Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
MATSON, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Income and Comprehensive Income
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In millions, except per share amounts)
2023
2022
2023
2022
Operating Revenue:
Ocean Transportation
$
669.4
$
918.5
$
1,837.3
$
2,911.6
Logistics
158.1
196.3
468.4
629.8
Total Operating Revenue
827.5
1,114.8
2,305.7
3,541.4
Costs and Expenses:
Operating costs
( 624.1 )
( 738.4 )
( 1,826.3 )
( 2,170.5 )
Income (Loss) from SSAT
1.3
23.4
( 1.9 )
82.1
Selling, general and administrative
( 72.6 )
( 64.5 )
( 210.0 )
( 192.0 )
Total Costs and Expenses
( 695.4 )
( 779.5 )
( 2,038.2 )
( 2,280.4 )
Operating Income
132.1
335.3
267.5
1,261.0
Interest income
9.3
1.3
26.2
1.3
Interest expense
( 2.4 )
( 5.0 )
( 9.8 )
( 14.3 )
Other income (expense), net
1.2
2.5
4.8
6.3
Income before Taxes
140.2
334.1
288.7
1,254.3
Income taxes
( 20.3 )
( 68.1 )
( 54.0 )
( 268.4 )
Net Income
$
119.9
$
266.0
$
234.7
$
985.9
Other Comprehensive Income (Loss), Net of Income Taxes:
Net Income
$
119.9
$
266.0
$
234.7
$
985.9
Other Comprehensive Income (Loss):
Net change in pension and post-retirement liabilities
( 0.8 )
( 0.7 )
( 2.5 )
0.3
Other adjustments
( 0.6 )
( 1.9 )
0.1
( 3.5 )
Total Other Comprehensive Income (Loss), Net of Income Taxes
( 1.4 )
( 2.6 )
( 2.4 )
( 3.2 )
Comprehensive Income
$
118.5
$
263.4
$
232.3
$
982.7
Basic Earnings Per Share
$
3.42
$
6.95
$
6.59
$
24.83
Diluted Earnings Per Share
$
3.40
$
6.89
$
6.56
$
24.65
Weighted Average Number of Shares Outstanding:
Basic
35.1
38.3
35.6
39.7
Diluted
35.3
38.6
35.8
40.0
See Notes to Condensed Consolidated Financial Statements.
1
Table of Contents
MATSON, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited)
September 30,
December 31,
(In millions)
2023
2022
ASSETS
Current Assets:
Cash and cash equivalents
$
156.5
$
249.8
Accounts receivable, net of allowance for credit losses of $ 11.4 million and $ 13.0 million, respectively
305.2
268.5
Prepaid expenses and other assets
174.1
241.3
Total current assets
635.8
759.6
Long-term Assets:
Investment in SSAT
81.4
81.2
Property and equipment, net
2,058.5
1,962.5
Operating lease right of use assets
306.2
396.9
Goodwill
327.8
327.8
Intangible assets, net
180.8
174.9
Capital Construction Fund
591.6
518.2
Deferred dry-docking costs, net
56.7
55.3
Other long-term assets
54.0
53.6
Total long-term assets
3,657.0
3,570.4
Total Assets
$
4,292.8
$
4,330.0
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current Liabilities:
Current portion of debt
$
39.7
$
76.9
Accounts payable and accruals
293.8
255.6
Operating lease liabilities
127.7
143.6
Other liabilities
109.4
105.5
Total current liabilities
570.6
581.6
Long-term Liabilities:
Long-term debt, net of deferred loan fees
398.7
427.7
Long-term operating lease liabilities
186.1
262.5
Deferred income taxes
639.3
646.5
Other long-term liabilities
107.8
114.8
Total long-term liabilities
1,331.9
1,451.5
Commitments and Contingencies (see Note 13)
Shareholders’ Equity:
Common stock
26.2
27.2
Additional paid in capital
289.1
290.4
Accumulated other comprehensive loss, net
( 9.3 )
( 6.9 )
Retained earnings
2,084.3
1,986.2
Total shareholders’ equity
2,390.3
2,296.9
Total Liabilities and Shareholders’ Equity
$
4,292.8
$
4,330.0
See Notes to Condensed Consolidated Financial Statements.
2
Table of Contents
MATSON, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended September 30,
(In millions)
2023
2022
Cash Flows From Operating Activities:
Net income
$
234.7
$
985.9
Reconciling adjustments:
Depreciation and amortization
108.1
105.6
Amortization of operating lease right of use assets
108.2
113.9
Deferred income taxes
( 9.3 )
146.3
Share-based compensation expense
17.6
15.5
Loss (income) from SSAT
1.9
( 82.1 )
Distributions from SSAT
—
40.3
Other
( 1.7 )
( 0.2 )
Changes in assets and liabilities:
Accounts receivable, net
( 37.1 )
13.9
Deferred dry-docking payments
( 17.3 )
( 16.7 )
Deferred dry-docking amortization
18.6
18.6
Prepaid expenses and other assets
65.8
( 110.2 )
Accounts payable, accruals and other liabilities
34.4
( 5.0 )
Operating lease liabilities
( 109.9 )
( 113.8 )
Other long-term liabilities
( 14.9 )
( 9.5 )
Net cash provided by operating activities
399.1
1,102.5
Cash Flows From Investing Activities:
Capitalized vessel construction expenditures
( 52.1 )
( 11.9 )
Other capital expenditures
( 135.4 )
( 113.4 )
Proceeds from disposal of property and equipment, net
0.1
0.4
Payment for intangible asset acquisition
( 12.4 )
( 3.0 )
Cash deposits and interest into the Capital Construction Fund
( 120.8 )
( 579.7 )
Withdrawals from Capital Construction Fund
49.9
14.7
Net cash used in investing activities
( 270.7 )
( 692.9 )
Cash Flows From Financing Activities:
Repayments of debt
( 67.2 )
( 97.2 )
Dividends paid
( 33.8 )
( 36.9 )
Repurchase of Matson common stock
( 108.2 )
( 296.9 )
Tax withholding related to net share settlements of restricted stock units
( 12.5 )
( 19.6 )
Net cash used in financing activities
( 221.7 )
( 450.6 )
Net Decrease in Cash, Cash Equivalents and Restricted Cash
( 93.3 )
( 41.0 )
Cash, Cash Equivalents and Restricted Cash, Beginning of the Period
253.7
287.7
Cash, Cash Equivalents and Restricted Cash, End of the Period
$
160.4
$
246.7
Reconciliation of Cash, Cash Equivalents and Restricted Cash, End of the Period:
Cash and Cash Equivalents
$
156.5
$
242.8
Restricted Cash
3.9
3.9
Total Cash, Cash Equivalents and Restricted Cash, End of the Period
$
160.4
$
246.7
Supplemental Cash Flow Information:
Interest paid, net of capitalized interest (including debt prepaid fees)
$
9.6
$
13.6
Income tax payments (refunds), net
$
( 5.3 )
$
212.4
Non-cash Information:
Capital expenditures included in accounts payable, accruals and other liabilities
$
7.8
$
3.9
Non-cash payment for intangible asset acquisition
$
4.1
$
2.2
See Notes to Condensed Consolidated Financial Statements.
3
Table of Contents
MATSON, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Shareholders’ Equity
(Unaudited)
Accumulated
Common Stock
Additional
Other
Stated
Paid In
Comprehensive
Retained
(In millions, except per share amounts)
Shares
Value
Capital
Income (Loss)
Earnings
Total
Balance at December 31, 2022
36.3
$
27.2
$
290.4
$
( 6.9 )
$
1,986.2
$
2,296.9
Net income
—
—
—
—
34.0
34.0
Other comprehensive income (loss), net of tax
—
—
—
0.6
—
0.6
Share-based compensation
—
—
4.6
—
—
4.6
Shares issued, net of shares withheld for employee taxes
0.3
0.2
( 12.6 )
—
—
( 12.4 )
Shares repurchased
( 0.7 )
( 0.5 )
( 2.7 )
—
( 38.9 )
( 42.1 )
Dividends ( $ 0.31 per share)
—
—
—
—
( 11.3 )
( 11.3 )
Balance at March 31, 2023
35.9
26.9
279.7
( 6.3 )
1,970.0
2,270.3
Net income
—
—
—
—
80.8
80.8
Other comprehensive income (loss), net of tax
—
—
—
( 1.6 )
—
( 1.6 )
Share-based compensation
—
—
5.2
—
—
5.2
Shares issued, net of shares withheld for employee taxes
—
—
0.1
—
—
0.1
Shares repurchased
( 0.6 )
( 0.6 )
( 2.3 )
—
( 39.5 )
( 42.4 )
Dividends ( $ 0.31 per share and $ 0.32 per share)
—
—
—
—
( 22.4 )
( 22.4 )
Balance at June 30, 2023
35.3
26.3
282.7
( 7.9 )
1,988.9
2,290.0
Net income
—
—
—
—
119.9
119.9
Other comprehensive income (loss), net of tax
—
—
—
( 1.4 )
—
( 1.4 )
Share-based compensation
—
—
7.8
—
—
7.8
Shares issued, net of shares withheld for employee taxes
—
—
( 0.2 )
—
—
( 0.2 )
Shares repurchased
( 0.4 )
( 0.1 )
( 1.2 )
—
( 24.5 )
( 25.8 )
Balance at September 30, 2023
34.9
$
26.2
$
289.1
$
( 9.3 )
$
2,084.3
$
2,390.3
Accumulated
Common Stock
Additional
Other
Stated
Paid In
Comprehensive
Retained
(In millions, except per share amounts)
Shares
Value
Capital
Income (Loss)
Earnings
Total
Balance at December 31, 2021
41.0
$
30.7
$
314.1
$
( 30.9 )
$
1,353.5
$
1,667.4
Net income
—
—
—
—
339.2
339.2
Other comprehensive income (loss), net of tax
—
—
—
0.2
—
0.2
Share-based compensation
—
—
4.7
—
—
4.7
Shares issued, net of shares withheld for employee taxes
0.2
0.2
( 19.5 )
—
—
( 19.3 )
Shares repurchased
( 0.7 )
( 0.5 )
( 3.1 )
—
( 65.0 )
( 68.6 )
Dividends ( $ 0.30 per share)
—
—
—
—
( 12.9 )
( 12.9 )
Balance at March 31, 2022
40.5
30.4
296.2
( 30.7 )
1,614.8
1,910.7
Net income
—
—
—
—
380.7
380.7
Other comprehensive income (loss), net of tax
—
—
—
( 0.8 )
—
( 0.8 )
Share-based compensation
—
—
5.7
—
—
5.7
Shares issued, net of shares withheld for employee taxes
0.1
—
( 0.2 )
—
—
( 0.2 )
Shares repurchased
( 1.6 )
( 1.2 )
( 7.0 )
—
( 129.9 )
( 138.1 )
Dividends ( $ 0.30 per share and $ 0.31 per share)
—
—
—
—
( 24.4 )
( 24.4 )
Balance at June 30, 2022
39.0
29.2
294.7
( 31.5 )
1,841.2
2,133.6
Net income
—
—
—
—
266.0
266.0
Other comprehensive income (loss), net of tax
—
—
—
( 2.6 )
—
( 2.6 )
Share-based compensation
—
—
5.1
—
—
5.1
Equity interest in SSAT
—
—
—
—
( 15.5 )
( 15.5 )
Shares repurchased
( 1.2 )
( 0.9 )
( 9.4 )
—
( 77.7 )
( 88.0 )
Balance at September 30, 2022
37.8
$
28.3
$
290.4
$
( 34.1 )
$
2,014.0
$
2,298.6
See Notes to Condensed Consolidated Financial Statements.
4
Table of Contents
MATSON, INC. AND SUBSIDIARIES
NOTES TO THE CONDENSED CONSOLIDATED FINANICAL STATEMENTS
(Unaudited)
1. DESCRIPTION OF THE BUSINESS
Matson, Inc., a holding company incorporated in the State of Hawaii, and its subsidiaries (“Matson” or the “Company”), is a leading provider of ocean transportation and logistics services. The Company consists of two segments, Ocean Transportation and Logistics:
Ocean Transportation: Matson’s Ocean Transportation business is conducted through Matson Navigation Company, Inc. (“MatNav”), a wholly-owned subsidiary of Matson, Inc. Founded in 1882, MatNav 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. MatNav also operates premium, expedited services from China to Long Beach, California, provides services to Okinawa, Japan and various islands in the South Pacific, and operates an international export service from ports in Alaska to Asia. In addition, subsidiaries of MatNav provide stevedoring, refrigerated cargo services, inland transportation and other terminal services for MatNav on the Hawaiian islands of Oahu, Hawaii, Maui and Kauai, and for MatNav and other ocean carriers in Alaska.
Matson has a 35 percent ownership interest in SSA Terminals, LLC, a joint venture between Matson Ventures, Inc., a wholly-owned subsidiary of MatNav, and SSA Ventures, Inc., a subsidiary of Carrix, Inc. (“SSAT”). SSAT currently provides terminal and stevedoring services to various carriers at eight terminal facilities on the U.S. West Coast, including three facilities dedicated for MatNav’s use. Matson records its share of income from SSAT in costs and expenses in the Condensed Consolidated Statements of Income and Comprehensive Income, and within the Ocean Transportation segment due to the nature of SSAT’s operations.
Logistics: Matson’s logistics business is conducted through Matson Logistics, Inc. (“Matson Logistics”), a wholly-owned subsidiary of MatNav. Established in 1987, Matson Logistics extends the geographic reach of Matson’s transportation network throughout North America and Asia, and is an asset-light business that provides a variety of logistics services to its customers including: (i) multimodal transportation brokerage of domestic and international rail intermodal services, long-haul and regional highway trucking services, specialized hauling, flat-bed and project services, less-than-truckload services, and expedited freight services (collectively, “Transportation Brokerage” services); (ii) less-than-container load (“LCL”) consolidation and freight forwarding services (collectively, “Freight Forwarding” services); (iii) warehousing, trans-loading, value-added packaging and distribution services (collectively, “Warehousing” services); and (iv) supply chain management, non-vessel operating common carrier (“NVOCC”) freight forwarding and other services.
2. GENERAL AND SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation: The Condensed Consolidated Financial Statements are unaudited, and include the accounts of Matson, Inc. and all wholly-owned subsidiaries, after elimination of intercompany amounts and transactions. Significant investments in businesses, partnerships, and limited liability companies in which the Company does not have a controlling financial interest, but has the ability to exercise significant influence, are accounted for under the equity method. The Company accounts for its investment in SSAT using the equity method of accounting.
Due to the nature of the Company’s operations, the results for interim periods are not necessarily indicative of results to be expected for the year. These Condensed Consolidated Financial Statements reflect all normal recurring adjustments that are, in the opinion of management, necessary for fair presentation of the results of the interim periods, and do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete consolidated financial statements.
The Condensed Consolidated Financial Statements should be read in conjunction with the Consolidated Financial Statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, filed with the Securities and Exchange Commission (“SEC”) on February 24, 2023.
5
Table of Contents
Fiscal Period: The period end for Matson covered by this report is September 30, 2023. The period end for MatNav and its subsidiaries covered by this report is September 29, 2023.
Significant Accounting Policies: The Company’s significant accounting policies are described in Note 2 to the Consolidated Financial Statements included in Part II, Item 8 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
Use of Estimates: The preparation of the interim Condensed Consolidated Financial Statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates and assumptions that affect the amounts reported. Estimates and assumptions are used for, but not limited to: impairment of investments; impairment of long-lived assets, intangible assets and goodwill; capitalized interest; allowance for doubtful accounts and other receivables; legal contingencies; insurance reserves and other related liabilities; accrual estimates; pension and post-retirement estimates; multi-employer withdrawal liabilities; operating lease assets and liabilities; income (loss) from SSAT; and income taxes. Future results could be materially affected if actual results differ from these estimates and assumptions.
Prepaid Expenses and Other Assets: Prepaid expenses and other assets consisted of the following at September 30, 2023 and December 31, 2022:
September 30,
December 31,
Prepaid Expenses and Other Assets (in millions)
2023
2022
Income tax receivables, net
$
105.2
$
170.8
Prepaid fuel
26.7
26.3
Prepaid insurance and insurance related receivables
16.9
17.4
Prepaid operating expenses
8.3
9.0
Prepaid leases
5.4
4.8
Restricted cash - vessel construction obligations
3.9
3.9
Other
7.7
9.1
Total
$
174.1
$
241.3
Income tax receivables include an expected federal income tax refund related to the Company’s 2021 federal tax return and other income tax receivables, offset by current federal income tax payables.
Recognition of Revenues and Expenses: Revenue in the Company’s Condensed Consolidated Financial Statements is presented net of elimination of intercompany transactions. The following is a description of the Company’s principal revenue generating activities by segment, and the Company’s revenue recognition policy for each activity for the periods presented:
Three Months Ended
Nine Months Ended
September 30,
September 30,
Ocean Transportation (in millions) (1)
2023
2022
2023
2022
Ocean Transportation services
$
654.3
$
908.4
$
1,799.6
$
2,885.3
Terminal and other related services
10.8
5.4
24.3
13.8
Fuel sales
2.7
3.2
8.4
7.9
Vessel management and related services
1.6
1.5
5.0
4.6
Total
$
669.4
$
918.5
$
1,837.3
$
2,911.6
(1) Ocean Transportation revenue transactions are primarily denominated in U.S. dollars except for less than 3 percent of Ocean Transportation revenues which are denominated in foreign currencies.
◾ Ocean Transportation services revenue is recognized ratably over the duration of a voyage based on the relative transit time completed in each reporting period. Vessel operating costs and other ocean transportation operating costs, such as terminal operating overhead and selling, general and administrative expenses, are charged to operating costs as incurred.
◾ Terminal and other related services revenue is recognized as the services are performed. Related costs are recognized as incurred.
◾ Fuel sales revenue and related costs are recognized when the Company has completed delivery of the product to the customer in accordance with the terms and conditions of the contract.
◾ Vessel management and related services revenue is recognized in proportion to the services completed. Related costs are recognized as incurred.
6
Table of Contents
Three Months Ended
Nine Months Ended
September 30,
September 30,
Logistics (in millions) (1)
2023
2022
2023
2022
Transportation Brokerage and Freight Forwarding services
$
138.6
$
169.2
$
415.8
$
548.5
Warehousing and distribution services
11.9
15.5
31.5
41.4
Supply chain management and other services
7.6
11.6
21.1
39.9
Total
$
158.1
$
196.3
$
468.4
$
629.8
(1) Logistics revenue transactions are primarily denominated in U.S. dollars except for less than 3 percent of Logistics revenues which are denominated in foreign currencies.
◾ Transportation Brokerage and Freight Forwarding services revenue consists of amounts billed to customers for services provided. The primary costs include third-party purchased transportation services, agent commissions, labor and equipment. Revenue and the related purchased third-party transportation costs are recognized over the duration of a delivery based upon the relative transit time completed in each reporting period. Labor, agent commissions, and other operating costs are expensed as incurred. The Company reports revenue on a gross basis as the Company serves as the principal in these transactions because it is responsible for fulfilling the contractual arrangements with the customer and has latitude in establishing prices.
◾ Warehousing and distribution services revenue consist of amounts billed to customers for storage, handling, and value-added packaging of customer merchandise. Storage revenue is recognized in the month the service is provided to the customer. Storage related costs are recognized as incurred. Other Warehousing and distribution services revenue and related costs are recognized in proportion to the services performed.
◾ Supply chain management and other services revenue, and related costs are recognized in proportion to the services performed.
The Company generally invoices its customers at the commencement of the voyage or the transportation service being provided, or as other services are being performed. Revenue is deferred when services are invoiced in advance to the customer. The Company’s receivables are classified as short-term as collection terms are for periods of less than one year. The Company expenses sales commissions and contract acquisition costs as incurred because the amounts are generally immaterial. These expenses are included in selling, general and administrative expenses in the Condensed Consolidated Statements of Income and Comprehensive Income.
Capital Construction Fund: The Company’s Capital Construction Fund (“CCF”) is described in Note 7 to the Consolidated Financial Statements included in Part II, Item 8 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022. A summary of the CCF cash account for the nine months ended September 30, 2023 and 2022 consisted of the following:
Nine Months Ended
September 30,
(In millions)
2023
2022
CCF balance at beginning of period
$
518.2
$
—
Cash deposits into CCF
100.0
579.7
Interest earned on deposits
23.3
—
Qualifying withdrawal payments
( 49.9 )
( 14.7 )
CCF balance at end of period
$
591.6
$
565.0
The Company had $ 591.6 million and $ 518.2 million on deposit in the CCF as of September 30, 2023, and December 31, 2022, respectively. Cash on deposit in the CCF is invested in a U.S. Treasury obligations fund with daily liquidity. At September 30, 2023, securities held within this fund had a weighted average life of 44 days . Cash on deposit in the CCF is classified as a long-term asset on the Company’s Condensed Consolidated Balance Sheets, as the Company intends to use withdrawals to fund qualified milestone progress payments for the construction of three new Jones Act vessels.
During the nine months ended September 30, 2023, the Company pledged $ 200.0 million of accounts receivable into the CCF. There were no pledged amounts during the nine months ended September 30, 2022. As of September 30, 2023 and December 31, 2022, $ 213.2 million and $ 9.9 million of eligible accounts receivable were assigned to the CCF, respectively. Due to the nature of the assignment of eligible accounts receivable into the CCF, such assigned amounts are classified as part of accounts receivable in the Condensed Consolidated Balance Sheets.
7
Table of Contents
Investment in SSAT: Condensed income statement information for SSAT for the three and nine months ended September 30, 2023 and 2022 consisted of the following:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In millions)
2023
2022
2023
2022
Operating revenue
$
268.4
$
369.8
$
742.1
$
1,191.3
Operating costs and expenses
( 269.4 )
( 286.9 )
( 754.2 )
( 894.3 )
Operating (loss) income
( 1.0 )
82.9
( 12.1 )
297.0
Net Income (Loss) (1)
$
1.5
$
68.9
$
( 7.4 )
$
247.0
Company Share of SSAT’s Net Income (Loss) (2)
$
1.3
$
23.4
$
( 1.9 )
$
82.1
(1) Includes earnings from equity method investments held by SSAT less earnings allocated to non-controlling interests.
(2) The Company records its share of net income (loss) from SSAT in costs and expenses in the Condensed Consolidated Statement of Income and Comprehensive Income due to the nature of SSAT’s operations.
The Company’s investment in SSAT was $ 81.4 million and $ 81.2 million at September 30, 2023 and December 31, 2022, respectively.
Capitalized Interest: The Company capitalizes interest costs during the period the qualified assets are being readied for their intended use. The Company determined that the vessel construction costs are considered qualifying assets for the purposes of capitalizing interest on these assets. Capitalized interest is determined based on the number of payments incurred related to the construction of these vessels using a weighted average interest rate. The weighted average interest rate is determined using the Company’s average borrowings outstanding during the period. Capitalized interest is included in vessel construction in progress in property and equipment in the Company’s Condensed Consolidated Balance Sheets (see Note 4). During the three and nine months ended September 30, 2023, the Company capitalized $ 0.8 million and $ 1.7 million of interest related to the construction of new vessels, respectively. There was no capitalized interest during the three months ended September 30, 2022. During the nine months ended September 30, 2022, the Company capitalized $ 0.4 million of interest related to the construction of new vessels.
Dividends: The Company’s third quarter 2023 cash dividend of $ 0.32 per share was paid on September 7, 2023. On October 26, 2023, the Company’s Board of Directors declared a cash dividend of $ 0.32 per share payable on December 7, 2023 to shareholders of record on November 9, 2023.
Repurchase of Shares: During the three months ended September 30, 2023, the Company repurchased approximately 0.3 million shares for a total cost of $ 25.8 million. As of September 30, 2023, the maximum number of remaining shares that may be repurchased under the Company’s share repurchase program was approximately 3.0 million shares.
3. REPORTABLE SEGMENTS
Reportable segments are components of an enterprise that engage in business activities from which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the chief operating decision maker to make decisions about resources to be allocated to the segment and assess its performance, and for which discrete financial information is available. The Company’s chief operating decision maker is its Chief Executive Officer.
The Company consists of two reportable segments, Ocean Transportation and Logistics, which are further described in Note 1. Reportable segments are measured based on operating income. In arrangements where the customer purchases ocean transportation and logistics services, the revenues are allocated to each reportable segment based upon the contractual amounts for each type of service. The Company’s SSAT segment has been aggregated into the Company’s Ocean Transportation segment due to the operations of SSAT being an integral part of the Company’s Ocean Transportation business.
The Company’s Ocean Transportation segment provides ocean transportation services to the Logistics segment, and the Logistics segment provides logistics services to the Ocean Transportation segment in certain transactions. Accordingly, inter-segment revenue of $ 61.1 million and $ 78.2 million for the three months ended September 30, 2023 and 2022, and $ 155.6 million and $ 220.6 million for the nine months ended September 30, 2023 and 2022, respectively, have been eliminated from operating revenues in the table below.
8
Table of Contents
Reportable segment financial information for the three and nine months ended September 30, 2023 and 2022 are as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In millions)
2023
2022
2023
2022
Operating Revenue:
Ocean Transportation (1)
$
669.4
$
918.5
$
1,837.3
$
2,911.6
Logistics (2)
158.1
196.3
468.4
629.8
Total Operating Revenue
$
827.5
$
1,114.8
$
2,305.7
$
3,541.4
Operating Income:
Ocean Transportation (3)
$
118.2
$
315.2
$
228.4
$
1,201.4
Logistics
13.9
20.1
39.1
59.6
Total Operating Income
132.1
335.3
267.5
1,261.0
Interest income
9.3
1.3
26.2
1.3
Interest expense
( 2.4 )
( 5.0 )
( 9.8 )
( 14.3 )
Other income (expense), net
1.2
2.5
4.8
6.3
Income before Taxes
140.2
334.1
288.7
1,254.3
Income taxes
( 20.3 )
( 68.1 )
( 54.0 )
( 268.4 )
Net Income
$
119.9
$
266.0
$
234.7
$
985.9
(1) Ocean Transportation operating revenue excludes inter-segment revenue of $ 22.5 million and $ 28.0 million for the three months ended September 30, 2023 and 2022, and $ 57.6 million and $ 73.8 million for the nine months ended September 30, 2023 and 2022, respectively.
(2) Logistics operating revenue excludes inter-segment revenue of $ 38.6 million and $ 50.2 million for the three months ended September 30, 2023 and 2022, and $ 98.0 million and $ 146.8 million for the nine months ended September 30, 2023 and 2022, respectively.
(3) Ocean Transportation segment information includes $ 1.3 million and $ 23.4 million of income from the Company’s equity investment in SSAT for the three months ended September 30, 2023 and 2022, and $ ( 1.9 ) million and $ 82.1 million of (loss) income for the nine months ended September 30, 2023 and 2022, respectively.
4. PROPERTY AND EQUIPMENT
Property and equipment as of September 30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
(In millions)
2023
2022
Cost:
Vessels
$
2,260.4
$
2,278.6
Containers and equipment
800.3
762.7
Terminal facilities and other property
147.7
131.5
New vessel construction in progress
102.3
50.2
Other construction in progress
117.4
65.7
Total Property and Equipment
3,428.1
3,288.7
Less: Accumulated Depreciation
( 1,369.6 )
( 1,326.2 )
Total Property and Equipment, net
$
2,058.5
$
1,962.5
New vessel construction in progress at September 30, 2023 and December 31, 2022 includes milestone progress payments, capitalized interest and other costs related to the construction of three new Jones Act vessels.
5. GOODWILL AND INTANGIBLES
Goodwill by segment as of September 30, 2023 and December 31, 2022 consisted of the following:
Ocean
(In millions)
Transportation
Logistics
Total
Goodwill
$
222.6
$
105.2
$
327.8
9
Table of Contents
Intangible assets as of September 30, 2023 and December 31, 2022 consisted of the following:
September 30,
December 31,
(In millions)
2023
2022
Customer Relationships:
Ocean Transportation
$
140.6
$
140.6
Logistics
111.8
95.3
Total
252.4
235.9
Less: Accumulated Amortization
( 98.9 )
( 88.3 )
Total Customer Relationships, net
153.5
147.6
Trade name – Logistics
27.3
27.3
Total Intangible Assets, net
$
180.8
$
174.9
On February 27, 2023, the Company completed an asset acquisition consisting of customer relationship intangible assets for $ 16.5 million, which are being amortized over seven years .
The Company evaluates its goodwill and intangible assets for possible impairment in the fourth quarter, or whenever events or changes in circumstances indicate that it is more likely than not that the fair value is less than its carrying amount. The Company has reporting units within the Ocean Transportation and Logistics reportable segments. The Company considered the general economic and market conditions and its impact on the performance of each of the Company’s reporting units. Based on the Company’s assessment of its market capitalization, future forecasts and the amount of excess of fair value over the carrying value of the reporting units in the 2022 annual impairment tests, the Company concluded that an impairment triggering event did not occur during the three months ended September 30, 2023.
The Company will monitor events and changes in circumstances that could negatively impact the key assumptions used in determining the fair value, including the amount and timing of estimated future cash flows generated by the reporting units, long-term growth and discount rates, comparable company market valuations, and industry and economic trends. It is possible that future changes in such circumstances, including future changes in the assumptions and estimates used in assessing the fair value of the reporting unit, could require the Company to record a non-cash impairment charge.
6. DEBT
As of September 30, 2023 and December 31, 2022, the Company’s debt consisted of the following:
September 30,
December 31,
(In millions)
2023
2022
Private Placement Term Loans:
3.66 %, payable through 2023
$
—
$
4.5
3.37 %, payable through 2027
51.9
57.7
3.14 %, payable through 2031
114.4
132.8
Title XI Debt:
5.34 %, payable through 2028
—
13.2
5.27 %, payable through 2029
—
15.4
1.22 %, payable through 2043
162.2
166.2
1.35 %, payable through 2044
121.8
127.7
Total Debt
450.3
517.5
Less: Current portion
( 39.7 )
( 76.9 )
Total Long-term Debt
410.6
440.6
Less: Deferred loan fees
( 11.9 )
( 12.9 )
Total Long-term Debt, net of deferred loan fees
$
398.7
$
427.7
Except as described below, the Company’s debt is described in Note 8 to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
Revolving Credit Facility: The Company’s revolving credit facility has committed available borrowing of up to $ 650 million and matures on March 31, 2026. As of September 30, 2023, the Company had $ 642.6 million of remaining
10
Table of Contents
borrowing availability under the revolving credit facility. The Company used $ 7.4 million of the revolving credit facility for letters of credit outstanding as of September 30, 2023. There were no outstanding borrowings under the revolving credit facility as of September 30, 2023 and December 31, 2022.
On February 9, 2023, the Company amended the revolving credit facility to replace LIBOR with a new benchmark interest rate, the Secured Overnight Financing Rate (“SOFR”). There were no other significant changes to the revolving credit facility as a result of this amendment.
Title XI Bonds: On January 27, 2023, the Company prepaid $ 14.3 million of outstanding principal on the 5.27 percent Title XI Bond representing all of the remaining outstanding principal for this bond. On March 3, 2023, the Company also prepaid $ 12.1 million of outstanding principal on the 5.34 percent Title XI Bond representing all of the outstanding principal for this bond.
Debt Security and Guarantees: All of the debt of the Company and MatNav, including related guarantees, as of September 30, 2023 was unsecured, except for the Title XI debt.
Debt Maturities: As of September 30, 2023, debt maturities during the next five years and thereafter are as follows:
As of
Year (in millions)
September 30, 2023
Remainder of 2023
$
9.7
2024
39.7
2025
39.7
2026
39.7
2027
39.7
Thereafter
281.8
Total Debt
$
450.3
7. LEASES
The Company’s leases are described in Note 9 to the Consolidated Financial Statements included in Part II, Item 8 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022.
Components of Lease Cost: Components of lease cost recorded in the Company’s Condensed Consolidated Statement of Income and Comprehensive Income for the three and nine months ended September 30, 2023 and 2022 consisted of the following:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In millions)
2023
2022
2023
2022
Operating lease cost
$
34.7
$
40.8
$
114.8
$
120.8
Short-term lease cost
3.8
0.2
5.5
0.4
Variable lease cost
0.1
0.2
0.5
0.6
Total lease cost
$
38.6
$
41.2
$
120.8
$
121.8
Maturities of operating lease liabilities at September 30, 2023 are as follows:
As of
Year (in millions)
September 30, 2023
Remainder of 2023
$
35.2
2024
131.4
2025
75.8
2026
32.7
2027
15.6
Thereafter
57.7
Total lease payments
348.4
Less: Interest
( 34.6 )
Present value of operating lease liabilities
313.8
Less: Short-term portion
( 127.7 )
Long-term operating lease liabilities
$
186.1
11
Table of Contents
8. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
Changes in accumulated other comprehensive income (loss) by component, net of tax, for the nine months ended September 30, 2023 consisted of the following:
Accumulated
Post-
Non-
Other
Pension
Retirement
Qualified
Comprehensive
(In millions)
Benefits
Benefits
Plans
Other
Income (Loss)
Balance at December 31, 2022
$
( 25.8 )
$
18.7
$
0.1
$
0.1
$
( 6.9 )
Amortization of prior service cost
—
( 0.7 )
—
—
( 0.7 )
Amortization of net gain (loss)
0.3
( 0.4 )
—
—
( 0.1 )
Foreign currency exchange
—
—
—
( 0.3 )
( 0.3 )
Other
—
—
—
1.7
1.7
Balance at March 31, 2023
( 25.5 )
17.6
0.1
1.5
( 6.3 )
Amortization of prior service cost
—
( 0.7 )
—
—
( 0.7 )
Amortization of net gain (loss)
0.2
( 0.4 )
—
—
( 0.2 )
Foreign currency exchange
—
—
—
( 0.7 )
( 0.7 )
Balance at June 30, 2023
( 25.3 )
16.5
0.1
0.8
( 7.9 )
Amortization of prior service cost
—
( 0.7 )
—
—
( 0.7 )
Amortization of net gain (loss)
0.2
( 0.3 )
—
—
( 0.1 )
Foreign currency exchange
—
—
—
( 0.6 )
( 0.6 )
Balance at September 30, 2023
$
( 25.1 )
$
15.5
$
0.1
$
0.2
$
( 9.3 )
Changes in accumulated other comprehensive income (loss) by component, net of tax, for the nine months ended September 30, 2022 consisted of the following:
Accumulated
Post-
Non-
Other
Pension
Retirement
Qualified
Comprehensive
(In millions)
Benefits
Benefits
Plans
Other
Income (Loss)
Balance at December 31, 2021
$
( 39.1 )
$
10.1
$
( 0.7 )
$
( 1.2 )
$
( 30.9 )
Amortization of prior service cost
( 0.2 )
( 0.7 )
—
—
( 0.9 )
Amortization of net gain (loss)
0.6
0.2
—
—
0.8
Foreign currency exchange
—
—
—
0.3
0.3
Balance at March 31, 2022
( 38.7 )
9.6
( 0.7 )
( 0.9 )
( 30.7 )
Amortization of prior service cost
( 0.2 )
( 0.7 )
—
—
( 0.9 )
Amortization of net gain (loss)
0.7
0.2
—
1.1
2.0
Foreign currency exchange
—
—
—
( 2.3 )
( 2.3 )
Other adjustments
—
—
—
0.4
0.4
Balance at June 30, 2022
( 38.2 )
9.1
( 0.7 )
( 1.7 )
( 31.5 )
Amortization of prior service cost
( 0.1 )
( 0.7 )
—
—
( 0.8 )
Amortization of net gain (loss)
—
0.1
—
—
0.1
Foreign currency exchange
—
—
—
( 2.0 )
( 2.0 )
Other adjustments
—
—
—
0.1
0.1
Balance at September 30, 2022
$
( 38.3 )
$
8.5
$
( 0.7 )
$
( 3.6 )
$
( 34.1 )
9. FAIR VALUE OF FINANCIAL INSTRUMENTS
The Company values its financial instruments based on the fair value hierarchy of valuation techniques for fair value measurements. Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities at the measurement date. Level 2 inputs include quoted prices for similar assets and liabilities in active markets and inputs other than quoted prices observable for the asset or liability. Level 3 inputs are unobservable inputs for the asset or liability. If the technique used to measure fair value includes inputs from multiple levels of the fair value hierarchy, the lowest level of significant input determines the placement of the entire fair value measurement in the hierarchy.
12
Table of Contents
The Company uses Level 1 inputs for the fair values of its cash, cash equivalents, restricted cash and cash in the CCF, and Level 2 inputs for its variable and fixed rate debt. The fair values of cash, cash equivalents, restricted cash and cash on deposit in the CCF, and variable rate debt approximate their carrying values due to the nature of the instruments. The fair value of fixed rate debt is calculated based upon interest rates available for debt with terms and maturities similar to the Company’s existing debt arrangements.
The carrying value and fair value of the Company’s financial instruments as of September 30, 2023 and December 31, 2022 are as follows:
Quoted Prices in
Significant
Significant
Total
Active Markets
Observable
Unobservable
Carrying Value
Total
(Level 1)
Inputs (Level 2)
Inputs (Level 3)
(In millions)
September 30, 2023
Fair Value Measurements at September 30, 2023
Cash and cash equivalents
$
156.5
$
156.5
$
156.5
$
—
$
—
Restricted cash
$
3.9
$
3.9
$
3.9
$
—
$
—
Capital Construction Fund
$
591.6
$
591.6
$
591.6
$
—
$
—
Fixed rate debt
$
450.3
$
351.7
$
—
$
351.7
$
—
(In millions)
December 31, 2022
Fair Value Measurements at December 31, 2022
Cash and cash equivalents
$
249.8
$
249.8
$
249.8
$
—
$
—
Restricted cash
$
3.9
$
3.9
$
3.9
$
—
$
—
Capital Construction Fund
$
518.2
$
518.2
$
518.2
$
—
$
—
Fixed rate debt
$
517.5
$
427.3
$
—
$
427.3
$
—
10. EARNINGS PER SHARE
Basic earnings per share is determined by dividing net income by the weighted average common shares outstanding during the period. The calculation of diluted earnings per share includes the dilutive effect of unexercised non-qualified stock options and non-vested restricted stock units. The computation of weighted average common shares outstanding excluded a nominal amount of anti-dilutive non-qualified stock options for each period ended September 30, 2023 and 2022.
The computations for basic and diluted earnings per share for the three and nine months ended September 30, 2023 and 2022 are as follows:
Three Months Ended September 30, 2023
Nine Months Ended September 30, 2023
Weighted
Per
Weighted
Per
Average
Common
Average
Common
Net
Common
Share
Net
Common
Share
(In millions, except per share amounts)
Income
Shares
Amount
Income
Shares
Amount
Basic
$
119.9
35.1
$
3.42
$
234.7
35.6
$
6.59
Effect of Dilutive Securities
0.2
( 0.02 )
0.2
( 0.03 )
Diluted
$
119.9
35.3
$
3.40
$
234.7
35.8
$
6.56
Three Months Ended September 30, 2022
Nine Months Ended September 30, 2022
Weighted
Per
Weighted
Per
Average
Common
Average
Common
Net
Common
Share
Net
Common
Share
(In millions, except per share amounts)
Income
Shares
Amount
Income
Shares
Amount
Basic
$
266.0
38.3
$
6.95
$
985.9
39.7
$
24.83
Effect of Dilutive Securities
0.3
( 0.06 )
0.3
( 0.18 )
Diluted
$
266.0
38.6
$
6.89
$
985.9
40.0
$
24.65
11. SHARE-BASED COMPENSATION
The Company granted time-based restricted stock units and performance-based shares to certain of its employees totaling approximately 1,100 and 267,100 shares with a weighted average grant date fair value of $ 76.50 and $ 65.89 per share during the three and nine months ended September 30, 2023, respectively.
13
Table of Contents
Total share-based compensation cost recognized in the Condensed Consolidated Statements of Income and Comprehensive Income as a component of selling, general and administrative expenses was $ 7.8 million and $ 5.0 million for the three months ended September 30, 2023 and 2022, and $ 17.6 million and $ 15.5 million for the nine months ended September 30, 2023 and 2022, respectively. Total unrecognized compensation cost related to unvested share-based compensation arrangements was $ 30.2 million at September 30, 2023, and is expected to be recognized over a weighted average period of approximately 1.8 years. Total unrecognized compensation cost may be adjusted for any unearned performance shares or forfeited shares.
12. PENSION AND POST-RETIREMENT PLANS
The Company’s pension and post-retirement plans are described in Note 11 to the Consolidated Financial Statements included in Part II, Item 8 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 . Components of net periodic benefit cost and other amounts recognized in Other Comprehensive Income (Loss) for the qualified pension plans and the post-retirement benefit plans for the three and nine months ended September 30, 2023 and 2022 consisted of the following:
Pension Benefits
Post-retirement Benefits
Three Months Ended September 30,
Three Months Ended September 30,
(In millions)
2023
2022
2023
2022
Components of net periodic benefit cost (credit):
Service cost
$
0.3
$
1.2
$
0.1
$
0.2
Interest cost
2.5
1.9
0.3
0.3
Expected return on plan assets
( 3.0 )
( 4.0 )
—
—
Amortization of net loss (gain)
0.2
0.1
( 0.5 )
0.2
Amortization of prior service credit
—
( 0.3 )
( 1.0 )
( 1.0 )
Net periodic benefit cost (credit)
$
( 0.0 )
$
( 1.1 )
$
( 1.1 )
$
( 0.3 )
Pension Benefits
Post-retirement Benefits
Nine Months Ended September 30,
Nine Months Ended September 30,
(In millions)
2023
2022
2023
2022
Components of net periodic benefit cost (credit):
Service cost
$
2.3
$
3.6
$
0.2
$
0.5
Interest cost
7.5
5.2
0.7
0.7
Expected return on plan assets
( 10.4 )
( 11.9 )
—
—
Amortization of net loss (gain)
0.9
1.8
( 1.5 )
0.6
Amortization of prior service credit
—
( 0.8 )
( 2.8 )
( 2.8 )
Net periodic benefit cost (credit)
$
0.3
$
( 2.1 )
$
( 3.4 )
$
( 1.0 )
13. COMMITMENTS AND CONTINGENCIES
Environmental Matters: The Company’s Ocean Transportation business has certain risks that could result in expenditures for environmental remediation. The Company believes that based on all information available to it, the Company is currently in compliance, in all material respects, with applicable environmental laws and regulations.
Other Matters: The Company and its subsidiaries are parties to, or may be contingently liable in connection with other legal actions arising in the normal course of their businesses, the outcomes of which, in the opinion of management after consultation with counsel, would not have a material effect on the Company’s financial condition, results of operations, or cash flows.
******
14
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.