424B3 1 d431710d424b3.htm PROSPECTUS SUPPLEMENT NO. 19 Prospectus Supplement No. 19

Filed Pursuant to Rule 424(b)(3)

Registration No. 333-178333 and

Nos. 333-178333-01 through 333-178333-12

Prospectus Supplement No. 19

(To Prospectus dated December 29, 2011)

 

LOGO

Horizon Lines, Inc.

Common Stock, Warrants, 6.00% Series A Convertible Secured Notes due 2017 and 6.00%

Series B Mandatorily Convertible Secured Notes due 2017

 

 

This Prospectus Supplement No. 19 supplements and amends the prospectus dated December 29, 2011, as supplemented by Prospectus Supplement No. 1 dated January 12, 2012, Prospectus Supplement No. 2 dated January 30, 2012, Prospectus Supplement No. 3 dated February 24, 2012, Prospectus Supplement No. 4 dated March 28, 2012, Prospectus Supplement No. 5 dated April 11, 2012, Prospectus Supplement No. 6 dated April 13, 2012, Prospectus Supplement No. 7 dated April 24, 2012, Prospectus Supplement No. 8 dated May 7, 2012, Prospectus Supplement No. 9 dated May 9, 2012, Prospectus Supplement No. 10 dated June 7, 2012, Prospectus Supplement No. 11 dated July 6, 2012 and Prospectus Supplement No. 12 dated July 18, 2012, Prospectus Supplement No. 13 dated July 27, 2012, Prospectus Supplement No. 14 dated August 2, 2012, Prospectus Supplement No. 15 dated August 7, 2012, Prospectus Supplement No. 16 dated August 28, 2012, Prospectus Supplement No. 17 dated September 17, 2012 and Prospectus Supplement No. 18 dated October 29, 2012 (collectively referred to herein as the “Prospectus”).

This prospectus supplement is being filed to include the information set forth in our Current Report on Form 8-K dated November 2, 2012, which is attached hereto.

This prospectus supplement should be read in conjunction with the Prospectus, which is to be delivered with this prospectus supplement. This prospectus supplement is qualified by reference to the Prospectus, except to the extent that the information in this prospectus supplement updates or supersedes the information contained in the Prospectus.

This prospectus supplement is not complete without, and may not be delivered or utilized except in connection with, the Prospectus, including any supplements and amendments thereto.

See “Risk Factors” beginning on page 18 of the Prospectus dated December 29, 2011, for a discussion of certain risks that you should consider prior to investing in the securities.

NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED OF THE SECURITIES OR PASSED UPON THE ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

The date of this prospectus supplement is November 2, 2012.

 

 

 


 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 29, 2012

 

 

HORIZON LINES, INC.

(Exact name of registrant as specified in its Charter)

 

 

 

Delaware   001-32627   74-3123672

(State or Other Jurisdiction

of Organization)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

4064 Colony Road, Suite 200

Charlotte, North Carolina 28211

(Address of Principal Executive Offices, including Zip Code)

(704) 973-7000

(Registrant’s telephone number, including area code)

N/A

(Former Name or Former Address, if Changed Since Last Report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On October 29, 2012, Horizon Lines, Inc. issued a press release announcing its financial results for the third fiscal quarter ended September 23, 2012. A copy of the press release is filed as Exhibit 99.1 hereto, and is incorporated herein by reference.

Item 7.01. Regulation FD Disclosure.

The disclosure under Item 2.02 of this Current Report on Form 8-K is incorporated herein by reference.

The information under Items 2.02 and 7.01 and in Exhibit 99.1 in this Form 8-K is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into a filing under the Securities Act of 1933, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

SAFE HARBOR STATEMENT

The information contained in this Current Report on Form 8-K (including the exhibits hereto) should be read in conjunction with our filings made with the Securities and Exchange Commission. This Current Report on Form 8-K (including the exhibit hereto) 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,” “targets,” “projects,” “likely,” “will,” “would,” “could” and similar expressions or phrases identify forward-looking statements.

All forward-looking statements involve risk 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: volatility in fuel prices; decreases in shipping volumes; our ability to maintain adequate liquidity to operate our business; our ability to make interest payments on our outstanding indebtedness; work stoppages, strikes and other adverse union actions; the reaction of our customers and business partners to our announcements and filings, including those referred to herein; government investigations and legal proceedings; suspension or debarment by the federal government; compliance 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 successful start-up of any 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; and the aging of our vessels and 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 Form 8-K might not occur. We undertake no obligation, and specifically decline any obligation, to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

See the section entitled “Risk Factors” in our Form 10-K for the fiscal year ended December 25, 2011, as filed with the SEC for a more complete discussion of the above mentioned 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.

NON-GAAP FINANCIAL MEASURES

Item 2.02 and 7.01, and Exhibit 99.1 hereto, contain the following financial measures: adjusted net income, adjusted net income per share, adjusted operating income, as well as EBITDA and adjusted EBITDA. These are non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission.

We use adjusted net income, adjusted net income per share and adjusted operating income to exclude certain items to provide a useful measure of our operations without the impact of significant special items. We define EBITDA as net income plus net interest expense, income taxes, depreciation and amortization and adjusted EBITDA as net income plus net interest expense, income taxes, depreciation and amortization adjusted to exclude unusual items.

We believe that these non-GAAP financial measures provide information that is useful to our investors. We believe that this information is helpful in understanding period-over-period operating results separate and apart from items that may, or could, have a disproportional positive or negative impact on our results of operations in any particular period. Additionally, we use these non-GAAP measures to evaluate our past performance and prospects for future performance. We also utilize certain of these measures to compensate certain of our management personnel.

We believe that EBITDA is a meaningful measure for investors as EBITDA is a component of the measure used by our board of directors and management team to evaluate our operating performance and EBITDA is a measure used by our management team to make day-to-day operating decisions.


We also use a non-GAAP net income measure on a per share basis. We believe that it is important to provide per share information, in addition to absolute dollar measures, when describing our business, including when presenting non-GAAP measures.

We use adjusted financial measures to exclude certain items in order to illustrate the affect of those items on our financial performance. Adjusted financial measures are the measures used by management to compare operating results and to evaluate operating performance.

The financial measures adjusted net income, adjusted net income per share, adjusted operating income, as well as EBITDA and adjusted EBITDA are not recognized terms under GAAP and do not purport to be alternatives to net income or earnings per share as a measure of earnings, as they do not consider certain cash requirements such as dividend payments and debt service requirements. Because all companies do not use identical calculations, these presentations of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies.

Reconciliations of the non-GAAP measures to the most directly comparable GAAP measures are provided in the press release filed as Exhibit 99.1.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

99.1    Press Release of Horizon Lines, Inc. dated October 29, 2012.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  HORIZON LINES, INC.
  (Registrant)
Date: November 2, 2012   By:  

  /s/ Michael T. Avara

   

Michael T. Avara

    Executive Vice President and
    Chief Financial Counsel


Exhibit Index

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

99.1    Press Release of Horizon Lines, Inc. dated October 29, 2012.


Exhibit 99.1

 

LOGO

PRESS RELEASE

For information contact:

Jim Storey

704.973.7107

jstorey@horizonlines.com

HORIZON LINES REPORTS THIRD-QUARTER FINANCIAL RESULTS

Volume Improves 3.4% and Rate, Net of Fuel, Rises 2.9% from a Year Ago

CHARLOTTE, NC, October 29, 2012 – Horizon Lines, Inc. (OTCQB: HRZL) today reported financial results for the fiscal third quarter ended September 23, 2012.

Financial results are presented on a continuing operations basis, excluding the previously discontinued trans-Pacific FSX service and logistics operations.

 

Comparison of GAAP and Non-GAAP Results from Continuing Operations

   Quarter Ended  
(in millions, except per share data)*    9/23/2012      9/25/2011  

GAAP:

     

Operating revenue

   $ 279.6       $ 267.6   

Net income (loss)

   $ 1.4       $ (111.7

Net income (loss) per diluted share

   $ 0.02       $ (90.36

Non-GAAP:*

     

EBITDA

   $ 26.4       $ (85.3

Adjusted EBITDA

   $ 27.0       $ 33.0   

Adjusted net income

   $ 2.3       $ 6.1   

Adjusted net income per diluted share

   $ 0.03       $ 4.93   

 

* See attached schedules for reconciliation of third-quarter 2012 and 2011 reported GAAP results to Non-GAAP results. Per-share amounts reflect the weighted average of 90.7 million fully diluted shares outstanding for the 2012 third quarter, compared with 1.2 million shares for the 2011 period.

“Horizon Lines generated a 3.4% improvement in container volume and a 2.9% increase in container revenue, net of fuel surcharges, for the third quarter, relative to the same period a year ago,” said Sam Woodward, President and Chief Executive Officer. “Volume increases in Hawaii and Alaska offset volume weakness in Puerto Rico. However, third-quarter adjusted EBITDA of $27.0 million declined by $6.0 million from a year ago, largely due to $4.6 million of incremental transit and crew costs associated with dry-docking three Puerto Rico vessels in China. We are doing this to facilitate extensive maintenance and high-quality enhancements in the most cost-efficient manner possible in order to improve vessel reliability and service integrity in Puerto Rico.


Horizon Lines 3rd Quarter 2012    Page 2 of 11

 

“Excluding these incremental dry-dock transit and crew costs, the remaining adjusted EBITDA shortfall of $1.4 million reflects a decline in non-transportation revenue, as well as increased maintenance, terminal operations, vessel operating and overhead costs, primarily due to contractual rate increases, port security fees and higher container volumes,” Mr. Woodward said. “These negative variances were partially offset by increased volume, associated improved fuel-cost recovery and modest container rate improvements.”

Reviewing each trade lane, Alaska’s seasonally strong summer business benefited from increased northbound automobile shipments and southbound seafood volume. Hawaii’s positive volume trend continued during the quarter, driven in part by stronger tourism. Puerto Rico revenue container loads contracted on lower volume. Reduced shipments in Puerto Rico were partially offset by stabilizing container rates and increased refrigerated cargo volume relative to a year ago.

Third-Quarter 2012 Financial Highlights

 

   

Volume, Rate & Fuel Cost – Container volume for the 2012 third quarter totaled 61,514 revenue loads, up 3.4% from 59,518 loads for the same period a year ago. Unit revenue per container totaled $4,245 in the 2012 third quarter, compared with $4,171 in 2011. Unit revenue per container, net of fuel surcharges, was $3,218, up 2.9% from $3,127 a year ago. Vessel fuel costs averaged $649 per metric ton in the third quarter, down 1.4% from the average price of $658 per ton for the same quarter in 2011.

 

   

Operating Revenue – Third-quarter operating revenue from continuing operations increased 4.5% to $279.6 million from $267.6 million a year ago. The factors driving the $12.0 million revenue improvement were: a $6.3 million gain in volume; a $5.6 million increase from higher container revenue rates; and a $0.7 million rise from fuel surcharges. These increases were partially offset by a $0.6 million decline in non-transportation services revenue.

 

   

Operating Income – GAAP operating income from continuing operations for the 2012 third quarter totaled $13.2 million, compared with an operating loss of $99.7 million a year ago. GAAP operating income for the 2012 third quarter includes costs of $0.5 million for antitrust-related legal expenses, severance and refinancing costs. The GAAP operating loss for the 2011 third quarter includes a $117.5 million goodwill impairment charge and $0.8 million for antitrust-related legal expenses and employee severance (see reconciliation tables for specific line-item amounts). Adjusting for these items, third-quarter 2012 adjusted operating income totaled $13.7 million, compared with $18.6 million a year ago.

 

   

EBITDA – EBITDA from continuing operations totaled $26.4 million for the 2012 third quarter, compared with a negative $85.3 million for the same period a year ago. Adjusted EBITDA from continuing operations for the third quarter of 2012 was $27.0 million, compared with $33.0 million for 2011. EBITDA and adjusted EBITDA for the 2012 and 2011 third quarters were impacted by the same factors affecting operating income. Additionally, 2012 adjusted EBITDA excludes a $0.3 million gain on marking


Horizon Lines 3rd Quarter 2012    Page 3 of 11

 

 

the conversion feature in the company’s convertible debt to fair value, as well as a $0.4 million loss on the conversion of debt to equity (see reconciliation tables for specific line item amounts).

 

   

Net Income – On a GAAP basis, third-quarter net income from continuing operations totaled $1.4 million, or $0.02 per diluted share on a weighted average of 90.7 million fully diluted shares outstanding. This compares with a 2011 third-quarter net loss from continuing operations of $111.7 million, or $90.36 per share on 1.2 million weighted average shares outstanding. On an adjusted basis, 2012 third-quarter net income from continuing operations totaled $2.3 million, or $0.03 per fully diluted share, compared with net income of $6.1 million, or $4.93 per fully diluted share, a year ago. Adjusted net income for the 2012 and 2011 third quarters reflects the same items impacting adjusted EBITDA in each period. Additionally, adjusted net income for both periods excludes the non-cash accretion of antitrust-related legal settlements and includes the tax impact of the adjustments (see reconciliation tables for specific line item amounts).

 

   

Nine-Month Results – For the fiscal 2012 nine-month period, operating revenue from continuing operations increased 6.8% to $813.9 million from $762.1 million for the same period in 2011. EBITDA from continuing operations totaled $31.4 million, compared with negative $47.3 million a year ago. Nine-month 2012 adjusted EBITDA totaled $53.0 million, compared with $63.2 million for the same period in 2011. Net incremental costs for the 2012 period, including transit and crew costs associated with vessels being dry-docked in China, negatively impacted 2012 nine-month adjusted EBITDA by approximately $10.3 million. Nine-month adjusted EBITDA for 2012 excludes net costs totaling $21.6 million, comprised of $3.2 million for severance, antitrust-related legal expenses and equipment impairment, as well as an $18.4 million primarily non-cash net loss that reflects a $37.8 million loss on the conversion of debt to equity, partially offset by a $19.4 million gain from marking the conversion feature in the company’s convertible debt to fair value. Adjusted EBITDA for the 2011 nine-month period excludes $120.3 million in goodwill and equipment impairment charges, an $18.2 million expense reversal related to net legal settlement reductions, and charges of $8.4 million for antitrust-related legal expenses, severance and refinancing costs (see reconciliation tables for specific line-item amounts). The net loss from continuing operations for the 2012 nine-month period totaled $56.5 million, or $2.98 per share on 18.9 million weighted average shares outstanding, compared with a net loss from continuing operations of $127.4 million, or $103.24 per share on 1.2 million weighted average shares outstanding, for the prior year. The adjusted net loss from continuing operations for the 2012 nine-month period totaled $33.5 million, or $1.77 per share, compared with an adjusted net loss from continuing operations of $17.3 million, or $13.99 per share, for the comparable year-ago period.

 

   

Shares Outstanding – The company had a weighted daily average of 33.6 million basic and 90.7 million fully diluted shares outstanding for the third quarter of 2012, and 18.9 million basic and fully diluted shares for the first nine months of the year. This compares with a weighted average of 1.2 million basic and fully diluted shares outstanding for corresponding periods a year ago. Shares outstanding reflect the


Horizon Lines 3rd Quarter 2012    Page 4 of 11

 

 

previously disclosed financial restructuring and 1-for-25 reverse stock split in the fourth quarter of 2011, a mandatory debt-for-equity exchange in the first quarter of 2012, and a further financial restructuring in the second quarter of 2012. At October 24, 2012, the equivalent of 91.8 million fully diluted shares of the company’s stock were outstanding, consisting of 34.4 million shares of common stock and warrants convertible into 57.4 million shares of common stock.

 

   

Liquidity, Credit Facility Compliance & Debt Structure – Based on accounts receivable outstanding as of September 23, 2012, the company had total liquidity of $46.3 million, consisting of $18.9 million of asset-based loan (“ABL”) borrowing availability and $27.4 million in cash. Outstanding debt totaled $432.9 million, consisting of: $223.9 million of 11.00% first-lien senior secured notes due October 15, 2016; $157.8 million of second-lien senior secured notes due October 15, 2016, bearing interest at 15.00%, being paid in kind with additional second-lien secured notes; and $42.5 million drawn on the ABL facility, bearing interest at a weighted average of 4.18%. Also remaining outstanding were $2.7 million of 6.00% convertible secured notes due April 15, 2017, and a $6.0 million capital lease. The company’s weighted average interest rate for funded debt was 11.8%. Availability under the ABL facility is based on a percentage of eligible accounts receivable and customary reserves, with a maximum of $100.0 million. Letters of credit issued against the ABL facility totaled $17.1 million at September 23, 2012.

Please see attached schedules for the reconciliation of third-quarter and nine-month 2012 and 2011 reported GAAP results and Non-GAAP adjusted results.

Outlook

For the full fiscal year, container volumes are projected to increase slightly from 2011 levels, due to modestly improving economic conditions and consumer sentiment in certain of the company’s markets. Container rates, net of fuel surcharges, are expected to rise slightly, mitigating much of the contractual rate increases the company is incurring this year from its vessel union partners, transportation service providers and for other marine services. During 2011, many of the company’s union partners and transportation service providers reduced or maintained rate levels to assist the company in its cost-savings initiatives, which included a reduction in non-union workforce.

Fuel prices are projected to remain at historically high levels, averaging $700 per ton in the fourth quarter and $690-$695 per ton for the full year.

The company expects cash flow from operations and available cash will be adequate to meet liquidity needs over the next 12 months, and projects total liquidity to approximate $40 million at the end of the current fiscal year.

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


Horizon Lines 3rd Quarter 2012    Page 5 of 11

 

non-GAAP measures, i.e., EBITDA and results excluding certain costs and expenses, provides useful information for the understanding of its ongoing operations and enables investors to focus on period-over-period operating performance without the impact of significant special items. The company further feels these non-GAAP measures enhance the user’s overall understanding of the company’s current financial performance relative to past performance and provide a better baseline for modeling future earnings expectations. Non-GAAP measures are reconciled in the financial tables accompanying this news release. The company cautions that non-GAAP measures should be considered in addition to, but not as a substitute for, the company’s reported GAAP results.

About Horizon Lines

Horizon Lines, Inc. is 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 maintains a fleet of 15 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: volatility in fuel prices; decreases in shipping volumes; our ability to maintain adequate liquidity to operate our business; our ability to make interest payments on our outstanding indebtedness; work stoppages, strikes and other adverse union actions; the reaction of our customers and business partners to our announcements and filings, including those referred to herein; government investigations and legal proceedings; suspension or debarment by the federal government; compliance 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 successful start-up of any Jones-Act


Horizon Lines 3rd Quarter 2012    Page 6 of 11

 

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; and the aging of our vessels and 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 2011 Form 10-K filed with the SEC on April 10, 2012, 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 2012    Page 7 of 11

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except per share data)

 

     September 23,
2012
    December 25,
2011
 

Assets

    

Current assets

    

Cash

   $ 27,355      $ 21,147   

Accounts receivable, net of allowance of $3,473 and $6,416 at September 23, 2012 and December 25, 2011, respectively

     115,874        105,949   

Materials and supplies

     27,860        28,091   

Deferred tax asset

     4,685        10,608   

Assets of discontinued operations

     7,159        12,975   

Other current assets

     8,097        7,196   
  

 

 

   

 

 

 

Total current assets

     191,030        185,966   

Property and equipment, net

     159,391        167,145   

Goodwill

     198,793        198,793   

Intangible assets, net

     51,448        69,942   

Other long-term assets

     19,845        17,963   
  

 

 

   

 

 

 

Total assets

   $ 620,507      $ 639,809   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity (Deficiency)

    

Current liabilities

    

Accounts payable

   $ 44,619      $ 31,683   

Current portion of long-term debt, including capital lease

     3,277        6,107   

Accrued vessel rent

     7,090        13,652   

Current liabilities of discontinued operations

     2,917        45,313   

Other accrued liabilities

     90,111        97,097   
  

 

 

   

 

 

 

Total current liabilities

     148,014        193,852   

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

     429,395        509,741   

Deferred rent

     10,199        13,553   

Deferred tax liability

     4,609        10,702   

Liabilities of discontinued operations

     772        51,293   

Other long-term liabilities

     24,490        26,654   
  

 

 

   

 

 

 

Total liabilities

     617,479        805,795   
  

 

 

   

 

 

 

Stockholders’ equity (deficiency)

    

Preferred stock, $.01 par value, 30,500 shares authorized; no shares issued or outstanding

     —          —     

Common stock, $.01 par value, 100,000 shares authorized, 34,168 shares issued and outstanding as of September 23, 2012 and 2,421 shares issued and 2,269 shares outstanding as of December 25, 2011

     952        605   

Treasury stock, 152 shares at cost as of December 25, 2011

     —          (78,538

Additional paid in capital

     380,328        213,135   

Accumulated deficit

     (379,983     (303,260

Accumulated other comprehensive income

     1,731        2,072   
  

 

 

   

 

 

 

Total stockholders’ equity (deficiency)

     3,028        (165,986
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity (deficiency)

   $ 620,507      $ 639,809   
  

 

 

   

 

 

 


Horizon Lines 3rd Quarter 2012    Page 8 of 11

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share data)

 

     Quarter Ended     Nine Months Ended  
     September 23,
2012
    September 25,
2011
    September 23,
2012
    September 25,
2011
 

Operating revenue

   $ 279,604      $ 267,629      $ 813,898      $ 762,080   

Operating expense:

        

Vessel

     83,850        77,814        264,718        231,547   

Marine

     53,832        47,570        156,176        143,073   

Inland

     46,902        45,664        140,228        132,599   

Land

     38,069        35,422        111,557        106,196   

Rolling stock rent

     10,875        10,306        31,542        30,400   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cost of services (excluding depreciation expense)

     233,528        216,776        704,221        643,815   

Depreciation and amortization

     9,319        10,533        30,116        32,357   

Amortization of vessel dry-docking

     3,954        3,732        10,589        11,871   

Selling, general and administrative

     19,447        19,017        60,492        62,721   

Goodwill impairment

     —          117,506        —          117,506   

Impairment charge

     —          —          257        2,818   

Legal settlements

     —          —          —          (18,202

Miscellaneous expense (income), net

     134        (268     51        130   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expense

     266,382        367,296        805,726        853,016   

Operating income (loss)

     13,222        (99,667     8,172        (90,936

Other expense:

        

Interest expense, net

     13,808        13,418        49,036        37,044   

Loss on conversion/modification of debt

     368        30        36,789        633   

Gain on change in value of debt conversion features

     (255     —          (19,385     —     

Other expense (income), net

     8        (91     32        (70
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss from continuing operations before income tax benefit

     (707     (113,024     (58,300     (128,543

Income tax benefit

     (2,150     (1,339     (1,805     (1,143
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) from continuing operations

     1,443        (111,685     (56,495     (127,400

Net income (loss) from discontinued operations

     414        (14,682     (20,228     (38,454
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 1,857      $ (126,367   $ (76,723   $ (165,854
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income (loss) per share:

        

Continuing operations

   $ 0.05      $ (90.36   $ (2.98   $ (103.24

Discontinued operations

     0.01        (11.88     (1.07     (31.16
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic net income (loss) per share

   $ 0.06      $ (102.24   $ (4.05   $ (134.40
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income (loss) per share:

        

Continuing operations

   $ 0.02      $ (90.36   $ (2.98   $ (103.24

Discontinued operations

     0.00        (11.88     (1.07     (31.16
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted net income (loss) per share

   $ 0.02      $ (102.24   $ (4.05   $ (134.40
  

 

 

   

 

 

   

 

 

   

 

 

 

Number of weighted average shares used in calculation:

        

Basic

     33,642        1,236        18,943        1,234   

Diluted

     90,745        1,236        18,943        1,234   


Horizon Lines 3rd Quarter 2012    Page 9 of 11

 

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)

 

     Nine Months Ended  
     September 23,
2012
    September 25,
2011
 

Cash flows from operating activities:

    

Net loss from continuing operations

   $ (56,495   $ (127,400

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

    

Depreciation

     16,015        17,118   

Amortization of other intangible assets

     14,101        15,239   

Amortization of vessel dry-docking

     10,589        11,871   

Amortization of deferred financing costs

     1,977        3,167   

Goodwill impairment

     —          117,506   

Gain on change in value of conversion features

     (19,385     —     

Impairment charge

     257        2,818   

Legal settlements

     —          (18,202

Loss on conversion/modification of debt

     36,789        633   

Deferred income taxes

     (170     1,244   

Gain on equipment disposals

     (170     (814

Stock-based compensation

     1,274        582   

Payment-in-kind interest expense

     14,946        —     

Accretion of interest on convertible notes

     3,963        8,732   

Accretion of interest on legal settlements

     1,543        547   

Changes in operating assets and liabilities:

    

Accounts receivable

     (9,988     (19,139

Materials and supplies

     153        94   

Other current assets

     (902     (501

Accounts payable

     12,937        (7,181

Accrued liabilities

     8,515        (10,120

Vessel rent

     (9,918     1,623   

Vessel dry-docking payments

     (14,578     (8,038

Accrued legal settlements

     (5,500     (2,768

Other assets/liabilities

     128        (869
  

 

 

   

 

 

 

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

     6,081        (13,858

Net cash used in operating activities from discontinued operations

     (23,875     (38,736
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (9,511     (9,527

Proceeds from the sale of property and equipment

     1,407        2,111   
  

 

 

   

 

 

 

Net cash used in investing activities from continuing operations

     (8,104     (7,416

Net cash used in investing activities from discontinued operations

     —          (544
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowing under ABL facility

     42,500        —     

Borrowing under revolving credit facility

     —          104,500   

Borrowing under bridge loan

     —          14,657   

Payments on revolving credit facility

     —          (14,500

Payments on long-term debt

     (3,359     (14,063

Payments of financing costs

     (5,679     (17,934

Payments on capital lease obligations

     (1,356     (1,201
  

 

 

   

 

 

 

Net cash provided by financing activities

     32,106        71,459   
  

 

 

   

 

 

 

Net increase in cash from continuing operations

     30,083        50,185   

Net decrease in cash from discontinued operations

     (23,875     (39,280
  

 

 

   

 

 

 

Net increase in cash

     6,208        10,905   

Cash at beginning of period

     21,147        2,751   
  

 

 

   

 

 

 

Cash at end of period

   $ 27,355      $ 13,656   
  

 

 

   

 

 

 

Supplemental disclosure of non-cash financing activity:

    

Second lien notes issued to SFL

   $ 40,000      $ —     

Conversion of debt to equity

   $ 283,278      $ —     

Notes issued as payment-in-kind

   $ 15,730      $ —     


Horizon Lines 3rd Quarter 2012    Page 10 of 11

 

Horizon Lines, Inc.

Adjusted Operating Income Reconciliation

(in thousands)

 

     Quarter Ended
September 23, 2012
     Quarter Ended
September 25, 2011
    Nine Months Ended
September 23, 2012
     Nine Months Ended
September 25, 2011
 

Operating Income (Loss)

   $ 13,222       $ (99,667   $ 8,172       $ (90,936

Adjustments:

          

Antitrust Legal Expenses

     234         678        1,418         3,805   

Union/Other Severance

     234         101        1,513         3,047   

Refinancing Costs

     23         —          972         905   

Goodwill Impairment

     —           117,506        —           117,506   

Impairment Charge

     —           —          257         2,818   

Legal Settlements

     —           —          —           (18,202
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Adjustments

     491         118,285        4,160         109,879   

Adjusted Operating Income

   $ 13,713       $ 18,618      $ 12,332       $ 18,943   
  

 

 

    

 

 

   

 

 

    

 

 

 

Horizon Lines, Inc.

Adjusted Net Income (Loss) Reconciliation

(in thousands)

 

     Quarter Ended
September 23, 2012
    Quarter Ended
September 25, 2011
    Nine Months Ended
September 23, 2012
    Nine Months Ended
September 25, 2011
 

Net Income (Loss)

   $ 1,857      $ (126,367   $ (76,723   $ (165,854

Net Income (Loss) from Discontinued Operations

     414        (14,682     (20,228     (38,454
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Income from Continuing Operations

     1,443        (111,685     (56,495     (127,400

Adjustments:

        

Accretion of Legal Settlements

     421        263        1,543        547   

Loss on Conversion/Modification of Debt/Other Refinancing Costs

     391        30        37,761        1,538   

Antitrust Legal Expenses

     234        678        1,418        3,805   

Union/Other Severance

     234        101        1,513        3,047   

Gain on Change in Value of Debt Conversion Features

     (255     —          (19,385     —     

Goodwill Impairment

     —          117,506        —          117,506   

Impairment Charge

     —          —          257        2,818   

Legal Settlements

     —          —          —          (18,202

Tax Impact of Adjustments

     (152     (797     (152     (924
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Adjustments

     873        117,781        22,955        110,135   

Adjusted Net Income (Loss) from Continuing Operations

   $ 2,316      $ 6,096      $ (33,540   $ (17,265
  

 

 

   

 

 

   

 

 

   

 

 

 


Horizon Lines 3rd Quarter 2012    Page 11 of 11

 

Horizon Lines, Inc.

Adjusted Net Income (Loss) Per Share Reconciliation

 

     Quarter Ended
September 23, 2012
     Quarter Ended
September 25, 2011
    Nine Months Ended
September 23, 2012
    Nine Months Ended
September 25, 2011
 

Net Income (Loss) Per Share

   $ 0.02       $ (102.24   $ (4.05   $ (134.40

Net Income (Loss) Per Share from Discontinued Operations

     —           (11.88     (1.07     (31.16
  

 

 

    

 

 

   

 

 

   

 

 

 

Net Income (Loss) Per Share from Continuing Operations

     0.02         (90.36     (2.98     (103.24

Adjustments Per Share:

         

Accretion of Legal Settlements

     0.01         0.21        0.08        0.44   

Loss on Conversion/Modification of Debt/Other Refinancing Costs

     —           0.02        1.99        1.25   

Antitrust Legal Expenses

     —           0.55        0.07        3.08   

Union/Other Severance

     —           0.08        0.08        2.47   

Gain on Change in Value of Debt Conversion Features

     —           —          (1.02     —     

Goodwill Impairment

     —           95.07        —          95.23   

Impairment Charge

     —           —          0.01        2.28   

Legal Settlements

     —           —          —          (14.75

Tax Impact of Adjustments

     —           (0.64     —          (0.75
  

 

 

    

 

 

   

 

 

   

 

 

 

Total Adjustments

     0.01         95.29        1.21        89.25   

Adjusted Net Income (Loss) Per Share from Continuing Operations

   $ 0.03       $ 4.93      $ (1.77   $ (13.99
  

 

 

    

 

 

   

 

 

   

 

 

 

Horizon Lines, Inc.

EBITDA and Adjusted EBITDA Reconciliation

(in thousands)

 

     Quarter Ended
September 23, 2012
    Quarter Ended
September 25, 2011
    Nine Months Ended
September 23, 2012
    Nine Months Ended
September 25, 2011
 

Net Income (Loss)

   $ 1,857      $ (126,367   $ (76,723   $ (165,854

Net Income (Loss) from Discontinued Operations

     414        (14,682     (20,228     (38,454
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) from Continuing Operations

     1,443        (111,685     (56,495     (127,400

Interest Expense, Net

     13,808        13,418        49,036        37,044   

Tax Expense

     (2,150     (1,339     (1,805     (1,143

Depreciation and Amortization

     13,273        14,265        40,705        44,228   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     26,374        (85,341     31,441        (47,271

Loss on Conversion/Modification of Debt/Other Refinancing Costs

     391        30        37,761        1,538   

Antitrust Legal Expenses

     234        678        1,418        3,805   

Union/Other Severance

     234        101        1,513        3,047   

Gain on Change in Value of Debt Conversion Features

     (255     —          (19,385     —     

Goodwill Impairment

     —          117,506        —          117,506   

Impairment Charge

     —          —          257        2,818   

Legal Settlements

     —          —          —          (18,202
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 26,978      $ 32,974      $ 53,005      $ 63,241   
  

 

 

   

 

 

   

 

 

   

 

 

 

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 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.

# # #