Exhibit 99.1
PRESS RELEASE
For information contact:
Jim Storey
Director, Investor Relations & Corporate Communications
704.973.7107
jstorey@horizonlines.com
Jim Storey
Director, Investor Relations & Corporate Communications
704.973.7107
jstorey@horizonlines.com
HORIZON LINES REPORTS THIRD-QUARTER FINANCIAL RESULTS
• | Volumes Down 5.7%; Rates Flat From Year Ago, Net of Fuel |
• | Adjusted EBITDA Totals $36.9 Million |
• | Adjusted Free Cash Flow of $23.8 million |
CHARLOTTE, NC, October 23, 2009 — Horizon Lines, Inc. (NYSE: HRZ), today reported results for its fiscal third quarter ended September 20, 2009.
On a GAAP basis, net income totaled $8.4 million, or $0.27 per diluted share, on revenue of $308.0 million. This compares with net income of $11.1 million, or $0.37 per diluted share on revenue of $352.6 million for the same period a year ago. Adjusted third-quarter 2009 net income totaled $11.4 million, or $0.37per diluted share, after excluding antitrust-related legal expenses and vessel impairment charges totaling $3.0 million, or $0.10 per share after tax. Adjusted net income for the 2008 third quarter totaled $14.7 million, or $0.48 per diluted share, which excludes antitrust-related legal fees totaling $3.6 million, or $0.11 per share after tax.
Comparison of GAAP and Non-GAAP Earnings (in millions, except per share data)*
Quarters Ended | Nine Months Ended | |||||||||||||||
9/20/09 | 9/21/08 | 9/20/09 | 9/21/08 | |||||||||||||
GAAP: | ||||||||||||||||
Operating revenue | $ | 308.0 | $ | 352.6 | $ | 858.8 | $ | 989.5 | ||||||||
Net income (loss)(1) | $ | 8.4 | $ | 11.1 | $ | (32.6 | ) | $ | 17.7 | |||||||
Net income (loss) per diluted share(1) | $ | 0.27 | $ | 0.37 | $ | (1.07 | ) | $ | 0.57 | |||||||
Non-GAAP: | ||||||||||||||||
EBITDA | $ | 33.8 | $ | 37.6 | $ | 51.2 | $ | 97.6 | ||||||||
Adjusted EBITDA* | $ | 36.9 | $ | 42.2 | $ | 84.6 | $ | 105.4 | ||||||||
Adjusted net income* | $ | 11.4 | $ | 14.7 | $ | 10.8 | $ | 23.9 | ||||||||
Adjusted net income per diluted share* | $ | 0.37 | $ | 0.48 | $ | 0.35 | $ | 0.78 |
* | See attached schedules for reconciliation of third-quarter 2009 and 2008 reported GAAP results to Non-GAAP results. | |
(1) | Net income for the 2008 third-quarter and nine-month period is adjusted for retrospective application of changes in accounting for convertible notes, and restricted stock share-based payment awards as participating securities. |
Horizon Lines 3rd Quarter 2009 | Page 2 of 14 |
“During the third quarter, we continued to successfully battle the economic turbulence that gripped our markets, focusing on cost containment, customer service and schedule integrity,” said Chuck Raymond, Chairman, President and Chief Executive Officer. “The 5.7% volume decline from the third quarter of 2008 was an improvement over the past three quarters. We maintained stable margins relative to a year ago, although revenue-per-container rates were flat. More than half of the 12.6% revenue decline was due to reduced fuel surcharges, as fuel prices were significantly lower than 2008.
“Cash flow was relatively strong, and we voluntarily made debt payments of $10 million during the quarter.” Mr. Raymond said. “We completed the quarter well-positioned to withstand an ongoing weak environment, and to capitalize quickly on even a mild recovery.
“In our liner business, our third-quarter cargo volumes continued to compare very favorably with other transportation segments, reflecting our focus on U.S. domestic ocean markets, where we play a primary role in delivering cargo that is vital to the basic needs of our tradelanes,” Mr. Raymond said. “Our logistics business continued to face the challenges of building a business through organic growth in the worst recession since the Great Depression. We expect our logistics business to continue to operate below breakeven levels for the foreseeable future, but we continue to believe that it remains an engine for the long-term growth of our company.”
Third-Quarter 2009 Financial Highlights
Operating Revenue —Operating revenue declined 12.6% to $308.0 million from $352.6 million a year ago. The largest factors in the $44.6 million revenue decline were a $23.4 million reduction in fuel surcharges, followed by $13.4 million decrease from a 5.7% reduction in volume. The volume decline was due to a continuing weak macroeconomic environment that impacted discretionary consumer spending across all tradelanes; specifically, flattening economic growth and cautious consumer sentiment in Alaska, a decline in visitors and construction in Hawaii, and the ongoing recession in Puerto Rico. | ||
Operating Income —GAAP operating income for the third quarter totaled $19.0 million, compared with $21.8 million for the third quarter of 2008. The 2009 GAAP operating income includes expenses of $3.1 million consisting of $1.9 million in antitrust-related legal expenses and $1.2 million in impairment charges for vessels. The 2008 GAAP operating income includes $4.6 million in antitrust-related legal expenses. Excluding these items, adjusted operating income totaled $22.1 million for the third quarter of 2009, and $26.4 million for the prior year’s third quarter. The decline from last year was largely due to reduced volumes, lower non-transportation revenue, and reduced logistics revenue, which were partially offset by non-union workforce reduction savings. | ||
EBITDA —EBITDA totaled $33.8 million for the 2009 third quarter, compared with $37.6 million for the same period a year ago. Adjusted EBITDA for the 2009 third quarter was $36.9 million, compared with $42.2 million for 2008. EBITDA and adjusted EBITDA for the 2009 and 2008 third quarters were impacted by the same factors affecting operating income. |
Horizon Lines 3rd Quarter 2009 | Page 3 of 14 |
Shares Outstanding —The company had a weighted daily average of 30.9 million diluted shares outstanding for the third quarter of 2009, compared with 30.4 million for the third quarter of 2008. | ||
Nine-Month Results —For the nine months ended September 20, 2009, operating revenue decreased 13.2% to $858.8 million from $989.5 million for the same period in 2008. EBITDA totaled $51.2 million compared with $97.6 million a year ago. Adjusted EBITDA was $84.6 million compared with $105.4 million a year ago. The net loss for the nine-month period totaled $(32.6) million, or $(1.07) per share, while adjusted net income totaled $10.8 million, or $0.35 per diluted share. In the same period a year ago, net income totaled $17.7 million, or $0.57 per diluted share, while adjusted net income was $23.9 million, or $0.78 per diluted share. Adjusted EBITDA and adjusted net income for the 2009 nine-month period exclude a $20.0 million charge related to the previously disclosed class-action legal settlement in Puerto Rico, a $10.5 million tax valuation allowance, $10.4 million in antitrust-related legal expenses, $1.9 million in impairment charges, $1.0 million in restructuring costs and a $0.1 million loss on the previously disclosed modification of the company’s credit agreement. Adjusted EBITDA and net income for the 2008 nine-month period exclude $7.0 million in antitrust-related legal expenses and $0.8 million related to early retirement for certain union employees. |
Please see attached schedules for reconciliation of third-quarter and nine-month 2009 and 2008 reported GAAP results and Non-GAAP adjusted results.
Outlook
“We face a challenging fourth quarter, which we expect to be characterized by lingering economic weakness that will continue to impact volumes to varying degrees across all of our tradelanes, as well as in our logistics business,” Mr. Raymond said. “While our third-quarter volume performance indicates we might be coming off the bottom, we expect the recovery to be slow, muted and disparate.
“Horizon Lines remains well positioned in this environment,” Mr. Raymond continued. “We are intensely focused on both customer service and cost containment, and are targeting selective revenue growth opportunities even in these challenging times. We recently added a Tampa call on our Houston-to-San Juan sailing, an addition that provides new options for our customers, and new revenue potential for Horizon Lines at little incremental cost.
“Despite the ongoing economic challenges, our outlook for 2009 remains consistent with our second-quarter observations,” Mr. Raymond said. “We anticipate that 2009 adjusted EBITDA will be below the $130.0 million reported last year, but remain above levels that would jeopardize compliance with the financial covenants in our credit agreement. We also currently expect adjusted free cash flow for the year to approximate the level of $59.9 million reached last year, despite a decline in EBITDA. As we move through the fourth quarter and into 2010, we believe Horizon Lines possesses the financial resources and operational strength to endure a protracted economic recovery and to quickly capitalize on even modest recoveries in our tradelane economies.”
Horizon Lines 3rd Quarter 2009 | Page 4 of 14 |
Webcast & Conference Call Information
Company executives will provide additional perspective on the company’s earnings during a conference call beginning at 11:00 a.m. Eastern Time today. Those interested in participating in the call may do so by dialing 1-866-394-6819, and providing the operator with conference number 34382121. 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., 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, and thereby enhances the user’s overall understanding of the company’s current financial performance relative to past performance and provides 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 21 U.S.-flag containerships, one of which is classified as held for sale, 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, information technology developed by Horizon Services Group and intermodal trucking and warehousing services provided by Sea-Logix. 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.
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
Horizon Lines 3rd Quarter 2009 | Page 5 of 14 |
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 filed with the SEC on February 5, 2009, for a more complete discussion of these risks and uncertainties and for other risks and uncertainties. Those factors and the other risk factors described therein are not necessarily all of the important factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements. Other unknown or unpredictable factors also could harm our results. Consequently, there can be no assurance that actual results or developments anticipated by us will be realized or, even if substantially realized, that they will have the expected consequences.
(Tables Follow)
Horizon Lines 3rd Quarter 2009 | Page 6 of 14 |
Horizon Lines, Inc.
Unaudited Condensed Consolidated Balance Sheets
(in thousands, except per share data)
Unaudited Condensed Consolidated Balance Sheets
(in thousands, except per share data)
December 21, | ||||||||
September 20, | 2008 | |||||||
2009 | (As Adjusted)(1) | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash | $ | 4,390 | $ | 5,487 | ||||
Accounts receivable, net of allowance of $7,788 and $8,217 at September 20, 2009 and December 21, 2008, respectively | 137,850 | 135,020 | ||||||
Prepaid vessel rent | 5,940 | 4,471 | ||||||
Materials and supplies | 27,940 | 23,644 | ||||||
Deferred tax asset | 4,366 | 7,450 | ||||||
Other current assets | 12,620 | 10,703 | ||||||
Total current assets | 193,106 | 186,775 | ||||||
Property and equipment, net | 195,198 | 208,453 | ||||||
Goodwill | 317,068 | 317,068 | ||||||
Intangible assets, net | 111,409 | 125,542 | ||||||
Deferred tax asset | — | 10,669 | ||||||
Other long-term assets | 22,809 | 24,122 | ||||||
Total assets | $ | 839,590 | $ | 872,629 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 34,897 | $ | 41,947 | ||||
Current portion of long-term debt | 15,939 | 6,552 | ||||||
Accrued vessel rent | — | 5,421 | ||||||
Other accrued liabilities | 106,194 | 97,720 | ||||||
Total current liabilities | 157,030 | 151,640 | ||||||
Long-term debt, net of current | 534,387 | 526,259 | ||||||
Deferred rent | 23,703 | 27,058 | ||||||
Deferred tax liability | 5,458 | — | ||||||
Other long-term liabilities | 20,694 | 30,836 | ||||||
Total liabilities | 741,272 | 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, 34,029 shares issued and 30,229 shares outstanding as of September 20, 2009 and 33,808 shares issued and 30,008 shares outstanding as of December 21, 2008 | 340 | 338 | ||||||
Treasury stock, 3,800 shares at cost | (78,538 | ) | (78,538 | ) | ||||
Additional paid in capital | 199,454 | 199,644 | ||||||
(Accumulated deficit) retained earnings | (17,198 | ) | 22,094 | |||||
Accumulated other comprehensive loss | (5,740 | ) | (6,702 | ) | ||||
Total stockholders’ equity | 98,318 | 136,836 | ||||||
Total liabilities and stockholders’ equity | $ | 839,590 | $ | 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 3rd Quarter 2009 | Page 7 of 14 |
Unaudited Condensed Consolidated Statements of Income
(in thousands, except per share data)
(in thousands, except per share data)
Quarters Ended | Nine Months Ended | |||||||||||||||
September 21, | September 21, | |||||||||||||||
September 20, | 2008 | September 20, | 2008 | |||||||||||||
2009 | (As Adjusted)(1) | 2009 | (As Adjusted)(1) | |||||||||||||
Operating revenue | $ | 307,972 | $ | 352,638 | $ | 858,807 | $ | 989,544 | ||||||||
Operating expense: | ||||||||||||||||
Cost of services (excluding depreciation expense) | 248,364 | 287,400 | 704,362 | 809,069 | ||||||||||||
Depreciation and amortization | 11,285 | 11,449 | 33,425 | 34,325 | ||||||||||||
Amortization of vessel dry-docking | 3,530 | 4,393 | 10,936 | 13,168 | ||||||||||||
Selling, general and administrative | 23,739 | 26,513 | 79,512 | 80,517 | ||||||||||||
Settlement of class action lawsuit | — | — | 20,000 | — | ||||||||||||
Restructuring charge | — | — | 1,001 | — | ||||||||||||
Impairment charge | 1,208 | — | 1,867 | — | ||||||||||||
Miscellaneous expense, net | 890 | 1,095 | 773 | 2,392 | ||||||||||||
Total operating expense | 289,016 | 330,850 | 851,876 | 939,471 | ||||||||||||
Operating income | 18,956 | 21,788 | 6,931 | 50,073 | ||||||||||||
Other expense: | ||||||||||||||||
Interest expense, net | 10,563 | 10,016 | 29,249 | 31,528 | ||||||||||||
Loss on modification of debt | — | — | 50 | — | ||||||||||||
Other expense (income), net | 1 | (4 | ) | 11 | (2 | ) | ||||||||||
Income (loss) before income tax expense | 8,392 | 11,776 | (22,379 | ) | 18,547 | |||||||||||
Income tax (benefit) expense | (46 | ) | 673 | 10,219 | 885 | |||||||||||
Net income (loss) | $ | 8,438 | $ | 11,103 | $ | (32,598 | ) | $ | 17,662 | |||||||
Net income (loss) per share: | ||||||||||||||||
Basic | $ | 0.28 | $ | 0.37 | $ | (1.07 | ) | $ | 0.58 | |||||||
Diluted | $ | 0.27 | $ | 0.37 | $ | (1.07 | ) | $ | 0.57 | |||||||
Number of shares used in calculation: | ||||||||||||||||
Basic | 30,430 | 30,304 | 30,431 | 30,330 | ||||||||||||
Diluted | 30,914 | 30,393 | 30,431 | 30,583 | ||||||||||||
Dividends declared per common share | $ | 0.11 | $ | 0.11 | $ | 0.33 | $ | 0.33 | ||||||||
(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 3rd Quarter 2009 | Page 8 of 14 |
Horizon Lines, Inc.
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)
Nine Months | ||||||||
September 21, | ||||||||
September 20, | 2008 | |||||||
2009 | (As Adjusted)(1) | |||||||
Cash flows from operating activities: | ||||||||
Net (loss) income | $ | (32,598 | ) | $ | 17,662 | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation | 17,950 | 18,339 | ||||||
Amortization of other intangible assets | 15,475 | 15,986 | ||||||
Amortization of vessel dry-docking | 10,936 | 13,168 | ||||||
Restructuring charge | 1,001 | — | ||||||
Impairment charge | 1,867 | — | ||||||
Loss on modification of debt | 50 | — | ||||||
Amortization of deferred financing costs | 2,081 | 2,022 | ||||||
Deferred income taxes | 10,312 | (732 | ) | |||||
Gain on equipment disposals | (45 | ) | (7 | ) | ||||
Stock-based compensation | 2,464 | 3,532 | ||||||
Accretion of interest on 4.25% convertible notes | 7,428 | 6,601 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (2,551 | ) | (28,521 | ) | ||||
Materials and supplies | (4,425 | ) | (1,655 | ) | ||||
Other current assets | (2,349 | ) | (593 | ) | ||||
Accounts payable | (7,050 | ) | (13,054 | ) | ||||
Accrued liabilities | 10,466 | 17,590 | ||||||
Vessel rent | (9,650 | ) | (9,657 | ) | ||||
Vessel dry-docking payments | (11,269 | ) | (9,291 | ) | ||||
Other assets/liabilities | (664 | ) | 1,613 | |||||
Net cash provided by operating activities | 9,429 | 33,003 | ||||||
Cash flows from investing activities: | ||||||||
Purchases of property and equipment | (8,181 | ) | (26,351 | ) | ||||
Purchase of business | — | (198 | ) | |||||
Proceeds from the sale of property and equipment | 1,009 | 350 | ||||||
Net cash used in investing activities | (7,172 | ) | (26,199 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowing under revolving credit facility | 64,000 | 73,000 | ||||||
Payments on revolving credit facility | (49,000 | ) | (37,500 | ) | ||||
Payments on long-term debt | (4,913 | ) | (4,902 | ) | ||||
Dividends to stockholders | (10,041 | ) | (9,985 | ) | ||||
Payments of financing costs | (3,475 | ) | (139 | ) | ||||
Common stock issued under employee stock purchase plan | 75 | 38 | ||||||
Proceeds from exercise of stock options | — | 13 | ||||||
Purchase of treasury stock | — | (29,330 | ) | |||||
Payments on capital lease obligation | — | (81 | ) | |||||
Net cash provided by financing activities | (3,354 | ) | (8,886 | ) | ||||
Net decrease in cash | (1,097 | ) | (2,082 | ) | ||||
Cash at beginning of period | 5,487 | 6,276 | ||||||
Cash at end of period | $ | 4,390 | $ | 4,194 | ||||
(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 3rd Quarter 2009 | Page 9 of 14 |
Horizon Lines, Inc.
Adjusted Operating Income
($ in Millions)
Adjusted Operating Income
($ in Millions)
Quarter Ended | Quarter Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||
September 20, 2009 | September 21, 2008 | September 20, 2009 | September 21, 2008 | ||||||||||||||
Operating Income | $ | 19.0 | $ | 21.8 | $ | 6.9 | $ | 50.1 | |||||||||
Adjustments: | |||||||||||||||||
Legal Settlement | — | — | 20.0 | — | |||||||||||||
Anti-Trust Legal Expenses | 1.9 | 4.6 | 10.4 | 7.0 | |||||||||||||
Impairment Charge | 1.2 | — | 1.9 | — | |||||||||||||
Restructuring Charge | — | — | 1.0 | — | |||||||||||||
OPEIU Severance | — | — | — | 0.8 | |||||||||||||
Total Adjustments | 3.1 | 4.6 | 33.3 | 7.8 | |||||||||||||
Adjusted Operating Income | $ | 22.1 | $ | 26.4 | $ | 40.2 | $ | 57.9 | |||||||||
Horizon Lines 3rd Quarter 2009 | Page 10 of 14 |
Horizon Lines, Inc.
Adjusted Net Income
($ in Millions)
Adjusted Net Income
($ in Millions)
Quarter Ended | Quarter Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||
September 20, 2009 | September 21, 2008 | September 20, 2009 | September 21, 2008 | ||||||||||||||
Net Income (Loss)(1) | $ | 8.4 | $ | 11.1 | $ | (32.6 | ) | $ | 17.7 | ||||||||
Adjustments: | |||||||||||||||||
Legal Settlement | — | 20.0 | — | ||||||||||||||
Anti-Trust Legal Expenses | 1.9 | 4.6 | 10.4 | 7.0 | |||||||||||||
Impairment Charge | 1.2 | — | 1.9 | — | |||||||||||||
Restructuring Charge | — | — | 1.0 | — | |||||||||||||
Loss on Modification of Debt | — | — | 0.1 | — | |||||||||||||
OPEIU Severance | — | — | — | 0.8 | |||||||||||||
Tax Valuation Allowance | — | — | 10.5 | — | |||||||||||||
Tax Impact of Adjustments | (0.1 | ) | (1.0 | ) | (0.5 | ) | (1.6 | ) | |||||||||
Total Adjustments | 3.0 | 3.6 | 43.4 | 6.2 | |||||||||||||
Adjusted Net Income | $ | 11.4 | $ | 14.7 | $ | 10.8 | $ | 23.9 | |||||||||
(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 3rd Quarter 2009 | Page 11 of 14 |
Horizon Lines, Inc.
Adjusted Net Income Per Diluted Share
Adjusted Net Income Per Diluted Share
Quarter Ended | Quarter Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||
September 20, 2009 | September 21, 2008 | September 20, 2009 | September 21, 2008 | ||||||||||||||
Net Income (Loss) Per Diluted Share(1) | $ | 0.27 | $ | 0.37 | $ | (1.07 | ) | $ | 0.57 | ||||||||
Adjustments Per Share: | |||||||||||||||||
Legal Settlement | — | — | 0.66 | — | |||||||||||||
Anti-Trust Legal Expenses | 0.06 | 0.14 | 0.34 | 0.23 | |||||||||||||
Impairment Charge | 0.04 | — | 0.06 | — | |||||||||||||
Restructuring Charge | — | — | 0.03 | — | |||||||||||||
OPEIU Severance | — | — | — | 0.02 | |||||||||||||
Tax Valuation Allowance | — | — | 0.35 | — | |||||||||||||
Tax Impact of Adjustments | — | (0.03 | ) | (0.02 | ) | (0.04 | ) | ||||||||||
Total Adjustments | 0.10 | 0.11 | 1.42 | 0.21 | |||||||||||||
Adjusted Net Income | $ | 0.37 | $ | 0.48 | $ | 0.35 | $ | 0.78 | |||||||||
(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 3rd Quarter 2009 | Page 12 of 14 |
Horizon Lines, Inc.
Net Income (Loss) / EBITDA / Adjusted EBITDA Reconciliation
($ in Millions)
Net Income (Loss) / EBITDA / Adjusted EBITDA Reconciliation
($ in Millions)
Quarter Ended | Quarter Ended | Nine Months Ended | Nine Months Ended | ||||||||||||||
September 20, 2009 | September 21, 2008 | September 20, 2009 | September 21, 2008 | ||||||||||||||
Net Income (Loss) (1) | $ | 8.4 | $ | 11.1 | $ | (32.6 | ) | $ | 17.7 | ||||||||
Interest Expense, Net | 10.6 | 10.0 | 29.2 | 31.5 | |||||||||||||
Tax Expense | — | 0.7 | 10.2 | 0.9 | |||||||||||||
Depreciation and Amortization | 14.8 | 15.8 | 44.4 | 47.5 | |||||||||||||
EBITDA | 33.8 | 37.6 | 51.2 | 97.6 | |||||||||||||
Legal Settlement | — | — | 20.0 | — | |||||||||||||
Anti-Trust Legal Fees | 1.9 | 4.6 | 10.4 | 7.0 | |||||||||||||
Impairment Charge | 1.2 | — | 1.9 | — | |||||||||||||
Restructuring Charge | — | — | 1.0 | — | |||||||||||||
Loss on Modification of Debt | — | — | 0.1 | — | |||||||||||||
OPEIU Severance | — | — | — | 0.8 | |||||||||||||
Adjusted EBITDA | $ | 36.9 | $ | 42.2 | $ | 84.6 | $ | 105.4 | |||||||||
(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. | |
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, (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 3rd Quarter 2009 | Page 13 of 14 |
Horizon Lines, Inc.
Operating Income (Loss) to Adjusted EBITDA Segment Reconciliation
($ in Millions)
Operating Income (Loss) to Adjusted EBITDA Segment Reconciliation
($ in Millions)
Third Quarter 2009
Liner | Logistics | Consolidated | ||||||||||
Operating Income (Loss) | $ | 21.2 | $ | (2.2 | ) | $ | 19.0 | |||||
Depreciation and Amortization | 11.1 | 0.2 | 11.3 | |||||||||
Amortization of Vessel Dry-docking | 3.5 | — | 3.5 | |||||||||
EBITDA | 35.8 | (2.0 | ) | 33.8 | ||||||||
Anti-Trust Legal Expenses | 1.9 | — | 1.9 | |||||||||
Impairment Charge | 1.2 | — | 1.2 | |||||||||
Adjusted EBITDA | $ | 38.9 | $ | (2.0 | ) | $ | 36.9 | |||||
Horizon Lines 3rd Quarter 2009 | Page 14 of 14 |
Horizon Lines, Inc.
Operating Income (Loss) to Adjusted EBITDA Segment Reconciliation
($ in Millions)
Operating Income (Loss) to Adjusted EBITDA Segment Reconciliation
($ in Millions)
Nine Months 2009
Liner | Logistics | Consolidated | ||||||||||
Operating Income (Loss) | $ | 14.0 | $ | (7.1 | ) | $ | 6.9 | |||||
Depreciation and Amortization | 33.0 | 0.4 | 33.4 | |||||||||
Amortization of Vessel Dry-docking | 10.9 | — | 10.9 | |||||||||
EBITDA | 57.9 | (6.7 | ) | 51.2 | ||||||||
Legal Settlement | 20.0 | — | 20.0 | |||||||||
Anti-Trust Legal Expenses | 10.4 | — | 10.4 | |||||||||
Impairment Charge | 1.9 | — | 1.9 | |||||||||
Restructuring Charge | 0.8 | 0.2 | 1.0 | |||||||||
Loss on Modification of Debt | 0.1 | — | 0.1 | |||||||||
Adjusted EBITDA | $ | 91.1 | $ | (6.5 | ) | $ | 84.6 | |||||
# # #