EX-99.1 2 d697719dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

PRESS RELEASE

For information contact:

Mike Avara

704-973-7027

mavara@horizonlines.com

HORIZON LINES REPORTS FOURTH-QUARTER 2013 FINANCIAL RESULTS

Adjusted EBITDA Increases 33.1%, For 4th Consecutive Quarter of Double-Digit Improvement

Sets Date for Annual Meeting

CHARLOTTE, NC, March 21, 2014 – Horizon Lines, Inc. (OTCQB: HRZL) today reported financial results for the fiscal fourth quarter ended December 22, 2013.

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)*    12/22/2013     12/23/2012  

GAAP:

    

Operating revenue

   $ 255.4      $ 259.8   

Operating income (loss)

   $ 1.8      $ (3.9

Net loss

   $ (14.0   $ (17.9

Net loss per share

   $ (0.36   $ (0.52

Non-GAAP:*

    

EBITDA

   $ 14.7      $ 8.2   

Adjusted operating income

   $ 4.5      $ 1.0   

Adjusted EBITDA

   $ 17.3      $ 13.0   

Adjusted net loss

   $ (11.5   $ (12.8

Adjusted net loss per share

   $ (0.29   $ (0.38

 

* See attached schedules for reconciliation of fourth-quarter 2013 and 2012 reported GAAP results to Non-GAAP results. Per-share amounts reflect the weighted average of 39.4 million basic shares outstanding for the 2013 fourth quarter, compared with 34.3 million basic shares outstanding for the 2012 period.

“Horizon Lines fourth-quarter adjusted EBITDA increased 33.1% over the same period a year ago and the company generated GAAP operating income of $1.8 million in the quarter, the first fourth-quarter GAAP operating profit since 2009. The improvement in adjusted EBITDA was driven largely by reduced vessel charter expense, the absence of vessel incidents, and an increase in third party services,” said Sam Woodward, President and Chief Executive Officer. “The factors driving adjusted EBITDA growth were partially offset by modestly lower rates, net of fuel and reduced fuel recovery. Results represent the fourth consecutive quarter with double-digit percentage growth in adjusted EBITDA over prior-year results, adding further momentum to the improvement of Horizon Lines’ financial performance.”


 

Horizon Lines 4th Quarter 2013    Page 2 of 12

 

Fourth-Quarter 2013 Financial Highlights

 

  Volume, Rate & Fuel Cost – Container volume for the 2013 fourth quarter totaled 56,628 revenue loads, up 27 loads from the same period a year ago. Unit revenue per container totaled $4,187 in the fourth quarter, compared with $4,295 in 2012. Unit revenue per container, net of fuel surcharges was $3,222, down 0.3% from $3,233 a year ago. Vessel fuel costs averaged $645 per metric ton in the fourth quarter, down 7.1% from the average price of $694 per ton for the same quarter in 2012.

 

  Operating Revenue – Fourth-quarter operating revenue declined 1.7% to $255.4 million from $259.8 million a year ago. The factors in the $4.4 million revenue shortfall were a $5.1 million decrease in fuel surcharges and a $0.5 million decline in container revenue rates, partially offset by a $1.2 million rise in non-transportation revenue.

 

  Operating Income – The GAAP operating income for the fourth quarter totaled $1.8 million, compared with a loss of $3.9 million a year ago. The 2013 GAAP operating income reflects charges totaling $2.7 million associated with legal settlements, an equipment impairment charge and certain legal expenses. The 2012 GAAP operating loss includes charges totaling $4.9 million related to a restructuring charge, employee severance, certain legal expenses and an equipment impairment charge. Adjusting to exclude these items, fourth-quarter 2013 adjusted operating income totaled $4.5 million, compared with $1.0 million a year earlier. (See reconciliation tables for specific line-item amounts)

 

  EBITDA – EBITDA totaled $14.7 million for the 2013 fourth quarter, compared with $8.2 million for the same period a year ago. Adjusted EBITDA for the fourth quarter of 2013 was $17.3 million, versus $13.0 million for 2012. EBITDA and adjusted EBITDA for the 2013 and 2012 fourth quarters were impacted by the same factors affecting operating income. Additionally, 2013 adjusted EBITDA excludes $0.1 million of gain on the conversion of debt. Adjusted EBITDA for the 2012 fourth quarter excludes $0.2 million in gains on the conversion of debt (see reconciliation tables for specific line-item amounts).

 

  Net Loss – On a GAAP basis, the fourth-quarter net loss totaled $14.0 million, or $0.36 per share on a weighted average of 39.4 million fully diluted shares outstanding. This compares with year-ago net loss of $17.9 million, or $0.52 per fully diluted share, based on a weighted average of 34.3 million fully diluted shares outstanding. On an adjusted basis, the 2013 fourth-quarter net loss totaled $11.5 million, or $0.29 per share, compared with a net loss of $12.8 million, or $0.38 per share, for the 2012 fourth quarter. Adjusted net income for the 2013 and 2012 fourth quarters reflects the same items that impacted adjusted EBITDA. Additionally, adjusted net income for both periods excludes the accretion of non-cash interest and includes the tax impact of the adjustments (see reconciliation tables for specific line-item amounts).

 

 

Full-Year Results – For the full fiscal year ended December 22, 2013, operating revenue decreased 3.8% to $1.03 billion from $1.07 billion for fiscal 2012. EBITDA totaled $83.2 million compared with $39.7 million a year ago. Adjusted EBITDA for


 

Horizon Lines 4th Quarter 2013    Page 3 of 12

 

 

2013 totaled $95.2 million, versus $66.0 million a year ago. The $29.2 million improvement was principally due to a reduction in vessel lease expense, lower dry-dock transit and crew-related expenses, higher non-transportation revenue, lower overhead and cost efficiencies resulting from our 2012 and 2013 initiatives, partially offset by lower fuel recovery and lower rates, net of fuel. Adjusted EBITDA for 2013 excludes expenses totaling $12.3 million associated with restructuring charges, equipment impairment charges, a legal settlement, certain legal expenses and severance expense, as well as $0.3 million of gains from marking the conversion feature of debt to fair value. Adjusted EBITDA in 2012 excludes expenses totaling $45.7 million associated with a loss on modification of debt and other refinancing charges, a restructuring charge, employee severance, certain legal expenses and an equipment impairment charge, as well as $19.4 million of gains from marking the conversion feature of debt to fair value (see reconciliation tables for specific line-item amounts). The net loss for 2013 totaled $33.4 million, or $0.91 per share, based on a weighted average of 36.5 million shares outstanding. This compares with a 2012 net loss of $74.4 million, or $3.26 per share, based on a weighted average of 22.8 million shares outstanding. The adjusted net loss for 2013 totaled $20.9 million, or $0.57 per share, compared with an adjusted net loss of $46.1 million, or $2.02 per share per share, for 2012.

 

  Shares Outstanding The company had a weighted daily average of 39.4 million basic and fully diluted shares outstanding for the fourth quarter of 2013, and 36.5 million basic and fully diluted for the full year. This compares with a weighted daily average of 34.3 million basic and fully diluted shares outstanding for the 2012 fourth quarter, and 22.8 million basic and fully diluted shares for the full year. Shares outstanding reflect a mandatory debt-for-equity exchange in the first quarter of 2012, and a further financial restructuring in the second quarter of 2012. As of March 14, 2014, the equivalent of 92.9 million fully diluted shares of the company’s stock were outstanding, consisting of 40.0 million shares of common stock and warrants convertible into 52.9 million shares of common stock.

Liquidity & Debt Structure

The company had total liquidity of $68.6 million as of December 22, 2013, consisting of cash of $5.2 million and $63.4 million available under its asset-based loan (ABL) revolving credit facility. Funded debt outstanding totaled $514.6 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; 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 $12.4 million in capital leases. There were no borrowings on the company’s ABL revolving credit facility, which matures October 5, 2016. The company’s weighted average interest rate for funded debt was 12.2%. Availability under the ABL revolving credit facility is based on a percentage of eligible accounts receivable and customary reserves, with a maximum of $100 million. Letters of credit issued against the ABL revolving credit facility totaled $12.9 million at December 22, 2013.


 

Horizon Lines 4th Quarter 2013    Page 4 of 12

 

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

2014 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 during 2013 for a full year in 2014, as well as a second vessel being added by a competitor in our Hawaii service during 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, revenue container rates are expected to range from flat to a marginal improvement in 2014. We expect the new vessel capacity added in Puerto Rico during 2013 and being added in Hawaii in 2014, as well as a challenging economic environment in Puerto Rico, to impact rates in 2014.

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 $82.0 million and $97.0 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 $30.0 million following payment in April of our semiannual cash interest and principal obligations under the First Lien Notes, 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


 

Horizon Lines 4th Quarter 2013    Page 5 of 12

 

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.

Date Set For Annual Meeting of Stockholders

Horizon Lines also announced that it has established a record date for its 2014 meeting of stockholders. The company’s stockholders of record at the close of business on April 7, 2014, will be entitled to receive notice of the annual meeting and to vote upon matters considered at the meeting. The annual meeting will be held at 11 a.m. local time on Thursday, June 5, 2014, in Charlotte, North Carolina. Additional information regarding the annual meeting will be provided in the company’s Notice of Annual Meeting, which is expected to be furnished to all stockholders of record in April 2014.

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,” “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: unfavorable economic conditions in the markets we serve, despite general economic improvement; 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;


 

Horizon Lines 4th Quarter 2013    Page 6 of 12

 

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; repeal or substantial amendment of the coastwise laws of the United States, also known as the Jones Act; catastrophic losses and other liabilities; the start-up of any additional 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; or 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 2013 Form 10-K to be filed with the SEC on March 21, 2014, 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 2013    Page 7 of 12

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except per share data)

 

     December 22,
2013
    December 23,
2012
 

Assets

    

Current assets

    

Cash

   $ 5,236      $ 27,839   

Accounts receivable, net of allowance

     100,460        99,685   

Materials and supplies

     23,369        29,521   

Deferred tax asset

     1,140        4,626   

Other current assets

     8,915        8,563   
  

 

 

   

 

 

 

Total current assets

     139,120        170,234   

Property and equipment, net

     226,838        160,050   

Goodwill

     198,793        198,793   

Intangible assets, net

     35,154        48,573   

Other long-term assets

     24,702        23,584   
  

 

 

   

 

 

 

Total assets

   $ 624,607      $ 601,234   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Deficiency

    

Current liabilities

    

Accounts payable

   $ 49,897      $ 46,584   

Current portion of long-term debt, including capital lease

     11,473        3,608   

Accrued vessel rent

     —          4,902   

Other accrued liabilities

     77,406        87,358   
  

 

 

   

 

 

 

Total current liabilities

     138,776        142,452   

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

     504,845        434,222   

Deferred rent

     —          9,081   

Deferred tax liability

     1,391        4,662   

Other long-term liabilities

     23,387        27,559   
  

 

 

   

 

 

 

Total liabilities

     668,399        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 December 22, 2013, and 100,000 shares authorized, 34,434 shares issued and outstanding as of December 23, 2012

     999        954   

Additional paid in capital

     384,073        381,445   

Accumulated deficit

     (429,891     (397,958

Accumulated other comprehensive income (loss)

     1,027        (1,183
  

 

 

   

 

 

 

Total stockholders’ deficiency

     (43,792     (16,742
  

 

 

   

 

 

 

Total liabilities and stockholders’ deficiency

   $ 624,607      $ 601,234   
  

 

 

   

 

 

 


 

Horizon Lines 4th Quarter 2013    Page 8 of 12

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

     Quarters Ended     Years Ended  
     December 22,
2013
    December 23,
2012
    December 22,
2013
    December 23,
2012
 

Operating revenue

   $ 255,372      $ 259,825      $ 1,033,310      $ 1,073,722   

Operating expense:

        

Vessel

     71,586        83,219        293,213        347,937   

Marine

     53,602        52,618        206,988        208,794   

Inland

     47,998        46,209        183,445        186,437   

Land

     36,058        36,378        143,747        147,936   

Rolling stock rent

     9,216        9,931        38,727        41,474   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of services (excluding depreciation expense)

     218,460        228,355        866,120        932,578   

Depreciation and amortization

     8,484        8,657        36,850        38,774   

Amortization of vessel dry-docking

     4,271        3,316        14,701        13,904   

Selling, general and administrative

     20,018        19,220        76,709        79,710   

Restructuring charge

     29        4,340        6,324        4,340   

Impairment charge

     658        129        3,295        386   

Legal settlements

     1,387        —          1,387        —     

Miscellaneous expense (income), net

     287        (279     (3,453     (222
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expense

     253,594        263,738        1,001,933        1,069,470   

Operating income (loss)

     1,778        (3,913     31,377        4,252   

Other expense:

        

Interest expense, net

     17,266        13,852        66,916        62,888   

(Gain) loss on conversion of debt

     —          (174     (5     36,615   

Gain on change in value of debt conversion features

     (135     (20     (271     (19,405

Other expense, net

     —          10        16        39   
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations before income taxes

     (15,353     (17,581     (35,279     (75,885

Income tax (benefit) expense

     (1,322     323        (1,925     (1,482
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss from continuing operations

     (14,031     (17,904     (33,354     (74,403

Net (loss) income from discontinued operations

     (127     (68     1,421        (20,295
  

 

 

   

 

 

   

 

 

   

 

 

 

Net loss

   $ (14,158   $ (17,972   $ (31,933   $ (94,698
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net loss per share:

        

Continuing operations

   $ (0.36   $ (0.52   $ (0.91   $ (3.26

Discontinued operations

     (0.00     (0.00     0.04        (0.89
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net loss per share

   $ (0.36   $ (0.52   $ (0.87   $ (4.15
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net loss per share:

        

Continuing operations

   $ (0.36   $ (0.52   $ (0.91   $ (3.26

Discontinued operations

     (0.00     (0.00     0.04        (0.89
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net loss per share

   $ (0.36   $ (0.52   $ (0.87   $ (4.15
  

 

 

   

 

 

   

 

 

   

 

 

 

Number of weighted average shares used in calculations:

        

Basic

     39,426        34,349        36,498        22,794   

Diluted

     39,426        34,349        36,498        22,794   


 

Horizon Lines 4th Quarter 2013    Page 9 of 12

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Years Ended  
     December 22,
2013
    December 23,
2012
 

Cash flows from operating activities:

    

Net loss from continuing operations

   $ (33,354   $ (74,403

Adjustments to reconcile net loss to net cash provided by operating activities:

    

Depreciation

     24,781        21,295   

Amortization of other intangible assets

     12,069        17,479   

Amortization of vessel dry-docking

     14,701        13,904   

Amortization of deferred financing costs

     3,259        2,615   

Gain on change in value of conversion features

     (271     (19,405

Restructuring charge

     6,324        4,340   

Impairment charge

     3,295        386   

Legal settlements

     1,387        —     

(Gain) loss on conversion of debt

     (5     36,615   

Deferred income taxes

     (1,922     (112

Gain on equipment disposals

     (3,604     (832

Stock-based compensation

     2,895        2,169   

Payment-in-kind interest expense

     25,587        20,493   

Accretion of interest on debt

     1,032        3,996   

Other non-cash interest accretion

     1,374        1,971   

Changes in operating assets and liabilities:

    

Accounts receivable

     (775     6,200   

Materials and supplies

     5,865        (1,508

Other current assets

     (493     (1,233

Accounts payable

     3,314        14,900   

Accrued liabilities

     (9,277     (2,800

Vessel rent

     (777     (13,223

Vessel dry-docking payments

     (17,123     (18,802

Legal settlement payments

     (6,500     (5,500

Other assets/liabilities

     61        (222
  

 

 

   

 

 

 

Net cash provided by operating activities from continuing operations

     31,843        8,323   

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

     1,806        (25,711
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (113,846     (14,823

Proceeds from the sale of property and equipment

     15,739        3,407   
  

 

 

   

 

 

 

Net cash used in investing activities from continuing operations

     (98,107     (11,416

Net cash provided by investing activities from discontinued operations

     —          6,000   
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from issuance of debt

     95,000        —     

Borrowing under ABL facility

     34,300        42,500   

Payments under ABL facility

     (76,800     —     

Payments on long-term debt

     (2,250     (4,484

Payments of financing costs

     (5,711     (6,406

Payments on capital lease obligations

     (2,684     (2,114
  

 

 

   

 

 

 

Net cash provided by financing activities

     41,855        29,496   
  

 

 

   

 

 

 

Net (decrease) increase in cash from continuing operations

     (24,409     26,403   

Net increase (decrease) in cash from discontinued operations

     1,806        (19,711
  

 

 

   

 

 

 

Net (decrease) increase in cash

     (22,603     6,692   

Cash at beginning of year

     27,839        21,147   
  

 

 

   

 

 

 

Cash at end of year

   $ 5,236      $ 27,839   
  

 

 

   

 

 

 


 

Horizon Lines 4th Quarter 2013    Page 10 of 12

 

Horizon Lines, Inc.

Adjusted Operating Income Reconciliation

(in thousands)

 

     Quarter Ended
December 22, 2013
     Quarter Ended
December 23, 2012
    Year Ended
December 22, 2013
     Year Ended
December 23, 2012
 

Operating Income (Loss)

   $ 1,778       $ (3,913   $ 31,377       $ 4,252   

Adjustments:

          

Restructuring Charge

     29         4,340        6,324         4,340   

Antitrust and False Claims Legal Expenses

     656         149        921         1,567   

Legal Settlement

     1,387         —          1,387         —     

Impairment Charge

     658         129        3,295         386   

Union/Other Severance

     —           299        327         1,812   

Refinancing Costs

     —           —          —           972   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Adjustments

     2,730         4,917        12,254         9,077   

Adjusted Operating Income

   $ 4,508       $ 1,004      $ 43,631       $ 13,329   
  

 

 

    

 

 

   

 

 

    

 

 

 

Horizon Lines, Inc.

Adjusted Net Loss Reconciliation

(in thousands)

 

     Quarter Ended
December 22, 2013
    Quarter Ended
December 23, 2012
    Year Ended
December 22, 2013
    Year Ended
December 23, 2012
 

Net Loss

   $ (14,158   $ (17,972   $ (31,933   $ (94,698

Net (Loss) Income from Discontinued Operations

     (127     (68     1,421        (20,295
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss from Continuing Operations

     (14,031     (17,904     (33,354     (74,403

Adjustments:

        

Restructuring Charge

     29        4,340        6,324        4,340   

Accretion of Non-Cash Interest

     240        428        1,363        1,971   

Legal Settlement

     1,387        —          1,387        —     

Antitrust and False Claims Legal Expenses

     656        149        921        1,567   

Impairment Charge

     658        129        3,295        386   

Union/Other Severance

     —          299        327        1,812   

Gain on Change in Value of Debt Conversion Features

     (135     (20     (271     (19,405

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

     —          (174     (5     37,587   

Tax Impact of Adjustments

     (309     —          (912     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Adjustments

     2,526        5,151        12,429        28,258   

Adjusted Net Loss from Continuing Operations

   $ (11,505   $ (12,753   $ (20,925   $ (46,145
  

 

 

   

 

 

   

 

 

   

 

 

 


 

Horizon Lines 4th Quarter 2013    Page 11 of 12

 

Horizon Lines, Inc.

Adjusted Net Loss Per Share Reconciliation

 

     Quarter Ended
December 22, 2013
    Quarter Ended
December 23, 2012
    Year Ended
December 22, 2013
    Year Ended
December 23, 2012
 

Net Loss Per Share

   $         (0.36)      $         (0.52)      $         (0.87)      $         (4.15)   

Net Income (Loss) Per Share from Discontinued Operations

     —          —          0.04        (0.89
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss Per Share from Continuing Operations

     (0.36     (0.52     (0.91     (3.26

Adjustments Per Share:

        

Restructuring Charge

     —          0.13        0.17        0.19   

Accretion of Non-Cash Interest

     0.01        0.01        0.04        0.08   

Legal Settlement

     0.03        —          0.04        —     

Antitrust and False Claims Legal Expenses

     0.02        —          0.02        0.07   

Impairment Charge

     0.02        —          0.09        0.02   

Union/Other Severance

     —          0.01        0.01        0.08   

Gain on Change in Value of Debt Conversion Features

     —          —          (0.01     (0.85

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

     —          (0.01     —          1.65   

Tax Impact of Adjustments

     (0.01     —          (0.02     —     

Total Adjustments

     0.07        0.14        0.34        1.24   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Net Loss Per Share from Continuing Operations

   $ (0.29   $ (0.38   $ (0.57   $         (2.02)   
  

 

 

   

 

 

   

 

 

   

 

 

 

Horizon Lines, Inc.

EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     Quarter Ended
December 22, 2013
    Quarter Ended
December 23, 2012
    Year Ended
December 22, 2013
    Year Ended
December 23, 2012
 

Net Loss

   $         (14,158)      $         (17,972)      $         (31,933)      $         (94,698)   

Net Income (Loss) from Discontinued Operations

     (127     (68     1,421        (20,295
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Loss from Continuing Operations

     (14,031     (17,904     (33,354     (74,403

Interest Expense, Net

     17,266        13,852        66,916        62,888   

Tax (Benefit) Expense

     (1,322     323        (1,925     (1,482

Depreciation and Amortization

     12,755        11,973        51,551        52,678   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     14,668        8,244        83,188        39,681   

Restructuring Charge

     29        4,340        6,324        4,340   

Antitrust and False Claims Legal Expenses

     656        149        921        1,567   

Legal Settlement

     1,387        —          1,387        —     

Impairment Charge

     658        129        3,295        386   

Union/Other Severance

     —          299        327        1,812   

Gain on Change in Value of Debt Conversion Features

     (135     (20     (271     (19,405

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

     —          (174     (5     37,587   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 17,263      $ 12,967      $ 95,166      $ 65,968   
  

 

 

   

 

 

   

 

 

   

 

 

 

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 4th Quarter 2013    Page 12 of 12

 

Horizon Lines, Inc.

2014 Projected EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     2014  

Net Loss from Continuing Operations

   $ (40,700) - (25,700

Interest Expense, Net

     71,050   

Income Taxes

     —     

Depreciation and Amortization

     49,700   
  

 

 

 

EBITDA

     80,050 - 95,050   

Impairment Charges

     250   

Severance

     700   

Antitrust and False Claims Legal Expenses

     1,000   
  

 

 

 

Adjusted EBITDA

   $ 82,000 - 97,000   
  

 

 

 

# # #