03:43:37 EDT Thu 25 Apr 2024
Enter Symbol
or Name
USA
CA



Horizon Lines Reports Third-Quarter Financial Results

2014-10-24 09:18 ET - News Release

Adjusted EBITDA Rises 12.6% on an 8.9% Container Volume Increase from a Year Ago

CHARLOTTE, N.C., Oct. 24, 2014 /PRNewswire/ -- Horizon Lines, Inc. (OTCQB: HRZL) today reported financial results for the fiscal third quarter ended September 21, 2014.

Horizon Lines Logo.

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)*

9/21/2014


9/22/2013





GAAP:




Operating revenue

$                  286.2


$                     273.7

Operating income

$                    27.1


$                       17.9

Net income 

$                      9.5


$                         1.6

Net income per share 

$                    0.10


$                       0.02





Non-GAAP:*




EBITDA

$                    38.7


$                       31.3

Adjusted operating income

$                    27.8


$                       21.6

Adjusted EBITDA

$                    39.4


$                       35.0

Adjusted net income 

$                    10.5


$                         5.2

Adjusted net income per share

$                    0.11


$                       0.06

* See attached schedules for reconciliation of third-quarter 2014 and 2013 reported GAAP results to Non-GAAP results.  Per-share amounts reflect the weighted average of 92.2 million fully diluted shares outstanding for the 2014 third quarter, compared with 88.8 million fully diluted shares outstanding for the 2013 period.

"Horizon Lines third-quarter adjusted EBITDA increased 12.6% from the same period a year ago, driven primarily by lower claims-related expense, higher volume, and lower fuel and labor costs associated with vessel dry-docking," said Steve Rubin, President and Chief Executive Officer. "The positive factors driving adjusted EBITDA growth were partially offset by lower container rates and contractual labor and other expense increases."

"A $12.5 million or 4.6% improvement in operating revenue versus the third quarter of 2013 was generated largely by an 8.9% revenue container volume increase," Mr. Rubin said. "In addition, we experienced growth in non-transportation services revenue in our Hawaii and Alaska markets. These favorable variances were partially offset by a 5.1% decrease in average revenue per container. The decline in our container rates was primarily due to a shift in cargo mix mainly to include more automobiles and increased competition in our markets."

Third-Quarter 2014 Financial Highlights      

  • Volume, Rate & Fuel Cost – Container volume for the 2014 third quarter totaled 64,304 revenue loads, up 8.9% from 59,059 loads for the same period a year ago. The improvement was primarily the result of volume increases in our Hawaii market, where tourism and construction activity helped drive modest growth in the Hawaii economy. In addition, our Hawaii business experienced a significant increase in automobile shipments from the award of a contract to transport personal vehicles for military personnel. Unit revenue per container totaled $4,019 in the 2014 third quarter, compared with $4,236 a year ago. Third-quarter unit revenue per container, net of fuel surcharges, was $3,056, down 6.3% from $3,263 a year ago. Vessel fuel costs averaged $635 per metric ton in the third quarter, 1.1% below the average price of $642 per ton in the same quarter a year ago. 
  • Operating Revenue – Third-quarter operating revenue rose 4.6% to $286.2 million from $273.7 million a year ago. The factors driving the $12.5 million in revenue growth were a $17.1 million volume increase, a $4.5 million rise in non-transportation services revenue, and a $3.8 million increase in fuel surcharge revenue associated with higher volume. These positive items were partially offset by a $12.8 million decrease in revenue container rates.
  • Operating Income – Operating income for the third quarter totaled $27.1 million, compared with $17.9 million a year ago. 2014 third-quarter operating income includes expenses totaling $0.7 million primarily associated with an agreement reached with the company's previous CEO upon his resignation and the closure of the Road Raiders third-party logistics business. 2013 third-quarter operating income includes expenses totaling $3.7 million mainly associated with adjustments to the previously recorded impairment of excess equipment and restructuring charges associated with changes to the Puerto Rico service. Excluding these items, third-quarter 2014 adjusted operating income totaled $27.8 million, compared with $21.6 million a year ago. The $6.2 million increase was largely driven by lower claims-related expense, higher volume, lower fuel and labor costs associated with vessel dry-docking, and lower amortization of intangible assets. These positive factors were partially offset by lower container rates and contractual labor rate and other expense increases. (See reconciliation tables for specific line-item amounts.)
  • EBITDA – EBITDA totaled $38.7 million for the 2014 third quarter, compared with $31.3 million for the same period a year ago. Adjusted EBITDA for the third quarter of 2014 was $39.4 million, an increase of 12.6% from $35.0 million for 2013. EBITDA and adjusted EBITDA for the 2014 and 2013 third quarters were impacted by the same factors affecting operating income. (See reconciliation tables for specific line-item amounts.) 
  • Net Income – The third-quarter net income from continuing operations totaled $9.5 million, or $0.10 per diluted share, on a weighted average of 92.2 million fully diluted shares outstanding. This compares with a year-ago net income of $1.6 million, or $0.02 per diluted share, on a weighted average of 88.8 million fully diluted shares outstanding. On an adjusted basis, the third-quarter net income from continuing operations totaled $10.5 million, or $0.11 per diluted share, compared with an adjusted net income of $5.2 million, or $0.06 per diluted share, a year ago. Adjusted net results for the 2014 and 2013 third quarters reflect the same items impacting adjusted EBITDA in each period, as well as the exclusion of non-cash accretion of payments associated with certain legal settlements and the tax impact of adjustments. Additionally, adjusted net income for the 2013 third quarter excludes the non-cash accretion of the withdrawal from a multiemployer pension. (See reconciliation tables for specific line-item amounts.)
  • Nine-Month Results – For the fiscal 2014 nine-month period, operating revenue increased 5.3% to $819.4 million from $777.9 million for the same period in 2013. EBITDA totaled $73.1 million compared with $68.5 million a year ago. Nine-month 2014 adjusted EBITDA totaled $77.5 million, versus $77.9 million for the same period in 2013. The $0.6 million decrease in adjusted EBITDA was primarily due to lower container rates, contractual labor and other expense increases, and higher fuel and labor costs associated with vessel dry-docking, partially offset by higher revenue container volumes and lower claims-related expense. The net loss from continuing operations for the 2014 nine-month period totaled $18.4 million, or $0.45 per share on 40.7 million weighted average shares outstanding, compared with a net loss of $19.3 million, or $0.54 per share on 35.5 million weighted average shares outstanding, for the prior year.  The adjusted net loss from continuing operations for the 2014 nine-month period totaled $13.2 million, or $0.32 per share, contrasted with an adjusted net loss from continuing operations of $9.4 million, or $0.27 per share, for the comparable year-ago period. (See reconciliation tables for specific line items excluded from adjusted EBITDA and adjusted net loss.)
  • Shares Outstanding – The company had a weighted daily average of 41.5 million basic shares outstanding for the third quarter of 2014, and 40.7 million weighted average basic shares outstanding for the first nine months of the year. The company had a weighted daily average of 92.2 million diluted shares outstanding for the third quarter of 2014, and 40.7 million weighted average shares outstanding for the first nine months of the year. In 2013, the company had a weighted daily average of 36.2 million basic shares outstanding for the third quarter, and 35.5 million weighted average basic shares outstanding for the nine-month period. The company had a weighted daily average of 88.8 million diluted shares outstanding for the third quarter of 2013, and 35.5 million weighted average shares outstanding for the first nine months of the year. At October 16, 2014, the equivalent of 91.9 million fully diluted shares of the company's stock was outstanding, consisting of 39.8 million shares of common stock and warrants convertible into 52.1 million shares of common stock.
  • Liquidity & Debt Structure – The company had total liquidity of $80.9 million as of September 21, 2014, consisting of cash of $4.7 million and $76.2 million available under its asset-based loan (ABL) revolving credit facility. Funded debt outstanding totaled $522.9 million, consisting of: $219.4 million of 11.00% first-lien secured notes due October 15, 2016; $197.7 million of 13.00% – 15.00% second-lien secured notes due October 15, 2016, bearing interest at 15.00% being paid in kind with additional second-lien secured notes; a $72.0 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 $11.8 million in capital leases. There were no borrowings on the company's ABL facility, which matures October 5, 2016. The company's weighted average interest rate for funded debt was 12.4%. Availability under the ABL credit facility is based on a percentage of eligible accounts receivable and customary reserves, with a maximum of $100.0 million of borrowing availability. Letters of credit issued against the ABL facility totaled $11.4 million at September 21, 2014. 

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

Outlook

We expect 2014 revenue container loads to be above 2013 levels.  This projected volume growth takes into consideration the estimated impact of all deployment changes in the Puerto Rico markets.

Overall, container rates are expected to be below 2013 levels due to competitive market conditions and an increase in automobile volume, which generally has lower container rates. 

We are experiencing 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. However, the majority of costs associated with repositioning vessels were incurred in the first half of 2014 whereas the costs were more evenly distributed throughout 2013.

We expect 2014 financial results to approximate 2013 results, with 2014 adjusted EBITDA projected between $90.0 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 the remainder of 2014 to range from a low of approximately $64.0 million midway through the fourth quarter, then build to end 2014 at approximately $76.0 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. 

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 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 manage the exhaust gas cleaning systems initiative effectively to deliver the results we hope to achieve; our ability to obtain financing on acceptable terms to pay for the potential vessel repowering project and our ability to manage the vessel repowering project 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 refinance our existing indebtedness; our ability to make interest payments on our outstanding indebtedness; work stoppages, strikes and other adverse union actions, including those by workers who perform services for us but are not our employees; 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; the start-up of any additional Jones-Act competitors; 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.

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, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except per share data)














September 21,


December 22,


2014


2013

Assets




Current assets




Cash

$                   4,665


$                      5,236

Accounts receivable, net of allowance 

122,176


100,460

Materials and supplies

24,319


23,369

Deferred tax asset

1,140


1,140

Other current assets

12,283


8,915





Total current assets

164,583


139,120

Property and equipment, net

218,167


226,838

Goodwill

198,793


198,793

Intangible assets, net

27,201


35,154

Other long-term assets

19,570


24,702





Total assets

$               628,314


$                  624,607





Liabilities and Stockholders' Deficiency




Current liabilities




Accounts payable

$                 48,634


$                    49,897

Current portion of long-term debt

14,188


11,473

Other accrued liabilities

87,050


77,406


87,050



Total current liabilities

149,872


138,776

Long-term debt

518,903


504,845

Deferred tax liability

1,579


1,391

Other long-term liabilities

20,174


23,387





Total liabilities

690,528


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, 39,816 and




38,885 shares issued and outstanding as of September 21, 2014 and
December 22, 2013, respectively

1,008


999

Additional paid in capital

383,770


384,076

Accumulated deficit

(448,225)


(429,894)

Accumulated other comprehensive income

1,233


1,027





Total stockholders' deficiency

(62,214)


(43,792)





Total liabilities and stockholders' deficiency

$               628,314


$                  624,607





 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)










Quarters Ended


Nine Months Ended


September 21,


September 22,


September 21,


September 22,


2014


2013


2014


2013









Operating revenue

$               286,214


$                  273,663


$               819,387


$                  777,938

Operating expense:








Vessel

69,702


72,205


220,441


221,627

Marine

57,704


53,435


169,653


153,386

Inland

50,000


48,425


146,721


135,447

Land

41,115


36,054


119,414


107,688

Rolling stock rent

10,106


9,940


29,563


29,511

Cost of services (excluding depreciation expense)

228,627


220,059


685,792


647,659

Depreciation and amortization

7,190


9,216


24,231


28,366

Amortization of vessel dry-docking

4,418


4,221


13,965


10,430

Selling, general and administrative

19,019


18,853


59,402


56,691

Restructuring charge

299


1,042


304


6,294

Impairment charge

-


2,619


-


2,637

Legal settlements

-


-


995


-

Miscellaneous income, net

(396)


(265)


(77)


(3,738)









Total operating expense

259,157


255,745


784,612


748,339









Operating income

27,057


17,918


34,775


29,599

Other expense:








Interest expense, net

17,627


17,015


52,915


49,649

Other income, net

2


29


(106)


(125)









Income (loss) from continuing operations before income taxes

9,428


874


(18,034)


(19,925)

Income tax (benefit) expense

(91)


(729)


326


(603)









Net income (loss) from continuing operations

9,519


1,603


(18,360)


(19,322)

Net (loss) income from discontinued operations

(2)


2,477


29


1,548









Net income (loss)

$                   9,517


$                      4,080


$               (18,331)


$                  (17,774)









Basic net income (loss) per share:








Continuing operations

$                     0.23


$                        0.04


$                   (0.45)


$                      (0.54)

Discontinued operations

-


0.07


-


0.04

Basic net income (loss) per share

$                     0.23


$                        0.11


$                   (0.45)


$                      (0.50)









Diluted net income (loss) per share:








Continuing operations

$                     0.10


$                        0.02


$                   (0.45)


$                      (0.54)

Discontinued operations

-


0.03


-


0.04

Diluted net income (loss) per share

$                     0.10


$                        0.05


$                   (0.45)


$                      (0.50)









Number of weighted average shares used in calculations:








Basic

41,501


36,215


40,740


35,521

Diluted

92,200


88,803


40,740


35,521

 

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)






Nine Months Ended


September 21,


September 22,


2014


2013





Cash flows from operating activities:




Net loss from continuing operations

$               (18,360)


$                  (19,322)

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




Depreciation

18,817


18,472

Amortization of other intangible assets

5,414


9,894

Amortization of vessel dry-docking

13,965


10,430

Amortization of deferred financing costs

2,539


2,419

Gain on conversion of debt

-


(5)

Restructuring charge

304


6,294

Impairment charge

-


2,637

Gain on change in value of debt conversion features 

(116)


(136)

Deferred income taxes

54


(418)

Gain on equipment disposals

(737)


(4,369)

Stock-based compensation

321


2,336

Payment-in-kind interest expense

21,505


18,815

Interest accretion

1,585


1,865

Changes in operating assets and liabilities:




Accounts receivable

(21,719)


(10,770)

Materials and supplies

(951)


4,321

Other current assets

(3,452)


1,726

Accounts payable

(1,260)


(3,925)

Accrued liabilities

12,434


6,017

Vessel rent

-


(777)

Vessel dry-docking payments

(11,098)


(12,284)

Legal settlement payments

(4,613)


(6,500)

Other assets/liabilities

107


(139)

Other assets/liabilities




Net cash provided by operating activities from continuing operations

14,739


26,581

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

(81)


2,431





Cash flows from investing activities:




Purchases of property and equipment

(9,583)


(106,417)

Proceeds from the sale of property and equipment

2,186


7,929

Net cash used in investing activities from continuing operations

(7,397)


(98,488)





Cash flows from financing activities:




Issuance of debt

-


95,000

Payments under ABL facility

(73,150)


(58,000)

Borrowings under ABL facility

73,150


15,500

Payments of financing costs

(11)


(5,637)

Payments on long-term debt

(4,875)


(1,125)

Payments on capital lease obligations

(2,946)


(1,748)

Net cash (used in) provided by financing activities

(7,832)


43,990





Net decrease in cash from continuing operations

(490)


(27,917)

Net (decrease) increase in cash from discontinued operations

(81)


2,431

Net decrease in cash

(571)


(25,486)

Cash at beginning of period

5,236


27,839





Cash at end of period

$                   4,665


$                      2,353









 









Horizon Lines, Inc.

Adjusted Operating Income Reconciliation

(in thousands)










 Quarter Ended  
September 21, 2014 


 Quarter Ended  
September 22, 2013 


 Nine Months Ended  
September 21, 2014 


 Nine Months Ended 
September 22, 2013 

Operating Income

$                        27,057


$                        17,918


$                              34,775


$                                 29,599









Adjustments:








Union/Other Severance

358


9


1,610


327

Antitrust and False Claims Legal Expenses

36


18


1,594


266

Legal Settlement

-


-


995


-

Impairment Charge

-


2,619


-


2,637

Restructuring Charge

299


1,042


304


6,294

Total Adjustments

693


3,688


4,503


9,524









Adjusted Operating Income

$                        27,750


$                        21,606


$                              39,278


$                                 39,123









 

Horizon Lines, Inc.

Adjusted Net Income (Loss) Reconciliation

(in thousands)










 Quarter Ended
September 21, 2014 


 Quarter Ended
September 22, 2013 


 Nine Months Ended   
September 21, 2014 


 Nine Months Ended 
September 22, 2013 

Net Income (Loss) 

$                          9,517


$                          4,080


$                            (18,331)


$                            (17,774)

Net (Loss) Income from  Discontinued Operations

(2)


2,477


29


1,548

Net Income (Loss) from Continuing Operations

9,519


1,603


(18,360)


(19,322)









Adjustments:








Union/Other Severance

358


9


1,610


327

Antitrust and False Claims Legal Expenses

36


18


1,594


266

Accretion of Legal Settlements

211


240


710


744

Legal Settlement

-


-


995


-

Impairment Charge

-


2,619


-


2,637

Restructuring Charge

299


1,042


304


6,294

Accretion of Estimated Multi-employer Pension Plan Withdrawal Liability

-


222


-


379

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

1


23


(116)


(136)

Gain on Conversion of Debt

-


-


-


(5)

Tax Impact of Adjustments

102


(600)


38


(599)

Total Adjustments

1,007


3,573


5,135


9,907









Adjusted Net Income (Loss) from Continuing Operations 

$                        10,526


$                          5,176


$                            (13,225)


$                              (9,415)









 









Horizon Lines, Inc.

Adjusted Net Income (Loss) Per Share Reconciliation










 Quarter Ended 
September 21, 2014 


 Quarter Ended 
September 22, 2013 


 Nine Months Ended  
September 21, 2014 


 Nine Months Ended 
September 22, 2013 

Net Income (Loss) Per Share

$                            0.10


$                            0.05


$                                (0.45)


$                                (0.50)

Net Income Per Share from Discontinued Operations

-


0.03


-


0.04

Net Income (Loss) Per Share from Continuing Operations

0.10


0.02


(0.45)


(0.54)









Adjustments Per Share:








Union/Other Severance

0.01


-


0.04


0.01

Antitrust and False Claims Legal Expenses

-


-


0.04


-

Accretion of Legal Settlements

-


-


0.02


0.02

Legal Settlements

-


-


0.02


-

Impairment 

-


0.03




0.07

Restructuring Charge

-


0.01


0.01


0.18

Accretion of Estimated Multi-employer Pension Plan Withdrawal Liability

-


-


-


0.01

Tax impact of adjustments 

-


-


-


(0.02)

Total Adjustments

0.01


0.04


0.13


0.27









Adjusted Net Income  (Loss) Per Share from Continuing Operations

$                            0.11


$                            0.06


$                                (0.32)


$                                (0.27)









 


Horizon Lines, Inc.

EBITDA and Adjusted EBITDA Reconciliation

(in thousands)










 Quarter Ended
September 21, 2014 


 Quarter Ended  
September 22, 2013 


 Nine Months Ended 
September 21, 2014 


 Nine Months Ended 
September 22, 2013 

Net Income (Loss) 

$                          9,517


$                          4,080


$                            (18,331)


$                            (17,774)

Net (Loss) Income from Discontinued Operations

(2)


2,477


29


1,548

Net Income (Loss) from Continuing Operations

9,519


1,603


(18,360)


(19,322)









Interest Expense, Net

17,627


17,015


52,915


49,649

Tax (Benefit) Expense

(91)


(729)


326


(603)

Depreciation and Amortization

11,608


13,437


38,196


38,796

EBITDA

38,663


31,326


73,077


68,520

Union/Other Severance

358


9


1,610


327

Antitrust and False Claims Legal Expenses

36


18


1,594


266

Legal Settlement

-


-


995


-

Impairment Charge

-


2,619


-


2,637

Restructuring Charge

299


1,042


304


6,294

Gain on Change in Value of Debt Conversion Features

1


23


(116)


(136)

Gain on Conversion of Debt

-


-


-


(5)

Adjusted EBITDA

$                        39,357


$                        35,037


$                              77,464


$                              77,903

















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  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.     

 

2014 Projected EBITDA and Adjusted EBITDA Reconciliation

(in thousands)








2014

Net Loss from Continuing Operations



 $   (35,843) - (30,843) 

Interest Expense, Net



70,920

Income Taxes



480

Depreciation and Amortization



49,700

EBITDA



 85,257 - 90,257 

Antitrust and False Claims Legal Expenses



1,800

Severance



1,610

Legal Settlements



995

Restructuring



304

Impairment Charges



150

Gain on Change in Value of Debt Conversion Features



(116)

Adjusted EBITDA



 $        90,000 - 95,000 

 

Logo - http://photos.prnewswire.com/prnh/20121119/MM15928LOGO

 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/horizon-lines-reports-third-quarter-financial-results-754646368.html

SOURCE Horizon Lines, Inc.

© 2024 Canjex Publishing Ltd. All rights reserved.