EX-99.1 2 g21980exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
(HORIZON LINES, INC LOGO)
PRESS RELEASE
For information contact:
Jim Storey
Director, Investor Relations & Corporate Communications
704.973.7107
jstorey@horizonlines.com
HORIZON LINES REPORTS 2009 FINANCIAL RESULTS
  Adjusted Full-Year EBITDA Totals $112.7 Million
 
  Adjusted Full-Year Free Cash Flow Totals $70.5 million
 
  Fourth-Quarter Volume Down 4.2%; Rate, Net of Fuel, Flat from Year Ago
 
  Dividend Set at $0.05 per Share for First Quarter of 2010
CHARLOTTE, NC, January 29, 2010 — Horizon Lines, Inc. (NYSE: HRZ), today reported results for its fiscal fourth quarter and year ended December 20, 2009.
On a GAAP basis, fourth-quarter net income totaled $1.3 million, or $0.04 per diluted share, on revenue of $299.7 million. This compares with a net loss of $20.3 million, or $0.67 per diluted share on revenue of $314.7 million for the same period a year ago. Adjusted fourth-quarter 2009 net income totaled $3.7 million, or $0.12 per diluted share, after excluding charges for antitrust-related legal expenses and for a voluntary separation program for certain union employees and tax adjustments totaling $2.4 million, or $0.08 per share. Adjusted net income for the 2008 fourth quarter totaled $1.2 million, or $0.04 per diluted share, which excluded antitrust-related legal fees, and impairment and restructuring charges totaling $32.4 million pre-tax, or $0.71 per share after tax adjustments.
Comparison of GAAP and Non-GAAP Earnings (in millions, except per share data)*
                                 
    Quarter Ended   Fiscal Year Ended
    12/20/09   12/21/08   12/20/09   12/21/08
GAAP:
                               
Operating revenue
  $ 299.7     $ 314.7     $ 1,158.5     $ 1,304.3  
Net income (loss)(1)
  $ 1.3     $ (20.3 )   $ (31.3 )   $ (2.6 )
Net income (loss) per diluted share(1)
  $ 0.04     $ (0.67 )   $ (1.03 )   $ (0.09 )
 
                               
Non-GAAP:
                               
EBITDA
  $ 26.1     $ (7.7 )   $ 77.3     $ 89.9  
Adjusted EBITDA*
  $ 28.2     $ 24.7     $ 112.7     $ 130.0  
Adjusted net income*
  $ 3.7     $ 1.2     $ 14.5     $ 25.2  
Adjusted net income per diluted share*
  $ 0.12     $ 0.04     $ 0.47     $ 0.82  
 
*   See attached schedules for reconciliation of fourth-quarter and fiscal year 2009 and 2008 reported GAAP results to Non-GAAP results.
 
(1)   Net income for the 2008 fourth-quarter and fiscal year is adjusted for retrospective application of changes in accounting for convertible notes and restricted stock share-based payment awards as participating securities.

 


 

     
Horizon Lines 4th Quarter 2009
  Page 2 of 13
“Our company performed well in the fourth quarter, considering the continued challenging economic environment,” said Chuck Raymond, Chairman, President and Chief Executive Officer. “Our revenue remained under pressure from lower cargo volumes that were impacted by the ongoing economic challenges in our markets, but the rate of decline improved for the second consecutive quarter. We also maintained stable revenue per container, net of fuel, and generated increased revenue from our logistics business. We believe our market share held steady as we remained intensely focused on customer service, schedule integrity and cost management. Horizon Lines once again was recognized by some of the nation’s largest shippers as being best in class.
“For 2009, we produced adjusted free cash flow totaling $70.5 million, compared with $59.8 million for 2008,” Mr. Raymond continued. “We used the cash generated in the fourth quarter to voluntarily repay $36.5 million of debt, which followed voluntary payments of $10 million in the third quarter and $5 million in the second quarter. As a result, we ended the year with $28 million less in funded debt than at year end 2008.”
Horizon Lines also announced that its Board of Directors voted at its regularly scheduled meeting yesterday to declare a quarterly cash dividend of $0.05 per share, payable on March 15, 2010, to stockholders of record on March 1, 2010. The decision to reduce the dividend to $0.05 from $0.11 per share will preserve approximately $7.3 million of cash on an annualized basis.
“We believe the revised dividend retains an attractive and appropriate payout to our stockholders, while at the same time giving management additional flexibility to augment our ongoing focus on debt reduction,” Mr. Raymond said.
Fourth-Quarter 2009 Financial Highlights
  Operating Revenue — Operating revenue declined 4.8% to $299.7 million from $314.7 million a year ago. The largest factor in the $15 million revenue decrease was a $9.3 million reduction related to volume, which fell 4.2% from the same period last year. Reduced fuel surcharges accounted for $7.8 million of the decline. The volume decrease was a result of continuing overall economic weakness that negatively impacted discretionary consumer spending across all tradelanes. Specifically, these factors included a slowdown in retail expansion and cautious consumer sentiment in Alaska, a decline in visitors and construction in Hawaii, and the ongoing recession in Puerto Rico. These declines were partially offset by a slight increase in rates, net of fuel, and cargo mix, and by revenue improvement in the company’s Logistics business. Logistics experienced strengthening volumes in its International Non-Vessel Operating Common Carrier business and its domestic Less-Than-Truckload freight brokerage business.
  Operating Income — GAAP operating income for the fourth quarter totaled $11.9 million, compared with a loss of $23.1 million for the fourth quarter of 2008. The 2009 GAAP operating income includes expenses of $2.1 million, consisting of $1.8 million in antitrust-related legal expenses and $0.3 million in union severance charges. The 2008 GAAP operating income includes $32.4 million in expenses comprised of $3.8 million in antitrust-related legal expenses, a $25.4 million impairment charge, and a $3.2 million restructuring charge. Excluding these items, adjusted operating income totaled $14.0

 


 

     
Horizon Lines 4th Quarter 2009
  Page 3 of 13
    million for the fourth quarter of 2009, and $9.3 million for the prior year’s fourth quarter. The improvement from last year was largely due to non-union workforce reduction savings and other cost-containment efforts, as well as lower dry-dock amortization.
 
  EBITDA — EBITDA totaled $26.1 million for the 2009 fourth quarter, compared with a loss of $7.7 million for the same period a year ago. Adjusted EBITDA for the fourth quarter of 2009 was $28.2 million, compared with $24.7 million for 2008. EBITDA and adjusted EBITDA for the 2009 and 2008 fourth quarters were impacted by the same factors affecting operating income.
 
  Shares Outstanding — The company had a weighted daily average of 30.9 million diluted  shares outstanding for the fourth quarter of 2009, compared with 30.3 million for the fourth quarter of 2008.
 
  Fiscal-Year Results — For the fiscal year ended December 20, 2009, operating revenue decreased 11.2% to $1.16 billion from $1.30 billion for 2008. EBITDA totaled $77.3 million compared with $89.9 million a year ago. Adjusted EBITDA was $112.7 million compared with $130.0 million a year ago. The 2009 net loss totaled $31.3 million, or $1.03 per diluted share, while adjusted net income totaled $14.5 million, or $0.47 per diluted share. For fiscal 2008, the net loss totaled $2.6 million, or $0.09 per diluted share, while adjusted net income was $25.2 million, or $0.82 per diluted share. Adjusted EBITDA and adjusted net income for 2009 exclude a $20.0 million charge related to the previously disclosed pending class-action legal settlement in Puerto Rico, $12.2 million in antitrust-related legal expenses, a $10.5 million tax valuation allowance, a $1.9 million impairment charge, a $1.0 million restructuring charge, and $0.3 million related to a voluntary separation program for certain union employees. Adjusted EBITDA and net income for 2008 exclude a $25.4 million impairment charge, $10.7 million in antitrust-related legal expenses, a $3.2 million restructuring charge, and $0.8 million related to a voluntary separation program for certain union employees.
Please see attached schedules for the reconciliation of fourth-quarter and fiscal-year 2009 and 2008 reported GAAP results and Non-GAAP adjusted results.
Outlook
“We expect conditions in the markets where we operate to remain challenging in 2010,” Mr. Raymond said. “Some of our market economies are beginning to exhibit possible signs of modest recovery, which could be further fueled by the federal economic stimulus program. While we see the potential for volume stabilization and slight rate improvement given this scenario, we also expect ongoing fuel price volatility and increased contractual labor costs and benefits assessments through 2010. Based on these expectations, we will continue to aggressively manage costs, liquidity, and cash flow as we move forward.”
Webcast & Conference Call Information
Company executives will provide additional perspective on the company’s financial results during a conference call beginning at 11:00 a.m. Eastern Time today. Those interested in

 


 

     
Horizon Lines 4th Quarter 2009
  Page 4 of 13
participating in the call may do so by dialing 1-866-394-6819, and providing the operator with conference number 50331482. A copy of the presentation materials may be printed from the Horizon Lines website, http://www.horizonlines.com, shortly before the start of the call. Alternatively, a live audio webcast of the call may be accessed at http://www.horizonlines.com. In order to access the live audio webcast, please allow at least 15 minutes before the start of the call to visit Horizon Lines’ website and download and install any necessary audio/video software for the webcast.
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, free cash flow and results excluding certain costs and expenses, 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 news 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 the nation’s leading domestic ocean shipping and integrated logistics company comprised of two primary operating subsidiaries. Horizon Lines, LLC, owns or leases a fleet of 20 U.S.-flag containerships and operates five port terminals linking the continental United States with Alaska, Hawaii, Guam, Micronesia and Puerto Rico. Horizon Logistics, LLC, offers customized logistics solutions to shippers from a suite of transportation and distribution management services, using information technology developed by Horizon Services Group and intermodal trucking and warehousing services provided by Sea-Logix. Transportation offerings include international ocean intermediary services and North American LTL and trucking networks. Horizon Lines, Inc. is based in Charlotte, NC, and trades on the New York Stock Exchange under the ticker symbol HRZ.
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. These forward-looking statements are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. 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,” “target,” “projects,” “likely,” “will,” “would,” “could,” and similar expressions or phrases identify forward-looking statements.

 


 

     
Horizon Lines 4th Quarter 2009
  Page 5 of 13
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. We undertake no obligation, and specifically decline any obligation, to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. See the section entitled “Risk Factors” in our Form 10-K to be filed with the SEC on or about February 4, 2010, 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 4th Quarter 2009   Page 6 of 13
Horizon Lines, Inc.
Unaudited Condensed Consolidated Balance Sheets
(in thousands, except per share data)
                 
            December 21,  
    December 20,     2008  
    2009     (As Adjusted)(1)  
Assets
               
Current assets
               
Cash
  $ 6,419     $ 5,487  
Accounts receivable, net of allowance of $7,578 and $8,217 at December 20, 2009 and December 21, 2008, respectively
    123,536       135,020  
Prepaid vessel rent
    4,580       4,471  
Materials and supplies
    30,254       23,644  
Deferred tax asset
    2,929       7,450  
Other current assets
    9,027       10,703  
 
           
Total current assets
    176,745       186,775  
Property and equipment, net
    193,438       208,453  
Goodwill
    317,068       317,068  
Intangible assets, net
    105,405       125,542  
Deferred tax asset
          10,669  
Other long-term assets
    25,854       24,122  
 
           
Total assets
  $ 818,510     $ 872,629  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Current liabilities
               
Accounts payable
  $ 43,257     $ 41,947  
Current portion of long-term debt
    18,750       6,552  
Accrued vessel rent
    4,339       5,421  
Other accrued liabilities
    110,473       97,720  
 
           
Total current liabilities
    176,819       151,640  
Long-term debt, net of current portion
    496,105       526,259  
Deferred rent
    22,585       27,058  
Deferred tax liability
    4,248        
Other long-term liabilities
    17,475       30,836  
 
           
Total liabilities
    717,232       735,793  
 
           
 
               
Stockholders’ equity
               
Preferred stock, $.01 par value, 30,500 shares authorized; no shares issued or outstanding
           
Common stock, $.01 par value, 100,000 shares authorized, 34,091 shares issued and 30,291 shares outstanding as of December 20, 2009 and 33,808 shares issued and 30,008 shares outstanding as of December 21, 2008
    341       338  
Treasury stock, 3,800 shares at cost
    (78,538 )     (78,538 )
Additional paid in capital
    196,900       199,644  
(Accumulated deficit) retained earnings
    (15,874 )     22,094  
Accumulated other comprehensive loss
    (1,551 )     (6,702 )
 
           
Total stockholders’ equity
    101,278       136,836  
 
           
Total liabilities and stockholders’ equity
  $ 818,510     $ 872,629  
 
           
 
(1)   Results are adjusted for retrospective application of changes in accounting for convertible notes and restricted stock share-based payment awards as participating securities.

 


 

     
Horizon Lines 4th Quarter 2009   Page 7 of 13
Horizon Lines, Inc.
Unaudited Condensed Consolidated Statements of Income
(in thousands, except per share data)
                                 
    Fiscal Quarters Ended     Fiscal Years Ended  
            December 21,             December 21,  
    December 20,     2008     December 20,     2008  
    2009     (As Adjusted)(1)     2009     (As Adjusted)(1)  
 
                               
Operating revenue
  $ 299,674     $ 314,715     $ 1,158,481     $ 1,304,259  
Operating expense:
                               
Cost of services (excluding depreciation expense)
    250,551       265,606       954,915       1,074,675  
Depreciation and amortization
    11,441       11,318       44,866       45,643  
Amortization of vessel dry-docking
    2,758       3,994       13,694       17,162  
Selling, general and administrative
    22,721       27,689       102,231       108,206  
Settlement of class action lawsuit
                20,000        
Restructuring charge
          3,244       1,001       3,244  
Impairment charge
          25,415       1,867       25,415  
Miscellaneous expense, net
    295       506       1,069       2,898  
 
                       
Total operating expense
    287,766       337,772       1,139,643       1,277,243  
Operating income (loss)
    11,908       (23,057 )     18,838       27,016  
Other expense:
                               
Interest expense, net
    10,426       9,871       39,675       41,399  
Loss on modification of debt
                50        
Other expense (income), net
    8       (59 )     18       (62 )
 
                       
Income (loss) before income tax expense
    1,474       (32,869 )     (20,905 )     (14,321 )
Income tax expense (benefit)
    148       (12,613 )     10,367       (11,728 )
 
                       
Net income (loss)
  $ 1,326     $ (20,256 )   $ (31,272 )   $ (2,593 )
 
                       
 
                               
Net income (loss) per share:
                               
Basic
  $ 0.04     $ (0.67 )   $ (1.03 )   $ (0.09 )
Diluted
  $ 0.04     $ (0.67 )   $ (1.03 )   $ (0.09 )
 
                               
Number of shares used in calculation:
                               
Basic
    30,484       30,338       30,451       30,278  
Diluted
    30,942       30,338       30,451       30,278  
 
                               
Dividends declared per common share
  $ 0.11     $ 0.11     $ 0.44     $ 0.44  
 
                       
 
(1)   Results are adjusted for retrospective application of changes in accounting for convertible notes and restricted stock share-based payment awards as participating securities.

 


 

     
Horizon Lines 4th Quarter 2009   Page 8 of 13
Horizon Lines, Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
                 
    Fiscal Years Ended  
            December 21,  
    December 20,     2008  
    2009     (As Adjusted)(1)  
 
               
Cash flows from operating activities:
               
Net loss
  $ (31,272 )   $ (2,593 )
Adjustments to reconcile net loss to net cash provided by operating activities:
               
Depreciation
    24,235       24,343  
Amortization of other intangible assets
    20,631       21,300  
Amortization of vessel dry-docking
    13,694       17,162  
Impairment charge
    1,867       25,415  
Restructuring charge
    1,001       3,244  
Amortization of deferred financing costs
    2,947       2,693  
Deferred income taxes
    10,396       (12,985 )
Gain on equipment disposals
    (154 )     (24 )
Loss on modification of debt
    50        
Stock-based compensation
    3,096       3,651  
Accretion of interest on 4.25% convertible notes
    10,011       8,901  
Changes in operating assets and liabilities:
               
Accounts receivable, net
    11,763       5,854  
Materials and supplies
    (6,739 )     7,636  
Other current assets
    1,245       23  
Accounts payable
    1,310       1,625  
Accrued liabilities
    16,515       (2,721 )
Vessel rent
    (4,874 )     (4,883 )
Vessel dry-docking payments
    (14,735 )     (13,913 )
Other assets/liabilities
    (3,489 )     4,640  
 
           
Net cash provided by operating activities
    57,498       89,368  
 
           
 
               
Cash flows from investing activities:
               
Purchases of equipment
    (13,050 )     (39,149 )
Purchase of business
          (198 )
Proceeds from the sale of equipment
    1,237       500  
 
           
Net cash used in investing activities
    (11,813 )     (38,847 )
 
           
 
               
Cash flows from financing activities:
               
Borrowing under revolving credit facility
    64,000       78,000  
Payments on revolving credit facility
    (84,000 )     (80,000 )
Payments on long-term debt
    (7,968 )     (6,538 )
Dividends to stockholders
    (13,397 )     (13,273 )
Payments of financing costs
    (3,492 )     (139 )
Common stock issued under employee stock purchase plan
    104       38  
Purchase of treasury stock
          (29,330 )
Payments on capital lease obligation
          (81 )
Proceeds from exercise of stock options
          13  
 
           
Net cash used in financing activities
    (44,753 )     (51,310 )
 
           
Net increase (decrease) in cash
    932       (789 )
Cash at beginning of year
    5,487       6,276  
 
           
Cash at end of year
  $ 6,419     $ 5,487  
 
           
 
(1)   Results are adjusted for retrospective application of changes in accounting for convertible notes and restricted stock share-based payment awards as participating securities.

 


 

     
Horizon Lines 4th Quarter 2009   Page 9 of 13
Horizon Lines, Inc.
Adjusted Operating Income Reconciliation
($ in Millions)
                                   
    Quarter Ended     Quarter Ended       Year Ended     Year Ended  
    December 20, 2009     December 21, 2008       December 20, 2009     December 21, 2008  
                       
Operating Income (Loss)
  $ 11.9     $ (23.1 )     $ 18.8     $ 27.0  
 
                                 
Adjustments:
                                 
Legal Settlement
                  20.0        
Anti-Trust Legal Expenses
    1.8       3.8         12.2       10.7  
Impairment Charge
          25.4         1.9       25.4  
Restructuring Charge
          3.2         1.0       3.2  
OPEIU Severance
    0.3               0.3       0.8  
                       
Total Adjustments
    2.1       32.4         35.4       40.1  
 
                                 
Adjusted Operating Income
  $ 14.0     $ 9.3       $ 54.2     $ 67.1  
                       

 


 

     
Horizon Lines 4th Quarter 2009   Page 10 of 13
Horizon Lines, Inc.
Adjusted Net Income Reconciliation
($ in Millions)
                                   
    Quarter Ended     Quarter Ended       Year Ended     Year Ended  
    December 20, 2009     December 21, 2008       December 20, 2009     December 21, 2008  
                       
Net Income (Loss) (1)
  $ 1.3     $ (20.3 )     $ (31.3 )   $ (2.6 )
 
                                 
Adjustments:
                                 
Legal Settlement
                  20.0        
Anti-Trust Legal Expenses
    1.8       3.8         12.2       10.7  
Impairment Charge
          25.4         1.9       25.4  
Restructuring Charge
          3.2         1.0       3.2  
OPEIU Severance
    0.3               0.3       0.8  
Tax Adjustments
    0.3       (10.9 )       (0.1 )     (12.3 )
Tax Valuation Allowance
                  10.5        
                       
Total Adjustments
    2.4       21.5         45.8       27.8  
 
                                 
Adjusted Net Income
  $ 3.7     $ 1.2       $ 14.5     $ 25.2  
                       
 
(1)   2008 results are adjusted for retrospective application of changes in accounting for convertible notes.

 


 

     
Horizon Lines 4th Quarter 2009   Page 11 of 13
Horizon Lines, Inc.
Adjusted Net Income Per Diluted Share Reconciliation
                                   
    Quarter Ended     Quarter Ended       Year Ended     Year Ended  
    December 20, 2009     December 21, 2008       December 20, 2009     December 21, 2008  
                       
Net Income (Loss) Per Diluted Share (1)
  $ 0.04     $ (0.67 )     $ (1.03 )   $ (0.09 )
 
                                 
Adjustments Per Share:
                                 
Legal Settlement
                  0.66        
Anti-Trust Legal Expenses
    0.06       0.13         0.40       0.35  
Impairment Charge
          0.84         0.06       0.84  
Restructuring Charge
          0.11         0.03       0.11  
Loss on Modification of Debt
                         
OPEIU Severance
    0.01               0.01       0.03  
Tax Adjustments
    0.01       (0.37 )             (0.42 )
Tax Valuation Allowance
                  0.34        
                       
Total Adjustments
    0.08       0.71         1.50       0.91  
 
                                 
Adjusted Net Income Per Diluted Share
  $ 0.12     $ 0.04       $ 0.47     $ 0.82  
                       
 
(1)   2008 results are adjusted for retrospective application of changes in accounting for convertible notes and restricted stock share-based payment awards as participating securities.

 


 

     
Horizon Lines 4th Quarter 2009   Page 12 of 13
Horizon Lines, Inc.
EBITDA and Adjusted EBITDA Reconciliation
($ in Millions)
                                   
    Quarter Ended     Quarter Ended       Year Ended     Year Ended  
    December 20, 2009     December 21, 2008       December 20, 2009     December 21, 2008  
                       
Net Income (Loss) (1)
  $ 1.3     $ (20.3 )     $ (31.3 )   $ (2.6 )
 
                                 
Interest Expense, Net
    10.4       9.9         39.7       41.4  
Tax Expense
    0.2       (12.6 )       10.4       (11.7 )
Depreciation and Amortization
    14.2       15.3         58.5       62.8  
                       
EBITDA
    26.1       (7.7 )       77.3       89.9  
Legal Settlement
                  20.0        
Anti-Trust Legal Fees
    1.8       3.8         12.2       10.7  
Impairment Charge
          25.4         1.9       25.4  
Restructuring Charge
          3.2         1.0       3.2  
OPEIU Severance
    0.3               0.3       0.8  
                       
Adjusted EBITDA
  $ 28.2     $ 24.7       $ 112.7     $ 130.0  
                       
 
(1)   2008 results are adjusted for retrospective application of changes in accounting for convertible notes.
Note: EBITDA is defined as net income (loss) 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, (ii) the senior credit facility contains covenants that require the Company to maintain certain interest expense coverage and leverage ratios, which contain EBITDA, and (iii) EBITDA is a measure used by our management team to make day-to-day operating decisions. Adjusted EBITDA excludes certain charges in order to evaluate our operating performance, for making day-to-day operating decisions and when determining the payment of discretionary bonuses.

 


 

     
Horizon Lines 4th Quarter 2009   Page 13 of 13
Horizon Lines, Inc.
EBITDA and Adjusted EBITDA Segment Reconciliation

($ in Millions)
Fiscal Fourth Quarter 2009
                         
    Liner     Logistics     Consolidated  
Operating Income (Loss)
  $ 13.3     $ (1.4 )   $ 11.9  
Depreciation and Amortization
    11.2       0.2       11.4  
Amortization of Vessel Dry-docking
    2.8             2.8  
 
                 
EBITDA
    27.3       (1.2 )     26.1  
Anti-Trust Legal Expenses
    1.8             1.8  
OPEIU Severance
    0.3             0.3  
 
                 
Adjusted EBITDA
  $ 29.4     $ (1.2 )   $ 28.2  
 
                 
Horizon Lines, Inc.
EBITDA and Adjusted EBITDA Segment Reconciliation

($ in Millions)
Fiscal Year 2009
                         
    Liner     Logistics     Consolidated  
Operating Income (Loss)
  $ 27.3     $ (8.5 )   $ 18.8  
Depreciation and Amortization
    44.2       0.6       44.8  
Amortization of Vessel Dry-docking
    13.7             13.7  
 
                 
EBITDA
    85.2       (7.9 )     77.3  
Legal Settlement
    20.0             20.0  
Anti-Trust Legal Expenses
    12.2             12.2  
Impairment Charge
    1.9             1.9  
Restructuring Charge
    0.8       0.2       1.0  
OPEIU Severance
    0.3             0.3  
 
                 
Adjusted EBITDA
  $ 120.4     $ (7.7 )   $ 112.7  
 
                 
# # #