- 4Q24 EPS of $3.80
- Full Year 2024 EPS of $13.93
- Full Year 2024 Net Income and EBITDA of $476.4 million and $738.9
million, respectively
- 1Q25 Consolidated Operating income expected to be meaningfully
higher year-over-year
- 2025 Consolidated Operating Income dependent on timing of Red
Sea normalization and other factors
HONOLULU, Feb. 25,
2025 /PRNewswire/ -- Matson, Inc. ("Matson" or the
"Company") (NYSE: MATX), a leading U.S. carrier in the Pacific,
today reported net income of $128.0
million, or $3.80 per diluted
share, for the quarter ended December 31,
2024. Net income for the quarter ended December 31, 2023 was $62.4 million, or $1.78 per diluted share. Consolidated revenue for
the fourth quarter 2024 was $890.3
million compared with $788.9
million for the fourth quarter 2023.

"Matson had a very strong fourth quarter that exceeded our
expectations, capping off a strong year. For the quarter, our
China service was the primary
driver of the year-over-year increase in Ocean Transportation and
consolidated operating income. We saw seasonally stronger freight
demand with significantly higher year-over-year freight rates for
our industry-leading CLX and MAX services. In Logistics,
operating income increased year-over-year primarily due to a higher
contribution from supply chain management. For the full year 2024,
our consolidated operating income increased year-over-year
primarily driven by significantly higher freight rates in our
China service. The higher freight
rates, which started in the middle of the second quarter and
remained through year end, were supported by a resilient U.S.
economy and a stable consumer demand environment coupled with
tighter supply chain conditions."
Mr. Cox added, "Looking ahead, we expect elevated freight rates
in our China service to continue
into the first quarter 2025. Beyond the first quarter, our
China service rates will largely
be driven by the timing of trade flow normalization in the Red Sea,
other geopolitical factors, supply chain activity and the
trajectory of the U.S. economy. With respect to the Red Sea,
assuming trade conditions normalize by the middle of the year, we
expect freight rates in our China
service to moderate in the second half of the year. However, if the
Red Sea remains disrupted through year end, we expect our freight
rates in China to remain elevated
throughout the year. For our domestic tradelanes in 2025, we
expect volume in Guam to be
modestly higher than the levels achieved in 2024 and volume in
Hawaii and Alaska to approximate the levels achieved in
2024. For Logistics in 2025, we expect modestly lower operating
income due to challenging business conditions for transportation
brokerage and a lower contribution from supply chain
management."
"As a result, for the first quarter 2025, we expect Matson's
consolidated operating income to be meaningfully higher than the
level achieved in the same period last year. We expect full year
2025 consolidated operating income to be largely driven by the
timing of trade flow normalization in the Red Sea, other
geopolitical factors, supply chain activity and the trajectory of
the U.S. economy. Assuming trade conditions in the Red Sea
normalize by the middle of the year and there are no significant
changes from today in the other factors referenced above, we expect
full year 2025 consolidated operating income to be moderately lower
than the level achieved last year. However, if trade conditions in
the Red Sea remain disrupted through year end and there are no
significant changes from today in the other factors noted above, we
expect our full year 2025 consolidated operating income to approach
the level achieved in 2024."
Fourth Quarter 2024 Discussion and Outlook for 2025
Ocean Transportation: The Company's container volume in
the Hawaii service in the fourth
quarter 2024 was 1.7 percent lower year-over-year. The decrease was
primarily due to lower general demand. Hawaii's economy is expected to continue to
grow slowly supported by modest gains in tourism, a low
unemployment rate, and increased construction activity, but
partially restrained by continued challenges in population growth
and lower discretionary income as a result of high inflation and
interest rates. The Company expects volume in 2025 to be comparable
to the level achieved in 2024, reflecting modest economic growth in
Hawaii and stable market
share.
In China, the Company achieved
significantly higher freight rates in the fourth quarter 2024
compared to the year ago period. The Company's container volume in
the fourth quarter 2024 also increased 7.2 percent year-over-year
due to seasonally stronger freight demand. The elevated freight
rates in the fourth quarter 2024 were supported by a resilient U.S.
economy and a stable consumer demand environment coupled with
tighter supply chain conditions. The Company expects elevated
freight rates to continue into the first quarter 2025. Beyond the
first quarter, the Company expects freight rates will largely be
driven by the timing of trade flow normalization in the Red Sea,
other geopolitical factors, supply chain activity and the
trajectory of the U.S. economy. With respect to the Red Sea,
assuming trade conditions normalize by the middle of the year, the
Company expects freight rates to moderate in the second half of the
year. However, if the Red Sea remains disrupted through year end,
the Company expects freight rates to remain elevated throughout the
year.
In Guam, the Company's
container volume in the fourth quarter 2024 decreased 10.0 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 Guam's economy to
grow modestly supported by a low unemployment rate and an increase
in construction activity. For the full year 2025, the Company
expects volume to be modestly higher than the level achieved last
year.
In Alaska, the Company's
container volume for the fourth quarter 2024 increased 1.1 percent
year-over-year. The increase was primarily due to higher northbound
volume, partially offset by an additional sailing in the year ago
period. In the near term, the Company expects continued economic
growth in Alaska supported by a
low unemployment rate, jobs growth and continued oil and gas
exploration and production activity. For the full year 2025, the
Company expects volume to approximate the level achieved last
year.
The loss in the fourth quarter 2024 from the Company's SSAT
joint venture investment was $9.5
million, or $13.6 million
lower than the income of $4.1 million
in fourth quarter 2023. The decrease was due to a $18.4 million impairment charge related to the
write-down of a terminal operating lease asset, partially offset by
higher year-over-year lift volume. On an after-tax basis, the
impairment charge impacted fourth quarter 2024 net income and
diluted EPS by $14.0 million and
$0.42 per share, respectively. For
2025, the Company expects the contribution from SSAT to
approximate the level achieved in 2024, without taking into account
the $18.4 million impairment charge
in the fourth quarter 2024.
Based on the outlook trends noted above, the Company expects
Ocean Transportation operating income for the first quarter 2025 to
be meaningfully higher than the $27.6
million achieved in the first quarter 2024. For full year
2025, the Company expects Ocean Transportation operating income to
be largely driven by the timing of trade flow normalization in the
Red Sea, other geopolitical factors, supply chain activity and the
trajectory of the U.S. economy. Assuming trade conditions in the
Red Sea normalize by the middle of the year and there are no
significant changes from today in the other factors referenced
above, the Company expects full year 2025 Ocean Transportation
operating income to be moderately lower than the $500.9 million achieved in 2024. However, if
trade conditions in the Red Sea remain disrupted through year end
and there are no significant changes from today in the other
factors noted above, the Company expects full year 2025 Ocean
Transportation operating income to approach the level achieved in
2024.
Logistics: In the fourth quarter 2024, operating
income for the Company's Logistics segment was $10.1 million, or $1.2
million higher compared to the level achieved in the fourth
quarter 2023. The increase was primarily due to a higher
contribution from supply chain management. For 2025, the Company
expects challenging business conditions for transportation
brokerage for most of the year and a lower contribution from supply
chain management, which the Company expects to lead to modestly
lower operating income compared to the level achieved in 2024. For
the first quarter 2025, the Company expects Logistics operating
income to be modestly lower than the $9.3
million achieved in the first quarter 2024.
Consolidated Operating Income: For the first quarter
2025, the Company expects consolidated operating income to be
meaningfully higher than the $36.9
million achieved in the first quarter 2024. For full year
2025, the Company expects consolidated operating income to be
largely driven by the timing of trade flow normalization in the Red
Sea, other geopolitical factors, supply chain activity and the
trajectory of the U.S. economy. Assuming trade conditions in the
Red Sea normalize by the end of the first half of the year and
there are no significant changes from today in the other factors
referenced above, the Company expects full year 2025 consolidated
operating income to be moderately lower than the $551.3 million achieved in 2024. However, if
trade conditions in the Red Sea remain disrupted through year end
and there are no significant changes from today in the other
factors noted above, the Company expects full year 2025
consolidated operating income to approach the level achieved in
2024.
Depreciation and Amortization: For full year 2025, the
Company expects depreciation and amortization expense to be
approximately $200 million, inclusive of dry-docking
amortization of approximately $26 million.
Interest Income: The Company expects interest income
for the full year 2025 to be approximately $31 million.
Interest Expense: The Company expects interest expense
for the full year 2025 to be approximately $7 million.
Other Income (Expense): The Company expects full
year 2025 other income (expense) to be approximately
$9 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 fourth quarter 2024, the Company's
effective tax rate was 19.1 percent. For the full year 2025, the
Company expects its effective tax rate to be approximately 22.0
percent.
Capital and Vessel Dry-docking Expenditures: For the full
year 2024, the Company made capital expenditure payments excluding
new vessel construction expenditures of $214.5 million, new vessel construction
expenditures (including capitalized interest and owner's items) of
$95.6 million, and dry-docking
payments of $30.2 million. For the
full year 2025, the Company expects to make other capital
expenditure payments, including maintenance capital expenditures,
of approximately $120 to $140 million, new vessel construction
expenditures (including capitalized interest and owner's items) of
approximately $305 million, and
dry-docking payments of approximately $40
million.
Results By
Segment
|
|
Ocean Transportation
— Three months ended December 31, 2024 compared with
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Ocean Transportation
revenue
|
|
$
|
742.1
|
|
$
|
639.7
|
|
$
|
102.4
|
|
16.0
|
%
|
Operating costs and
expenses
|
|
|
(604.7)
|
|
|
(573.3)
|
|
|
(31.4)
|
|
5.5
|
%
|
Operating
income
|
|
$
|
137.4
|
|
$
|
66.4
|
|
$
|
71.0
|
|
106.9
|
%
|
Operating income
margin
|
|
|
18.5
|
%
|
|
10.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume (Forty-foot
equivalent units (FEU), except for automobiles) (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Hawaii
containers
|
|
|
34,800
|
|
|
35,400
|
|
|
(600)
|
|
(1.7)
|
%
|
Hawaii
automobiles
|
|
|
7,000
|
|
|
10,100
|
|
|
(3,100)
|
|
(30.7)
|
%
|
Alaska
containers
|
|
|
18,000
|
|
|
17,800
|
|
|
200
|
|
1.1
|
%
|
China
containers
|
|
|
37,400
|
|
|
34,900
|
|
|
2,500
|
|
7.2
|
%
|
Guam
containers
|
|
|
4,500
|
|
|
5,000
|
|
|
(500)
|
|
(10.0)
|
%
|
Other containers
(2)
|
|
|
4,300
|
|
|
4,700
|
|
|
(400)
|
|
(8.5)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $102.4 million, or 16.0 percent, during the three
months ended December 31, 2024,
compared with the three months ended December 31, 2023. The increase was primarily due
to significantly higher freight rates in China and higher volume in China.
On a year-over-year FEU basis, Hawaii container volume decreased
1.7 percent primarily due to lower general demand;
Alaska volume increased
1.1 percent primarily due to higher northbound volume,
partially offset by an additional sailing in the year ago period;
China volume was 7.2 percent
higher due to seasonally stronger freight demand; Guam volume decreased 10.0 percent
primarily due to lower demand from retail and food and beverage
segments; and Other containers volume decreased
8.5 percent.
Ocean Transportation operating income increased $71.0 million, or 106.9 percent, during the three
months ended December 31, 2024,
compared with the three months ended December 31, 2023. The increase was primarily due
to significantly higher freight rates in China, the timing of fuel-related surcharge
collections, and higher volume in China, partially offset by a lower
contribution from SSAT and higher direct cargo expense (primarily
in the China service) and general
and administrative expenses.
The Company's SSAT terminal joint venture investment incurred a
loss of $9.5 million during the three
months ended December 31, 2024,
compared to income of $4.1 million
during the three months ended December 31,
2023. The decrease was due to a $18.4
million impairment charge related to the write-down of a
terminal operating lease asset, partially offset by higher
year-over-year lift volume.
Ocean Transportation
— Year ended December 31, 2024 compared with 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
December 31,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Ocean Transportation
revenue
|
|
$
|
2,809.7
|
|
$
|
2,477.0
|
|
$
|
332.7
|
|
13.4
|
%
|
Operating costs and
expenses
|
|
|
(2,308.8)
|
|
|
(2,182.2)
|
|
|
(126.6)
|
|
5.8
|
%
|
Operating
income
|
|
$
|
500.9
|
|
$
|
294.8
|
|
$
|
206.1
|
|
69.9
|
%
|
Operating income
margin
|
|
|
17.8
|
%
|
|
11.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume (Forty-foot
equivalent units (FEU), except for automobiles) (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Hawaii
containers
|
|
|
140,700
|
|
|
144,000
|
|
|
(3,300)
|
|
(2.3)
|
%
|
Hawaii
automobiles
|
|
|
30,400
|
|
|
39,400
|
|
|
(9,000)
|
|
(22.8)
|
%
|
Alaska
containers
|
|
|
80,500
|
|
|
80,000
|
|
|
500
|
|
0.6
|
%
|
China
containers
|
|
|
144,100
|
|
|
140,700
|
|
|
3,400
|
|
2.4
|
%
|
Guam
containers
|
|
|
18,800
|
|
|
20,100
|
|
|
(1,300)
|
|
(6.5)
|
%
|
Other containers
(2)
|
|
|
17,000
|
|
|
17,500
|
|
|
(500)
|
|
(2.9)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $332.7 million, or 13.4 percent, during the year
ended December 31, 2024, compared
with the year ended December 31,
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, partially offset by lower
domestic tradelane volume.
On a year-over-year FEU basis, Hawaii container volume decreased
2.3 percent primarily due to lower general demand;
Alaska volume increased
0.6 percent due to higher general demand, partially offset by
one less northbound sailing; China
volume increased 2.4 percent due to stronger seasonal volume
in the fourth quarter 2024 and one additional sailing; Guam volume decreased 6.5 percent
primarily due to lower general demand; and Other containers volume
decreased 2.9 percent.
Ocean Transportation operating income increased $206.1 million, or 69.9 percent, during the year
ended December 31, 2024, compared
with the year ended December 31,
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, partially offset by higher
operating costs and general and administrative expenses.
The Company's SSAT terminal joint venture investment incurred a
loss of $1.0 million during the year
ended December 31, 2024, compared to
income of $2.2 million during the
year ended December 31, 2023. The
decrease was due to an impairment charge related to the write-down
of a terminal operating lease asset in the fourth quarter 2024 of
$18.4 million, partially offset by
higher lift volume.
Logistics — Three
months ended December 31, 2024 compared with 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Logistics
revenue
|
|
$
|
148.2
|
|
$
|
149.2
|
|
$
|
(1.0)
|
|
(0.7)
|
%
|
Operating costs and
expenses
|
|
|
(138.1)
|
|
|
(140.3)
|
|
|
2.2
|
|
(1.6)
|
%
|
Operating
income
|
|
$
|
10.1
|
|
$
|
8.9
|
|
$
|
1.2
|
|
13.5
|
%
|
Operating income
margin
|
|
|
6.8
|
%
|
|
6.0
|
%
|
|
|
|
|
|
Logistics revenue decreased $1.0
million, or 0.7 percent, during the three months ended
December 31, 2024, compared with the
three months ended December 31, 2023.
The decrease was primarily due to lower revenue in transportation
brokerage, partially offset by higher revenue in supply chain
management.
Logistics operating income increased $1.2
million, or 13.5 percent, during the three months ended
December 31, 2024, compared with the
three months ended December 31, 2023.
The increase was primarily due to a higher contribution from supply
chain management.
Logistics — Year
ended December 31, 2024 compared with 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
December 31,
|
|
(Dollars in millions)
|
|
2024
|
|
2023
|
|
Change
|
|
Logistics
revenue
|
|
$
|
612.1
|
|
$
|
617.6
|
|
$
|
(5.5)
|
|
(0.9)
|
%
|
Operating costs and
expenses
|
|
|
(561.7)
|
|
|
(569.6)
|
|
|
7.9
|
|
(1.4)
|
%
|
Operating
income
|
|
$
|
50.4
|
|
$
|
48.0
|
|
$
|
2.4
|
|
5.0
|
%
|
Operating income
margin
|
|
|
8.2
|
%
|
|
7.8
|
%
|
|
|
|
|
|
Logistics revenue decreased $5.5
million, or 0.9 percent, during the year ended December 31, 2024, compared with the year ended
December 31, 2023. The decrease was
primarily due to lower revenue in transportation brokerage,
partially offset by higher revenue in supply chain management.
Logistics operating income increased $2.4
million, or 5.0 percent, during the year ended December 31, 2024, compared with the year ended
December 31, 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 $132.8 million from $134.0
million at December 31, 2023
to $266.8 million at December 31, 2024. As of December 31, 2024, there was $642.6 million of cash and cash equivalents and
investments in fixed-rate U.S. Treasuries in the Capital
Construction Fund. Matson generated net cash from operating
activities of $767.8 million during
the year ended December 31, 2024,
compared to $510.5 million during the
year ended December 31, 2023. Capital
expenditures (including capitalized vessel construction
expenditures) totaled $310.1 million
for the year ended December 31, 2024,
compared with $248.4 million for the
year ended December 31, 2023. Total
debt decreased by $39.7 million
during the year to $400.9 million as
of December 31, 2024, of which
$361.2 million was classified as
long-term debt.1 As of December 31,
2024, Matson had available borrowings under its revolving credit
facility of $643.9 million.
During the fourth quarter 2024, Matson repurchased approximately
0.2 million shares for a total cost of $31.8
million. As of December 31,
2024, there were approximately 0.8 million shares remaining
in the Company's share repurchase program. For the full year 2024,
Matson repurchased approximately 1.6 million shares for a total
cost of $201.0 million. Matson's
Board of Directors also declared a cash dividend of $0.34 per share payable on March 6,
2025 to all shareholders of record as of the close of business on
February 6, 2025.
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 February 25, 2025 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 fourth
quarter and full year results.
|
|
Date of Conference
Call:
|
Tuesday,
February 25, 2025
|
Scheduled
Time:
|
4:30 p.m. ET / 1:30
p.m. PT / 11:30 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/BI0b3e3bfd4fb54811a8a455a99c38160a
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; trade flow normalization in the Red Sea;
geopolitical factors; tariffs and trade; trajectory of the U.S.
economy; business conditions for transportation brokerage;
contributions from supply chain management; economic growth and
drivers in Hawaii, Alaska and Guam; population growth; discretionary income;
interest rates; tourism levels; unemployment rates; construction
activity; jobs growth; inflation; oil and gas exploration and
production activity; contribution from SSAT; impairment charge at
SSAT; vessel transit times; refleeting initiatives; timing and
amount of milestone payments and related costs; delivery dates for
new vessels; 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
|
|
Years
Ended
|
|
|
December 31,
|
|
December 31,
|
(In millions, except per
share amounts)
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Operating
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Ocean
Transportation
|
|
$
|
742.1
|
|
$
|
639.7
|
|
$
|
2,809.7
|
|
$
|
2,477.0
|
Logistics
|
|
|
148.2
|
|
|
149.2
|
|
|
612.1
|
|
|
617.6
|
Total Operating
Revenue
|
|
|
890.3
|
|
|
788.9
|
|
|
3,421.8
|
|
|
3,094.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
costs
|
|
|
(652.5)
|
|
|
(644.4)
|
|
|
(2,565.9)
|
|
|
(2,470.7)
|
(Loss) Income from
SSAT
|
|
|
(9.5)
|
|
|
4.1
|
|
|
(1.0)
|
|
|
2.2
|
Selling, general and
administrative
|
|
|
(80.8)
|
|
|
(73.3)
|
|
|
(303.6)
|
|
|
(283.3)
|
Total Costs and
Expenses
|
|
|
(742.8)
|
|
|
(713.6)
|
|
|
(2,870.5)
|
|
|
(2,751.8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
|
147.5
|
|
|
75.3
|
|
|
551.3
|
|
|
342.8
|
Interest
income
|
|
|
10.3
|
|
|
9.8
|
|
|
48.3
|
|
|
36.0
|
Interest
expense
|
|
|
(1.4)
|
|
|
(2.4)
|
|
|
(7.5)
|
|
|
(12.2)
|
Other income
(expense), net
|
|
|
1.8
|
|
|
1.6
|
|
|
7.3
|
|
|
6.4
|
Income before
Taxes
|
|
|
158.2
|
|
|
84.3
|
|
|
599.4
|
|
|
373.0
|
Income
taxes
|
|
|
(30.2)
|
|
|
(21.9)
|
|
|
(123.0)
|
|
|
(75.9)
|
Net Income
|
|
$
|
128.0
|
|
$
|
62.4
|
|
$
|
476.4
|
|
$
|
297.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings Per
Share
|
|
$
|
3.87
|
|
$
|
1.80
|
|
$
|
14.14
|
|
$
|
8.42
|
Diluted Earnings Per
Share
|
|
$
|
3.80
|
|
$
|
1.78
|
|
$
|
13.93
|
|
$
|
8.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Number
of Shares Outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
33.1
|
|
|
34.7
|
|
|
33.7
|
|
|
35.3
|
Diluted
|
|
|
33.7
|
|
|
35.1
|
|
|
34.2
|
|
|
35.7
|
MATSON, INC.
AND SUBSIDIARIES
Condensed
Consolidated Balance Sheets
(Unaudited)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
(In millions)
|
|
2024
|
|
2023
|
ASSETS
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
266.8
|
|
$
|
134.0
|
Other current
assets
|
|
|
342.8
|
|
|
468.3
|
Total current
assets
|
|
|
609.6
|
|
|
602.3
|
Long-term
Assets:
|
|
|
|
|
|
|
Investment in
SSAT
|
|
|
84.1
|
|
|
85.5
|
Property and
equipment, net
|
|
|
2,260.9
|
|
|
2,089.9
|
Goodwill
|
|
|
327.8
|
|
|
327.8
|
Intangible assets,
net
|
|
|
159.4
|
|
|
176.4
|
Capital Construction
Fund
|
|
|
642.6
|
|
|
599.4
|
Other long-term
assets
|
|
|
511.0
|
|
|
413.3
|
Total long-term
assets
|
|
|
3,985.8
|
|
|
3,692.3
|
Total
assets
|
|
$
|
4,595.4
|
|
$
|
4,294.6
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
|
Current portion of
debt
|
|
$
|
39.7
|
|
$
|
39.7
|
Other current
liabilities
|
|
|
520.7
|
|
|
522.6
|
Total current
liabilities
|
|
|
560.4
|
|
|
562.3
|
Long-term
Liabilities:
|
|
|
|
|
|
|
Long-term debt, net of
deferred loan fees
|
|
|
350.8
|
|
|
389.3
|
Deferred income
taxes
|
|
|
693.4
|
|
|
669.3
|
Other long-term
liabilities
|
|
|
338.8
|
|
|
273.0
|
Total long-term
liabilities
|
|
|
1,383.0
|
|
|
1,331.6
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
|
2,652.0
|
|
|
2,400.7
|
Total liabilities and
shareholders' equity
|
|
$
|
4,595.4
|
|
$
|
4,294.6
|
MATSON, INC.
AND SUBSIDIARIES
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended
December 31,
|
|
(In
millions)
|
|
2024
|
|
2023
|
|
2022
|
|
Cash Flows From
Operating Activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
476.4
|
|
$
|
297.1
|
|
$
|
1,063.9
|
|
Reconciling
adjustments:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
153.1
|
|
|
142.2
|
|
|
139.2
|
|
Amortization of
operating lease right of use assets
|
|
|
133.7
|
|
|
142.0
|
|
|
153.0
|
|
Deferred income
taxes
|
|
|
20.9
|
|
|
19.6
|
|
|
90.2
|
|
(Gain) Loss on
disposal of property and equipment
|
|
|
(2.3)
|
|
|
0.6
|
|
|
(1.5)
|
|
Share-based
compensation expense
|
|
|
26.5
|
|
|
23.8
|
|
|
18.3
|
|
Loss (Income) from
SSAT
|
|
|
1.0
|
|
|
(2.2)
|
|
|
(83.1)
|
|
Distributions from
SSAT
|
|
|
14.0
|
|
|
—
|
|
|
47.3
|
|
Other
|
|
|
(10.3)
|
|
|
(0.5)
|
|
|
2.1
|
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable,
net
|
|
|
9.8
|
|
|
(10.9)
|
|
|
74.6
|
|
Deferred dry-docking
payments
|
|
|
(30.2)
|
|
|
(24.1)
|
|
|
(25.7)
|
|
Deferred dry-docking
amortization
|
|
|
27.2
|
|
|
25.3
|
|
|
24.9
|
|
Prepaid expenses and
other assets
|
|
|
94.8
|
|
|
33.5
|
|
|
(45.2)
|
|
Accounts payable,
accruals and other liabilities
|
|
|
(5.6)
|
|
|
10.9
|
|
|
(31.7)
|
|
Operating lease assets
and liabilities, net
|
|
|
(139.5)
|
|
|
(144.8)
|
|
|
(154.1)
|
|
Other long-term
liabilities
|
|
|
(1.7)
|
|
|
(2.0)
|
|
|
(0.3)
|
|
Net cash provided by
operating activities
|
|
|
767.8
|
|
|
510.5
|
|
|
1,271.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From
Investing Activities:
|
|
|
|
|
|
|
|
|
|
|
Capitalized vessel
construction expenditures
|
|
|
(95.6)
|
|
|
(52.9)
|
|
|
(62.4)
|
|
Capital expenditures
(excluding vessel construction expenditures)
|
|
|
(214.5)
|
|
|
(195.5)
|
|
|
(146.9)
|
|
Proceeds from disposal
of property and equipment, net
|
|
|
5.9
|
|
|
1.2
|
|
|
1.2
|
|
Payments for asset
acquisitions
|
|
|
(0.8)
|
|
|
(12.4)
|
|
|
(3.0)
|
|
Cash and interest
deposits into Capital Construction Fund
|
|
|
(120.7)
|
|
|
(128.5)
|
|
|
(582.8)
|
|
Withdrawals from
Capital Construction Fund
|
|
|
89.6
|
|
|
49.9
|
|
|
64.6
|
|
Net cash used in
investing activities
|
|
|
(336.1)
|
|
|
(338.2)
|
|
|
(729.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows From
Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
Repayments of
debt
|
|
|
(39.7)
|
|
|
(76.9)
|
|
|
(111.5)
|
|
Dividends
paid
|
|
|
(44.8)
|
|
|
(45.0)
|
|
|
(48.0)
|
|
Repurchase of Matson
common stock
|
|
|
(199.1)
|
|
|
(155.2)
|
|
|
(397.0)
|
|
Tax withholding
related to net share settlements of restricted stock
units
|
|
|
(17.6)
|
|
|
(12.6)
|
|
|
(20.1)
|
|
Net cash used in
financing activities
|
|
|
(301.2)
|
|
|
(289.7)
|
|
|
(576.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase (Decrease)
in Cash, Cash Equivalents and Restricted Cash
|
|
|
130.5
|
|
|
(117.4)
|
|
|
(34.0)
|
|
Cash, Cash Equivalents
and Restricted Cash, Beginning of the Year
|
|
|
136.3
|
|
|
253.7
|
|
|
287.7
|
|
Cash, Cash Equivalents
and Restricted Cash, End of the Year
|
|
$
|
266.8
|
|
$
|
136.3
|
|
$
|
253.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Cash,
Cash Equivalents, and Restricted Cash, at End of the
Year:
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash
Equivalents
|
|
$
|
266.8
|
|
$
|
134.0
|
|
$
|
249.8
|
|
Restricted
Cash
|
|
|
—
|
|
|
2.3
|
|
|
3.9
|
|
Total Cash, Cash
Equivalents and Restricted Cash, End of the Year
|
|
$
|
266.8
|
|
$
|
136.3
|
|
$
|
253.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Cash Flow
Information:
|
|
|
|
|
|
|
|
|
|
|
Interest paid, net of
capitalized interest
|
|
$
|
5.9
|
|
$
|
11.1
|
|
$
|
16.2
|
|
Income tax paid, net
of income tax refunds
|
|
$
|
(26.5)
|
|
$
|
7.5
|
|
$
|
215.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash
Information:
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
included in accounts payable, accruals and other
liabilities
|
|
$
|
7.9
|
|
$
|
10.8
|
|
$
|
5.5
|
|
Non-cash payments for
intangible asset acquisitions
|
|
$
|
—
|
|
$
|
2.7
|
|
$
|
2.2
|
|
MATSON, INC.
AND SUBSIDIARIES
Net Income to EBITDA
Reconciliations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
December 31,
|
(In millions)
|
|
|
2024
|
|
2023
|
|
Change
|
Net Income
|
|
|
$
|
128.0
|
|
$
|
62.4
|
|
$
|
65.6
|
Subtract:
|
Interest
income
|
|
|
(10.3)
|
|
|
(9.8)
|
|
|
(0.5)
|
Add:
|
Interest
expense
|
|
|
1.4
|
|
|
2.4
|
|
|
(1.0)
|
Add:
|
Income taxes
|
|
|
30.2
|
|
|
21.9
|
|
|
8.3
|
Add:
|
Depreciation and
amortization
|
|
|
39.7
|
|
|
35.8
|
|
|
3.9
|
Add:
|
Dry-dock
amortization
|
|
|
6.2
|
|
|
6.7
|
|
|
(0.5)
|
EBITDA (1)
|
|
|
$
|
195.2
|
|
$
|
119.4
|
|
$
|
75.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years
Ended
|
|
|
|
December 31,
|
(In millions)
|
|
|
2024
|
|
2023
|
|
Change
|
Net Income
|
|
|
$
|
476.4
|
|
$
|
297.1
|
|
$
|
179.3
|
Subtract:
|
Interest
income
|
|
|
(48.3)
|
|
|
(36.0)
|
|
|
(12.3)
|
Add:
|
Interest
expense
|
|
|
7.5
|
|
|
12.2
|
|
|
(4.7)
|
Add:
|
Income taxes
|
|
|
123.0
|
|
|
75.9
|
|
|
47.1
|
Add:
|
Depreciation and
amortization
|
|
|
153.1
|
|
|
142.2
|
|
|
10.9
|
Add:
|
Dry-dock
amortization
|
|
|
27.2
|
|
|
25.3
|
|
|
1.9
|
EBITDA (1)
|
|
|
$
|
738.9
|
|
$
|
516.7
|
|
$
|
222.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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-fourth-quarter-and-full-year-2024-results-provides-2025-outlook-302384252.html
SOURCE Matson, Inc.