Source: Matson, Inc.'s 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 06, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$1.94B
$2.05B
$2.22B
$2.20B
$2.38B
$3.93B
$4.34B
$3.09B
$3.42B
$3.34B
Selling, general & admin
$183.10M
$206.80M
$220.80M
$216.80M
$225.00M
$236.50M
$261.00M
$283.30M
—
—
Operating income
$156.70M
$147.30M
$163.80M
$129.10M
$280.30M
$1.19B
$1.35B
$342.80M
$551.30M
$499.80M
Interest expense
$24.10M
$24.20M
$18.70M
$22.50M
$27.40M
$22.60M
$18.00M
$12.20M
$7.50M
$6.80M
Pre-tax income
$130.50M
$125.20M
$147.70M
$107.80M
$259.00M
$1.17B
$1.35B
$373.00M
$599.40M
$533.80M
Income tax
$49.10M
-$105.80M
$38.70M
$25.10M
$65.90M
$243.90M
$288.40M
$75.90M
$123.00M
$89.00M
Net income
$81.40M
$231.00M
$109.00M
$82.70M
$193.10M
$927.40M
$1.06B
$297.10M
$476.40M
$444.80M
EBITDA
$253.80M
$248.50M
$258.20M
$229.50M
$395.20M
$1.30B
$1.48B
$467.20M
$686.70M
$647.20M
EPS (basic)
$1.89
$5.38
$2.55
$1.93
$4.48
$21.67
$27.28
$8.42
$14.14
$13.99
EPS (diluted)
$1.87
$5.35
$2.53
$1.91
$4.44
$21.47
$27.07
$8.32
$13.93
$13.81
Diluted shares
43.50M
43.20M
43.00M
43.30M
43.50M
43.20M
39.30M
35.70M
34.20M
32.20M
Operating margin
8.1%
7.2%
7.4%
5.9%
11.8%
30.3%
31.2%
11.1%
16.1%
14.9%
Net margin
4.2%
11.3%
4.9%
3.8%
8.1%
23.6%
24.5%
9.6%
13.9%
13.3%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$13.90M
$19.80M
$19.60M
$21.20M
$14.40M
$282.40M
$249.80M
$134.00M
$266.80M
$141.90M
Receivables
$189.50M
$194.60M
$223.70M
$205.90M
$253.40M
$343.70M
$268.50M
$279.40M
$268.90M
$256.80M
Total current assets
$274.20M
$266.00M
$318.40M
$289.60M
$305.90M
$704.50M
$759.60M
$602.30M
$609.60M
$471.90M
Goodwill
$323.70M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
Total assets
$2.02B
$2.25B
$2.43B
$2.85B
$2.90B
$3.69B
$4.33B
$4.29B
$4.60B
$4.64B
Total current liabilities
$277.60M
$286.30M
$370.80M
$436.70M
$511.50M
$612.40M
$581.60M
$562.30M
$560.40M
$527.40M
Short-term debt
$31.80M
$30.80M
$42.10M
$48.40M
$59.20M
$65.00M
$76.90M
$39.70M
$39.70M
$39.70M
Long-term debt
$707.10M
$826.30M
$814.30M
$910.00M
$685.60M
$549.70M
$427.70M
$389.30M
$350.80M
$312.10M
Total debt
$738.90M
$857.10M
$856.40M
$958.40M
$744.80M
$614.70M
$504.60M
$429.00M
$390.50M
$351.80M
Total liabilities
$1.52B
$1.57B
$1.68B
$2.04B
$1.94B
$2.03B
$2.03B
$1.89B
$1.94B
$1.88B
Shareholders' equity
$494.90M
$677.20M
$755.30M
$805.70M
$961.20M
$1.67B
$2.30B
$2.40B
$2.65B
$2.76B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$157.80M
$224.90M
$305.00M
$248.80M
$429.80M
$984.10M
$1.27B
$510.50M
$767.80M
$547.10M
Capital expenditures
$179.40M
$307.00M
—
—
—
—
$209.30M
$248.40M
$310.10M
$393.40M
Free cash flow
-$21.60M
-$82.10M
$305.00M
$248.80M
$429.80M
$984.10M
$1.06B
$262.10M
$457.70M
$153.70M
Investing cash flow
-$320.70M
-$276.90M
-$260.30M
-$306.90M
-$177.00M
-$323.40M
-$729.30M
-$338.20M
-$336.10M
-$265.60M
Financing cash flow
$151.30M
$57.90M
-$40.00M
$62.00M
-$261.50M
-$392.70M
-$576.60M
-$289.70M
-$301.20M
-$406.40M
Dividends paid
$32.20M
$33.80M
$35.40M
$37.20M
$39.20M
$45.90M
$48.00M
$45.00M
$44.80M
$44.90M
Share buybacks
$38.00M
$19.30M
—
—
—
$198.30M
$397.00M
$155.20M
$199.10M
$303.30M
Stock-based compensation
$11.20M
$11.10M
$12.10M
$11.30M
$18.80M
$19.30M
$18.30M
$23.80M
$26.50M
$22.70M
Depreciation & amortization
$97.10M
$101.20M
$94.40M
$100.40M
$114.90M
$117.10M
$123.50M
$124.40M
$135.40M
$147.40M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$788.90M
$722.10M
$847.40M
$962.00M
$890.30M
$782.00M
$830.50M
$880.10M
$851.90M
$757.80M
$969.40M
$1.11B
Selling, general & admin
$73.30M
$73.40M
$77.10M
$72.30M
—
—
—
—
—
—
—
—
Operating income
$75.30M
$36.90M
$124.60M
$242.30M
$147.50M
$82.10M
$113.00M
$161.00M
$143.70M
$61.40M
$158.90M
$255.20M
Interest expense
$2.40M
$2.20M
$2.10M
$1.80M
$1.40M
$1.70M
$1.70M
$1.80M
$1.60M
$1.60M
$1.60M
$1.60M
Pre-tax income
$84.30M
$45.30M
$143.10M
$252.80M
$158.20M
$92.20M
$121.70M
$168.90M
$151.00M
$67.90M
$163.90M
$263.30M
Income tax
$21.90M
$9.20M
$29.90M
$53.70M
$30.20M
$19.90M
$27.00M
$34.20M
$7.90M
$11.30M
$34.50M
$53.90M
Net income
$62.40M
$36.10M
$113.20M
$199.10M
$128.00M
$72.30M
$94.70M
$134.70M
$143.10M
$56.60M
$129.40M
$209.40M
EPS (basic)
$1.83
$1.05
$3.34
$5.98
$3.86
$2.20
$2.95
$4.28
$4.59
$1.86
$4.30
$7.03
EPS (diluted)
$1.76
$1.04
$3.31
$5.89
$3.80
$2.18
$2.92
$4.24
$4.53
$1.85
$4.27
$6.96
Diluted shares
-100.00K
34.60M
34.20M
33.80M
-200.00K
33.20M
32.40M
31.80M
-300.00K
30.60M
30.30M
30.10M
Operating margin
9.5%
5.1%
14.7%
25.2%
16.6%
10.5%
13.6%
18.3%
16.9%
8.1%
16.4%
22.9%
Net margin
7.9%
5.0%
13.4%
20.7%
14.4%
9.2%
11.4%
15.3%
16.8%
7.5%
13.3%
18.8%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$134.00M
$25.90M
$168.20M
$270.30M
$266.80M
$122.00M
$59.10M
$92.70M
$141.90M
$100.10M
$119.30M
$221.90M
Receivables
$279.40M
$302.80M
$308.00M
$311.10M
$268.90M
$270.70M
$289.10M
$278.10M
$256.80M
$257.90M
$335.30M
$367.40M
Total current assets
$602.30M
$512.00M
$546.20M
$651.80M
$609.60M
$468.00M
$424.50M
$447.10M
$471.90M
$436.40M
$536.00M
$686.70M
Goodwill
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
$327.80M
Total assets
$4.29B
$4.22B
$4.27B
$4.44B
$4.60B
$4.53B
$4.48B
$4.60B
$4.64B
$4.58B
$4.71B
$4.87B
Total current liabilities
$562.30M
$530.50M
$584.50M
$577.70M
$560.40M
$546.40M
$546.90M
$540.60M
$527.40M
$529.90M
$603.80M
$623.90M
Short-term debt
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
$39.70M
Long-term debt
$389.30M
$379.40M
$370.00M
$360.20M
$350.80M
$340.90M
$331.50M
$321.50M
$312.10M
$302.20M
$292.70M
$282.90M
Total debt
$429.00M
$419.10M
$409.70M
$399.90M
$390.50M
$380.60M
$371.20M
$361.20M
$351.80M
$341.90M
$332.40M
$322.60M
Total liabilities
$1.89B
$1.85B
$1.88B
$1.89B
$1.94B
$1.89B
$1.86B
$1.91B
$1.88B
$1.85B
$1.94B
$1.94B
Shareholders' equity
$2.40B
$2.37B
$2.40B
$2.56B
$2.65B
$2.63B
$2.62B
$2.69B
$2.76B
$2.73B
$2.77B
$2.93B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$111.40M
$36.60M
$307.90M
$248.60M
$174.70M
$89.00M
$105.60M
$175.60M
$176.90M
$94.00M
$137.60M
$229.00M
Capital expenditures
—
$55.30M
$69.80M
$59.60M
$125.40M
$89.20M
$86.30M
$83.20M
$134.70M
$48.30M
—
—
Free cash flow
$111.40M
-$18.70M
$238.10M
$189.00M
$49.30M
-$200.00K
$19.30M
$92.40M
$42.20M
$45.70M
$137.60M
$229.00M
Investing cash flow
-$67.50M
-$59.00M
-$72.10M
-$77.70M
-$127.30M
-$129.40M
-$54.00M
-$53.00M
-$29.20M
-$36.80M
-$30.60M
-$44.60M
Financing cash flow
-$68.00M
-$85.70M
-$93.40M
-$68.80M
-$53.30M
-$104.40M
-$114.50M
-$89.00M
-$98.50M
-$99.00M
-$87.80M
-$81.80M
Dividends paid
$11.20M
$11.10M
$11.00M
$11.40M
$11.30M
$11.30M
$11.00M
$11.40M
$11.20M
$11.00M
$11.00M
$11.40M
Share buybacks
$47.00M
$47.30M
$72.80M
$47.30M
$31.70M
$66.90M
$93.50M
$65.40M
$77.50M
$52.80M
$67.00M
$60.30M
Stock-based compensation
$6.20M
$5.70M
$6.30M
$7.10M
$7.40M
$5.80M
$5.90M
$5.30M
$5.70M
$5.50M
$6.20M
$6.50M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.