
| Appendix – Non-GAAP Measures Matson reports financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company also considers other non-GAAP measures to evaluate performance, make day-to-day operating decisions, help investors understand our ability to incur and service debt and to make capital expenditures, and to understand period-over-period operating results separate and apart from items that may, or could, have a disproportional positive or negative impact on results in any particular period. These non-GAAP measures include, but are not limited to, Earnings Before Interest, Income Taxes, Depreciation and Amortization (“EBITDA”), and Net Debt/EBITDA. NET DEBT RECONCILIATION (In millions) June 30,2019 Total Debt: $844.6 Less: Cash and cash equaivalents (24.0) Net Debt $820.6 EBITDA RECONCILIATION (In millions) Three Months Ended June 30, Last Twelve Months 2019 2018 Change Net Income $ 18.4 $ 32.6 $ (14.2) $ 93.1 Add: Income taxes Add: Interest expense Add: Depreciation and amortization Add: Dry-dock amortization 7.3 8.8 (1.5) 27.9 6.1 5.0 1.1 19.4 24.0 23.8 0.2 93.4 9.1 9.1 — 36.3 $ 64.9 $ 79.3 $ (14.4) $ 270.1 EBITDA (1) Six Months Ended June 30, (In millions) 2019 2018 Change Net Income Add: Income taxes Add: Interest expense Add: Depreciation and amortization Add: Dry-dock amortization EBITDA (1) $ 30.9 46.8 (15.9) $ $ 8.3 19.1 (10.8) 10.7 10.0 0.7 47.1 47.2 (0.1) 17.2 18.3 (1.1) $ 114.2 $ 141.4 $ (27.2) (1) EBITDA is defined as the sum of net income plus income taxes, interest expense and depreciation and amortization (including defferd 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 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 convenant compliance |