Attached files

file filename
8-K - 8-K - Horizon Lines, Inc.d722716d8k.htm

Exhibit 99.1

 

 

LOGO

PRESS RELEASE

For information contact:

Mike Avara

704-973-7027

mavara@horizonlines.com

HORIZON LINES REPORTS FIRST-QUARTER FINANCIAL RESULTS

Container Volume Increases 7.6% and Operating Revenue Rises 3.0% from Year Ago

However, Higher Vessel Dry-dock Transit Costs Depress Earnings

CHARLOTTE, NC, May 7, 2014 – Horizon Lines, Inc. (OTCQB: HRZL) today reported financial results for the fiscal first quarter ended March 23, 2014.

Financial results are being presented on a continuing operations basis.

 

Comparison of GAAP and Non-GAAP Results from Continuing Operations    Quarters Ended  

(in millions, except per share data)*

     3/23/2014         3/24/2013   
         

GAAP:

       

Operating revenue

   $ 251.9       $ 244.5   

Operating loss

   $ (8.6    $ (4.3

Net loss

   $ (26.3    $ (20.1

Net loss per share

   $ (0.66    $ (0.58
                   

Non-GAAP:*

       

EBITDA

   $ 4.9       $ 8.4   

Adjusted operating (loss) income

   $ (6.6    $ 1.1   

Adjusted EBITDA

   $ 6.8       $ 13.7   

Adjusted net loss

   $ (24.1    $ (14.5

Adjusted net loss per share

   $ (0.60    $ (0.42
 

* See attached schedules for reconciliation of first-quarter 2014 and 2013 reported GAAP results to Non-GAAP results. Per-share amounts reflect the weighted average of 39.9 million basic and fully diluted shares outstanding for the 2014 first quarter, compared with 34.7 million basic and fully diluted shares outstanding for the 2013 period.

    

“Horizon Lines generated 7.6% higher revenue container volume over the same period a year ago, driven largely by volume increases in our Hawaii and Puerto Rico trade lanes, which were partially offset by lower volumes in our Alaska market,” said Sam Woodward, President and Chief Executive Officer. “Volume increases in our Hawaii market were predominantly due to modest growth in the Hawaii economy, including construction materials and tourism, as well as an increase in automobile shipments. Improvement in our Puerto Rico lift was primarily due to the full quarter impact of 2013’s addition of a bi-weekly Jacksonville sailing to our southbound service between Houston and San Juan, as well as market share gains in our service between Philadelphia and San Juan.


“The 3.0% improvement in operating revenue over the same period a year ago was due to the higher revenue container volume, which was partially offset by a 3.8% decrease in average unit revenue,” Mr. Woodward said. “The decline in our container rates was mainly due to lower bunker and intermodal fuel surcharges, the competitive environment in the Puerto Rico market, and a shift in cargo mix. The adjusted EBITDA shortfall of $6.9 million from a year ago was primarily due to a $6.9 million increase in fuel and labor costs associated with vessel dry-docking transits. Lower rates, net of fuel and contractual cost increases were offset by higher volumes and the elimination of vessel lease expense due to the purchase of the D7 vessels in January 2013.”

First-Quarter 2014 Financial Highlights

 

LOGO Volume, Rate & Fuel Cost – Container volume for the 2014 first quarter totaled 55,223 revenue loads, up 7.6% from 51,321 loads for the same period a year ago. The increase was primarily due to improved volumes in our Hawaii and Puerto Rico markets, partially offset by a decline in volumes in our Alaska market. Unit revenue per container totaled $4,197 in the 2014 first quarter, compared with $4,363 a year ago. First-quarter unit revenue per container, net of fuel surcharges, was $3,221, down 2.0% from $3,286 a year ago. Vessel fuel costs averaged $638 per metric ton in the first quarter, 5.5% below the average price of $675 per ton in the same quarter a year ago.

 

LOGO Operating Revenue – First-quarter operating revenue from continuing operations grew 3.0% to $251.9 million from $244.5 million a year ago. The factors driving the $7.4 million revenue improvement were a $12.9 million volume increase, driven by higher volumes in our Hawaii market, the addition of a bi-weekly Jacksonville sailing to our southbound service between Houston and San Juan, and a $0.2 million rise in non-transportation services revenue. These were partially offset by a $3.2 million decrease in container revenue rates and a $2.4 million drop in bunker and intermodal fuel surcharges.

 

LOGO Operating Loss – The GAAP operating loss from continuing operations for the first quarter totaled $8.6 million, compared with an operating loss of $4.3 million a year ago. The $4.3 million decline was mainly due to higher fuel and labor costs associated with dry-docking transits and contractual cost increases that impacted marine, inland transportation and terminal expenses. The 2014 first-quarter GAAP operating loss includes charges totaling $1.9 million associated with employee severance and certain legal expenses. The 2013 first-quarter GAAP operating loss includes $5.4 million of costs associated with a restructuring charge, employee severance, and certain legal expenses. (See reconciliation tables for specific line-item amounts.) Adjusting for these items, the first-quarter 2014 adjusted operating loss from continuing operations totaled $6.6 million, compared with adjusted operating income of $1.1 million a year ago.

 

LOGO EBITDA – EBITDA from continuing operations totaled $4.9 million for the 2014 first quarter, compared with $8.4 million for the same period a year ago. Adjusted EBITDA from continuing operations for the first quarter of 2014 was $6.8 million versus $13.7 million for 2013. EBITDA and adjusted EBITDA for the 2014 and 2013 first quarters were impacted by the same factors affecting operating loss. Additionally, 2014 and 2013 first quarter adjusted EBITDA reflect the exclusion of $71 thousand and $45 thousand, respectively, of non-cash gains on marking the conversion feature in the company’s convertible debt to fair value. (See reconciliation tables for specific line-item amounts.)

 

Horizon Lines 1st Quarter 2014    Page 2 of 12


LOGO Net Loss – On a GAAP basis, the first-quarter net loss from continuing operations totaled $26.3 million, or $0.66 per share, on a weighted average of 39.9 million basic and fully diluted shares outstanding. This compares with year-ago net loss of $20.1 million, or $0.58 per share, based on a weighted average of 34.7 million basic and fully diluted shares outstanding. On an adjusted basis, the first-quarter net loss from continuing operations totaled $24.1 million, or $0.60 per share, compared with an adjusted net loss of $14.5 million, or $0.42 per share, a year ago. The 2014 and 2013 first-quarter net losses reflect the same items impacting adjusted EBITDA. Additionally, the adjusted net loss for both periods excludes the non-cash accretion of payments associated with certain legal settlements, and includes the tax impact of the adjustments. (See reconciliation tables for specific line-item amounts.)

 

LOGO Shares Outstanding – The company had a weighted daily average of 39.9 million basic and fully diluted shares outstanding for the first quarter of 2014. This compares with a weighted daily average of 34.7 million basic and fully diluted shares outstanding for the 2013 first quarter. At April 30, 2014, the equivalent of 91.8 million fully diluted shares of the company’s stock were outstanding, consisting of 38.9 million shares of common stock and warrants convertible into 52.9 million shares of common stock.

Liquidity, Credit Facility Compliance & Debt Structure – The company had total liquidity of $48.6 million as of March 23, 2014, consisting of cash of $1.5 million and $47.1 million available under its asset-based loan (ABL) revolving credit facility. Funded debt outstanding totaled $528.3 million, consisting of: $220.5 million of 11.00% first-lien secured notes due October 15, 2016; $183.9 million of second-lien secured notes due October 15, 2016, bearing interest at 15.00% being paid in kind with additional second-lien secured notes; $13.5 million drawn on the ABL facility, maturing October 5, 2016, and bearing interest at a weighted average of 3.16%; 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 $12.6 million in capital leases. The company’s weighted average interest rate for funded debt was 11.96%. 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. Letters of credit issued against the ABL facility totaled $12.1 million at March 23, 2014.

Please see attached schedules for the reconciliation of first-quarter 2014 and 2013 reported GAAP results and Non-GAAP adjusted results.

 

Horizon Lines 1st Quarter 2014    Page 3 of 12


Outlook

We expect 2014 revenue container loads to be above 2013 levels due to anticipated modest volume growth in all three markets we serve. This projected volume growth takes into consideration the estimated impacts of a new competitor that entered the Puerto Rico Gulf service in May 2013, as well as a second vessel being added by a competitor in our Hawaii service during the fourth quarter of 2014, partially offset by the full-year impact of adding a bi-weekly Jacksonville sailing to our southbound service between Houston, Texas and San Juan, Puerto Rico.

Overall, container rates are expected to be below 2013 levels due to very competitive market conditions and a slight change in cargo mix. The new vessel capacity added in Puerto Rico in 2013 and expected to be added in Hawaii in 2014 will continue to impact rates as well.

We will experience 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. Although the number of vessels being dry-docked in 2014 is less than 2013, the costs associated with repositioning vessels and expenses related to spare vessels will slightly exceed 2013 levels.

We expect 2014 financial results to approximate 2013 results, with 2014 adjusted EBITDA projected between $85.0 million and $95.0 million, compared with $95.2 million in fiscal 2013.

Based on our current level of operations, we believe cash flow from operations and borrowings available under the ABL Facility will be adequate to support our business plans. We expect total liquidity during 2014 to reach a low of approximately $35.0 million during the second quarter, then build over the balance of the year and end 2014 at approximately $70.0 million.

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.

 

Horizon Lines 1st Quarter 2014    Page 4 of 12


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.

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,” “expect,” “anticipate,” “estimate,” “intend,” “plan,” “targets,” “projects,” “likely,” “will,” “would,” “could” and similar expressions or phrases identify forward-looking statements.

All forward-looking statements involve risks and uncertainties. The occurrence of the events described, and the achievement of the expected results, depend on many events, some or all of which are not predictable or within our control. Actual results may differ materially from expected results.

Factors that may cause actual results or anticipated events or circumstances discussed in this press release to not occur or to differ from expected results include: unfavorable economic conditions in the markets we serve, despite general economic improvement elsewhere; our substantial leverage may restrict cash flow and thereby limit our ability to invest in our business; the vessels in our fleet continue to age, and we may not have the resources to replace our vessels; our ability to obtain financing on acceptable terms to pay for the potential vessel repowering project; our ability to manage the potential vessel repowering project effectively to deliver the results we hope to achieve; 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; 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; the start-up of any additional Jones-Act competitors; repeal or substantial amendment of the coastwise laws of the United States, also known as the Jones Act; catastrophic losses and other liabilities; failure to comply with the various ownership, citizenship, crewing, and build requirements dictated by the Jones Act; the arrest of our vessels by maritime claimants; severe weather and natural disasters; or unexpected substantial dry-docking or repair costs for our vessels.

 

Horizon Lines 1st Quarter 2014    Page 5 of 12


In light of these risks and uncertainties, expected results or other anticipated events or circumstances discussed in this press release (including the exhibits hereto) might not occur. We undertake no obligation, and specifically decline any obligation, to publicly update or revise any forward-looking statements, even if experience or future developments make it clear that projected results expressed or implied in such statements will not be realized, except as may be required by law.

See the section entitled “Risk Factors” in our Form 10-K for the fiscal year ended December 22, 2013, as filed with the SEC 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 to, or effects on, us. Given these uncertainties, prospective investors are cautioned not to place undue reliance on such forward-looking statements.

(tables follow)

 

Horizon Lines 1st Quarter 2014    Page 6 of 12


Horizon Lines, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except per share data)

 

     March 23,
2014
    December 22,
2013
 

Assets

    

Current assets

    

Cash

   $ 1,479      $ 5,236   

Accounts receivable, net of allowance

     114,376        100,460   

Materials and supplies

     26,193        23,369   

Deferred tax asset

     1,140        1,140   

Other current assets

     8,537        8,915   
  

 

 

   

 

 

 

Total current assets

     151,725        139,120   

Property and equipment, net

     223,390        226,838   

Goodwill

     198,793        198,793   

Intangible assets, net

     32,132        35,154   

Other long-term assets

     26,086        24,702   
  

 

 

   

 

 

 

Total assets

   $ 632,126      $ 624,607   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Deficiency

    

Current liabilities

    

Accounts payable

   $ 48,050      $ 49,897   

Current portion of long-term debt, including capital lease

     13,753        11,473   

Other accrued liabilities

     93,686        77,406   
  

 

 

   

 

 

 

Total current liabilities

     155,489        138,776   

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

     523,871        504,845   

Deferred tax liability

     1,571        1,391   

Other long-term liabilities

     20,461        23,387   
  

 

 

   

 

 

 

Total liabilities

     701,392        668,399   
  

 

 

   

 

 

 

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, 38,928 and 38,885 shares issued and outstanding as of March 23, 2014 and December 22, 2013, respectively

     999        999   

Additional paid in capital

     384,768        384,073   

Accumulated deficit

     (456,129     (429,891

Accumulated other comprehensive income

     1,096        1,027   
  

 

 

   

 

 

 

Total stockholders’ deficiency

     (69,266     (43,792
  

 

 

   

 

 

 

Total liabilities and stockholders’ deficiency

   $ 632,126      $ 624,607   
  

 

 

   

 

 

 

 

Horizon Lines 1st Quarter 2014    Page 7 of 12


Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

 

     Quarters Ended  
     March 23,
2014
    March 24,
2013
 

Operating revenue

   $ 251,935      $ 244,491   

Operating expense:

    

Vessel

     77,962        76,237   

Marine

     54,688        49,384   

Inland

     46,839        41,891   

Land

     37,362        35,444   

Rolling stock rent

     9,703        9,652   
  

 

 

   

 

 

 

Cost of services (excluding depreciation expense)

     226,554        212,608   

Depreciation and amortization

     8,452        9,571   

Amortization of vessel dry-docking

     4,949        3,032   

Selling, general and administrative

     20,165        19,736   

Restructuring charge

     5        4,844   

Miscellaneous expense (income), net

     378        (1,005
  

 

 

   

 

 

 

Total operating expense

     260,503        248,786   

Operating loss

     (8,568     (4,295

Other expense:

    

Interest expense, net

     17,494        15,700   

Gain on change in value of debt conversion features

     (71     (45

Other expense, net

     1        3   
  

 

 

   

 

 

 

Loss from continuing operations before income taxes

     (25,992     (19,953

Income tax expense

     283        120   
  

 

 

   

 

 

 

Net loss from continuing operations

     (26,275     (20,073

Net income (loss) from discontinued operations

     37        (278
  

 

 

   

 

 

 

Net loss

   $ (26,238   $ (20,351
  

 

 

   

 

 

 

Basic and diluted net loss per share:

    

Continuing operations

   $ (0.66   $ (0.58

Discontinued operations

     0.00        (0.01
  

 

 

   

 

 

 

Basic and diluted net loss per share

   $ (0.66   $ (0.59
  

 

 

   

 

 

 

Number of weighted average shares used in calculations:

    

Basic

     39,917        34,746   

Diluted

     39,917        34,746   

 

Horizon Lines 1st Quarter 2014    Page 8 of 12


Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Quarters Ended  
     March 23,
2014
    March 24,
2013
 

Cash flows from operating activities:

    

Net loss from continuing operations

   $ (26,275   $ (20,073

Adjustments to reconcile net loss to net cash used in operating activities:

    

Depreciation

     6,276        6,112   

Amortization of other intangible assets

     2,176        3,459   

Amortization of vessel dry-docking

     4,949        3,032   

Amortization of deferred financing costs

     846        752   

Gain on change in value of conversion features

     (71     (45

Restructuring charge

     5        4,844   

Deferred income taxes

     135        116   

Gain on equipment disposals

     (217     (1,038

Stock-based compensation

     733        1,601   

Payment-in-kind interest expense

     6,972        6,232   

Accretion of interest on debt

     290        171   

Other non-cash interest accretion

     284        265   

Changes in operating assets and liabilities:

    

Accounts receivable

     (13,885     (6,540

Materials and supplies

     (2,823     3,640   

Other current assets

     378        (707

Accounts payable

     (1,843     (5,919

Accrued liabilities

     16,206        13,680   

Vessel rent

     —          (777

Vessel dry-docking payments

     (5,060     (4,438

Legal settlement payments

     (4,000     (6,500

Other assets/liabilities

     (218     (683
  

 

 

   

 

 

 

Net cash used in operating activities from continuing operations

     (15,142     (2,816

Net cash used in operating activities from discontinued operations

     (102     (752
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (1,938     (93,105

Proceeds from the sale of property and equipment

     839        2,329   
  

 

 

   

 

 

 

Net cash used in investing activities from continuing operations

     (1,099     (90,776
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from issuance of debt

     —          95,000   

Borrowing under ABL facility

     25,700        —     

Payments under ABL facility

     (12,200     (11,500

Payments of financing costs

     (11     (5,289

Payments on capital lease obligations

     (903     (536
  

 

 

   

 

 

 

Net cash provided by financing activities

     12,586        77,675   
  

 

 

   

 

 

 

Net decrease in cash from continuing operations

     (3,655     (15,917

Net decrease in cash from discontinued operations

     (102     (752
  

 

 

   

 

 

 

Net decrease in cash

     (3,757     (16,669

Cash at beginning of period

     5,236        27,839   
  

 

 

   

 

 

 

Cash at end of period

   $ 1,479      $ 11,170   
  

 

 

   

 

 

 

 

Horizon Lines 1st Quarter 2014    Page 9 of 12


Horizon Lines, Inc.

Adjusted Operating (Loss) Income Reconciliation

(in thousands)

 

     Quarter Ended
March 23, 2014
    Quarter Ended
March 24, 2013
 

Operating Loss

   $ (8,568   $ (4,295

Adjustments:

    

Union/Other Severance

     1,104        300   

Antitrust and False Claims Legal Expenses

     768        212   

Legal Settlement

     45        —     

Restructuring Charge

     5        4,844   
  

 

 

   

 

 

 

Total Adjustments

     1,922        5,356   
  

 

 

   

 

 

 

Adjusted Operating (Loss) Income

   $ (6,646   $ 1,061   
  

 

 

   

 

 

 

Horizon Lines, Inc.

Adjusted Net Loss Reconciliation

(in thousands)

 

     Quarter Ended
March 23, 2014
    Quarter Ended
March 24, 2013
 

Net Loss

   $ (26,238   $ (20,351

Net Income (Loss) from Discontinued Operations

     37        (278
  

 

 

   

 

 

 

Net Loss from Continuing Operations

     (26,275     (20,073

Adjustments:

    

Union/Other Severance

     1,104        300   

Antitrust and False Claims Legal Expenses

     768        212   

Accretion of Non-Cash Interest

     284        265   

Legal Settlement

     45        —     

Restructuring Charge

     5        4,844   

Gain on Change in Value of Debt Conversion Features

     (71     (45

Tax Impact of Adjustments

     —          6   
  

 

 

   

 

 

 

Total Adjustments

     2,135        5,582   
  

 

 

   

 

 

 

Adjusted Net Loss from Continuing Operations

   $ (24,140   $ (14,491
  

 

 

   

 

 

 

 

 

Horizon Lines 1st Quarter 2014    Page 10 of 12


Horizon Lines, Inc.

Adjusted Net Loss Per Share Reconciliation

 

     Quarter Ended
March 23, 2014
    Quarter Ended
March 24, 2013
 

Net Loss Per Share

   $ (0.66   $ (0.59

Net Loss Per Share from Discontinued Operations

     —          (0.01
  

 

 

   

 

 

 

Net Loss Per Share from Continuing Operations

     (0.66     (0.58

Adjustments Per Share:

    

Union/Other Severance

     0.03        0.01   

Antitrust and False Claims Legal Expenses

     0.02        —     

Accretion of Non-Cash Interest

     0.01        0.01   

Restructuring Charge

     —          0.14   
  

 

 

   

 

 

 

Total Adjustments

     0.06        0.16   
  

 

 

   

 

 

 

Adjusted Net Loss Per Share from Continuing Operations

   $ (0.60   $ (0.42
  

 

 

   

 

 

 

Horizon Lines, Inc.

EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     Quarter Ended
March 23, 2014
    Quarter Ended
March 24, 2013
 

Net Loss

   $ (26,238   $ (20,351

Net Income (Loss) from Discontinued Operations

     37        (278
  

 

 

   

 

 

 

Net Loss from Continuing Operations

     (26,275     (20,073

Interest Expense, Net

     17,494        15,700   

Tax Expense

     283        120   

Depreciation and Amortization

     13,401        12,603   
  

 

 

   

 

 

 

EBITDA

     4,903        8,350   

Union/Other Severance

     1,104        300   

Antitrust and False Claims Legal Expenses

     768        212   

Legal Settlement

     45        —     

Restructuring Charge

     5        4,844   

Gain on Change in Value of Debt Conversion Features

     (71     (45
  

 

 

   

 

 

 

Adjusted EBITDA

   $ 6,754      $ 13,661   
  

 

 

   

 

 

 

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 1st Quarter 2014    Page 11 of 12


Horizon Lines, Inc.

2014 Projected EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     2014  

Net Loss from Continuing Operations

     $(40,446) – (30,446)   

Interest Expense, Net

     70,905   

Income Taxes

     355   

Depreciation and Amortization

     51,070   
  

 

 

 

EBITDA

     81,884 – 91,884   

Antitrust and False Claims Legal Expenses

     1,500   

Severance

     1,250   

Impairment Charges

     250   

Gain on Change in Value of Debt Conversion Features

     71   

Legal Settlement

     45   
  

 

 

 

Adjusted EBITDA

   $ 85,000 – 95,000   
  

 

 

 

 

 

# # #

 

Horizon Lines 1st Quarter 2014    Page 12 of 12