        (19,322     (56,495

Net income (loss) from discontinued operations

     2,477        414        1,548        (20,228
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 4,080      $ 1,857      $ (17,774   $ (76,723
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income (loss) per share:

        

Continuing operations

   $ 0.04      $ 0.05      $ (0.54   $ (2.98

Discontinued operations

     0.07        0.01        0.04        (1.07
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income (loss) per share

   $ 0.11      $ 0.06      $ (0.50   $ (4.05
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income (loss) per share:

        

Continuing operations

   $ 0.02      $ 0.02      $ (0.54   $ (2.98

Discontinued operations

     0.03        0.00        0.04        (1.07
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income (loss) per share

   $ 0.05      $ 0.02      $ (0.50   $ (4.05
  

 

 

   

 

 

   

 

 

   

 

 

 

Number of weighted average shares used in calculation:

        

Basic

     36,215        33,642        35,521        18,943   

Diluted

     88,803        90,745        35,521        18,943   


Horizon Lines 3rd Quarter 2013   Page 9 of 12

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Nine Months Ended  
     September 22,
2013
    September 23,
2012
 

Cash flows from operating activities:

    

Net loss from continuing operations

   $ (19,322   $ (56,495

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

    

Depreciation

     18,472        16,015   

Amortization of other intangible assets

     9,894        14,101   

Amortization of vessel dry-docking

     10,430        10,589   

Amortization of deferred financing costs

     2,419        1,977   

Gain on change in value of conversion features

     (136     (19,385

Restructuring charge

     6,294        —     

Impairment charge

     2,637        257   

(Gain) loss on conversion of debt

     (5     36,789   

Deferred income taxes

     (418     (170

Gain on equipment disposals

     (4,369     (170

Stock-based compensation

     2,336        1,274   

Payment-in-kind interest expense

     18,815        14,946   

Accretion of interest on debt

     742        3,963   

Other non-cash interest accretion

     975        1,543   

Changes in operating assets and liabilities:

    

Accounts receivable

     (10,770     (9,988

Materials and supplies

     4,321        153   

Other current assets

     1,726        (902

Accounts payable

     (3,925     12,937   

Accrued liabilities

     6,017        8,515   

Vessel rent

     (777     (9,918

Vessel dry-docking payments

     (12,284     (14,578

Accrued legal settlements

     (6,500     (5,500

Other assets/liabilities

     9        128   
  

 

 

   

 

 

 

Net cash provided by operating activities from continuing operations

     26,581        6,081   

Net cash provided by (used) in operating activities from discontinued operations

     2,431        (23,875
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (106,417     (9,511

Proceeds from the sale of property and equipment

     7,929        1,407   
  

 

 

   

 

 

 

Net cash used in investing activities from continuing operations

     (98,488     (8,104

Cash flows from financing activities:

    

Proceeds from issuance of debt

     95,000        —     

Borrowing under ABL facility

     15,500        42,500   

Payments under ABL facility

     (58,000     —     

Payments on long-term debt

     (1,125     (3,359

Payments of financing costs

     (5,637     (5,679

Payments on capital lease obligations

     (1,748     (1,356
  

 

 

   

 

 

 

Net cash provided by financing activities

     43,990        32,106   
  

 

 

   

 

 

 

Net (decrease) increase in cash from continuing operations

     (27,917     30,083   

Net increase (decrease) in cash from discontinued operations

     2,431        (23,875
  

 

 

   

 

 

 

Net (decrease) increase in cash

     (25,486     6,208   

Cash at beginning of period

     27,839        21,147   
  

 

 

   

 

 

 

Cash at end of period

   $ 2,353      $ 27,355   
  

 

 

   

 

 

 


Horizon Lines 3rd Quarter 2013   Page 10 of 12

 

Horizon Lines, Inc.

Adjusted Operating Income Reconciliation

(in thousands)

 

     Quarter
Ended
September 22,
2013
     Quarter
Ended
September 23,
2012
     Nine Months
Ended
September 22,
2013
     Nine Months
Ended
September 23,
2012
 

Operating Income

   $ 17,918       $ 13,222       $ 29,599       $ 8,172   

Adjustments:

           

Restructuring Charge

     1,042         —           6,294         —     

Antitrust Legal Expenses

     18         234         266         1,418   

Impairment Charge

     2,619         —           2,637         257   

Union/Other Severance

     9         234         327         1,513   

Refinancing Costs

     —           23         —           972   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Adjustments

     3,688         491         9,524         4,160   

Adjusted Operating Income

   $ 21,606       $ 13,713       $ 39,123       $ 12,332   
  

 

 

    

 

 

    

 

 

    

 

 

 

Horizon Lines, Inc.

Adjusted Net Income (Loss) Reconciliation

(in thousands)

 

     Quarter
Ended
September 22,
2013
    Quarter
Ended
September 23,
2012
    Nine Months
Ended
September 22,
2013
    Nine Months
Ended
September 23,
2012
 

Net Income (Loss)

   $ 4,080      $ 1,857      $ (17,774   $ (76,723

Net Income (Loss) from Discontinued Operations

     2,477        414        1,548        (20,228
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) from Continuing Operations

     1,603        1,443        (19,322     (56,495

Adjustments:

        

Restructuring Charge

     1,042        —          6,294        —     

Accretion of Non-Cash Interest

     462        421        1,123        1,543   

Antitrust Legal Expenses

     18        234        266        1,418   

Impairment Charge

     2,619        —          2,637        257   

Union/Other Severance

     9        234        327        1,513   

Loss (Gain) on Change in Value of Debt Conversion Features

     23        (255     (136     (19,385

Loss (Gain) on Conversion of Debt/Other Refinancing Costs

     —          391        (5     37,761   

Tax Impact of Adjustments

     (600     (152     (599     (152
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Adjustments

     3,573        873        9,907        22,955   

Adjusted Net Income (Loss) from Continuing Operations

   $ 5,176      $ 2,316      $ (9,415   $ (33,540
  

 

 

   

 

 

   

 

 

   

 

 

 


Horizon Lines 3rd Quarter 2013   Page 11 of 12

 

Horizon Lines, Inc.

Adjusted Net Income (Loss) Per Share Reconciliation

 

     Quarter
Ended
September 22,
2013
     Quarter
Ended
September 23,
2012
     Nine Months
Ended
September 22,
2013
    Nine Months
Ended
September 23,
2012
 

Diluted Net Income (Loss) Per Share

   $ 0.05       $ 0.02       $ (0.50   $ (4.05

Diluted Net Income (Loss) Per Share from Discontinued Operations

     0.03         —           0.04        (1.07
  

 

 

    

 

 

    

 

 

   

 

 

 

Diluted Net Income (Loss) Per Share from Continuing Operations

     0.02         0.02         (0.54     (2.98

Adjustments Per Share:

          

Restructuring Charge

     0.01         —           0.18        —     

Accretion of Non-Cash Interest

     —           0.01         0.03        0.08   

Antitrust Legal Expenses

     —           —           —          0.07   

Impairment Charge

     0.03         —           0.07        0.01   

Union/Other Severance

     —           —           0.01        0.08   

Loss (Gain) on Change in Value of Debt Conversion Features

     —           —           —          (1.01

Loss (Gain) on Conversion of Debt/Other Refinancing Costs

     —           —           —          1.99   

Tax Impact of Adjustments

     —           —           (0.02     (0.01
  

 

 

    

 

 

    

 

 

   

 

 

 

Total Adjustments

     0.04         0.01         0.27        1.21   

Diluted Adjusted Net Income (Loss) Per Share from Continuing Operations

   $ 0.06       $ 0.03       $ (0.27   $ (1.77
  

 

 

    

 

 

    

 

 

   

 

 

 

Horizon Lines, Inc.

EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     Quarter
Ended
September 22,
2013
    Quarter
Ended
September 23,
2012
    Nine Months
Ended
September 22,
2013
    Nine Months
Ended
September 23,
2012
 

Net Income (Loss)

   $ 4,080      $ 1,857      $ (17,774   $ (76,723

Net Income (Loss) from Discontinued Operations

     2,477        414        1,548        (20,228
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) from Continuing Operations

     1,603        1,443        (19,322     (56,495

Interest Expense, Net

     17,015        13,808        49,649        49,036   

Income Tax Benefit

     (729     (2,150     (603     (1,805

Depreciation and Amortization

     13,437        13,273        38,796        40,705   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     31,326        26,374        68,520        31,441   

Restructuring Charge

     1,042        —          6,294        —     

Antitrust Legal Expenses

     18        234        266        1,418   

Impairment Charge

     2,619        —          2,637        257   

Union/Other Severance

     9        234        327        1,513   

Loss (Gain) on Change in Value of Debt Conversion Features

     23        (255     (136     (19,385

Loss (Gain) on Conversion of Debt/Other Refinancing Costs

     —          391        (5     37,761   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 35,037      $ 26,978      $ 77,903      $ 53,005   
  

 

 

   

 

 

   

 

 

   

 

 

 

Note: EBITDA is defined as net income plus net interest expense, income taxes, depreciation and amortization. We believe that EBITDA is a meaningful measure for investors as (i) EBITDA is a component of the measure used by our board of directors and management team to evaluate our operating performance and (ii) EBITDA is a measure used by our management to facilitate internal comparisons to competitors’ results and the marine container shipping and logistics industry in general. Adjusted EBITDA excludes certain charges in order to evaluate our operating performance, and when determining the payment of discretionary bonuses.


Horizon Lines 3rd Quarter 2013   Page 12 of 12

 

Horizon Lines, Inc.

2013 Estimated EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     2013

Net Loss

   $(39,593) - (31,593)

Net Income from Discontinued Operations

   1,548
  

 

Net Loss from Continuing Operations

   (41,141) - (33,141)

Interest Expense, Net

   67,000

Tax Benefit

   (655)

Depreciation and Amortization

   52,100
  

 

EBITDA

   77,304 - 85,304

Impairment Charges

   2,637

Restructuring Charges/Severance

   6,800

Antitrust Legal Expenses

   400

Gain on Conversion of Debt/Other Refinancing Costs

   (136)

Gain on Change in Value of Debt Conversion Features

   (5)
  

 

Adjusted EBITDA

   $87,000 - 95,000
  

 

# # #