XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Millions
9 Months Ended
Sep. 30, 2021
Sep. 30, 2020
Cash Flows From Operating Activities:    
Net income $ 532.9 $ 107.5
Reconciling adjustments:    
Depreciation and amortization 100.9 84.5
Amortization of operating lease right of use assets 73.9 53.1
Deferred income taxes 30.3 33.5
Share-based compensation expense 14.2 12.0
Income from SSAT (35.0) (15.4)
Distribution from SSAT 46.9 37.9
Other (1.1) 0.5
Changes in assets and liabilities:    
Accounts receivable, net (75.2) (28.9)
Deferred dry-docking payments (25.8) (11.1)
Deferred dry-docking amortization 18.0 17.8
Prepaid expenses and other assets (46.7) 19.6
Accounts payable, accruals and other liabilities 30.2 24.0
Operating lease liabilities (72.1) (53.7)
Other long-term liabilities (8.1) (10.5)
Net cash provided by operating activities 583.3 270.8
Cash Flows From Investing Activities:    
Capitalized vessel construction expenditures   (57.8)
Other capital expenditures (244.7) (53.5)
Proceeds from disposal of property and equipment 2.2 15.7
Cash deposits into Capital Construction Fund (31.2) (97.1)
Withdrawals from Capital Construction Fund 31.2 97.1
Net cash used in investing activities (242.5) (95.6)
Cash Flows From Financing Activities:    
Proceeds from issuance of debt   325.5
Repayments of debt (41.1) (204.2)
Proceeds from revolving credit facility 304.3 547.4
Repayments of revolving credit facility (376.1) (803.5)
Payment of financing costs (3.0) (18.5)
Proceeds from issuance of capital stock   0.1
Dividends paid (33.3) (29.1)
Repurchase of Matson common stock (115.7)  
Tax withholding related to net share settlements of restricted stock units (14.4) (5.6)
Net cash used in financing activities (279.3) (187.9)
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash 61.5 (12.7)
Cash, Cash Equivalents and Restricted Cash, Beginning of the Period 19.7 28.4
Cash, Cash Equivalents and Restricted Cash, End of the Period 81.2 15.7
Reconciliation of Cash, Cash Equivalents, and Restricted Cash, at End of the Period:    
Cash and Cash Equivalents 75.9 12.7
Restricted Cash 5.3 3.0
Total Cash, Cash Equivalents and Restricted Cash, End of the Period 81.2 15.7
Supplemental Cash Flow Information:    
Interest paid, net of capitalized interest 15.3 22.4
Income tax payments and (refunds), net 162.1 (18.0)
Non-cash Information:    
Capital expenditures included in accounts payable, accruals and other liabilities $ 5.6 $ 5.9