##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

Form 10-Q



---

(Mark one)

|x | Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 25, 2007

OR



| ̈ | Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission File Number 001-32627



---

HORIZON
LINES, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 74-3123672                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



|                                                       |  |           
|------------------------------------------------------ |  | ----------
|4064 Colony Road, Suite 200, Charlotte, North Carolina |  | 28211     
|(Address of principal executive offices)               |  | (Zip Code)

(704) 973-7000

(Registrants telephone number, including area code)

NOT APPLICABLE

(Former name, former address and former fiscal year, if changed since last report)



---

Indicate by check mark whether the
registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such a shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the Registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated
filer  x    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.

As of April 24, 2007, 33,635,886 shares of common stock, par value $.01 per share, were outstanding.



---



---

##### Table of Contents

HORIZON LINES, INC.

Form 10-Q Index



|                              |  |                                                                                       |  |         
|----------------------------- |  | ------------------------------------------------------------------------------------- |  | --------
|                              |  |                                                                                       |  | Page No.
|Part I. Financial Information |  | 3                                                                                    
|                              |  |                                                                                      
|1.                            |  | Financial Statements                                                                  |  | 3       
|                              |  |                                                                                      
|                              |  | Unaudited Condensed Consolidated Balance Sheets                                       |  | 3       
|                              |  |                                                                                      
|                              |  | Unaudited Condensed Consolidated Statements of Operations                             |  | 4       
|                              |  |                                                                                      
|                              |  | Unaudited Condensed Consolidated Statements of Cash Flows                             |  | 5       
|                              |  |                                                                                      
|                              |  | Notes to Unaudited Condensed Consolidated Financial Statements                        |  | 6       
|                              |  |                                                                                      
|2.                            |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 12      
|                              |  |                                                                                      
|3.                            |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 23      
|                              |  |                                                                                      
|4.                            |  | Controls and Procedures                                                               |  | 23      
|                              | 
|Part II. Other Information    |  | 25                                                                                   
|                              |  |                                                                                      
|1.                            |  | Legal Proceedings                                                                     |  | 25      
|                              |  |                                                                                      
|1A.                           |  | Risk Factors                                                                          |  | 25      
|                              |  |                                                                                      
|2.                            |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 25      
|                              |  |                                                                                      
|3.                            |  | Defaults Upon Senior Securities                                                       |  | 25      
|                              |  |                                                                                      
|4.                            |  | Submission of Matters to a Vote of Security Holders                                   |  | 25      
|                              |  |                                                                                      
|5.                            |  | Other Information                                                                     |  | 25      
|                              |  |                                                                                      
|6.                            |  | Exhibits                                                                              |  | 26      
|                              |  |                                                                                      
|Signature                     |  |                                                                                       |  | 27      



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

1.Financial Statements

Horizon Lines, Inc.

Unaudited Condensed Consolidated Balance Sheets

(in thousands, except per share data)



|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | -------------------- | - | ------- | -
|                                                                                                                                                                    |  | March 25, 2007 |         |   | December 24, 2006(1) |  
|Assets                                                                                                                                                              |  |                |         |   |                      |   |         |  
|Current assets                                                                                                                                                      |  |                |         |   |                      |   |         |  
|Cash and cash equivalents                                                                                                                                           |  | $              | 44,190  |   |                      | $ | 93,949  |  
|Accounts receivable, net of allowance of $6,020 and $4,972 at March 25, 2007 and December 24, 2006, respectively                                                    |  |                | 138,447 |   |                      |   | 120,732 |  
|Deferred tax asset                                                                                                                                                  |  |                | 9,615   |   |                      |   | 11,586  |  
|Prepaid vessel rent                                                                                                                                                 |  |                | 10,661  |   |                      |   | 1,163   |  
|Materials and supplies                                                                                                                                              |  |                | 25,250  |   |                      |   | 24,658  |  
|Other current assets                                                                                                                                                |  |                | 7,627   |   |                      |   | 7,103   |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Total current assets                                                                                                                                                |  |                | 235,790 |   |                      |   | 259,191 |  
|Property and equipment, net                                                                                                                                         |  |                | 183,047 |   |                      |   | 188,652 |  
|Goodwill                                                                                                                                                            |  |                | 306,724 |   |                      |   | 306,724 |  
|Intangible assets, net                                                                                                                                              |  |                | 162,238 |   |                      |   | 167,882 |  
|Other long-term assets                                                                                                                                              |  |                | 28,314  |   |                      |   | 22,580  |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Total assets                                                                                                                                                        |  | $              | 916,113 |   |                      | $ | 945,029 |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|                                                                                                                                                                    |  |               
|Liabilities and Stockholders Equity                                                                                                                                |  |                |         |   |                      |   |         |  
|Current liabilities                                                                                                                                                 |  |                |         |   |                      |   |         |  
|Accounts payable                                                                                                                                                    |  | $              | 21,056  |   |                      | $ | 28,322  |  
|Current portion of long-term debt                                                                                                                                   |  |                | 2,244   |   |                      |   | 6,758   |  
|Other accrued liabilities                                                                                                                                           |  |                | 108,535 |   |                      |   | 126,548 |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Total current liabilities                                                                                                                                           |  |                | 131,835 |   |                      |   | 161,628 |  
|Long-term debt, net of current                                                                                                                                      |  |                | 505,532 |   |                      |   | 503,708 |  
|Deferred tax liability                                                                                                                                              |  |                | 30,829  |   |                      |   | 31,339  |  
|Deferred rent                                                                                                                                                       |  |                | 34,885  |   |                      |   | 36,003  |  
|Other long-term liabilities                                                                                                                                         |  |                | 4,190   |   |                      |   | 4,074   |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Total liabilities                                                                                                                                                   |  |                | 707,271 |   |                      |   | 736,752 |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Stockholders equity                                                                                                                                                |  |                |         |   |                      |   |         |  
|Common stock, $.01 par value. 50,000 shares authorized and 33,617 and 33,591 shares issued and outstanding as of March 25, 2007 and
December 24, 2006, respectively |  |                | 337     |   |                      |   | 336     |  
|Additional paid in capital                                                                                                                                          |  |                | 180,315 |   |                      |   | 179,599 |  
|Accumulated other comprehensive loss                                                                                                                                |  |                | (986    | ) |                      |   | (1,011  | )
|Retained earnings                                                                                                                                                   |  |                | 29,176  |   |                      |   | 29,353  |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Total stockholders equity                                                                                                                                          |  |                | 208,842 |   |                      |   | 208,277 |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  
|Total liabilities and stockholders equity                                                                                                                          |  | $              | 916,113 |   |                      | $ | 945,029 |  
|                                                                                                                                                                    |  |                |         |   |                      |   |         |  

---

|(1) | The balance sheet at December 24, 2006 has been derived from the audited financial statements of Horizon Lines, Inc.
|--- | --------------------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.



3



---

##### Table of Contents

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Operations

(in thousands, except per share amounts)



|                                                   |  |                |         |   |                |   |        
|-------------------------------------------------- |  | -------------- | ------- | - | -------------- | - | -------
|                                                   |  | Quarters Ended
|                                                   |  | March 25, 2007 |         |   | March 26, 2006
|Operating revenue                                  |  | $              | 273,664 |   |                | $ | 274,934
|                                                   |  |               
|Operating expense:                                 |  |                |         |   |                |   |        
|Operating expense (excluding depreciation expense) |  |                | 217,681 |   |                |   | 219,924
|Depreciation and amortization                      |  |                | 13,467  |   |                |   | 12,503 
|Amortization of vessel dry-docking                 |  |                | 3,760   |   |                |   | 3,414  
|Selling, general and administrative                |  |                | 21,893  |   |                |   | 22,922 
|Miscellaneous expense, net                         |  |                | 384     |   |                |   | 299    
|                                                   |  |                |         |   |                |   |        
|Total operating expense                            |  |                | 257,185 |   |                |   | 259,062
|                                                   |  |                |         |   |                |   |        
|Operating income                                   |  |                | 16,479  |   |                |   | 15,872 
|                                                   |  |               
|Other expense (income):                            |  |                |         |   |                |   |        
|Interest expense, net                              |  |                | 11,214  |   |                |   | 11,720 
|Other (income) expense, net                        |  |                | (3      | ) |                |   | 15     
|                                                   |  |                |         |   |                |   |        
|Income before income tax (benefit) expense         |  |                | 5,268   |   |                |   | 4,137  
|Income tax (benefit) expense                       |  |                | (1,784  | ) |                |   | 1,771  
|                                                   |  |                |         |   |                |   |        
|Net income                                         |  | $              | 7,052   |   |                | $ | 2,366  
|                                                   |  |                |         |   |                |   |        
|Net income per share:                              |  |                |         |   |                |   |        
|Basic                                              |  | $              | 0.21    |   |                | $ | 0.07   
|Diluted                                            |  | $              | 0.21    |   |                | $ | 0.07   
|                                                   |  |               
|Number of shares used in calculations:             |  |                |         |   |                |   |        
|Basic                                              |  |                | 33,613  |   |                |   | 33,544 
|Diluted                                            |  |                | 34,135  |   |                |   | 33,596 
|                                                   |  |               
|Dividends declared per common share                |  | $              | 0.11    |   |                | $ | 0.11   
|                                                   |  |                |         |   |                |   |        

The accompanying notes are an integral part of these unaudited condensed consolidated financial
statements.



4



---

##### Table of Contents

Horizon Lines, Inc.

Unaudited Condensed Consolidated Statements of Cash Flows

(in thousands)



|                                                                              |  |                |         |   |                |   |         |  
|----------------------------------------------------------------------------- |  | -------------- | ------- | - | -------------- | - | ------- | -
|                                                                              |  | Quarters Ended |        
|                                                                              |  | March 25, 2007 |         |   | March 26, 2006 |  
|Cash flows from operating activities:                                         |  |                |         |   |                |   |         |  
|Net income                                                                    |  | $              | 7,052   |   |                | $ | 2,366   |  
|Adjustments to reconcile net income to net cash used in operating activities: |  |                |         |   |                |   |         |  
|Depreciation                                                                  |  |                | 8,577   |   |                |   | 7,613   |  
|Amortization of other intangible assets                                       |  |                | 4,890   |   |                |   | 4,890   |  
|Amortization of vessel dry-docking                                            |  |                | 3,760   |   |                |   | 3,414   |  
|Amortization of deferred financing costs                                      |  |                | 788     |   |                |   | 805     |  
|Deferred income taxes                                                         |  |                | (2,069  | ) |                |   | 1,675   |  
|Gain on equipment disposals                                                   |  |                | (148    | ) |                |   | (275    | )
|Stock-based compensation                                                      |  |                | 335     |   |                |   | 99      |  
|Accretion of interest on 11% senior discount notes                            |  |                | 2,386   |   |                |   | 2,208   |  
|Changes in operating assets and liabilities                                   |  |                |         |   |                |   |         |  
|Accounts receivable                                                           |  |                | (17,715 | ) |                |   | (14,893 | )
|Materials and supplies                                                        |  |                | (643    | ) |                |   | 1,143   |  
|Other current assets                                                          |  |                | (10,022 | ) |                |   | (2,000  | )
|Accounts payable                                                              |  |                | (7,266  | ) |                |   | 3,271   |  
|Accrued liabilities                                                           |  |                | (24,044 | ) |                |   | (6,912  | )
|Vessel dry-docking payments                                                   |  |                | (2,403  | ) |                |   | (4,235  | )
|Other assets/liabilities                                                      |  |                | (1,644  | ) |                |   | (842    | )
|                                                                              |  |                |         |   |                |   |         |  
|Net cash used in operating activities                                         |  |                | (38,166 | ) |                |   | (1,673  | )
|                                                                              |  |                |         |   |                |   |         |  
|Cash flows from investing activities:                                         |  |                |         |   |                |   |         |  
|Purchases of property and equipment                                           |  |                | (3,338  | ) |                |   | (2,718  | )
|Proceeds from the sale of property and equipment                              |  |                | 565     |   |                |   | 940     |  
|                                                                              |  |                |         |   |                |   |         |  
|Net cash used in investing activities                                         |  |                | (2,773  | ) |                |   | (1,778  | )
|                                                                              |  |                |         |   |                |   |         |  
|Cash flows from financing activities:                                         |  |                |         |   |                |   |         |  
|Principal payments on long-term debt                                          |  |                | (5,074  | ) |                |   | (625    | )
|Dividends to stockholders                                                     |  |                | (3,691  | ) |                |   | (3,690  | )
|Costs associated with initial public offering                                 |  |                |        |   |                |   | (158    | )
|Proceeds from exercise of stock options                                       |  |                | 35      |   |                |   |        |  
|Payments of financing costs                                                   |  |                | (43     | ) |                |   | (816    | )
|Payments on capital lease obligation                                          |  |                | (47     | ) |                |   | (45     | )
|                                                                              |  |                |         |   |                |   |         |  
|Net cash used in financing activities                                         |  |                | (8,820  | ) |                |   | (5,334  | )
|                                                                              |  |                |         |   |                |   |         |  
|Net decrease in cash and cash equivalents                                     |  |                | (49,759 | ) |                |   | (8,785  | )
|Cash and cash equivalents at beginning of period                              |  |                | 93,949  |   |                |   | 41,450  |  
|                                                                              |  |                |         |   |                |   |         |  
|Cash and cash equivalents at end of period                                    |  | $              | 44,190  |   |                | $ | 32,665  |  
|                                                                              |  |                |         |   |                |   |         |  

The accompanying notes are an integral part of these unaudited condensed consolidated financial
statements.



5



---

##### Table of Contents

HORIZON LINES, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. Organization

On July 7, 2004, Horizon Lines, Inc. (the Company), formerly known as H-Lines Holding Corp., was formed as an acquisition vehicle to
acquire the equity interest in Horizon Lines Holding Corp. (HLHC). The Company was formed at the direction of Castle Harlan Partners IV, L.P. (CHP IV), a private equity investment fund managed by Castle Harlan, Inc.
(Castle Harlan). During 2006, the Company completed three secondary offerings, including a secondary offering (pursuant to a shelf registration) whereby CHP IV and other affiliated private equity investment funds managed by Castle Harlan
divested their ownership in the Company. HLHC, a Delaware corporation, operates as a holding company for Horizon Lines, LLC (HL), a Delaware limited liability company and wholly-owned subsidiary, and Horizon Lines of Puerto Rico, Inc.
(HLPR), a Delaware corporation and wholly-owned subsidiary. HL operates as a domestic liner business with primary service to ports within the continental United States, Puerto Rico, Alaska, Hawaii, and Guam. HL also offers terminal
services and ground transportation services. HLPR operates as an agent for HL and also provides terminal services in Puerto Rico.

On
December 6, 2004, H-Lines Finance Holding Corp. (HLFHC) was formed as a wholly-owned subsidiary of the Company. HLFHC was formed to issue 11% senior discount notes due 2013 (the 11% senior discount notes) with an
original $160.0 million aggregate principal amount at maturity.

2. Basis of Presentation

The condensed consolidated financial statements include the accounts of the Company and its subsidiaries. All significant intercompany items have been
eliminated in consolidation.

The accompanying unaudited interim condensed consolidated financial statements have been prepared in
accordance with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X, and accordingly, certain financial information has been condensed and certain footnote disclosures have been omitted. Such information and disclosures are normally
included in financial statements prepared in accordance with generally accepted accounting principles in the United States (GAAP). These financial statements should be read in conjunction with the consolidated financial statements and
footnotes thereto included in the Companys Annual Report on Form 10-K for the year ended December 24, 2006. The Company uses a 52 or 53 week (every sixth or seventh year) fiscal year that ends on the Sunday before the last Friday in
December.

The financial statements as of March 25, 2007 and the financial statements for the quarter ended March 25, 2007 and
March 26, 2006 are unaudited; however, in the opinion of management, such statements include all adjustments necessary for the financial information included herein, which are of a normal recurring nature. The preparation of consolidated
financial statements in conformity with GAAP requires management to make estimates and assumptions and to use judgment that affect the amounts reported in the financial statements and accompanying notes. Actual results may differ from those
estimates. Results of operations for interim periods are not necessarily indicative of results for the full year.

3. SFL Agreements

In April 2006, the Company completed a series of agreements with Ship Finance International Limited and certain of its subsidiaries (SFL) to
charter five new non-Jones Act qualified container vessels, each with a capacity of 2,824 twenty-foot equivalent units (TEUs) and capable of a service speed of up to 23 knots (the new vessels). To date, three of the vessels
have been delivered, including the Horizon Eagle which was delivered on April 10, 2007. The delivered vessels have been deployed in the Companys modified trade route between the U.S. west coast and Asia and Guam. We expect the two
remaining vessels to be delivered and deployed in the second quarter of 2007. Upon the deployment of all the new vessels, the redeployment of certain Jones Act qualified vessels, and the shifting of certain older vessels to the Companys
standby fleet, the average age of active vessels in the Companys fleet will be reduced from 31 years to 20 years.

The estimated
aggregate annual charter hire for all of the five new vessels is approximately $32.0 million, based on certain assumptions with respect to final vessel price and applicable interest rates that will be adjusted on the date of the delivery of the two
remaining vessels. The term of each of the bareboat charters is twelve years from the date of delivery of the related vessel, with a three year renewal option exercisable by HL. In addition, HL has the option to purchase all of the new vessels
following the five, eight, twelve, and, if applicable, fifteen year anniversaries of the date of delivery at pre-agreed purchase prices. If HL elects to purchase all of the vessels after the five or eight year anniversary date, it will have the
right to assume the outstanding debt under SFLs credit facility, and the amount of the debt so assumed will be credited against the purchase price paid by it for the vessels. If HL elects not to purchase the new vessels at the end of the
initial twelve-year period and SFL sells the new vessels for less than a specified amount, HL is responsible for paying the amount of such shortfall, which shall not exceed $3.8 million per new vessel. If the new vessels are to be sold by SFL to an
affiliated party for less than a different specified amount, HL has the right to purchase the new vessels for that different specified amount.



6



---

##### Table of Contents

As of March 25, 2007, the Company has $10.8 million in outstanding letters of credit that serve as
collateral related to its agreements with SFL

Although HL is not the primary beneficiary of the variable interest entities created in
conjunction with the SFL transactions, HL has an interest in the variable interest entities. Certain contractual obligations and off-balance sheet obligations arising from this transaction include the annual operating lease obligations, the letters
of credit, and the residual guarantee. The Company is accounting for the leases as operating leases, and has included lease costs associated with the Horizon Hunter and the Horizon Hawk in its consolidated statement of operations for the periods
after delivery. The residual guarantee related to the two vessels delivered prior to March 25, 2007 has been recorded at its fair value of approximately $48 thousand as a liability on the Companys balance sheet. The additional residual
guarantee of $0.1 million will be recorded on the Companys balance sheet upon delivery of the remaining vessels. The remaining security deposits guarantee will be removed upon delivery of the remaining vessels.

4. Income Taxes

During the third quarter of 2006,
the Company elected the application of tonnage tax. As a result, income from certain activities is excluded from gross income subject to the corporate income tax rates. The Companys new vessel shipping activities are deemed qualified shipping
activities, and thus the income from these vessels is excluded from gross income in determining federal income tax liability. As such, the Company recorded a $2.5 million decrease in income tax expense during the quarter ended March 25, 2007
primarily related to the revaluation of deferred taxes related to the qualified shipping income expected to be generated by the new vessels.

In July 2006, the Financial Accounting Standards Board (the FASB) issued Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement
No. 109. FIN 48 clarifies the accounting for income taxes by prescribing the minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. FIN 48 also provides guidance on
derecognition, measurement, classification, interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 applies to all tax positions related to income taxes. On December 25, 2006, the Company adopted the
provisions of FIN 48. The adoption and implementation of FIN 48 resulted in a $3.5 million increase in the liability for unrecognized tax benefits, which was accounted for as a reduction to the December 25, 2006 balance of retained earnings.
The Company has not recorded a reserve for any tax positions for which the ultimate deductibility is highly certain but for which there is uncertainty about the timing of such deductibility. As of March 25, 2007, the Company had a $3.7 million
liability for unrecognized tax benefits, which if recognized would decrease the effective rate during the period recognized. The Company or one of its subsidiaries files income tax returns in the U.S. federal jurisdiction, various U.S. state
jurisdictions and foreign jurisdictions. The tax years which remain subject to examination by major tax jurisdictions as of March 25, 2007 include 2003-2006.

5. Stock-Based Compensation

The Company accounts for its stock-based compensation plans in accordance with Statement of
Financial Accounting Standards (SFAS) No. 123 (revised 2004) Share-Based Payment (SFAS 123R). Under SFAS 123R, all stock-based compensation costs are measured at the grant date, based on the estimated
fair value of the award, and is recognized as an expense in the income statement over the requisite service period.

The Company recognized
stock-based compensation expense, related to stock options and restricted shares under the Amended and Restated Equity Incentive Plan and the Employee Stock Purchase Plan (ESPP), of $0.3 million and $0.1 million during the quarter ended
March 25, 2007 and March 26, 2006, respectively. These amounts were included within selling, general, and administrative expenses on the Condensed Consolidated Statements of Operations. Compensation cost is recognized using the
straight-line method, net of estimated forfeitures, over the requisite service period.

Stock Options

The Companys stock option plans provide for grants of stock options to key employees at prices not less than the fair market value of the
Companys common stock on the grant date. The Company recognized approximately $0.3 million in compensation costs and a deferred tax asset of $0.1 million during the quarter ended March 25, 2007. There were no options granted during
the quarter ended March 25, 2007. The Company will recognize an additional $1.6 million in compensation costs using the straight line method over a weighted average period of 1.9 years.



7



---

##### Table of Contents

A summary of option activity under the Companys stock plan as of March 25, 2007 and the
changes during the quarter ended March 25, 2007 are presented below:



|                                             |  |                  |   |  |                               |       |                                                  |      |                                |   |       
|-------------------------------------------- |  | ---------------- | - |  | ----------------------------- | ----- | ------------------------------------------------ | ---- | ------------------------------ | - | ------
|Options                                      |  | Number ofOptions |   |  | Weighted-AverageExercisePrice |       | Weighted-AverageRemainingContractualTerm (years) |      | AggregateIntrinsicValue(000s)
|Outstanding at December 24, 2006             |  | 1,291,037        |   |  | $                             | 11.35 |                                                  |      |                                |   |       
|Granted                                      |  |                 |   |  |                               |       |                                                  |      |                                |   |       
|Exercised (a)                                |  | (3,500           | ) |  |                               | 10.00 |                                                  |      |                                |   |       
|Forfeited                                    |  |                 |   |  |                               |       |                                                  |      |                                |   |       
|                                             |  |                  |   |  |                               |       |                                                  |      |                                |   |       
|Outstanding at March 25, 2007                |  | 1,287,537        |   |  | $                             | 11.36 |                                                  | 8.93 |                                | $ | 28,626
|                                             |  |                  |   |  |                               |       |                                                  |      |                                |   |       
|Vested or expected to vest at March 25, 2007 |  | 1,226,305        |   |  | $                             | 11.35 |                                                  | 8.93 |                                | $ | 27,267
|                                             |  |                  |   |  |                               |       |                                                  |      |                                |   |       
|Exercisable at March 25, 2007                |  | 52,062           |   |  | $                             | 10.00 |                                                  | 8.63 |                                | $ | 1,228 
|                                             |  |                  |   |  |                               |       |                                                  |      |                                |   |       

---

|(a) | The aggregate intrinsic value of stock options exercised during the quarter ended March 25, 2007 was $0.1 million
|--- | -----------------------------------------------------------------------------------------------------------------

Restricted Stock

On January 30,
2007, the Company granted 4,064 restricted shares each to three members of the Board of Directors. The grant date fair market value of the restricted shares was $29.53 per share. The Company recorded $19 thousand of compensation expense during the
quarter ended March 25, 2007 and will record compensation expense of $0.4 million over the three year vesting period. As of March 25, 2007, there was $1.0 million of unrecognized compensation expense related to all restricted stock awards.
That cost is expected to be recognized over a weighted-average period of 3.7 years.

A summary of the status of the Companys
restricted stock awards as of March 25, 2007 and the changes during the quarter ended March 25, 2007 is presented below:



|                               |  |                 |  |                                        |      
|------------------------------ |  | --------------- |  | -------------------------------------- | -----
|Restricted Shares              |  | Number ofShares |  | Weighted-AverageFair Valueat GrantDate
|Nonvested at December 24, 2006 |  | 70,000          |  | $                                      | 12.57
|Granted                        |  | 12,192          |  |                                        | 29.53
|Vested                         |  |                |  |                                        |      
|Forfeited                      |  |                |  |                                        |      
|                               |  |                 |  |                                        |      
|Nonvested at March 25, 2007    |  | 82,192          |  | $                                      | 15.09
|                               |  |                 |  |                                        |      

Employee Stock Purchase Plan

The Company recorded $54 thousand of compensation expense during the quarter ended March 25, 2007 related to participation in the ESPP. As of
March 25, 2007, there was no unrecognized compensation expense related to the ESPP.

6. Net Income per Common Share

In accordance with Statement of Financial Accounting Standards No. 128, Earnings Per Share, basic net income (loss) per share is computed
by dividing net income (loss) by the weighted daily average number of shares of common stock outstanding during the period. Diluted net income (loss) per share is based upon the weighted daily average number of shares of common stock outstanding for
the period plus dilutive potential shares of common stock, including stock options using the treasury-stock method.



8



---

##### Table of Contents

Earnings per share are as follows (in thousands, except per share amounts):



|                                                    |  |                |        |                |   |       
|--------------------------------------------------- |  | -------------- | ------ | -------------- | - | ------
|                                                    |  | Quarters ended
|                                                    |  | March 25, 2007 |        | March 26, 2006
|Numerator:                                          |  |                |        |                |   |       
|Net income available to common stockholders         |  | $              | 7,052  |                | $ | 2,366 
|                                                    |  |                |        |                |   |       
|Denominator:                                        |  |                |        |                |   |       
|Denominator for basic income per common share:      |  |                |        |                |   |       
|Weighted average shares outstanding                 |  |                | 33,613 |                |   | 33,544
|                                                    |  |                |        |                |   |       
|Effect of dilutive securities:                      |  |                |        |                |   |       
|Stock based compensation                            |  |                | 522    |                |   | 52    
|                                                    |  |                |        |                |   |       
|Denominator for diluted net income per common share |  |                | 34,135 |                |   | 33,596
|                                                    |  |                |        |                |   |       
|Basic net income per common share                   |  | $              | 0.21   |                | $ | 0.07  
|                                                    |  |                |        |                |   |       
|Diluted net income per common share                 |  | $              | 0.21   |                | $ | 0.07  
|                                                    |  |                |        |                |   |       

7. Total Comprehensive Income

Total comprehensive income is as follows (in thousands):



|                                                  |  |                |       |                |   |       |  
|------------------------------------------------- |  | -------------- | ----- | -------------- | - | ----- | -
|                                                  |  | Quarters ended |      
|                                                  |  | March 25, 2007 |       | March 26, 2006 |  
|Net income                                        |  | $              | 7,052 |                | $ | 2,366 |  
|Change in fair value of fixed price fuel contract |  |                |      |                |   | (39   | )
|                                                  |  |                |       |                |   |       |  
|Comprehensive income                              |  | $              | 7,052 |                | $ | 2,327 |  
|                                                  |  |                |       |                |   |       |  

8. Property and Equipment

Property and equipment consist of the following (in thousands):



|                                 |  |                |         |   |                   |   |         |  
|-------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                 |  | March 25, 2007 |         |   | December 24, 2006 |  
|Vessels                          |  | $              | 137,151 |   |                   | $ | 137,129 |  
|Containers                       |  |                | 26,960  |   |                   |   | 27,682  |  
|Chassis                          |  |                | 14,517  |   |                   |   | 14,535  |  
|Cranes                           |  |                | 17,162  |   |                   |   | 15,903  |  
|Machinery and equipment          |  |                | 20,163  |   |                   |   | 19,716  |  
|Facilities and land improvements |  |                | 8,345   |   |                   |   | 8,416   |  
|Software                         |  |                | 30,077  |   |                   |   | 29,887  |  
|Other                            |  |                | 9,244   |   |                   |   | 7,715   |  
|                                 |  |                |         |   |                   |   |         |  
|Total property and equipment     |  |                | 263,619 |   |                   |   | 260,983 |  
|Accumulated depreciation         |  |                | (80,572 | ) |                   |   | (72,331 | )
|                                 |  |                |         |   |                   |   |         |  
|Property and equipment, net      |  | $              | 183,047 |   |                   | $ | 188,652 |  
|                                 |  |                |         |   |                   |   |         |  



9



---

##### Table of Contents

9. Intangible Assets

Intangible assets consist of the following (in thousands):



|                                      |  |                |         |   |                   |   |         |  
|------------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                      |  | March 25, 2007 |         |   | December 24, 2006 |  
|Customer contracts                    |  | $              | 137,675 |   |                   | $ | 137,675 |  
|Trademarks                            |  |                | 63,800  |   |                   |   | 63,800  |  
|Deferred financing costs              |  |                | 22,642  |   |                   |   | 23,075  |  
|                                      |  |                |         |   |                   |   |         |  
|Total intangibles with definite lives |  |                | 224,117 |   |                   |   | 224,550 |  
|Accumulated amortization              |  |                | (61,879 | ) |                   |   | (56,668 | )
|                                      |  |                |         |   |                   |   |         |  
|Net intangibles with definite lives   |  |                | 162,238 |   |                   |   | 167,882 |  
|Goodwill                              |  |                | 306,724 |   |                   |   | 306,724 |  
|                                      |  |                |         |   |                   |   |         |  
|Intangible assets, net                |  | $              | 468,962 |   |                   | $ | 474,606 |  
|                                      |  |                |         |   |                   |   |         |  

10. Accrued Liabilities

Other accrued liabilities consist of the following (in thousands):



|                                  |  |                |         |                   |   |        
|--------------------------------- |  | -------------- | ------- | ----------------- | - | -------
|                                  |  | March 25, 2007 |         | December 24, 2006
|Vessel operations                 |  | $              | 26,090  |                   | $ | 18,608 
|Fuel                              |  |                | 14,896  |                   |   | 10,899 
|Marine operations                 |  |                | 13,937  |                   |   | 9,452  
|Terminal operations               |  |                | 12,371  |                   |   | 12,400 
|Interest (a)                      |  |                | 11,374  |                   |   | 7,219  
|Vessel and rolling stock rent (b) |  |                | 1,460   |                   |   | 26,649 
|Bonus (c)                         |  |                | 410     |                   |   | 10,500 
|Other liabilities                 |  |                | 27,997  |                   |   | 30,821 
|                                  |  |                |         |                   |   |        
|Total other accrued liabilities   |  | $              | 108,535 |                   | $ | 126,548
|                                  |  |                |         |                   |   |        

---

|(a) | The increase in accrued interest is due to timing of interest payments. Interest on the 9% senior notes due 2012 (the 9% senior notes) is payable on May 1 and
November 1 of each year.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | As of March 25, 2007, the Company charters five of its vessels and accounts for these charters as operating leases. The payments for three of the Companys five chartered
vessels are made in January and July of each fiscal year. During the quarter ended March 25, 2007, the Company made $39.4 million of operating lease payments under these agreements. The reduction in vessel and rolling stock rent liability is
primarily due to the reclass of these payments to prepaid vessel rent.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | The Company made $10.5 million in bonus payments to certain employees in the quarter ended March 25, 2007.
|--- | ----------------------------------------------------------------------------------------------------------



10



---

##### Table of Contents

11. Long-Term Debt

Long-term debt consists of the following (in thousands):



|                                                                                                                        |  |                |         |   |                   |   |         |  
|----------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                        |  | March 25, 2007 |         |   | December 24, 2006 |  
|Senior credit facility                                                                                                  |  | $              | 218,814 |   |                   | $ | 219,375 |  
|9% senior notes                                                                                                         |  |                | 197,014 |   |                   |   | 197,014 |  
|11% senior discount notes                                                                                               |  |                | 91,948  |   |                   |   | 89,564  |  
|Notes issued by the owner trustees of the owner trusts and secured by mortgages on the vessels owned by such trusts (a) |  |                |        |   |                   |   | 4,513   |  
|                                                                                                                        |  |                |         |   |                   |   |         |  
|Total long-term debt                                                                                                    |  |                | 507,776 |   |                   |   | 510,466 |  
|Less: current portion                                                                                                   |  |                | (2,244  | ) |                   |   | (6,758  | )
|                                                                                                                        |  |                |         |   |                   |   |         |  
|Long-term debt, net of current                                                                                          |  | $              | 505,532 |   |                   | $ | 503,708 |  
|                                                                                                                        |  |                |         |   |                   |   |         |  

---

|(a) | These notes matured and were repaid during January 2007.
|--- | --------------------------------------------------------

On March 30, 2007, the Company made a $25 million voluntary prepayment on the term loan component of its senior credit facility.

12.
Commitments and Contingencies

Legal Proceedings

In the ordinary course of business, from time to time, the Company and its subsidiaries become involved in various legal proceedings. These relate primarily to claims for loss or damage to cargo, employees
personal injury claims, and claims for loss or damage to the person or property of third parties. The Company and its subsidiaries generally maintain insurance, subject to customary deductibles or self-retention amounts, and/or reserves to cover
these types of claims. The Company and its subsidiaries also, from time to time, become involved in routine employment-related disputes and disputes with parties with which they have contracts.

There are two actions currently pending before the Surface Transportation Board (STB) involving HL. The first action, brought by the
Government of Guam in 1998 on behalf of itself and its citizens against HL and Matson Navigation Co. (Matson), seeks a ruling from the STB that HLs Guam shipping rates, which are based on published tariff rates, during 1996-1998
were unreasonable under the Interstate Commerce Commission Termination Act of 1995 (ICCTA), and an order awarding reparations to Guam and its citizens. The STB is addressing this matter in three phases. During the first
phase, which has been completed, the STB reviewed the allegations set forth in the complaints that were filed by the Government of Guam and dismissed certain complaints while allowing certain other complaints to be addressed in phase two. In phase
two, the STB was to determine the methodology by which it would determine rate reasonableness under the ICCTA for the respondents rates during the relevant 1996-1998 time periods. By decision dated February 2, 2007, the STB
has now addressed that issue and has adopted the following methodology:

First, the STB will conduct a hearing on the issue
of whether the US/Guam trade is a market characterized by Effective Competition. At this hearing the burden of proof will be on HL and Matson. If the STB finds this market is sufficiently competitive to preclude a carrier from exercising
significant market power, it will dismiss the action brought by the Government of Guam.

Second, if the action is not
dismissed, the STB will hold a further hearing at which the Government of Guam will have the burden of proof to determine if the rates of HL during 1996-1998 were reasonable using the STBs Constrained Market Pricing standards found
in its rail rate Guidelines.

Third, the STB ruled that it will apply the 7.5% zone of reasonableness statutory
guidelines to the base rates of HL after 1996 to determine whether those rates are reasonable.

During the third phase, the STB will apply
these standards to the rates in effect during 1996-1998. If the STB determines that the rates charged by HL during 1996-1998 were unreasonable, the STB will issue an additional ruling to determine the persons entitled to damages and in what amounts.
No assurance can be given that the final decision with respect to this matter will be favorable to HL. An adverse ruling by the STB in this action could result in significant damages. The Company is unable to quantify the amount of these damages.
The business of HL that provided marine container shipping to and from Guam during 1996-1998 was, at the time, part of a larger business. During 1996-1998, the Guam-related business of HL was part of the business of Sea-Land Service, Inc.
(Sea-Land), which included transportation,



11



---

##### Table of Contents

logistics, and terminal services between and at ports in Asia, Guam, Hawaii and the U.S. west coast. Separate financial statements were not prepared for the
operations of Sea-Land that related to marine container shipping to and from Guam. Accordingly, the Company believes the actual rates of return that were earned by HLs business with respect to marine container shipments to and from Guam during
1996-1998 cannot be determined. Consequently, the absence of such actual rates of return would preclude the calculation of a reasonable rate of return based on the standard proposed by the Government of Guam in the pending action. Even if each of
these matters were determined adversely to HL, the Company is unable at the present time to determine how many citizens of Guam, on whose behalf the pending action has been brought by the Government of Guam, paid such rates during 1996-1998, or the
amounts of their related claims, because the requisite discovery proceedings for that phase of the dispute have not yet begun. Apart from potential damages, an adverse ruling by the STB could affect HLs current and future rate structure for
its Guam shipping by requiring it to reduce its current base tariff rates and limit future rate increases to amounts determined to be within the zone of reasonableness as defined in the ICCTA, as determined in such ruling. An adverse STB
decision could also affect the rates that HL would be permitted to charge on its other routes where rates must be reasonable under the ICCTA. The Company has not accrued a liability relating to this litigation because management does not
believe an unfavorable outcome is probable nor can management reasonably estimate the Companys exposure in the event there is an unfavorable outcome.

The second action currently pending before the STB involving HL, brought by DHX, Inc. (DHX) in 1999 against HL and Matson, challenges the reasonableness of certain rates and practices of HL and Matson. DHX
is a major freight forwarder in the domestic Hawaii trade. Freight forwarders typically accept less than full container loads of cargo, consolidate these loads into full container loads, and offer the full container load to the ocean carriers. Some
freight forwarders, including DHX, also solicit full container loads from shippers. Among other things, DHX charged that HL and Matson took actions that were intended to prevent all freight forwarders in the Hawaii trade from competing with the
carriers for the full container load business. DHX is seeking $11.0 million in damages. In addition to the award of damages, an adverse ruling could affect HLs current and future rate structure for its Hawaii shipping. An adverse STB decision
could also affect the rates that HL would be permitted to charge on its other routes. On December 13, 2004, the STB (i) dismissed all of the allegations of unlawful activity contained in DHXs complaint; (ii) found that HL met
all of its tariff filing obligations; and (iii) reaffirmed the STBs earlier holdings that the anti-discrimination provisions of the Interstate Commerce Act, which were repealed by the ICCTA, are no longer applicable to our business. On
June 13, 2005, the STB issued a decision that denied DHXs motion for reconsideration and denied the alternative request by DHX for clarification of the STBs December 13, 2004 decision. On August 5, 2005, DHX filed a Notice
of Appeal with the United States Court of Appeals for the Ninth Circuit challenging the STBs order dismissing its complaint. DHX filed an appellate brief on November 10, 2005. HL submitted its response to the DHX brief on January 25,
2006, and all parties are waiting for the court to schedule oral argument. No assurance can be given that the final decision with respect to this matter will be favorable to the Company. The Company has not accrued a liability relating to this
litigation because management does not believe an unfavorable outcome is probable.

Standby Letters of Credit

HL has standby letters of credit, primarily related to its agreements with SFL and its property and casualty insurance programs. On March 25, 2007
and December 24, 2006, amounts outstanding on these letters of credit totaled $17.6 million and $26.6 million, respectively.

13. Recent Accounting
Pronouncements

In September 2006, the FASB issued FASB Statement No. 157 (FASB 157), Fair Value
Measurements, which addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under generally accepted accounting principles. As a result of FASB 157 there is
now a common definition of fair value to be used throughout GAAP. The FASB believes that the new standard will make the measurement of fair value more consistent and comparable and improve disclosures about those measures. FASB 157 is effective for
fiscal years beginning after November 15, 2007. The Company does not believe the adoption of FASB 157 will have a material impact on its statement of operations.

2. Managements Discussion and Analysis of Financial Condition and Results of Operations

The following
discussion and analysis of our consolidated financial condition and results of operations should be read in conjunction with the financial statements of the Company and notes thereto included elsewhere in this quarterly report. In this quarterly
report, unless the context otherwise requires, references to we, us, and our mean the Company, together with its subsidiaries, on a consolidated basis.

This Form 10-Q 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



12



---

##### Table of Contents

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 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: our substantial debt; restrictive covenants under our debt agreements; decreases in shipping volumes; our failure to renew our commercial agreements with Maersk;
rising fuel prices; labor interruptions or strikes; job related claims, liability under multi-employer pension plans; compliance with safety and environmental protection and other governmental requirements; new statutory and regulatory directives in
the United States addressing homeland security concerns; the successful start-up of any Jones-Act competitor; delayed delivery or non-delivery of one or more of our new vessels; increased inspection procedures and tighter import and export controls;
restrictions on foreign ownership of our vessels; repeal or substantial amendment of the coastwise laws of the United States, also known as the Jones Act; escalation of insurance costs, catastrophic losses and other liabilities; the arrest of our
vessels by maritime claimants; severe weather and natural disasters; our inability to exercise our purchase options for our chartered vessels; the aging of our vessels; unexpected substantial drydocking costs for our vessels; the loss of our key
management personnel; actions by our stockholders; changes in tax laws or in their interpretation or application, adverse tax audits and other tax matters; and legal or other proceedings to which we are or may become subject.

In light of these risks and uncertainties, expected results or other anticipated events or circumstances discussed in this Form 10-Q 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 24, 2006 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.

Executive Overview



|                           |  |                             |         |   |                             |   |         |  
|-------------------------- |  | --------------------------- | ------- | - | --------------------------- | - | ------- | -
|                           |  | Quarter EndedMarch 25, 2007 |         |   | Quarter EndedMarch 26, 2006 |  
|                           |  | (in thousands)              |        
|Operating revenue          |  | $                           | 273,664 |   |                             | $ | 274,934 |  
|Operating expense          |  |                             | 257,185 |   |                             |   | 259,062 |  
|                           |  |                             |         |   |                             |   |         |  
|Operating income           |  | $                           | 16,479  |   |                             | $ | 15,872  |  
|                           |  |                             |         |   |                             |   |         |  
|Operating ratio            |  |                             | 94.0    | % |                             |   | 94.2    | %
|Revenue containers (units) |  |                             | 66,921  |   |                             |   | 71,601  |  

Operating revenue decreased by $1.3 million or 0.5% from the quarter ended March 26, 2006 to
the quarter ended March 25, 2007. This decline in revenue is primarily attributable to fewer revenue containers shipped, partially offset by rate improvements resulting from favorable changes in cargo mix and general rate increases as well as
increased bunker and intermodal fuel surcharges.

Operating expense decreased by $1.9 million or 0.7% from the quarter ended March 26,
2006 to the quarter ended March 25, 2007, primarily as a result of a decrease in variable operating costs due to lower revenue container volumes shipped.

We believe that in addition to GAAP based financial information, earnings before net interest expense, income taxes, depreciation, and amortization (EBITDA) is a meaningful disclosure for the following
reasons: (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 HLHC and its subsidiaries to
maintain certain interest expense coverage and leverage ratios, which contain EBITDA as a component, and restrict upstream cash payments if certain ratios are not met,



13



---

##### Table of Contents

subject to certain exclusions, and our management team uses EBITDA to monitor compliance with such covenants, (iii) EBITDA is a component of the measure
used by our management team to make day-to-day operating decisions, (iv) EBITDA is a component of the measure used by our management to facilitate internal comparisons to competitors results and the marine container shipping and logistics
industry in general and (v) the payment of discretionary bonuses to certain members of our management is contingent upon, among other things, the satisfaction by the Company of certain targets, which contain EBITDA as a component. We
acknowledge that there are limitations when using EBITDA. EBITDA is not a recognized term under GAAP and does not purport to be an alternative to net income as a measure of operating performance or to cash flows from operating activities as a
measure of liquidity. Additionally, EBITDA is not intended to be a measure of free cash flow for managements discretionary use, as it does not consider certain cash requirements such as tax payments and debt service requirements. Because all
companies do not use identical calculations, this presentation of EBITDA may not be comparable to other similarly titled measures of other companies. A reconciliation of net income to EBITDA is included below (in thousands):



|                              |  |                              |        |   |                              |   |       
|----------------------------- |  | ---------------------------- | ------ | - | ---------------------------- | - | ------
|                              |  | Quarter Ended March 25, 2007 |        |   | Quarter Ended March 26, 2006
|Net income                    |  | $                            | 7,052  |   |                              | $ | 2,366 
|Interest expense, net         |  |                              | 11,214 |   |                              |   | 11,720
|Income tax expense (benefit)  |  |                              | (1,784 | ) |                              |   | 1,771 
|Depreciation and amortization |  |                              | 17,227 |   |                              |   | 15,917
|                              |  |                              |        |   |                              |   |       
|EBITDA                        |  | $                            | 33,709 |   |                              | $ | 31,774
|                              |  |                              |        |   |                              |   |       

Recent Developments

On March 30, 2007, the Company made a $25 million voluntary prepayment on the term loan component of its senior credit facility. This prepayment will reduce gross annual interest expense by approximately $1.9
million and net annual interest expense by approximately $0.6 million. In connection with this prepayment, during the second quarter of 2007, the Company will write-off a portion of its deferred financing costs and will record a loss on
extinguishment of debt of approximately $0.6 million.

On March 26, 2007, the
Compensation Committee of the Board of Directors (the Compensation Committee) of the Company approved the grant by the Company, pursuant to its Amended and Restated Equity Incentive Plan (the Plan), of options to certain
employees of the Company and its subsidiaries to purchase shares of its Common Stock at a price of $33.51 per share. No option is currently vested or exercisable. Each option is scheduled to vest and become fully exercisable on March 26, 2010,
provided the employee who was granted such option is continuously employed by the Company and its subsidiaries through such date. Recipients who retire from the Company after attaining age 591/2are entitled to proportionate vesting. The grant date fair value of the options granted was $10.58 per share. The Company will record stock based compensation expense of
approximately $1.1 million per annum over the three year vesting period and will record approximately $0.8 million in stock based compensation expense in 2007.

On March 26, 2007, the Compensation Committee of the Company approved the grant by the Company, pursuant to the Plan, of restricted stock to certain employees of the Company and its subsidiaries. The shares of
restricted stock will vest on March 26, 2010 if certain performance targets are achieved, provided the employee who was granted such restricted stock is continuously employed by the Company and its subsidiaries through such date. The grant date
fair market value of the restricted shares was $33.51 per share. The Company will record stock based compensation expense of approximately $0.7 million per annum over the three year vesting period and will record approximately $0.5 million in stock
based compensation expense in 2007.

During the first quarter of 2007, the Companys modified trade route between the U.S. west coast
and Asia and Guam commenced with the deployment of two of the new vessels, the Horizon Hunter and the Horizon Hawk. The Horizon Eagle was delivered to the Company on April 10, 2007 and deployed into the trade route on April 15, 2007. We
expect the two remaining vessels to be delivered and deployed into the trade route during the second quarter of 2007.

General

We believe that we are the nations leading Jones Act container shipping and integrated logistics company, accounting for approximately 36% of total
U.S. marine container shipments from the continental U.S. to Alaska, Puerto Rico and Hawaii, constituting the three non-contiguous Jones Act markets, and to Guam. Under the Jones Act, all vessels transporting cargo between U.S. ports must, subject
to limited exceptions, be built in the U.S., registered under the U.S. flag, manned by predominantly U.S. crews, and owned and operated by U.S.-organized companies that are controlled and 75% owned by U.S. citizens. As of the date hereof, we operate
the largest Jones Act containership fleet with 19 vessels and approximately 23,000 cargo containers. We provide comprehensive shipping and logistics services in our markets. We have long-term access to terminal facilities in each of our ports,
operating our terminals in Alaska, Hawaii, and Puerto Rico and contracting for terminal services in the six ports in the continental U.S. and in the ports in Guam, Hong Kong and Taiwan.



14



---

##### Table of Contents

History

Our long operating history dates back to 1956, when Sea-Land pioneered the marine container shipping industry and established our business. In 1958 we introduced container shipping to the Puerto Rico market, and in 1964 we pioneered
container shipping in Alaska with the first year-round scheduled vessel service. In 1987, we began providing container shipping services between the U.S. west coast and Hawaii and Guam through our acquisition from an existing carrier of all of its
vessels and certain other assets that were already serving that market. In December 1999, HLHCs former parent, CSX Corporation, sold the international marine container operations of Sea-Land to Maersk, and HLHC continued to be owned and
operated as CSX Lines, LLC, a division of CSX Corporation. On February 27, 2003, HLHC (which at the time was indirectly majority-owned by Carlyle-Horizon Partners, L.P.) acquired from CSX Corporation, which was the successor to Sea-Land, 84.5%
of CSX Lines, LLC, and 100% of CSX Lines of Puerto Rico, Inc., which together constitute our business today. CSX Lines, LLC is now known as Horizon Lines, LLC and CSX Lines of Puerto Rico, Inc. is now known as Horizon Lines of Puerto Rico, Inc. On
July 7, 2004, the Company, formerly known as H-Lines Holding Corp., was formed as an acquisition vehicle to acquire the equity interest in HLHC. The Company was formed at the direction of CHP IV, a private equity investment fund managed by
Castle Harlan, Inc. During 2006, the Company completed three secondary offerings, including a secondary offering (pursuant to a shelf registration) whereby CHP IV and other affiliated private equity investment funds managed by Castle Harlan divested
their ownership in the Company. Today, as the only Jones Act vessel operator with one integrated organization serving Alaska, Hawaii, and Puerto Rico, we are uniquely positioned to serve customers requiring shipping and logistics services in more
than one of these markets.

Recent Accounting Pronouncements

In September 2006, the FASB issued FASB 157, which addresses how companies should measure fair value when they are required to use a fair value measure for recognition or disclosure purposes under generally accepted
accounting principles. As a result of FASB 157 there is now a common definition of fair value to be used throughout GAAP. The FASB believes that the new standard will make the measurement of fair value more consistent and comparable and improve
disclosures about those measures. FASB 157 is effective for fiscal years beginning after November 15, 2007.

In July 2006, the
Financial Accounting Standards Board (the FASB) issued Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxes, an interpretation of FASB Statement No. 109. FIN 48 clarifies
the accounting for income taxes by prescribing the minimum recognition threshold a tax position is required to meet before being recognized in the financial statements. FIN 48 also provides guidance on derecognition, measurement, classification,
interest and penalties, accounting in interim periods, disclosure and transition. FIN 48 applies to all tax positions related to income taxes. On December 25, 2006, the Company adopted the provisions of FIN 48. The adoption and
implementation of FIN 48 resulted in a $3.5 million increase in the liability for unrecognized tax expense, which was accounted for as a reduction to the December 25, 2006 balance of retained earnings.

Critical Accounting Policies

The preparation of our
financial statements in conformity with GAAP requires us to make estimates and assumptions in the reported amounts of revenues and expenses during the reporting period and in reporting the amounts of assets and liabilities, and disclosures of
contingent assets and liabilities at the date of our financial statements. Since many of these estimates and assumptions are based upon on future events which cannot be determined with certainty, the actual results could differ from these estimates.

We believe that the application of our critical accounting policies, and the estimates and assumptions inherent in those policies, are
reasonable. These accounting policies and estimates are constantly reevaluated and adjustments are made when facts or circumstances dictate a change. Historically, we have found the application of accounting policies to be appropriate and actual
results have not differed materially from those determined using necessary estimates. Except for the new critical accounting policy described below related to FIN 48, there have been no material changes to the Companys critical accounting
policies during the quarter ended March 25, 2007. The critical accounting policies can be found in the Companys Annual Report on Form 10-K for the fiscal year ended December 24, 2006 as filed with the SEC.

FIN 48

We account for uncertain tax positions in
accordance with FIN 48. The application of income tax law is inherently complex. As such, we are required to make many assumptions and judgments regarding our income tax positions and the likelihood whether such tax positions would be sustained if
challenged. Interpretations and guidance surrounding income tax laws and regulations change over time. As such, changes in our assumptions and judgments can materially affect amounts recognized in the consolidated balance sheets and statements of
operations.



15



---

##### Table of Contents

Results of Operations

Operating Revenue Overview

We derive our revenue primarily from providing comprehensive shipping and logistics services to
and from the continental U.S. and Alaska, Puerto Rico, Hawaii and Guam. We charge our customers on a per load basis and price our services based on the length of inland and ocean cargo transportation hauls, type of cargo and other requirements, such
as shipment timing and type of container. In addition, we assess fuel surcharges on a basis consistent with industry practice and at times may incorporate these surcharges into our basic transportation rates. At times, there is a timing disparity
between volatility in our fuel costs and related adjustments to our fuel surcharges (or the incorporation of adjusted fuel surcharges into our base transportation rates) that may result in insufficient recovery of our fuel costs during sharp hikes
in the price of fuel and recoveries in excess of our fuel costs when fuel prices level off or decline.

Over 90% of our revenues are
generated from our shipping and logistics services in markets where the marine trade is subject to the Jones Act or other U.S. maritime laws. The balance of our revenue is derived from (i) vessel loading and unloading services that we provide
for vessel operators at our terminals, (ii) agency services that we provide for third-party shippers lacking administrative presences in our markets, (iii) vessel space charter income from third-parties in trade lanes not subject to the
Jones Act, (iv) management of vessels owned by third-parties, (v) trucking and warehousing services for third-parties, and (vi) other non-transportation services.

As used in this Form 10-Q, the term revenue containers refers to containers that are transported for a charge (as opposed to empty
containers).

Operating Expense Overview

Our operating expenses consist primarily of marine operating costs, inland transportation costs, vessel operating costs, land costs and rolling stock rent. Our marine operating costs consist of stevedoring, port charges, wharfage and
various other costs to secure vessels at the port and to load and unload containers to and from vessels. Our inland transportation costs consist primarily of the costs to move containers to and from the port via rail, truck or barge. Our vessel
operating costs consist primarily of crew payroll costs and benefits, vessel fuel costs, vessel maintenance costs, space charter costs, vessel insurance costs and vessel rent. We view our vessel fuel costs as subject to potential fluctuation as a
result of changes in unit prices in the fuel market. Our vessel fuel consumption has been generally constant for corresponding years or corresponding interim periods, since the number of active vessels, voyages and destinations have generally been
the same for corresponding years or corresponding interim periods. Our land costs consist primarily of maintenance, yard and gate operations, warehousing operations and terminal overhead in the terminals in which we operate. Rolling stock rent
consists primarily of rent for street tractors, yard equipment, chassis, gensets and various dry and refrigerated containers.



16



---

##### Table of Contents

Quarter Ended March 25, 2007 Compared with the Quarter Ended March 26, 2006



|                                    |  |                              |         |   |                              |   |         |          |  |      |   
|----------------------------------- |  | ---------------------------- | ------- | - | ---------------------------- | - | ------- | -------- |  | ---- | --
|                                    |  | Quarter Ended March 25, 2007 |         |   | Quarter Ended March 26, 2006 |   |         | % Change | 
|                                    |  | (in thousands)               |         |   |                              |  
|Operating revenue                   |  | $                            | 273,664 |   |                              | $ | 274,934 |          |  | (0.5 | )%
|Operating expense:                  |  |                              |         |   |                              |   |         |          |  |      |   
|Vessel                              |  |                              | 82,721  |   |                              |   | 79,581  |          |  | 3.9  | % 
|Marine                              |  |                              | 45,766  |   |                              |   | 46,977  |          |  | (2.6 | )%
|Inland                              |  |                              | 46,153  |   |                              |   | 47,549  |          |  | (2.9 | )%
|Land                                |  |                              | 32,019  |   |                              |   | 34,508  |          |  | (7.2 | )%
|Rolling stock rent                  |  |                              | 11,022  |   |                              |   | 11,309  |          |  | (2.5 | )%
|                                    |  |                              |         |   |                              |   |         |          |  |      |   
|Operating expense                   |  |                              | 217,681 |   |                              |   | 219,924 |          |  | (1.0 | )%
|Depreciation and amortization       |  |                              | 13,467  |   |                              |   | 12,503  |          |  | 7.7  | % 
|Amortization of vessel drydocking   |  |                              | 3,760   |   |                              |   | 3,414   |          |  | 10.1 | % 
|Selling, general and administrative |  |                              | 21,893  |   |                              |   | 22,922  |          |  | (4.5 | )%
|Miscellaneous expense, net          |  |                              | 384     |   |                              |   | 299     |          |  | 28.4 | % 
|                                    |  |                              |         |   |                              |   |         |          |  |      |   
|Total operating expenses            |  |                              | 257,185 |   |                              |   | 259,062 |          |  | (0.7 | )%
|                                    |  |                              |         |   |                              |   |         |          |  |      |   
|Operating income                    |  | $                            | 16,479  |   |                              | $ | 15,872  |          |  | 3.8  | % 
|                                    |  |                              |         |   |                              |   |         |          |  |      |   
|Operating ratio                     |  |                              | 94.0    | % |                              |   | 94.2    | %        |  | 0.2  | % 
|Revenue containers (units)          |  |                              | 66,921  |   |                              |   | 71,601  |          |  | (6.5 | )%

Operating Revenue.Operating revenue decreased to $273.7 million for the quarter ended
March 25, 2007 compared to $274.9 million for the quarter ended March 26, 2006, a decrease of $1.3 million or 0.5%. This revenue decrease can be attributed to the following factors (in thousands):



|                                                        |  |   |         |  
|------------------------------------------------------- |  | - | ------- | -
|Revenue container volume decrease                       |  | $ | (15,795 | )
|More favorable cargo mix and general rate increases     |  |   | 13,194  |  
|Bunker and intermodal fuel surcharges included in rates |  |   | 992     |  
|Increase in other non-transportation services           |  |   | 339     |  
|                                                        |  |   |         |  
|Total operating revenue decrease                        |  | $ | (1,270  | )
|                                                        |  |   |         |  

The decreased revenue due to revenue container volume declines is primarily due to overall soft
market conditions in Puerto Rico, an extended winter season in Alaska, as well as a strategic shift away from lower margin automobile cargo to more refrigerated cargo and other higher margin freight. This revenue container volume decrease is
partially offset by higher margin cargo mix in addition to general rate increases. Bunker and intermodal fuel surcharges, which are included in our transportation revenue, accounted for approximately 11.2% of total revenue in the quarter ended
March 25, 2007 and approximately 10.8% of total revenue in the quarter ended March 26, 2006. We changed our bunker and intermodal fuel surcharges several times throughout 2006 and in the first quarter of 2007 as a result of fluctuations in
the cost of fuel for our vessels, in addition to fuel fluctuations passed on to us by our truck, rail, and barge carriers. Fuel surcharges are evaluated regularly as the price of fuel fluctuates, and we may at times incorporate these surcharges into
our base transportation rates that we charge.

Operating Expense.Operating expense decreased to $257.2 million for the quarter
ended March 25, 2007 compared to $259.1 million for the quarter ended March 26, 2006, a decrease of $1.9 million, or 0.7%. The decrease in operating expense primarily reflects reduced expenses associated with lower container volumes offset
by increased vessel expenses. Vessel expense, which is not primarily driven by revenue container volume, increased to $82.7 million for the quarter ended March 25, 2007 from $79.6 million for the quarter ended March 26, 2006, an increase
of $3.1 million, or 3.9%. This $3.1 million increase can be attributed to the following factors (in thousands):



|                                          |  |   |        |  
|----------------------------------------- |  | - | ------ | -
|Labor and other vessel operating increase |  | $ | 2,748  |  
|Vessel lease expense increase             |  |   | 2,005  |  
|Vessel fuel costs decrease                |  |   | (1,613 | )
|                                          |  |   |        |  
|Total vessel expense increase             |  | $ | 3,140  |  
|                                          |  |   |        |  



17



---

##### Table of Contents

Approximately $3.7 million of the $4.7 million increase in vessel expense is attributable to the new
vessels. The remaining $1.0 million increase is mainly due to contractual labor increases. The $1.6 million decrease in vessel fuel costs is comprised of a $1.1 million decrease due to fuel prices and $0.5 million decrease due to lower fuel
consumption.

Marine expense is comprised of the costs incurred to bring vessels into and out of port, and to load and unload containers.
The types of costs included in marine expense are stevedoring and benefits, pilotage fees, tug fees, government fees, wharfage fees, dockage fees, and line handler fees. Marine expense decreased to $45.8 million for the quarter ended March 25,
2007 from $47.0 million for quarter ended March 26, 2006, a decrease of $1.2 million, or 2.6%. This decrease in marine expenses can be attributed to a 6.5% decrease in total revenue container volume period over period, partially offset by rate
increases.

Inland expense decreased to $46.2 million for the quarter ended March 25, 2007 from $47.5 million for the quarter ended
March 26, 2006, a decrease of $1.3 million, or 2.9%. The decrease in inland expense is directly related to lower container volumes, partially offset by contractual rate increases.

Land expense is comprised of the costs included within the terminal for the handling, maintenance, and storage of containers, including yard operations,
gate operations, maintenance, warehouse, and terminal overhead.



|                   |  |                              |        |                              |   |          |  |       |   
|------------------ |  | ---------------------------- | ------ | ---------------------------- | - | -------- |  | ----- | --
|                   |  | Quarter Ended March 25, 2007 |        | Quarter Ended March 26, 2006 |   | % Change | 
|                   |  | ($ in thousands)             |        |                              |  
|Land expense:      |  |                              |        |                              |   |          |  |       |   
|Maintenance        |  | $                            | 12,185 |                              | $ | 13,121   |  | (7.1  | )%
|Terminal overhead  |  |                              | 12,270 |                              |   | 12,463   |  | (1.5  | )%
|Yard and gate      |  |                              | 5,765  |                              |   | 7,120    |  | (19.0 | )%
|Warehouse          |  |                              | 1,799  |                              |   | 1,804    |  | (0.3  | )%
|                   |  |                              |        |                              |   |          |  |       |   
|Total land expense |  | $                            | 32,019 |                              | $ | 34,508   |  | (7.2  | )%
|                   |  |                              |        |                              |   |          |  |       |   

Non-vessel related maintenance expenses decreased primarily due to a decline in overall volumes
and lower maintenance expenses. Yard and gate expense is comprised of the costs associated with moving cargo into and out of the terminal facility and the costs associated with the storage of equipment and revenue loads in the terminal facility.
Yard and gate expenses decreased primarily due to lower revenue container volumes.



|                                    |  |                              |        |                              |   |          |  |      |  
|----------------------------------- |  | ---------------------------- | ------ | ---------------------------- | - | -------- |  | ---- | -
|                                    |  | Quarter Ended March 25, 2007 |        | Quarter Ended March 26, 2006 |   | % Change | 
|                                    |  | ($ in thousands)             |        |                              |  
|Depreciation and amortization:      |  |                              |        |                              |   |          |  |      |  
|Depreciationowned vessels          |  | $                            | 2,729  |                              | $ | 2,697    |  | 1.2  | %
|Depreciation and amortizationother |  |                              | 5,848  |                              |   | 4,916    |  | 19.0 | %
|Amortization of intangible assets   |  |                              | 4,890  |                              |   | 4,890    |  | 0.0  | %
|                                    |  |                              |        |                              |   |          |  |      |  
|Total depreciation and amortization |  | $                            | 13,467 |                              | $ | 12,503   |  | 7.7  | %
|                                    |  |                              |        |                              |   |          |  |      |  
|Amortization of vessel drydocking   |  | $                            | 3,760  |                              | $ | 3,414    |  | 10.1 | %
|                                    |  |                              |        |                              |   |          |  |      |  

Depreciation and Amortization. Depreciation and amortization costs increased by $1.0
million for the quarter ended March 25, 2007 as compared to the quarter ended March 26, 2006. The $0.9 million increase in depreciation and amortizationother is primarily due to an increase in the number of owned containers.

Amortization of Vessel Drydocking. Amortization of vessel drydocking increased $0.3 million, or 10.1%, to $3.8 million for the
quarter ended March 25, 2007 from $3.4 million in the quarter ended March 26, 2006 primarily due to the timing of drydockings and drydocking costs.

Selling, General and Administrative.Selling, general and administrative costs decreased to $21.9 million for the quarter ended March 25, 2007 compared to $22.9 million for the quarter ended
March 26, 2006, a decrease of $1.0 million or 4.5%. This decrease is comprised of a $1.9 million decrease in the management bonus accrual, offset by approximately $1.0 million of professional fees related to our process re-engineering
initiative.



18



---

##### Table of Contents

Miscellaneous Expense, Net. Miscellaneous expense, net was approximately $0.4 million for the
quarter ended March 25, 2007 compared to expense of $0.3 million in the quarter ended March 26, 2006, an increase of $0.1 million. This increase is primarily due to lower gains on the sale of property and equipment.

Interest Expense, Net.Interest expense, net decreased to $11.2 million for the quarter ended March 25, 2007 compared to $11.7 million for
the quarter ended March 26, 2006, a decrease of $0.5 million or 4.3%. This decrease is due to higher interest income earned from investing our cash balances, which is the result of an increase in the average cash balance and higher interest
rates in the 2007 period. The decrease in interest expense resulting from the December 2006 $25 million prepayment on the term loan was offset by increased interest expense due to an 84 basis point increase in LIBOR during the quarter ended March
25, 2007 as compared to March 26, 2006.

Income Tax Expense.The Companys effective tax rate for the quarter ended
March 25, 2007 and March 26, 2006 was (33.9%) and 42.8%, respectively. During the third quarter of 2006, the Company elected the application of tonnage tax. With the deployment of the Companys new vessels in the modified trade
route between the U.S. west coast and Asia and Guam during the first quarter of 2007, these shipping activities became qualified shipping activities, and thus the income from these vessels is excluded from gross income for purposes of computing
federal income tax. The Company recorded a $2.5 million decrease in income tax expense during the quarter ended March 25, 2007 primarily related to the revaluation of deferred taxes related to activities qualifying for the application of
tonnage tax. Excluding the reduction in income tax due to the revaluation of deferred taxes, the effective tax rate was 14.1% in the quarter ended March 25, 2007. The Companys 2006 election was made in connection with the filing of the
Companys 2005 federal corporate income tax return and the Company accounted for this election as a change in the tax status of its qualifying shipping activities. Retroactively applying the tonnage tax would result in an effective tax rate of
13.3% in the quarter ended March 26, 2006. The Companys effective tax rate is impacted by the Companys income from shipping activities as well as the income from the Companys non qualifying shipping activities and will
fluctuate based on the ratio of income from qualifying and non-qualifying activities. As such, the Company expects that its effective tax rate for the year ended December 24, 2007 will be within a range of 12%-17%.

Seasonality

Our container volumes are subject to
seasonal trends common in the transportation industry. Financial results in the first quarter are normally lower due to reduced loads during the winter months. Volumes typically build to a peak in the third quarter and early fourth quarter, which
generally results in higher revenues and improved margins.

Liquidity and Capital Resources

Our principal sources of funds have been (i) earnings before non-cash charges, (ii) borrowings under debt arrangements and (iii) equity
capitalization. Our principal uses of funds have been (i) capital expenditures on our container fleet, our terminal operating equipment, improvements to our owned and leased vessel fleet, and our information technology systems, (ii) vessel
drydocking expenditures, (iii) the purchase of vessels upon expiration of operating leases, (iv) working capital consumption, (v) principal and interest payments on our existing indebtedness, and (vi) dividend payments to our
common stockholders. Cash and cash equivalents totaled $44.2 million at March 25, 2007. As of March 25, 2007, $57.4 million was available for borrowing under the $75.0 million revolving credit facility, after taking into account $17.6
million utilized for outstanding letters of credit.



19



---

##### Table of Contents

Operating Activities



|                                                                              |  |                              |         |   |                              |   |         |  
|----------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---------------------------- | - | ------- | -
|                                                                              |  | Quarter Ended March 25, 2007 |         |   | Quarter Ended March 26, 2006 |  
|                                                                              |  | (in thousands)               |        
|Cash flows used in operating activities                                       |  |                              |         |   |                              |   |         |  
|Net income                                                                    |  | $                            | 7,052   |   |                              | $ | 2,366   |  
|Adjustments to reconcile net income to net cash used in operating activities: |  |                              |         |   |                              |   |         |  
|Depreciation                                                                  |  |                              | 8,577   |   |                              |   | 7,613   |  
|Amortization of other intangible assets                                       |  |                              | 4,890   |   |                              |   | 4,890   |  
|Amortization of vessel drydocking                                             |  |                              | 3,760   |   |                              |   | 3,414   |  
|Amortization of deferred financing costs                                      |  |                              | 788     |   |                              |   | 805     |  
|Deferred income taxes                                                         |  |                              | (2,069  | ) |                              |   | 1,675   |  
|Stock-based compensation                                                      |  |                              | 335     |   |                              |   | 99      |  
|Accretion of interest on 11% senior discount notes                            |  |                              | 2,386   |   |                              |   | 2,208   |  
|                                                                              |  |                              |         |   |                              |   |         |  
|Subtotal                                                                      |  |                              | 18,667  |   |                              |   | 20,704  |  
|                                                                              |  |                              |         |   |                              |   |         |  
|Earnings adjusted for non-cash charges                                        |  |                              | 25,719  |   |                              |   | 23,070  |  
|Changes in operating assets and liabilities:                                  |  |                              |         |   |                              |   |         |  
|Accounts receivable                                                           |  |                              | (17,715 | ) |                              |   | (14,893 | )
|Materials and supplies                                                        |  |                              | (643    | ) |                              |   | 1,143   |  
|Other current assets                                                          |  |                              | (10,022 | ) |                              |   | (2,000  | )
|Accounts payable                                                              |  |                              | (7,266  | ) |                              |   | 3,271   |  
|Accrued liabilities                                                           |  |                              | (24,044 | ) |                              |   | (6,912  | )
|Other assets / liabilities                                                    |  |                              | (1,644  | ) |                              |   | (842    | )
|                                                                              |  |                              |         |   |                              |   |         |  
|Changes in operating assets and liabilities                                   |  |                              | (61,334 | ) |                              |   | (20,233 | )
|                                                                              |  |                              |         |   |                              |   |         |  
|Gain on equipment disposals                                                   |  |                              | (148    | ) |                              |   | (275    | )
|Vessel drydocking payments                                                    |  |                              | (2,403  | ) |                              |   | (4,235  | )
|                                                                              |  |                              |         |   |                              |   |         |  
|Net cash used in operating activities                                         |  | $                            | (38,166 | ) |                              | $ | (1,673  | )
|                                                                              |  |                              |         |   |                              |   |         |  

Net cash used in operating activities increased by $36.5 million to $38.2 million for the quarter
ended March 25, 2007 compared to $1.7 million of net cash used in operating activities for the quarter ended March 26, 2006. This increase is primarily driven by increased vessel payments and payment of the management bonuses. Net earnings
adjusted for depreciation, amortization, deferred income taxes, accretion, and other non-cash operating activities resulted in cash flow generation of $25.7 million for the quarter ended March 25, 2007 compared to $23.1 million for the quarter
ended March 26, 2006. Changes in working capital resulted in a use of cash of $61.3 million for the quarter ended March 25, 2007 compared to a use of cash of $20.2 million for the quarter ended March 26, 2006. The accrued liabilities
working capital use is primarily due to the vessel lease payments and management bonus payments. Vessel lease payments during the quarters ended March 25, 2007 and March 26, 2006 were $42.6 million and $15.6 million, respectively. In
addition, during the quarters ended March 25, 2007 and March 26, 2006, we paid bonuses of $10.5 million and $8.7 million, respectively. During the year, we accrue bonuses based on the satisfaction by the Company of certain financial
targets, and such bonuses are paid during the first quarter of the following year. The increase in other current assets during the first quarter of 2007 is related to the vessel lease payments of $42.6 million. The increase in accounts receivable
balances in the first quarters of 2007 and 2006 is due to seasonality within the business. The account receivable balance typically rises during the first three quarters of the year, and decreases to its lowest balance in the fourth quarter.

Investing Activities

Net cash
used in investing activities was $2.8 million for the quarter ended March 25, 2007 compared to $1.8 million for the quarter ended March 26, 2006. The $1.0 million increase is due to $0.6 million increase in capital expenditures, primarily
related to raising of our Honolulu, Hawaii cranes in connection with our fleet enhancement initiative, and a $0.4 million reduction in proceeds from the sale of equipment.

Financing Activities

Net cash used in financing activities during the quarter ended
March 25, 2007 was $8.8 million compared to $5.3 million for the quarter ended March 26, 2006. The net cash used in financing activities during the quarter ended March 25, 2007 includes $4.5 million in long-term debt payments related
to the outstanding indebtedness secured by mortgages on the Horizon Enterprise and the Horizon Pacific.



20



---

##### Table of Contents

Capital Requirements

Our current and future capital needs relate primarily to debt service, maintenance, and improvement of our vessel fleet, including purchasing vessels upon expiration of vessel operating leases and providing for other
necessary equipment acquisitions. Cash to be used for investing activities, including purchases of property and equipment for the next twelve months is expected to total approximately $30.0 million. Such capital expenditures will include
redevelopment of our San Juan, Puerto Rico terminal, raising of our Honolulu, Hawaii cranes in connection with our fleet enhancement initiative, and yard improvements in our Honolulu, Hawaii terminal. In addition, expenditures for vessel drydocking
payments are estimated at $26.0 million for the next twelve months.

Six of our vessels, the Horizon Anchorage, Horizon Tacoma, Horizon
Kodiak, Horizon Hunter, Horizon Hawk and Horizon Eagle, are leased, or chartered, under charters that are due to expire in January 2015 for the Horizon Anchorage, Horizon Tacoma and Horizon Kodiak, in 2018 for the Horizon Hunter and in 2019 for the
Horizon Hawk and Horizon Eagle. The charters for these vessels permit us to purchase the applicable vessel at the expiration of the charter period for a fair market value specified in the relevant charter that is determined through a pre-agreed
appraisal procedure. The fair market values of these vessels at the expiration of their charters cannot be predicted with any certainty.

Contractual
Obligations and Off-Balance Sheet Arrangements

As of the date hereof, material changes to the Companys contractual obligations
since those previously disclosed in the Companys report on form 10-K for the year ended December 24, 2006 include the following: (i) additional operating lease payments of $4.8 million during 2007, $6.4 million per year during
2008-2011 and $44.9 million thereafter related to the delivery of the Horizon Hawk during the quarter ended March 25, 2007, (ii) a reduction of $25.0 million in principal payments and $1.9 million of annual gross interest expense payments
due under the senior credit facility as a result of the voluntary prepayment of the term loan and (iii) additional operating lease payments of $4.8 million during 2007, $6.4 million per year during 2008-2011 and $46.1 million thereafter related
to the delivery of the Horizon Eagle on April 10, 2007.

Long-Term Debt

To finance our acquisition by CHP IV and certain affiliates of Castle Harlon, we incurred substantial debt, including under the senior credit facility and
through the issuance of the 9% senior notes in the original principal amount of $250.0 million, with interest payments on this indebtedness substantially increasing our liquidity requirements.

On July 7, 2004, HL and HLHC entered into a senior credit facility with various financial lenders, which was amended and restated on April 7,
2005. As of March 25, 2007, the senior credit facility consisted of a $218.8 million term loan and a $75.0 million revolver. On March 30, 2007, the Company made a $25 million voluntary prepayment on the term loan component of its senior
credit facility. No amounts were outstanding under the revolving credit facility as of March 25, 2007 or December 24, 2006. However, $17.6 million and $26.6 million of availability under the revolving credit facility was utilized for
outstanding letters of credit as of March 25, 2007 and December 24, 2006, respectively. We expect that we will be permitted to incur up to an additional $75 million of senior secured debt in the form of term loans at the option of the
participating lenders under the term loan facility, provided that no default or event of default under the senior credit facility has occurred or would occur after giving effect to such incurrence and certain other conditions are satisfied. The term
loan matures on July 7, 2011 and the revolving credit facility matures on July 7, 2009.

As of the date hereof, principal
payments of approximately $0.5 million are due quarterly on the term loan facility through June 30, 2010, at which point quarterly payments increase to $46.7 million until final maturity on July 7, 2011. Borrowings under the term loan
facility bear interest at HL and HLHCs choice of LIBOR or the base rate, in each case, plus an applicable margin. The margin applicable to the term loan facility is equal to 1.25% for base rate loans and 2.25% for LIBOR loans. The interest
rate at March 25, 2007 approximated 7.6%. HL and HLHC are also charged a commitment fee on the daily unused amount of the revolving credit facility during the availability period based upon a rate of 0.50%.

The senior credit facility requires HL and HLHC to meet a minimum interest coverage ratio and a maximum leverage ratio. In addition, the senior credit
facility contains restrictive covenants which will, among other things, limit the incurrence of additional indebtedness, capital expenditures, investments, dividends, transactions with affiliates, asset sales, acquisitions, mergers and
consolidations, prepayments of other indebtedness, liens and encumbrances and other matters customarily restricted in such agreements. It also contains certain customary events of default, subject to grace periods, as appropriate. HL and HLHC were
in compliance with all such covenants as of March 25, 2007. The senior credit facility is secured by the assets of HL and HLHC. The 9% senior notes and the 11% senior discount notes also contain restrictive covenants including, limiting
incurrence of additional indebtedness, dividends and restrictions customary in such agreements.



21



---

##### Table of Contents

On July 7, 2004, HL and HLHC completed an offering of $250.0 million in principal amount of 9%
senior notes. The 9% senior notes mature on November 1, 2012. Interest on the 9% senior notes accrues at the rate of 9% per annum and is payable in cash semi-annually on May 1 and November 1 of each year. The 9% senior notes are
the general unsecured obligations of HL and HLHC and rank equally with the existing and future unsecured indebtedness and other obligations of HL and HLHC that are not, by their terms, expressly subordinated in right of payment to the 9% senior
notes and senior in right to any future subordinated debt. HL and HLHC used $57.8 million of the proceeds of the issuance and sale by the Company of shares of its common stock in its initial public offering in 2005 to redeem $53.0 million of the
principal amount of the 9% senior notes and pay associated redemption premiums of $4.8 million.

On December 10, 2004, HLFHC completed
an offering of $160.0 million in principal amount of 11% senior discount notes. The 11% senior discount notes were issued at a discount from their principal amount at maturity and generated gross proceeds of approximately $112.3 million. The 11%
senior discount notes mature on April 1, 2013. Until April 1, 2008, the notes will accrete at the rate of 11% per annum, compounded semiannually on April 1 and October 1 of each year, beginning October 1, 2005, to but
not including April 1, 2008. Beginning on April 1, 2008, cash interest will accrue at the rate of 11% per annum and will be payable in cash semi-annually in arrears on each April 1 and October 1, commencing October 1,
2008. The 11% senior discount notes are the general unsecured obligations of HLFHC and rank equally with the existing and future unsecured indebtedness and other obligations of HLFHC that are not, by their terms, expressly subordinated in right of
payment to the 11% senior discount notes and senior in right to any future subordinated debt. HLFHC used $48.0 million of the proceeds of the issuance by the Company of shares of its common stock in its initial public offering in 2005 to redeem
$56.0 million of the original principal amount at maturity, or $43.2 million in accreted value, of the 11% senior discount notes and pay associated redemption premiums of $4.8 million. During 2006, HL made a $1.3 million open market purchase of
HLFHCs 11% senior discount notes, which represented a $46 thousand premium to the accreted value at the date of purchase.

We intend
to fund our ongoing operations through cash generated by operations and availability under the senior credit facility.

Future principal
debt payments are expected to be paid out of cash flows from operations, borrowings under the senior credit facility, and future refinancings of our debt.

Our ability to make scheduled payments of principal, or to pay the interest, if any, on, or to refinance our indebtedness, to make dividend payments to our common stockholders, or to fund planned capital expenditures
will depend on our future performance, which, to a certain extent, is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control.

Based upon the current level of operations and certain anticipated improvements, we believe that cash flow from operations and available cash, together
with borrowings available under the senior credit facility, will be adequate to meet our future liquidity needs for the next twelve months. In addition, we expect to make capital expenditures and drydocking payments of $30.0 million and $26.0
million, respectively, over the next twelve months. There can be no assurance that we will generate sufficient cash flow from operations, that anticipated revenue growth and operating improvements will be realized or that future borrowings will be
available under the senior credit facility in an amount sufficient to enable us to service our indebtedness or to fund other liquidity needs. In addition, there can be no assurance that we will be able to effect any future refinancing of our debt on
commercially reasonable terms or at all.

Interest Rate Risk

Our primary interest rate exposure relates to the senior credit facility. As of March 25, 2007, HLHC and HL had outstanding a $218.8 million term loan, which bears interest at variable rates. Each quarter point
change in interest rates would result in a $0.5 million change in interest expense on the term loan. HLHC and HL also have a revolving credit facility that provides for borrowings of up to $75.0 million. As of March 25, 2007, no amounts were
outstanding under the revolving credit facility.



22



---

##### Table of Contents

Credit Ratings

As of March 25, 2007, Moodys Investors Service (Moodys) and Standard and Poors Ratings Services assigned the following credit ratings to our outstanding debt:

Debt/Rating Outlook:



|                                   |  |                |   |  |                  
|---------------------------------- |  | -------------- | - |  | -----------------
|                                   |  | Moodys        |   |  | Standard & Poors
|Senior secured credit facility     |  | Ba2, LGD2, 20  | % |  | B                
|9% senior notes due 2012           |  | B3, LGD4, 69   | % |  | CCC+             
|11% senior discount notes due 2013 |  | Caa1, LGD6, 94 | % |  | CCC+             
|Rating outlook                     |  | Stable, PD     |   |  | Positive         

In September 2006, Moodys Investors Service (Moodys) implemented its new
Probability-of-Default (PD) and Loss-Given-Default (LGD) rating methodologies for the transportation sector. PD ratings are assigned only to issuers, not specific debt instruments, and use the standard Moodys
alpha-numeric scale. They express Moodys opinion about the likelihood that any entity within a corporate family will default on any of its debt obligations. LGD assessments are assigned to individual rated debt issues and are expressed as a
percentage of principal and interest at the resolution of default, with assessments ranging from LGD1 (loss expected to be 0%-9%) to LGD6 (loss anticipated to be 90%-100%).

Ratio of Earnings to Fixed Charges

Our ratio of earnings to fixed charges for the quarter ended
March 25, 2007 is as follows (in thousands):



|                                   |  |                              |       
|---------------------------------- |  | ---------------------------- | ------
|                                   |  | Quarter Ended March 25, 2007
|Pretax income                      |  | $                            | 5,268 
|Interest expense                   |  |                              | 11,837
|Rentals                            |  |                              | 4,845 
|                                   |  |                              |       
|Total fixed charges                |  | $                            | 16,682
|                                   |  |                              |       
|Pretax earnings plus fixed charges |  | $                            | 21,950
|                                   |  |                              |       
|Ratio of earnings to fixed charges |  |                              | 1.32x 

For the purposes of calculating the ratio of earnings to fixed charges, earnings represent income
before income taxes plus fixed charges. Fixed charges consists of interest expense, including amortization of net discount or premium, and financing costs and the portion of operating rental expense (33%) that management believes is
representative of the interest component of rent expense.

3.Quantitative and Qualitative Disclosures about Market Risk

We maintain a policy for managing
risk related to exposure to variability in interest rates, fuel prices, and other relevant market rates and prices. Our policy includes entering into derivative instruments in order to mitigate our risks.

Exposure relating to our senior credit facility and our exposure to bunker fuel price increases are discussed in our Form 10-K for the year ended
December 24, 2006. There have been no material changes to these market risks since December 24, 2006.

There have been no
material changes in the quantitative and qualitative disclosures about market risk since December 24, 2006. Information concerning market risk is incorporated by reference to Part II, Item 7A Quantitative and Qualitative Disclosures
about Market Risk of the Companys Form 10-K for the fiscal year ended December 24, 2006.

4.Controls and Procedures

Under the supervision, and with the participation, of our management,
including our principal executive officer and principal financial officer, we have evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange
Act) as of March 25, 2007, and, based on their evaluation, our principal executive officer and principal financial officer have concluded that these controls and procedures are effective. There were no significant changes in our internal
controls or in other factors that could significantly affect these controls during the fiscal quarter ended March 25, 2007.



23



---

##### Table of Contents

Disclosure controls and procedures are our controls and other procedures that are designed to ensure that
information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SECs rules and forms. Disclosure controls and
procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the reports that we file under the Exchange Act is accumulated and communicated to our management, including our
principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.



24



---

##### Table of Contents

PART II. OTHER INFORMATION

1.Legal Proceedings

During the quarter ended March 25, 2007, there were no material
changes to the Companys previously disclosed legal proceedings. Additionally, we are, and from time to time may be, a party to routine legal proceedings incidental to the operation of our business. The outcome of any pending or threatened
proceedings is not expected to have a material adverse effect on our financial condition, operating results or cash flows, based on our current understanding of the relevant facts. Legal expenses incurred related to these contingencies are expensed
as incurred.

1A.Risk Factors

There have been no material changes to risk factors since those previously
disclosed in the Companys report on form 10-K for the year ended December 24, 2006.

2.Unregistered Sales of Equity Securities and Use of Proceeds

None.

3.Defaults Upon Senior Securities

None.

4.Submission of Matters to a Vote of Security-Holders

None.

5.Other Information

None.



25



---

##### Table of Contents

6.Exhibits



|      |  |                                                                                                                                                   
|----- |  | --------------------------------------------------------------------------------------------------------------------------------------------------
|31.1* |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|      | 
|31.2* |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                               
|      | 
|32.1* |  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|      | 
|32.2* |  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

---

|* | Filed herewith.
|- | ---------------



26



---

##### Table of Contents

SIGNATURE

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 thereunto duly authorized.

Date: April 26, 2007



HORIZON LINES, INC.By:

/s/ M. MARK URBANIAM. Mark UrbaniaSenior Vice President & Chief Financial Officer (Principal Financial Officer & Authorized Signatory)




27