For the six months ended
Second Quarter 2017 Discussion and Outlook for Second Half 2017
Ocean Transportation: The
In
In
In
As a result, the Company expects Ocean Transportation operating income for the full year 2017 to be lower than the
Logistics: In the second quarter 2017, operating income for the Company's Logistics segment included a full quarter of freight forwarding operating results from its acquired Span Alaska business. For the full year 2017, the Company expects Logistics operating income to be approximately
Depreciation and Amortization: For the full year 2017, the Company expects depreciation and amortization expense to increase by approximately
EBITDA: The Company expects full year 2017 EBITDA to approximate the
Interest Expense: The Company expects interest expense for the full year 2017 to be approximately
Income Tax Expense: In the second quarter 2017, the Company's effective tax rate was 39.4 percent. For the full year 2017, the Company expects its effective tax rate to be approximately 39 percent.
Capital and
Results By Segment
Ocean Transportation — Three months ended | ||||||||||||
Three Months Ended |
||||||||||||
(Dollars in millions) |
2017 |
2016 |
Change |
|||||||||
Ocean Transportation revenue |
$ |
392.7 |
$ |
370.9 |
$ |
21.8 |
5.9 |
% | ||||
Operating costs and expenses |
(353.7) |
(337.0) |
(16.7) |
5.0 |
% | |||||||
Operating income |
$ |
39.0 |
$ |
33.9 |
$ |
5.1 |
15.0 |
% | ||||
Operating income margin |
9.9 |
% |
9.1 |
% |
||||||||
Volume (Forty-foot equivalent units (FEU), except for automobiles) (1) |
||||||||||||
|
38,600 |
39,700 |
(1,100) |
(2.8) |
% | |||||||
|
16,500 |
21,200 |
(4,700) |
(22.2) |
% | |||||||
|
17,500 |
17,700 |
(200) |
(1.1) |
% | |||||||
|
16,900 |
14,700 |
2,200 |
15.0 |
% | |||||||
|
5,400 |
6,300 |
(900) |
(14.3) |
% | |||||||
|
2,500 |
2,100 |
400 |
19.0 |
% |
____________________ | |
(1) |
Approximate volumes 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. |
Ocean Transportation revenue increased
On a year-over-year FEU basis,
Ocean Transportation operating income increased
The Company's SSAT terminal joint venture investment contributed
Ocean Transportation — Six months ended | ||||||||||||
Six Months Ended |
||||||||||||
(Dollars in millions) |
2017 |
2016 |
Change |
|||||||||
Ocean Transportation revenue |
$ |
762.7 |
$ |
737.0 |
$ |
25.7 |
3.5 |
% | ||||
Operating costs and expenses |
(709.2) |
(670.1) |
(39.1) |
5.8 |
% | |||||||
Operating income |
$ |
53.5 |
$ |
66.9 |
$ |
(13.4) |
(20.0) |
% | ||||
Operating income margin |
7.0 |
% |
9.1 |
% |
||||||||
Volume (Forty-foot equivalent units (FEU), except for automobiles) (1) |
||||||||||||
|
75,000 |
78,200 |
(3,200) |
(4.1) |
% | |||||||
|
30,300 |
38,500 |
(8,200) |
(21.3) |
% | |||||||
|
33,300 |
34,200 |
(900) |
(2.6) |
% | |||||||
|
32,200 |
27,100 |
5,100 |
18.8 |
% | |||||||
|
10,800 |
12,100 |
(1,300) |
(10.7) |
% | |||||||
|
4,600 |
4,200 |
400 |
9.5 |
% |
____________________ | |
(1) |
Approximate volumes 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. |
Ocean Transportation revenue increased
On a year-over-year FEU basis,
Ocean Transportation operating income decreased
The Company's SSAT terminal joint venture investment contributed
Logistics — Three months ended | ||||||||||||
Three Months Ended |
||||||||||||
(Dollars in millions) |
2017 |
2016 |
Change |
|||||||||
Logistics revenue (1) |
$ |
119.8 |
$ |
96.8 |
$ |
23.0 |
23.8 |
% | ||||
Operating costs and expenses (1) |
(112.9) |
(94.6) |
(18.3) |
19.3 |
% | |||||||
Operating income (1) |
$ |
6.9 |
$ |
2.2 |
$ |
4.7 |
213.6 |
% | ||||
Operating income margin (1) |
5.8 |
% |
2.3 |
% |
____________________ | |
(1) |
Logistics operating results include Span Alaska operating results from the date of acquisition on |
Logistics revenue increased
Logistics operating income increased
Logistics — Six months ended | ||||||||||||
Six Months Ended |
||||||||||||
(Dollars in millions) |
2017 |
2016 |
Change |
|||||||||
Logistics revenue (1) |
$ |
224.2 |
$ |
184.9 |
$ |
39.3 |
21.3 |
% | ||||
Operating costs and expenses (1) |
(215.4) |
(181.1) |
(34.3) |
18.9 |
% | |||||||
Operating income (1) |
$ |
8.8 |
$ |
3.8 |
$ |
5.0 |
131.6 |
% | ||||
Operating income margin (1) |
3.9 |
% |
2.1 |
% |
____________________ | |
(1) |
Logistics operating results include Span Alaska operating results from the date of acquisition on |
Logistics revenue increased
Logistics operating income increased
Liquidity, Cash Flows and Capital Allocation
Matson's Cash and Cash Equivalents increased by
For the twelve months ended
On
As previously announced, Matson's Board of Directors declared a cash dividend of
Teleconference and Webcast
A conference call is scheduled today at
Date of Conference Call: |
| ||
Scheduled Time: |
| ||
Participant Toll Free Dial In #: |
1-877-312-5524 | ||
International Dial In #: |
1-253-237-1144 |
The conference call will be broadcast live along with a slide presentation on the Company's website at www.matson.com; Investor Relations. A replay of the conference call will be available approximately two hours after the call through
About the Company
Founded in 1882,
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
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 earnings, operating income, profitability and cash flow expectations, fleet renewal progress, fleet deployments, economic effects of competitors' services, expenses, rate premiums and market conditions in the
MATSON, INC. AND SUBSIDIARIES Condensed Consolidated Statements of Income (Unaudited) | ||||||||||||
Three Months Ended |
Six Months Ended | |||||||||||
|
| |||||||||||
(In millions, except per-share amounts) |
2017 |
2016 |
2017 |
2016 | ||||||||
Operating Revenue: |
||||||||||||
Ocean Transportation |
$ |
392.7 |
$ |
370.9 |
$ |
762.7 |
$ |
737.0 | ||||
Logistics |
119.8 |
96.8 |
224.2 |
184.9 | ||||||||
Total Operating Revenue |
512.5 |
467.7 |
986.9 |
921.9 | ||||||||
Costs and Expenses: |
||||||||||||
Operating costs |
(422.9) |
(389.9) |
(835.1) |
(766.3) | ||||||||
Equity in income of related party Terminal Joint Venture |
6.9 |
3.0 |
11.8 |
5.6 | ||||||||
Selling, general and administrative |
(50.6) |
(44.7) |
(101.3) |
(90.5) | ||||||||
Total Costs and Expenses |
(466.6) |
(431.6) |
(924.6) |
(851.2) | ||||||||
Operating Income |
45.9 |
36.1 |
62.3 |
70.7 | ||||||||
Interest expense |
(6.3) |
(6.5) |
(12.6) |
(11.4) | ||||||||
Income before Income Taxes |
39.6 |
29.6 |
49.7 |
59.3 | ||||||||
Income tax expense |
(15.6) |
(11.6) |
(18.7) |
(23.2) | ||||||||
Net Income |
$ |
24.0 |
$ |
18.0 |
$ |
31.0 |
$ |
36.1 | ||||
Basic Earnings Per-Share: |
$ |
0.56 |
$ |
0.42 |
$ |
0.72 |
$ |
0.83 | ||||
Diluted Earnings Per-Share: |
$ |
0.55 |
$ |
0.42 |
$ |
0.72 |
$ |
0.83 | ||||
Weighted Average Number of Shares Outstanding: |
||||||||||||
Basic |
43.1 |
43.1 |
43.1 |
43.3 | ||||||||
Diluted |
43.3 |
43.4 |
43.3 |
43.7 | ||||||||
Cash Dividends Per-Share |
$ |
0.19 |
$ |
0.18 |
$ |
0.38 |
$ |
0.36 |
MATSON, INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (Unaudited) | ||||||
|
| |||||
(In millions) |
2017 |
2016 | ||||
ASSETS |
||||||
Current Assets: |
||||||
Cash and cash equivalents |
$ |
15.3 |
$ |
13.9 | ||
Other current assets |
266.6 |
260.3 | ||||
Total current assets |
281.9 |
274.2 | ||||
Long-term Assets: |
||||||
Investment in related party Terminal Joint Venture |
87.3 |
82.4 | ||||
Property and equipment, net |
989.0 |
949.2 | ||||
|
323.7 |
323.7 | ||||
Intangible assets, net |
230.9 |
236.6 | ||||
|
— |
31.2 | ||||
Other long-term assets |
126.5 |
118.2 | ||||
Total long-term assets |
1,757.4 |
1,741.3 | ||||
Total assets |
$ |
2,039.3 |
$ |
2,015.5 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY |
||||||
Current Liabilities: |
||||||
Current portion of debt |
$ |
31.3 |
$ |
31.8 | ||
Other current liabilities |
244.7 |
247.4 | ||||
Total current liabilities |
276.0 |
279.2 | ||||
Long-term Liabilities: |
||||||
Long-term debt |
722.6 |
707.1 | ||||
Deferred income taxes |
360.7 |
348.8 | ||||
Other long-term liabilities |
204.1 |
208.9 | ||||
Total long-term liabilities |
1,287.4 |
1,264.8 | ||||
Total shareholders' equity |
475.9 |
471.5 | ||||
Total liabilities and shareholders' equity |
$ |
2,039.3 |
$ |
2,015.5 |
MATSON, INC. AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (In millions) (Unaudited) | |||||||
Six Months Ended |
|||||||
2017 |
2016 |
||||||
Cash Flows From Operating Activities: |
|||||||
Net income |
$ |
31.0 |
$ |
36.1 |
|||
Reconciling adjustments: |
|||||||
Depreciation and amortization |
49.7 |
47.6 |
|||||
Deferred income taxes |
11.0 |
7.4 |
|||||
Share-based compensation expense |
4.9 |
6.2 |
|||||
Equity in income of related party Terminal Joint Venture |
(11.8) |
(5.6) |
|||||
Cash distribution received from Terminal Joint Venture |
7.0 |
— |
|||||
Other |
1.1 |
1.1 |
|||||
Changes in assets and liabilities: |
|||||||
Accounts receivable, net |
(9.0) |
7.2 |
|||||
Deferred dry-docking payments |
(33.0) |
(28.5) |
|||||
Deferred dry-docking amortization |
25.6 |
17.2 |
|||||
Prepaid expenses and other assets |
(1.1) |
8.0 |
|||||
Accounts payable, accruals and other liabilities |
(9.4) |
(22.4) |
|||||
Other long-term liabilities |
(2.6) |
4.5 |
|||||
Net cash provided by operating activities |
63.4 |
78.8 |
|||||
Cash Flows From Investing Activities: |
|||||||
Vessel construction expenditures |
(46.2) |
(12.9) |
|||||
Other capital expenditures |
(37.1) |
(52.9) |
|||||
Proceeds from (payments for) disposal of property and equipment |
(0.3) |
1.7 |
|||||
Cash deposits into |
(12.2) |
(12.5) |
|||||
Cash withdrawals from |
43.4 |
12.5 |
|||||
Net cash used in investing activities |
(52.4) |
(64.1) |
|||||
Cash Flows From Financing Activities: |
|||||||
Repayments of debt and capital leases |
(15.0) |
(11.1) |
|||||
Proceeds from revolving credit facility |
155.0 |
159.0 |
|||||
Repayments of revolving credit facility |
(125.0) |
(115.0) |
|||||
Proceeds from issuance of capital stock |
0.4 |
0.4 |
|||||
Dividends paid |
(16.5) |
(15.8) |
|||||
Repurchase of Matson common stock |
(1.3) |
(32.3) |
|||||
Tax withholding related to net share settlements of restricted stock units |
(7.2) |
(6.3) |
|||||
Other |
— |
0.1 |
|||||
Net cash used in financing activities |
(9.6) |
(21.0) |
|||||
Net Increase (Decrease) in Cash and Cash Equivalents |
1.4 |
(6.3) |
|||||
Cash and Cash Equivalents, Beginning of the Period |
13.9 |
25.5 |
|||||
Cash and Cash Equivalents, End of the Period |
$ |
15.3 |
$ |
19.2 |
|||
Supplemental Cash Flow Information: |
|||||||
Interest paid, net of capitalized interest |
$ |
12.8 |
$ |
11.6 |
|||
Income tax paid (refund) |
$ |
(0.3) |
$ |
5.4 |
|||
Non-cash Information: |
|||||||
Capital expenditures included in accounts payable, accruals and other liabilities |
$ |
1.1 |
$ |
4.9 |
|||
Accrued dividend |
$ |
8.7 |
$ |
8.2 |
MATSON, INC. AND SUBSIDIARIES Net Debt to EBITDA and EBITDA Reconciliations (Unaudited) | |||||||||||||
NET DEBT RECONCILIATION | |||||||||||||
| |||||||||||||
(In millions) |
2017 | ||||||||||||
Total Debt: |
$ |
753.9 | |||||||||||
Less: Cash and cash equivalents |
(15.3) | ||||||||||||
Net Debt |
$ |
738.6 | |||||||||||
EBITDA RECONCILIATION | |||||||||||||
Three Months Ended |
|||||||||||||
|
Last Twelve |
||||||||||||
(In millions) |
2017 |
2016 |
Change |
Months |
|||||||||
Net Income |
$ |
24.0 |
$ |
18.0 |
$ |
6.0 |
$ |
75.4 |
|||||
Add: Income tax expense |
15.6 |
11.6 |
4.0 |
44.1 |
|||||||||
Add: Interest expense |
6.3 |
6.5 |
(0.2) |
25.3 |
|||||||||
Add: Depreciation and amortization |
25.0 |
23.6 |
1.4 |
98.6 |
|||||||||
Add: Dry-dock amortization |
14.1 |
9.1 |
5.0 |
47.3 |
|||||||||
EBITDA (1) |
$ |
85.0 |
$ |
68.8 |
$ |
16.2 |
$ |
290.7 |
|||||
Six Months Ended |
|||||||||||||
|
|||||||||||||
(In millions) |
2017 |
2016 |
Change |
||||||||||
Net Income |
$ |
31.0 |
$ |
36.1 |
$ |
(5.1) |
|||||||
Add: Income tax expense |
18.7 |
23.2 |
(4.5) |
||||||||||
Add: Interest expense |
12.6 |
11.4 |
1.2 |
||||||||||
Add: Depreciation and amortization |
49.4 |
47.3 |
2.1 |
||||||||||
Add: Dry-dock amortization |
25.6 |
17.2 |
8.4 |
||||||||||
EBITDA (1) |
$ |
137.3 |
$ |
135.2 |
$ |
2.1 |
____________________ | |
(1) |
EBITDA is defined as the sum of net income, less income or loss from discontinued operations, plus income tax expense, interest expense and 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. |
Investor Relations inquiries: |
Media inquiries: |
|
|
Matson, Inc. |
Matson, Inc. |
510.628.4227 |
510.628.4534 |
View original content with multimedia:http://www.prnewswire.com/news-releases/matson-inc-announces-second-quarter-eps-of-055-affirms-2017-outlook-300496655.html
SOURCE
News Provided by Acquire Media