- 3Q24 EPS of $5.89 versus
$3.40 in 3Q23
- 3Q24 Net Income of $199.1 million
versus $119.9 million in 3Q23
- 3Q24 Consolidated Operating Income of $242.3 million versus $132.1 million in 3Q23
- 3Q24 EBITDA of $289.4 million
versus $175.1 million in 3Q23
- Repurchased approximately 0.4 million shares in 3Q24
- Raising outlook for Full Year 2024 Consolidated Operating
Income
HONOLULU, Oct. 30,
2024 /PRNewswire/ -- Matson, Inc. ("Matson" or the
"Company") (NYSE: MATX), a leading U.S. carrier in the Pacific,
today reported net income of $199.1
million, or $5.89 per diluted
share, for the quarter ended September
30, 2024. Net income for the quarter ended
September 30, 2023 was $119.9 million, or $3.40 per diluted share. Consolidated
revenue for the third quarter 2024 was $962.0 million compared with $827.5 million for the third quarter 2023.
"Matson had a very strong third quarter that exceeded our
expectations with higher year-over-year operating income in both
Ocean Transportation and Logistics segments. Within Ocean
Transportation, our China service
was the primary driver of the increase in consolidated operating
income year-over-year. We saw a traditional peak season with
strong freight demand leading to significantly higher
year-over-year freight rates for both the CLX and MAX
services. A resilient U.S. economy and a stable consumer
demand environment coupled with tighter supply chain conditions
supported these elevated freight rates. In the near term, we
expect freight rates to moderate with normal seasonality, but
remain elevated as long as the underlying economic, supply chain,
and geopolitical conditions persist. As we close out the year
and prepare for 2025, we remain focused on continuing to deliver a
differentiated value proposition as compared to air freight with
CLX and MAX services as the two fastest and most reliable expedited
ocean services in the Transpacific."
Mr. Cox added, "In our domestic tradelanes, we saw higher
year-over-volume in Alaska, while
Hawaii and Guam saw lower year-over-year volume.
Logistics operating income in the third quarter increased
year-over-year due to higher contributions from supply chain
management and transportation brokerage."
"Looking ahead, we expect our China service freight rates in the fourth
quarter to be significantly higher than the levels achieved in the
year ago period, but lower than the average rates achieved in the
third quarter as the peak season demand eases. For our
domestic tradelanes in aggregate, we expect full year volume to
approach the levels achieved in 2023, absent a significant change
in the trajectory of the U.S. economy. For Ocean
Transportation in the fourth quarter 2024, we expect operating
income to be meaningfully higher than the $66.4 million achieved in the fourth quarter
2023. For Logistics, we expect operating income in the fourth
quarter 2024 to be modestly higher than the level achieved last
year. As a result, we now expect Matson's consolidated fourth
quarter 2024 operating income to be meaningfully higher than the
$75.3 million achieved in the fourth
quarter 2023.
Third Quarter 2024 Discussion and Outlook for 2024
Ocean Transportation: The Company's container
volume in the Hawaii service in
the third quarter 2024 was 2.2 percent lower
year-over-year. The decrease was primarily due to lower
general demand. Hawaii's
economy continues to grow slowly with stalled growth in statewide
tourist arrivals due to declines in Maui tourism following last year's wildfires
and the sluggish pace of recovery in Japanese tourist arrivals
which have been impacted by weakness in the yen to the U.S. dollar
exchange rate. The Company expects volume for the full year
2024 to be modestly lower than the level achieved in 2023,
primarily due to low-to-no growth in tourism, continued challenges
in population growth and lower discretionary income as a result of
higher inflation and interest rates.
In China, the Company achieved
significantly higher freight rates in the third quarter 2024
compared to the year ago period. The Company's container
volume in the third quarter 2024 also increased 2.6 percent
year-over-year due to two additional sailings. The elevated
freight rates were primarily due to a traditional peak season with
strong freight demand leading to significantly higher
year-over-year freight rates for both the CLX and MAX services.
A resilient U.S. economy and a stable consumer demand
environment coupled with tighter supply chain conditions supported
these elevated freight rates. In the near term, the Company
expects its China service freight
rates in the fourth quarter to remain elevated and to be
significantly higher than the levels achieved in the year ago
period as long as the underlying economic, supply chain, and
geopolitical conditions persist. Regardless, the Company
remains focused on continuing to deliver a differentiated value
proposition as compared to air freight with CLX and MAX services as
the two fastest and most reliable expedited ocean services in the
Transpacific.
In Guam, the Company's
container volume in the third quarter 2024 decreased 9.4 percent
year-over-year. The decrease was primarily due to lower
demand from retail and food and beverage segments. In the
near term, the Company expects the Guam economy to remain stable with a low
unemployment rate, but slow growth in tourism. For the full
year 2024, the Company expects volume to be lower than the level
achieved last year.
In Alaska, the Company's
container volume for the third quarter 2024 increased 1.4 percent
year-over-year primarily due to higher retail-related demand.
In the near term, the Company expects continued economic growth in
Alaska supported by a low
unemployment rate, jobs growth and lower levels of inflation.
For the full year 2024, the Company expects volume to approximate
the level achieved last year.
The contribution in the third quarter 2024 from the Company's
SSAT joint venture investment was $6.9
million, or $5.6 million
higher than the third quarter 2023. The increase was
primarily due to higher lift volume. For 2024, the Company
expects the contribution from SSAT to be higher than the levels
achieved in 2023 due to an expected increase in lift volume.
As a result of the outlook trends noted above, the Company
expects fourth quarter 2024 operating income for Ocean
Transportation to be meaningfully higher than the $66.4 million achieved in the fourth quarter
2023.
Logistics: In the third quarter 2024, operating
income for the Company's Logistics segment was $15.4 million, or $1.5 million higher compared to the level
achieved in the third quarter 2023. The increase was
primarily due to higher contributions from supply chain management
and transportation brokerage. The Company expects operating
income in the fourth quarter of 2024 to be modestly higher than the
level achieved last year.
Consolidated Operating Income: The Company expects
Matson's fourth quarter 2024 consolidated operating income to be
meaningfully higher than the $75.3
million achieved in the fourth quarter 2023.
Depreciation and Amortization: For full year 2024,
the Company expects depreciation and amortization expense to be
approximately $180 million, inclusive of dry-docking
amortization of approximately $27 million.
Interest Income: The Company expects interest
income for the full year 2024 to be approximately $47 million. This includes the receipt on
April 19, 2024 of $10.2 million in interest income earned on the
federal tax refund related to the Company's 2021 federal tax
return.
Interest Expense: The Company expects interest
expense for the full year 2024 to be approximately $8 million.
Other Income (Expense): The Company expects full
year 2024 other income (expense) to be approximately
$7 million in income, which is attributable to the
amortization of certain components of net periodic benefit costs or
gains related to the Company's pension and post-retirement
plans.
Income Taxes: In the third quarter 2024, the
Company's effective tax rate was 21.2 percent. For the fourth
quarter 2024, the Company expects its effective tax rate to be
approximately 22.0 percent.
Capital and Vessel Dry-docking Expenditures: In the
third quarter 2024, the Company made capital expenditure payments
excluding vessel construction expenditures of $58.0 million, capitalized vessel
construction expenditures of $1.6 million, and dry-docking payments of
$2.9 million. For the full
year 2024, the Company expects to make other capital expenditure
payments, including maintenance capital expenditures, of
approximately $110 to
$120 million, new vessel construction expenditures (including
capitalized interest and owner's items) of approximately
$77 million, expenditures for LNG installations and reengining
on existing vessels of approximately $85 to $90 million,
and dry-docking payments of approximately $35 million.
Results By
Segment
|
|
Ocean Transportation
— Three months ended September 30, 2024 compared with
2023
|
|
|
|
Three Months Ended
September 30,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Ocean Transportation
revenue
|
|
$
|
798.7
|
|
$
|
669.4
|
|
$
|
129.3
|
|
19.3
|
%
|
Operating costs and
expenses
|
|
|
(571.8)
|
|
|
(551.2)
|
|
|
(20.6)
|
|
3.7
|
%
|
Operating
income
|
|
$
|
226.9
|
|
$
|
118.2
|
|
$
|
108.7
|
|
92.0
|
%
|
Operating income
margin
|
|
|
28.4
|
%
|
|
17.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume (Forty-foot
equivalent units (FEU), except for automobiles) (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Hawaii
containers
|
|
|
36,200
|
|
|
37,000
|
|
|
(800)
|
|
(2.2)
|
%
|
Hawaii
automobiles
|
|
|
8,400
|
|
|
10,100
|
|
|
(1,700)
|
|
(16.8)
|
%
|
Alaska
containers
|
|
|
22,200
|
|
|
21,900
|
|
|
300
|
|
1.4
|
%
|
China
containers
|
|
|
40,000
|
|
|
39,000
|
|
|
1,000
|
|
2.6
|
%
|
Guam
containers
|
|
|
4,800
|
|
|
5,300
|
|
|
(500)
|
|
(9.4)
|
%
|
Other containers
(2)
|
|
|
4,700
|
|
|
4,300
|
|
|
400
|
|
9.3
|
%
|
______________________
|
(1)
|
Approximate volume
included for the period are based on the voyage departure date, but
revenue and operating income are adjusted to reflect the percentage
of revenue and operating income earned during the reporting period
for voyages in transit at the end of each reporting
period.
|
|
|
(2)
|
Includes containers
from services in various islands in Micronesia and the South
Pacific, and Okinawa, Japan.
|
Ocean Transportation revenue increased $129.3 million, or 19.3 percent, during the three
months ended September 30, 2024,
compared with the three months ended September 30, 2023. The increase was
primarily due to significantly higher freight rates in China, higher freight rates in the domestic
tradelanes and higher volume in China.
On a year-over-year FEU basis, Hawaii container volume decreased 2.2 percent
primarily due to lower general demand; Alaska volume increased 1.4 percent primarily
due to higher retail-related demand; China volume was 2.6 percent higher due to two
additional sailings; Guam volume
decreased 9.4 percent primarily due to lower demand from retail and
food and beverage segments; and Other containers volume increased
9.3 percent.
Ocean Transportation operating income increased $108.7 million, or 92.0 percent, during the three
months ended September 30, 2024,
compared with the three months ended September 30, 2023. The increase was
primarily due to significantly higher freight rates in China and higher freight rates in the domestic
tradelanes, partially offset by higher vessel operating costs.
The Company's SSAT terminal joint venture investment contributed
$6.9 million during the three months
ended September 30, 2024, compared to
a contribution of $1.3 million during
the three months ended September 30,
2023. The increase was primarily driven by higher lift
volume.
Ocean Transportation
— Nine months ended September 30, 2024 compared with
2023
|
|
|
|
Nine Months Ended
September 30,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Ocean Transportation
revenue
|
|
$
|
2,067.6
|
|
$
|
1,837.3
|
|
$
|
230.3
|
|
12.5
|
%
|
Operating costs and
expenses
|
|
|
(1,704.1)
|
|
|
(1,608.9)
|
|
|
(95.2)
|
|
5.9
|
%
|
Operating
income
|
|
$
|
363.5
|
|
$
|
228.4
|
|
$
|
135.1
|
|
59.2
|
%
|
Operating income
margin
|
|
|
17.6
|
%
|
|
12.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume (Forty-foot
equivalent units (FEU), except for automobiles) (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Hawaii
containers
|
|
|
105,900
|
|
|
108,600
|
|
|
(2,700)
|
|
(2.5)
|
%
|
Hawaii
automobiles
|
|
|
23,400
|
|
|
29,300
|
|
|
(5,900)
|
|
(20.1)
|
%
|
Alaska
containers
|
|
|
62,500
|
|
|
62,200
|
|
|
300
|
|
0.5
|
%
|
China
containers
|
|
|
106,700
|
|
|
105,800
|
|
|
900
|
|
0.9
|
%
|
Guam
containers
|
|
|
14,300
|
|
|
15,100
|
|
|
(800)
|
|
(5.3)
|
%
|
Other containers
(2)
|
|
|
12,700
|
|
|
12,800
|
|
|
(100)
|
|
(0.8)
|
%
|
______________________
|
(1)
|
Approximate volume
included for the period are based on the voyage departure date, but
revenue and operating income are adjusted to reflect the percentage
of revenue and operating income earned during the reporting period
for voyages in transit at the end of each reporting
period.
|
(2)
|
Includes containers
from services in various islands in Micronesia and the South
Pacific, and Okinawa, Japan.
|
Ocean Transportation revenue increased $230.3 million, or 12.5 percent, during the nine
months ended September 30, 2024,
compared with the nine months ended September 30, 2023. The increase was
primarily due to significantly higher freight rates in China and higher freight rates in the domestic
tradelanes, partially offset by lower volume in Hawaii.
On a year-over-year FEU basis, Hawaii container volume decreased 2.5 percent
primarily due to lower general demand; Alaska volume increased 0.5 percent;
China volume increased 0.9 percent
primarily due to one additional sailing; Guam volume decreased 5.3 percent primarily
due to lower general demand and one less sailing; and Other
containers volume decreased 0.8 percent.
Ocean Transportation operating income increased $135.1 million, or 59.2 percent, during the nine
months ended September 30, 2024,
compared with the nine months ended September 30, 2023. The increase was
primarily due to significantly higher freight rates in China and higher freight rates in the domestic
tradelanes, partially offset by higher vessel operating costs.
The Company's SSAT terminal joint venture investment contributed
$8.5 million during the nine months
ended September 30, 2024, compared to
a loss of $1.9 million during the
nine months ended September 30,
2023. The increase was primarily driven by higher lift
volume.
Logistics — Three
months ended September 30, 2024 compared with
2023
|
|
|
|
Three Months Ended
September 30,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Logistics
revenue
|
|
$
|
163.3
|
|
$
|
158.1
|
|
$
|
5.2
|
|
3.3
|
%
|
Operating costs and
expenses
|
|
|
(147.9)
|
|
|
(144.2)
|
|
|
(3.7)
|
|
2.6
|
%
|
Operating
income
|
|
$
|
15.4
|
|
$
|
13.9
|
|
$
|
1.5
|
|
10.8
|
%
|
Operating income
margin
|
|
|
9.4
|
%
|
|
8.8
|
%
|
|
|
|
|
|
Logistics revenue increased $5.2
million, or 3.3 percent, during the three months ended
September 30, 2024, compared with the
three months ended September 30,
2023. The increase was primarily due to higher revenue in
freight forwarding, supply chain management, and transportation
brokerage.
Logistics operating income increased $1.5
million, or 10.8 percent, during the three months ended
September 30, 2024, compared with the
three months ended September 30,
2023. The increase was primarily due to higher contributions
from supply chain management and transportation brokerage.
Logistics — Nine
months ended September 30, 2024 compared with 2023
|
|
|
|
Nine Months Ended
September 30,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Logistics
revenue
|
|
$
|
463.9
|
|
$
|
468.4
|
|
$
|
(4.5)
|
|
(1.0)
|
%
|
Operating costs and
expenses
|
|
|
(423.6)
|
|
|
(429.3)
|
|
|
5.7
|
|
(1.3)
|
%
|
Operating
income
|
|
$
|
40.3
|
|
$
|
39.1
|
|
$
|
1.2
|
|
3.1
|
%
|
Operating income
margin
|
|
|
8.7
|
%
|
|
8.3
|
%
|
|
|
|
|
|
Logistics revenue decreased $4.5
million, or 1.0 percent, during the nine months ended
September 30, 2024, compared with the
nine months ended September 30,
2023. The decrease was primarily due to lower revenue in
transportation brokerage.
Logistics operating income increased $1.2
million, or 3.1 percent, during the nine months ended
September 30, 2024, compared with the
nine months ended September 30,
2023. The increase was primarily due to a higher contribution
from supply chain management.
Liquidity, Cash Flows and Capital Allocation
Matson's Cash and Cash Equivalents increased by $136.3 million from $134.0
million at December 31, 2023
to $270.3 million at September 30, 2024. As of September 30, 2024, the Company's Capital
Construction Fund was $635.4 million
consisting of cash and cash equivalents and investments in
fixed-rate U.S. Treasuries. Matson generated net cash from
operating activities of $593.1
million during the nine months ended September 30, 2024, compared to $399.1 million during the nine months ended
September 30, 2023. Capital
expenditures (including capitalized vessel construction
expenditures) totaled $184.7 million
for the nine months ended September 30,
2024, compared with $187.5
million for the nine months ended September 30, 2023. Total debt decreased by
$30.0 million during the nine months
to $410.6 million as of September 30, 2024, of which $370.9 million was classified as long-term
debt.1 As of September 30,
2024, Matson had available borrowings under its revolving
credit facility of $644.2
million.
During the third quarter 2024, Matson repurchased approximately
0.4 million shares for a total cost of $48.1
million. As of the end of the third quarter 2024,
there were approximately 1.0 million shares remaining in the
Company's share repurchase program. Matson's Board of
Directors also declared a cash dividend of $0.34 per share payable on December 5, 2024 to all shareholders of record as
of the close of business on November 7,
2024.
1 Total
debt is presented before any reduction for deferred loan fees as
required by GAAP.
|
Teleconference and Webcast
A conference call is scheduled on October
30, 2024 at 4:30 p.m. ET when
Matt Cox, Chairman and Chief
Executive Officer, and Joel Wine,
Executive Vice President and Chief Financial Officer, will discuss
Matson's third quarter results.
Date of Conference
Call:
|
Wednesday,
October 30, 2024
|
Scheduled
Time:
|
4:30 p.m. ET / 1:30
p.m. PT / 10:30 a.m. HT
|
The conference call will be broadcast live along with an
additional slide presentation on the Company's website at
www.matson.com, under Investors.
Participants may register for the conference call at:
https://register.vevent.com/register/BI3cd881662f5648948a7c2f905510e4eb
Registered participants will receive the conference call dial-in
number and a unique PIN code to access the live event. While
not required, it is recommended you join 10 minutes prior to the
event starting time. A replay of the conference call will be
available approximately two hours after the event by accessing the
webcast link at www.matson.com, under Investors.
About the Company
Founded in 1882, Matson (NYSE: MATX) is a leading provider of
ocean transportation and logistics services. Matson provides
a vital lifeline of ocean freight transportation services to the
domestic non-contiguous economies of Hawaii, Alaska, and Guam, and to other island economies in
Micronesia. Matson also operates premium, expedited services
from China to Long Beach, California, provides service to
Okinawa, Japan and various islands
in the South Pacific, and operates an international export service
from Alaska to Asia. The
Company's fleet of owned and chartered vessels includes
containerships, combination container and roll-on/roll-off ships
and custom-designed barges. Matson Logistics, established in
1987, extends the geographic reach of Matson's transportation
network throughout North America
and Asia. Its integrated, asset-light logistics services
include rail intermodal, highway brokerage, warehousing, freight
consolidation, supply chain management, and freight forwarding to
Alaska. Additional information about the Company is available
at www.matson.com.
GAAP to Non-GAAP Reconciliation
This press release, the Form 8-K and the information to be
discussed in the conference call include non-GAAP measures.
While Matson reports financial results in accordance with U.S.
generally accepted accounting principles ("GAAP"), the Company also
considers other non-GAAP measures to evaluate performance, make
day-to-day operating decisions, help investors understand our
ability to incur and service debt and to make capital expenditures,
and to understand period-over-period operating results separate and
apart from items that may, or could, have a disproportional
positive or negative impact on results in any particular
period. These non-GAAP measures include, but are not limited
to, Earnings Before Interest, Income Taxes, Depreciation and
Amortization ("EBITDA").
Forward-Looking Statements
Statements in this news release that are not historical facts
are "forward-looking statements," within the meaning of the Private
Securities Litigation Reform Act of 1995, including without
limitation those statements regarding outlook; operating income;
depreciation and amortization, including dry-docking amortization;
interest income; interest expense; other income (expense); tax
rate; capital and vessel dry-docking expenditures; volume, freight
rates and demand; economic, supply chain, and geopolitical
conditions; supply and demand dynamics in the Transpacific;
economic growth and drivers in Hawaii, Alaska and Guam; population growth; discretionary income;
interest rates; tourism levels; recovery from the Maui wildfires; unemployment rates; jobs
growth; inflation levels; contribution from and lift volume at
SSAT; vessel transit times; refleeting initiatives; timing and
amount of milestone payments and related costs; and the timing,
manner and volume of repurchases of common stock pursuant to the
repurchase program. These statements involve a number of
risks and uncertainties that could cause actual results to differ
materially from those contemplated by the relevant forward-looking
statement, including but not limited to risks and uncertainties
relating to repeal, substantial amendment or waiver of the Jones
Act or changes in its application, or the Company were determined
not to be a United States citizen
under the Jones Act; changes in macroeconomic conditions,
geopolitical developments, or governmental policies; our ability to
offer a differentiated service in China for which customers are willing to pay a
significant premium; new or increased competition; our relationship
with customers and vendors and changes in related agreements; fuel
prices, our ability to collect fuel-related surcharges and/or the
cost or limited availability of required fuels; evolving
regulations and stakeholder expectations related to sustainability
matters; timely or successful completion of fleet upgrade
initiatives; the Company's vessel construction agreements with
Philly Shipyard; the occurrence of weather, natural disasters,
maritime accidents, spill events and other physical and operating
risks; transitional and other risks arising from climate change;
actual or threatened health epidemics, outbreaks of disease,
pandemics or other major health crises; significant operating
agreements and leases that may not be renewed/replaced on favorable
or acceptable terms; any unanticipated dry-docking or repair costs;
joint venture relationships; conducting business in foreign
shipping markets, including the imposition of tariffs or a change
in international trade policies; any delays or cost overruns
related to the modernization of terminals; war, actual or
threatened terrorist attacks, efforts to combat terrorism and other
acts of violence; consummating and integrating acquisitions; work
stoppages or other labor disruptions caused by our unionized
workers and other workers or their unions in related industries;
loss of key personnel or failure to adequately manage human
capital; the use of our information technology and communication
systems and cybersecurity attacks; changes in our credit profile,
disruptions of the credit markets, changes in interest rates and
our future financial performance; our ability to access the debt
capital markets; continuation of the Title XI and CCF programs;
costs to comply with and liability related to numerous safety,
environmental, and other laws and regulations; and disputes, legal
and other proceedings and government inquiries or
investigations. These forward-looking statements are not
guarantees of future performance. This release should be read
in conjunction with our Annual Report on Form 10-K for the year
ended December 31, 2023 and our other
filings with the SEC through the date of this release, which
identify important factors that could affect the forward-looking
statements in this release. We do not undertake any
obligation to update our forward-looking statements.
MATSON, INC. AND
SUBSIDIARIES Condensed Consolidated Statements of
Income (Unaudited)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
September 30,
|
|
September 30,
|
(In millions, except per
share amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Ocean
Transportation
|
|
$
|
798.7
|
|
$
|
669.4
|
|
$
|
2,067.6
|
|
$
|
1,837.3
|
Logistics
|
|
|
163.3
|
|
|
158.1
|
|
|
463.9
|
|
|
468.4
|
Total Operating
Revenue
|
|
|
962.0
|
|
|
827.5
|
|
|
2,531.5
|
|
|
2,305.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
costs
|
|
|
(654.3)
|
|
|
(624.1)
|
|
|
(1,913.4)
|
|
|
(1,826.3)
|
Income (Loss) from
SSAT
|
|
|
6.9
|
|
|
1.3
|
|
|
8.5
|
|
|
(1.9)
|
Selling, general and
administrative
|
|
|
(72.3)
|
|
|
(72.6)
|
|
|
(222.8)
|
|
|
(210.0)
|
Total Costs and
Expenses
|
|
|
(719.7)
|
|
|
(695.4)
|
|
|
(2,127.7)
|
|
|
(2,038.2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
|
242.3
|
|
|
132.1
|
|
|
403.8
|
|
|
267.5
|
Interest
income
|
|
|
10.4
|
|
|
9.3
|
|
|
38.0
|
|
|
26.2
|
Interest
expense
|
|
|
(1.8)
|
|
|
(2.4)
|
|
|
(6.1)
|
|
|
(9.8)
|
Other income
(expense), net
|
|
|
1.9
|
|
|
1.2
|
|
|
5.5
|
|
|
4.8
|
Income before
Taxes
|
|
|
252.8
|
|
|
140.2
|
|
|
441.2
|
|
|
288.7
|
Income
taxes
|
|
|
(53.7)
|
|
|
(20.3)
|
|
|
(92.8)
|
|
|
(54.0)
|
Net Income
|
|
$
|
199.1
|
|
$
|
119.9
|
|
$
|
348.4
|
|
$
|
234.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Share
|
|
$
|
5.98
|
|
$
|
3.42
|
|
$
|
10.28
|
|
$
|
6.59
|
Diluted Earnings Per
Share
|
|
$
|
5.89
|
|
$
|
3.40
|
|
$
|
10.13
|
|
$
|
6.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number
of Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
33.3
|
|
|
35.1
|
|
|
33.9
|
|
|
35.6
|
Diluted
|
|
|
33.8
|
|
|
35.3
|
|
|
34.4
|
|
|
35.8
|
MATSON, INC. AND
SUBSIDIARIES Condensed Consolidated Balance
Sheets (Unaudited)
|
|
|
|
September 30,
|
|
December 31,
|
(In millions)
|
|
2024
|
|
2023
|
ASSETS
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
270.3
|
|
$
|
134.0
|
Other current
assets
|
|
|
381.5
|
|
|
468.3
|
Total current
assets
|
|
|
651.8
|
|
|
602.3
|
Long-term
Assets:
|
|
|
|
|
|
|
Investment in
SSAT
|
|
|
93.3
|
|
|
85.5
|
Property and
equipment, net
|
|
|
2,190.6
|
|
|
2,089.9
|
Goodwill
|
|
|
327.8
|
|
|
327.8
|
Intangible assets,
net
|
|
|
164.0
|
|
|
176.4
|
Capital Construction
Fund
|
|
|
635.4
|
|
|
599.4
|
Other long-term
assets
|
|
|
379.3
|
|
|
413.3
|
Total long-term
assets
|
|
|
3,790.4
|
|
|
3,692.3
|
Total
assets
|
|
$
|
4,442.2
|
|
$
|
4,294.6
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
|
Current portion of
debt
|
|
$
|
39.7
|
|
$
|
39.7
|
Other current
liabilities
|
|
|
538.0
|
|
|
522.6
|
Total current
liabilities
|
|
|
577.7
|
|
|
562.3
|
Long-term
Liabilities:
|
|
|
|
|
|
|
Long-term debt, net of
deferred loan fees
|
|
|
360.2
|
|
|
389.3
|
Deferred income
taxes
|
|
|
692.6
|
|
|
669.3
|
Other long-term
liabilities
|
|
|
255.0
|
|
|
273.0
|
Total long-term
liabilities
|
|
|
1,307.8
|
|
|
1,331.6
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
|
2,556.7
|
|
|
2,400.7
|
Total liabilities and
shareholders' equity
|
|
$
|
4,442.2
|
|
$
|
4,294.6
|
MATSON, INC. AND
SUBSIDIARIES Condensed Consolidated Statements of Cash
Flows (Unaudited)
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
(In millions)
|
|
2024
|
|
2023
|
|
Cash Flows From
Operating Activities:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
348.4
|
|
$
|
234.7
|
|
Reconciling
adjustments:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
114.7
|
|
|
108.1
|
|
Amortization of
operating lease right of use assets
|
|
|
102.1
|
|
|
108.2
|
|
Deferred income
taxes
|
|
|
16.2
|
|
|
(9.3)
|
|
Share-based
compensation expense
|
|
|
19.1
|
|
|
17.6
|
|
(Income) loss from
SSAT
|
|
|
(8.5)
|
|
|
1.9
|
|
Distributions from
SSAT
|
|
|
14.0
|
|
|
—
|
|
Other
|
|
|
(9.1)
|
|
|
(1.7)
|
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
Accounts receivable,
net
|
|
|
(31.7)
|
|
|
(37.1)
|
|
Deferred dry-docking
payments
|
|
|
(20.2)
|
|
|
(17.3)
|
|
Deferred dry-docking
amortization
|
|
|
21.0
|
|
|
18.6
|
|
Prepaid expenses and
other assets
|
|
|
116.9
|
|
|
65.8
|
|
Accounts payable,
accruals and other liabilities
|
|
|
27.6
|
|
|
34.4
|
|
Operating lease
liabilities
|
|
|
(104.0)
|
|
|
(109.9)
|
|
Other long-term
liabilities
|
|
|
(13.4)
|
|
|
(14.9)
|
|
Net cash provided by
operating activities
|
|
|
593.1
|
|
|
399.1
|
|
|
|
|
|
|
|
|
|
Cash Flows From
Investing Activities:
|
|
|
|
|
|
|
|
Capitalized vessel
construction expenditures
|
|
|
(39.8)
|
|
|
(52.1)
|
|
Capital expenditures
(excluding vessel construction expenditures)
|
|
|
(144.9)
|
|
|
(135.4)
|
|
Proceeds from disposal
of property and equipment, net
|
|
|
4.4
|
|
|
0.1
|
|
Payments for asset
acquisitions
|
|
|
(0.7)
|
|
|
(12.4)
|
|
Cash and interest
deposited into the Capital Construction Fund
|
|
|
(63.6)
|
|
|
(120.8)
|
|
Withdrawals from
Capital Construction Fund
|
|
|
35.8
|
|
|
49.9
|
|
Net cash used in
investing activities
|
|
|
(208.8)
|
|
|
(270.7)
|
|
|
|
|
|
|
|
|
|
Cash Flows From
Financing Activities:
|
|
|
|
|
|
|
|
Repayments of
debt
|
|
|
(30.0)
|
|
|
(67.2)
|
|
Dividends
paid
|
|
|
(33.5)
|
|
|
(33.8)
|
|
Repurchase of Matson
common stock
|
|
|
(167.4)
|
|
|
(108.2)
|
|
Tax withholding
related to net share settlements of restricted stock
units
|
|
|
(17.0)
|
|
|
(12.5)
|
|
Net cash used in
financing activities
|
|
|
(247.9)
|
|
|
(221.7)
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease)
in Cash, Cash Equivalents and Restricted Cash
|
|
|
136.4
|
|
|
(93.3)
|
|
Cash and Cash
Equivalents, and Restricted Cash, Beginning of the
Period
|
|
|
136.3
|
|
|
253.7
|
|
Cash and Cash
Equivalents, and Restricted Cash, End of the Period
|
|
$
|
272.7
|
|
$
|
160.4
|
|
|
|
|
|
|
|
|
|
Reconciliation of Cash,
Cash Equivalents and Restricted Cash, End of the Period:
|
|
|
|
|
|
|
|
Cash and Cash
Equivalents
|
|
$
|
270.3
|
|
$
|
156.5
|
|
Restricted
Cash
|
|
|
2.4
|
|
|
3.9
|
|
Total Cash and Cash
Equivalents, and Restricted Cash, End of the Period
|
|
$
|
272.7
|
|
$
|
160.4
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow
Information:
|
|
|
|
|
|
|
|
Interest paid, net of
capitalized interest
|
|
$
|
5.3
|
|
$
|
9.6
|
|
Income tax payments
(refunds), net
|
|
$
|
(85.1)
|
|
$
|
(5.3)
|
|
|
|
|
|
|
|
|
|
Non-cash
Information:
|
|
|
|
|
|
|
|
Capital expenditures
included in accounts payable, accruals and other
liabilities
|
|
$
|
26.9
|
|
$
|
7.8
|
|
Non-cash payments for
asset acquisitions
|
|
$
|
—
|
|
$
|
4.1
|
|
MATSON, INC. AND
SUBSIDIARIES Net Income to EBITDA
Reconciliations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
September 30,
|
|
Last Twelve
|
(In millions)
|
|
|
2024
|
|
2023
|
|
Change
|
|
Months
|
Net Income
|
|
|
$
|
199.1
|
|
$
|
119.9
|
|
$
|
79.2
|
|
$
|
410.8
|
Subtract:
|
Interest
income
|
|
|
(10.4)
|
|
|
(9.3)
|
|
|
(1.1)
|
|
|
(47.8)
|
Add:
|
Interest
expense
|
|
|
1.8
|
|
|
2.4
|
|
|
(0.6)
|
|
|
8.5
|
Add:
|
Income taxes
|
|
|
53.7
|
|
|
20.3
|
|
|
33.4
|
|
|
114.7
|
Add:
|
Depreciation and
amortization
|
|
|
37.9
|
|
|
35.6
|
|
|
2.3
|
|
|
149.2
|
Add:
|
Dry-dock
amortization
|
|
|
7.3
|
|
|
6.2
|
|
|
1.1
|
|
|
27.7
|
EBITDA (1)
|
|
|
$
|
289.4
|
|
$
|
175.1
|
|
$
|
114.3
|
|
$
|
663.1
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
September 30,
|
|
|
|
(In millions)
|
|
|
2024
|
|
2023
|
|
Change
|
|
|
|
Net Income
|
|
|
$
|
348.4
|
|
$
|
234.7
|
|
$
|
113.7
|
|
|
|
Subtract:
|
Interest
income
|
|
|
(38.0)
|
|
|
(26.2)
|
|
|
(11.8)
|
|
|
|
Add:
|
Interest
expense
|
|
|
6.1
|
|
|
9.8
|
|
|
(3.7)
|
|
|
|
Add:
|
Income taxes
|
|
|
92.8
|
|
|
54.0
|
|
|
38.8
|
|
|
|
Add:
|
Depreciation and
amortization
|
|
|
113.4
|
|
|
106.4
|
|
|
7.0
|
|
|
|
Add:
|
Dry-dock
amortization
|
|
|
21.0
|
|
|
18.6
|
|
|
2.4
|
|
|
|
EBITDA (1)
|
|
|
$
|
543.7
|
|
$
|
397.3
|
|
$
|
146.4
|
|
|
|
______________________
|
(1)
|
EBITDA is defined as
earnings before interest, income taxes, depreciation and
amortization (including deferred dry-docking amortization).
EBITDA should not be considered as an alternative to net income (as
determined in accordance with GAAP), as an indicator of our
operating performance, or to cash flows from operating activities
(as determined in accordance with GAAP) as a measure of
liquidity. Our calculation of EBITDA may not be comparable to
EBITDA as calculated by other companies, nor is this calculation
identical to the EBITDA used by our lenders to determine financial
covenant compliance.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/matson-inc-announces-third-quarter-2024-results-302290999.html
SOURCE Matson, Inc.