VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MATX
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MATXMatson, Inc.
$194.49$5.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMATXCash Flow

Matson, Inc. (MATX) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation remains volatile, with free cash flow swinging from a $238.1 million peak in 2024Q2 to a negative $200,000 in 2025Q1, while capital expenditures continue to consume 6.4% of revenue.

MATX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations550M545M767.8M510.5M1.27B984.1M429.8M248.8M305M224.9M157.8M245.3M165.7M195.7M64.1M86M150M115M275M124M106M278M173M136M56M150.97M104.28M109.38M135.27M181.87M133M
Operating CF Margin %-16.3%22.44%16.5%29.29%25.07%18.03%11.29%13.72%10.99%8.13%13.01%9.67%11.95%4.11%4.99%9.11%8.19%14.49%7.38%6.6%17.34%11.62%11.15%5.14%12.69%9.76%11.4%10.31%14.26%10.79%
Operating CF Growth %-89.04%-29.02%50.4%-59.86%29.24%128.97%72.75%-18.43%35.62%42.52%-35.67%48.04%-15.33%205.3%-25.47%-42.67%30.43%-58.18%121.77%16.98%-61.87%60.69%27.21%142.86%-62.91%44.77%-4.66%-19.14%-25.62%36.74%85.61%
Net Income429.1M444.8M476.4M297.1M1.06B927.4M193.1M82.7M109M231M81.4M103M70.8M53.7M52M34M59M44M132M142M122M126M98M81M58.16M110.63M78.32M62.6M25.14M81.39M65.28M
Depreciation & Amortization315.6M300M286.8M284.2M292.2M239.2M189.7M161.1M94.4M101.2M97.1M83.4M69.7M69.7M72.5M109M107M105M101M93M85M84M80M-73M-71M-75.43M-72.3M73.9M88.5M88.56M88.95M
Stock-Based Compensation11.6M026.5M23.8M18.3M19.3M18.8M11.3M12.1M11.1M11.2M12.2M8.7M5.9M4M2.7M8M9M11M17M00000000000
Deferred Taxes300K8.2M20.9M19.6M90.2M33.2M52.1M23.6M29.3M-127.9M39.7M52.4M2.7M57.5M-8.8M-5M5M1M19M26M40M68M-11M3M10M-7.39M17.36M8.46M-8.25M13.17M10.42M
Other Non-Cash Items-17M-2.3M-27.8M-26.2M-60.9M-46.5M15.1M-22.9M-15.9M-62.3M-87.2M-27M-28.4M-9M-74.4M-31.7M-43M-58M57M-162M-103M-34M-18M107M130.84M73.94M100.84M-16.72M42.07M-20.67M-33.53M
Working Capital Changes-189.6M-205.7M-15M-88M-131.8M-188.5M-39M-7M76.1M71.8M15.6M21.3M42.2M17.9M18.8M-23M14M14M-45M8M-38M34M24M18M-72M49.22M-19.94M-18.87M-12.19M19.42M1.88M
Change in Receivables12.8M12.3M9.8M-10.9M74.6M-90.3M-48M17.8M-29.1M-5.1M14.4M13.5M-15.3M-7.6M-7M-17M8M-21M27M-9M5M5M-21M3M-23.38M2.25M-4.16M-6M7.9M-5.5M-5.2M
Change in Inventory000000-60.9M0-3.4M10.3M0022.9M1.3M10.4M-6M6M-6M-6M-3M-1M-4M1M-1M1.33M857K-1.22M-1.33M4.61M24.28M-16.62M
Change in Payables-27.5M-33.8M-5.6M10.9M-31.7M39.6M44.8M-13.9M64.5M20.4M2.1M-9.4M13.5M2.2M-7.9M14M9M20M-37M19M-28M39M26M7M-24.79M62.2M9.3M10.4M5.3M-700K7.1M
Cash from Investing-173M-265.6M-336.1M-338.2M-729.3M-323.4M-177M-306.9M-260.3M-276.9M-320.7M-63.8M-50.5M-40M-25.1M-71M-150M-31M-149M-145M-124M-305M-21M-174M-83.77M33.17M-83.08M-88.5M-11.51M-10.25M-41.62M
Capital Expenditures-131.6M-393.4M-310.9M-248.4M-1.8M-325.3M-192.3M-310.3M-401.2M-307.2M-179.4M-67.8M-27.9M-35.2M-38.1M-67M-95M-31M-109M-122M-281M-231M-151M-214M-44.61M-99.18M-84.2M-82.17M-131.54M-49.2M-198.62M
CapEx % of Revenue3.96%11.76%9.09%8.03%0.04%8.29%8.07%14.08%18.05%15.01%9.24%3.6%1.63%2.15%2.44%3.89%5.77%2.21%5.74%7.26%17.49%14.41%10.14%17.55%4.1%8.33%7.88%8.57%10.03%3.86%16.11%
Acquisitions-100K9.1M00000000-112.6M-29M0-9.3M00010M-27M0000020.56M003.7M14.94M700K10.9M
Investments-------------------------------
Other Investing-71.6M0-114.8M-11.2M-209.3M1.9M15.3M3.4M136.3M02.5M5.5M-22.6M4.5M17.4M19.6M34M32M27M-12M61M25M22M4M-53.66M141.91M3.88M3.69M108.46M728K10.9M
Cash from Financing-398.9M-404.3M-301.2M-289.7M-576.6M-392.7M-261.5M62M-40M57.9M151.3M-449.4M63.7M-61.1M-40.6M-7M-2M-87M-124M-7M6M42M-116M43M9.38M-168.3M-21.08M-116.66M-58.57M-173.82M-99.71M
Debt Issued (Net)-39.7M-39.7M-39.7M-76.9M-111.5M-131.1M-198.3M102M-700K118.2M225.9M53M87.5M-36.6M121.6M33.3M-28.4M-34M-16M66M217M97M-102M60M30M-134.1M61M-43.03M1.01M-119.58M-59.89M
Equity Issued (Net)-289.2M-303.3M-199.1M-155.2M-397M-198.3M100K300K700K-17.4M-36.8M-2.7M5.8M1.7M25.2M10.1M6.6M-1M-57M-25M-67M11M24M20M16M2.29M-45.3M-34.72M-19.26M-14.45M41K
Dividends Paid-44.6M-44.9M-44.8M-45M-48M-45.9M-39.2M-37.2M-35.4M-33.8M-32.2M-30.8M-28.7M-26.8M-39.5M-53M-52M-52M-51M-48M-42M-39M-38M-37M-37M-36.49M-36.78M-38.9M-40.32M-39.79M-39.86M
Share Repurchases-289.2M-303.3M-199.1M-155.2M-397M-198.3M000-19.3M-38M-4.9M000000-59M-33M-72M0-2M00-2.27M-48.26M-34.82M-20.84M-16.59M-1.25M
Other Financing-25.4M-16.4M-17.6M-12.6M-20.1M-17.4M-24.1M-3.1M-4.6M-9.1M-5.6M-468.9M-900K600K-147.9M2.6M71.8M000-102M-27M00382K000000
Net Change in Cash-21.9M-124.9M130.5M-117.4M-34M268M-8.7M3.9M4.7M5.9M-11.6M-267.9M178.9M94.6M-1.6M8M-2M-3M2M-28M-12M15M36M5M-18.73M15.84M118K-83.48M65.19M-2.2M-8.33M
Free Cash Flow418.4M153.7M457.7M262.1M1.06B658.8M237.5M-61.5M-96.2M-82.3M-21.6M177.5M137.8M160.5M26M19M55M84M166M2M-175M47M22M-78M11.04M51.78M-86.82M39.49M-80.06M132.67M-65.62M
FCF Margin %12.6%4.6%13.38%8.47%24.47%16.78%9.97%-2.79%-4.33%-4.02%-1.11%9.42%8.04%9.8%1.67%1.1%3.34%5.98%8.75%0.12%-10.89%2.93%1.48%-6.4%1.01%4.35%-8.12%4.12%-6.1%10.4%-5.32%
FCF Growth %-12.14%-66.42%74.63%-75.33%61.29%177.39%486.18%36.07%-16.89%-281.02%-112.17%28.81%-14.14%517.31%36.84%-65.45%-34.52%-49.4%8200%101.14%-472.34%113.64%128.21%-806.46%-78.68%159.64%-319.84%149.33%-160.35%302.19%83.19%
FCF per Share13.674.9413.387.3427.0415.255.46-1.42-2.24-1.91-0.504.033.183.720.610.451.332.044.000.05-4.031.070.51-1.850.271.27-2.120.91-1.792.94-1.45
FCF Conversion (FCF/Net Income)0.98x1.23x1.61x1.72x1.20x1.06x2.23x3.01x2.80x0.97x1.94x2.38x2.34x3.64x1.40x2.51x1.63x2.61x2.08x0.87x0.87x2.21x1.71x1.68x0.97x1.36x1.15x1.75x5.38x2.23x2.04x
Interest Paid00011.1M16.2M19.3M022M18.3M23.9M21.6M17.7M15.2M011.3M7.8M8.3M24M25M25M20M17M14M11M12M19.55M24.66M17.77M26.89M31M36.5M
Taxes Paid0007.5M215.2M241.6M005.2M2.6M15.6M40M30.2M042.7M600K42.1M38M63M55M49M3M61M45M52M20.96M31.81M34.21M34.67M29.8M26.4M

Key Metrics

Growth RegimeDecelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Jones Act legislative exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to quarterly financial data, Matson consistently reports operating cash flow exceeding net income, with an OCF/NI ratio reaching 1.66 in 2026Q1, suggesting that non-cash depreciation charges remain a significant component of the company's reported earnings profile relative to actual cash generation.

The persistent gap between net income and operating cash flow indicates that Matson's accounting earnings are heavily influenced by the high depreciation of its vessel fleet. Investors should monitor whether this conversion efficiency remains sustainable as the company transitions toward newer, more capital-intensive ship classes.

Free Cash Flow Volatility Trends

As reported in recent financial statements, Matson's free cash flow trajectory has become increasingly erratic, swinging from a peak of $238.1 million in 2024Q2 to a negative $200,000 in 2025Q1, highlighting the sensitivity of cash generation to cyclical fluctuations in trans-Pacific freight demand.

The sharp decline in free cash flow margins suggests that the company's ability to self-fund operations is currently under pressure from both normalizing freight rates and elevated capital requirements. This volatility warrants further investigation into the company's ability to maintain dividend payments if these cyclical headwinds persist.

Capital Intensity and Asset Replacement

Based on reported figures, Matson's capital expenditure as a percentage of revenue has trended upward, reaching 6.4% in 2026Q1, which reflects the ongoing financial burden of maintaining a Jones Act-compliant fleet in an environment of rising domestic shipbuilding costs.

The high level of capital intensity appears to be a structural necessity rather than a discretionary choice, given the regulatory requirements of the Jones Act. Analysts should consider whether these replacement costs will continue to outpace the depreciation of older assets, potentially creating a long-term drag on cash flow.

Working Capital Efficiency and Liquidity

Data from recent filings indicates that Matson has faced consistent working capital outflows, with a $40.0 million drain in 2026Q1, suggesting that the company is struggling to optimize its cash conversion cycle amidst shifting trade volumes and inventory management challenges.

The recurring negative working capital changes appear to be a persistent headwind that complicates the company's cash flow predictability. Investors should monitor whether these outflows are a result of temporary operational friction or a more permanent shift in the company's ability to manage its receivables and payables.

Capital Allocation and Shareholder Returns

As evidenced by recent cash flow statements, Matson has prioritized share repurchases, allocating $52.8 million in 2026Q1 alone, even as free cash flow has tightened, which may indicate a management preference for returning capital despite the cyclical nature of the underlying shipping business.

The aggressive pace of buybacks relative to free cash flow generation suggests a high degree of confidence in the company's long-term cash stability. However, this strategy may leave the company with less flexibility to navigate potential downturns or fund unexpected increases in vessel maintenance costs.

MATX — Frequently Asked Questions

Quick answers to the most common questions about buying MATX stock.

How much cash does Matson, Inc. (MATX) generate from operations?

Matson, Inc. (MATX) generated $545.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Matson, Inc.'s free cash flow?

Matson, Inc. (MATX) generated $153.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Matson, Inc.'s capital expenditure (CapEx)?

Matson, Inc. (MATX) spent $393.4M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Matson, Inc. distribute cash to shareholders?

In 2025, Matson, Inc. (MATX) returned $44.9M to shareholders via cash dividends and spent $303.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.