EX-99.1 2 d518248dex991.htm EX-1 EX-1

Exhibit 1

NAVIGATOR HOLDINGS LTD. FOURTH QUARTER AND FINANCIAL YEAR 2017 RESULTS

Highlights

 

    Navigator Holdings Ltd. (NYSE: NVGS) (the “Company”) reports operating revenue of $76.7 million for the three months ended December 31, 2017 and $298.6 million for the full year ended December 31, 2017.

 

    Maintained strong utilization of 87.2% for the three months ended December 31, 2017 and 87.6% for the year ended December 31, 2017 despite the market downturn.

 

    Net income was $1.4 million (or $0.03 per share) for the three months ended December 31, 2017 and $5.3 million (or $0.10 per share) for the year ended December 31, 2017, which includes a one-off cost totaling $3.5 million (or $0.06 per share) associated with the redemption of the Company’s senior unsecured bonds.

 

    EBITDA(1) was $29.6 million for the three months ended December 31, 2017 and $120.8 million for the year ended December 31, 2017.

 

    The Company has continued to benefit from the increasing demand for the transportation of long-haul petrochemical gases, with petrochemicals accounting for 84% of all spot days during 2017.

 

    Took delivery of the remaining five newbuilding vessels during 2017, increasing our fleet to 38 vessels. The Company’s newbuild program is complete.

 

    During 2017 we took an additional four vessels into in-house technical management with an additional vessel in January 2018 taking the total number of in-house technical managed vessels to nine.

 

    Commenced three year charters with Braskem for two of our ethane/ethylene capable vessels taking ethane from Morgan’s Point, Houston to Braskem’s ethylene complex in Brazil.

 

    Since the year end, we successfully renewed a contract of affreightment with Mitsubishi International Corporation to utilize three vessels for the majority of 2018 taking ethylene from the Targa terminal, in Houston to Far East Asia.

 

    Since the year end, we entered into a 50/50 joint venture agreement with Enterprise Product Partners to build a new ethylene marine export terminal along the U.S. Gulf Coast that will have the capacity to export approximately one million tons of ethylene per year. The export terminal is expected to be in service by the first quarter of 2020. The project is supported by long-term contracts with customers that include U.S. ethylene producer Flint Hills Resources and a major international trading company.

Fourth Quarter 2017 Financial Results Overview

Operating revenue for the three months ended December 31, 2017 was $76.7 million, an increase of $1.2 million, or 1.6%, compared to the $75.5 million of operating revenue for the three months ended December 31, 2016.

For the fourth quarter of 2017, the average time charter equivalent rate (“TCE”) (2) across the entire fleet, including our fully-refrigerated vessels, was $626,161 per calendar month ($20,586 per day), compared to $692,213 per calendar month ($22,758 per day) for the comparable period in 2016.

Fleet utilization across the 38 vessels operating at the year end was 87.2% for the fourth quarter of 2017, down from 89.5% in the fourth quarter of 2016.

Operating revenue less voyage expenses amounted to $61.9 million for the three months ended December 31, 2017 compared to $61.5 million in the same three month period of 2016. This decrease was as a result of a reduction in TCE rates of $6.7 million, a reduction in utilization rates of $1.7 million, offset by an $8.8 million increase due to additional vessels in our fleet during the three months ended December 31, 2017 compared to the three months ended December 31, 2016.

Net income was $1.4 million for the three months ended December 31, 2017, or $0.03 per share compared to $7.6 million or $0.14 per share for the same period in 2016.


EBITDA(1) for the fourth quarter of 2017 was $29.6 million and $120.8 million for the full year ended December 31, 2017.

 

  (1) EBITDA is not a measure calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). EBITDA represents net income before net interest expense, income taxes and depreciation and amortization. EBITDA is a basis upon which we assess our financial performance. We believe that it presents useful information to investors regarding a company’s ability to service and/or incur indebtedness, and it is frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry. EBITDA does not represent and should not be considered as an alternative to consolidated net income or cash generated from operations, as determined by U.S. GAAP, and our calculation of EBITDA may not be comparable to that reported by other companies. See the table below for a reconciliation to the most directly comparable GAAP financial measure.

The following table sets forth a reconciliation of EBITDA to net income, the most directly comparable measure calculated in accordance with GAAP, for the periods presented:

 

     Three months ended
December 31,
(in thousands)
     Year ended
December 31,
(in thousands)
 
     2016      2017      2016      2017  

Net income

   $ 7,646      $ 1,411      $ 44,638      $ 5,310  

Net interest expense

     8,940        9,324        32,142        41,475  

Income taxes

     575        6        1,177        397  

Depreciation and amortization

     16,625        18,863        62,280        73,588  
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

   $ 33,786      $ 29,604      $ 140,237      $ 120,770  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(2) TCE rate is a non-GAAP financial measure. TCE rate is a measure of the average daily revenue performance of a vessel. TCE rate is a shipping industry performance measure used primarily to compare period-to-period changes in a shipping company’s performance despite changes in the mix of charter types (i.e., time charters, voyage charters and contracts of affreightment, or “COAs”) under which the vessels may be employed between the periods. Under a time charter, the charterer pays substantially all of the vessel voyage related expenses, whereas for voyage charters we pay all voyage expenses. We include average daily TCE rate, as we believe it provides additional meaningful information in conjunction with operating revenues less voyage expenses, because it assists our management in making decisions regarding the deployment and use of our vessels and in evaluating their financial performance. Our method of calculating TCE rate is to divide operating revenue (net of voyage expenses) by operating days for the relevant time period. See the table below for a reconciliation to the most directly comparable GAAP financial measure.

The following table represents a reconciliation of TCE rate to operating revenue, the most directly comparable financial measure calculated in accordance with GAAP, for the periods presented:

 

     Three months ended
December 31, 2016
     Three months ended
December 31, 2017
 

Fleet Data:

     

Operating revenue

   $ 75,455      $ 76,684  

Voyage expenses

     13,914        14,781  
  

 

 

    

 

 

 

Operating revenue less Voyage expenses

     61,541        61,903  

Operating days

     2,704        3,007  

Average daily time charter equivalent rate

   $ 22,758      $ 20,586  


Conference Call Details:

Tomorrow, Tuesday, March 6, 2018, at 9:00 A.M. ET, the Company’s management team will host a conference call to discuss the financial results.

Participants should dial into the call 10 minutes before the scheduled time using the following numbers: 1 (866) 819-7111 (US Toll Free Dial In), 0(800) 953-0329 (UK Toll Free Dial In) or +44 (0)1452-542-301 (Standard International Dial In). Please quote “Navigator” to the operator.

A telephonic replay of the conference call will be available until Tuesday, March 13, 2018 by dialing 1(866) 247-4222 (US Toll Free Dial In), 0(800) 953-1533 (UK Toll Free Dial In) or +44 (0)1452 550-000 (Standard International Dial In). Access Code: 11870348#

Audio Webcast:

There will also be a live, and then archived, webcast of the conference call, available through the Company’s website (www.navigatorgas.com). Participants to the live webcast should register on the website approximately 10 minutes prior to the start of the webcast.

Navigator Gas

Attention: Investor Relations Department

 

New York:    650 Madison Ave, 25th Floor, New York, NY 10022. Tel: +1 212 355 5893
London:    10 Bressenden Place, London, SW1E 5DH. Tel: +44 (0)20 7340 4850

About Us

Navigator Holdings Ltd. is the owner and operator of the world’s largest fleet of handysize liquefied gas carriers and a global leader in the seaborne transportation of petrochemical gases, such as ethylene and ethane, liquefied petroleum gas (“LPG”) and ammonia. We play a vital role in the liquefied gas supply chain for energy companies, industrial consumers and commodity traders, with our sophisticated vessels providing an efficient and reliable ‘floating pipeline’ between the parties. We continue to build strong, long-term partnerships based on mutual trust, our depth of technical expertise and a modern versatile fleet. Navigator’s fleet consists of 38 semi- or fully-refrigerated liquefied gas carriers, 14 of which are ethylene and ethane capable.


FORWARD LOOKING STATEMENTS

Statements included in this press release concerning plans and objectives of management for future operations or economic performance, or assumptions related thereto, including our financial forecast, contain forward-looking statements. In addition, we and our representatives may from time to time make other oral or written statements that are also forward-looking statements. Such statements include, in particular, statements about our plans, strategies, business prospects, changes and trends in our business and the markets in which we operate as described in this press release. In some cases, you can identify the forward-looking statements by the use of words such as “may,” “could,” “should,” “would,” “expect,” “plan,” “anticipate,” “intend,” “forecast,” “believe,” “estimate,” “predict,” “propose,” “potential,” “continue,” or the negative of these terms or other comparable terminology. These risks and uncertainties include, but are not limited to:

 

    future operating or financial results;

 

    pending acquisitions, business strategy and expected capital spending;

 

    operating expenses, availability of crew, number of off-hire days, drydocking requirements and insurance costs;

 

    fluctuations in currencies and interest rates;

 

    general market conditions and shipping market trends, including charter rates and factors affecting supply and demand;

 

    our financial condition and liquidity, including our ability to refinance our indebtedness as it matures or obtain additional financing in the future to fund capital expenditures, acquisitions and other corporate activities;

 

    estimated future capital expenditures needed to preserve our capital base;

 

    our expectations about the availability of vessels to purchase, the time that it may take to construct new vessels, or the useful lives of our vessels;

 

    our continued ability to enter into long-term, fixed-rate time charters with our customers;

 

    changes in governmental rules and regulations or actions taken by regulatory authorities;

 

    potential liability from future litigation;

 

    our expectations relating to the payment of dividends;

 

    our expectation regarding providing in-house technical management for certain vessels in our fleet and our success in providing such in-house technical management;

 

    our ability to meet our expectations regarding the construction and financing of our proposed investment in an ethylene marine terminal in the U.S. Gulf and our expectations regarding the financial success of such terminal; and

 

    other factors discussed in other periodic filings with the U.S. Securities and Exchange Commission.

We expressly disclaim any obligation to update or revise any of these forward-looking statements, whether because of future events, new information, a change in our views or expectations, or otherwise. We make no prediction or statement about the performance of our common stock.


Navigator Holdings Ltd.

Consolidated Balance Sheets

(Unaudited)

 

     December 31, 2016     December 31, 2017  
     (in thousands, except share data)  

Assets

    

Current assets

    

Cash and cash equivalents

   $ 57,272     $ 62,109  

Accounts receivable, net

     7,059       14,889  

Accrued income

     13,134       15,791  

Prepaid expenses and other current assets

     8,541       10,964  

Bunkers and lubricant oils

     6,937       8,008  

Insurance recoverable

     855       376  
  

 

 

   

 

 

 

Total current assets

     93,798       112,137  

Non-current assets

    

Vessels in operation, net

     1,480,359       1,740,139  

Vessels under construction

     150,492       —    

Property, plant and equipment, net

     194       1,611  
  

 

 

   

 

 

 

Total non-current assets

     1,631,045       1,741,750  
  

 

 

   

 

 

 

Total assets

   $ 1,724,843     $ 1,853,887  
  

 

 

   

 

 

 

Liabilities and stockholders’ equity

    

Current liabilities

    

Current portion of secured term loan facilities, net of deferred financing costs

   $ 78,464     $ 81,559  

Senior unsecured bond

     25,000       —    

Accounts payable

     6,388       8,071  

Accrued expenses and other liabilities

     11,377       12,478  

Accrued interest

     2,932       3,500  

Deferred income

     3,522       4,824  
  

 

 

   

 

 

 

Total current liabilities

     127,683       110,432  
  

 

 

   

 

 

 

Non-current Liabilities

    

Secured term loan facilities, net of current portion and deferred financing costs

     540,680       681,658  

Senior unsecured bond, net of deferred financing costs

     100,000       98,584  
  

 

 

   

 

 

 

Total non-current liabilities

     640,680       780,242  
  

 

 

   

 

 

 

Total Liabilities

     768,363       890,674  

Commitments and contingencies (see note 12)

    

Stockholders’ equity

    

Common stock—$.01 par value per share; 400,000,000 shares authorized; 55,529,762 shares issued and outstanding, (2016: 55,436,087)

     554       555  

Additional paid-in capital

     588,024       589,436  

Accumulated other comprehensive loss

     (287     (277

Retained earnings

     368,189       373,499  
  

 

 

   

 

 

 

Total stockholders’ equity

     956,480       963,213  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,724,843     $ 1,853,887  
  

 

 

   

 

 

 


Navigator Holdings Ltd.

Consolidated Statements of Income

(Unaudited)

 

    

Three months ended
December 31,

(in thousands except share and per share
data)

   

Year ended

December 31,
(in thousands except share and per share
data)

 
     2016     2017     2016     2017  

Revenues

        

Operating revenue

   $ 75,455     $ 76,684     $ 294,112     $ 298,595  
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

        

Brokerage commissions

     1,430       1,263       5,812       5,368  

Voyage expenses

     13,914       14,781       42,201       55,542  

Vessel operating expenses

     22,611       26,956       90,854       100,968  

Depreciation and amortization

     16,625       18,863       62,280       73,588  

General and administrative costs

     3,348       3,554       12,528       13,816  

Other corporate expenses

     366       526       1,976       2,131  

Insurance recoverable from vessel repairs

     —         —         504       —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     58,294       65,943       216,155       251,413  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     17,161       10,741       77,957       47,182  

Other income/(expense)

        

Interest expense

     (8,879     (9,967     (32,321     (37,691

Write off of deferred finance costs

     (102     495       (102     (786

Write off of call premium and redemption charges of 9.00% unsecured bond

     —         —         —         (3,517

Interest income

     41       148       281       519  
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     8,221       1,417       45,815       5,707  

Income taxes

     (575     (6     (1,177     (397
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 7,646     $ 1,411     $ 44,638     $ 5,310  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share:

        

Basic:

   $ 0.14     $ 0.03     $ 0.81     $ 0.10  

Diluted:

   $ 0.14     $ 0.03     $ 0.80     $ 0.10  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of shares outstanding:

        

Basic:

     55,436,087       55,529,762       55,418,626       55,508,974  

Diluted:

     55,810,365       55,898,502       55,794,481       55,881,454  
  

 

 

   

 

 

   

 

 

   

 

 

 


Navigator Holdings Ltd.

Consolidated Statements of Comprehensive Income

(Unaudited)

 

    

Three months ended
December 31,

(in thousands)

   

Year ended
December 31,

(in thousands)

 
     2016      2017     2016      2017  

Net income

   $ 7,646      $ 1,411     $ 44,638      $ 5,310  

Other Comprehensive Income:

          

Foreign currency translation gain/(loss)

     114        (242     178        10  
  

 

 

    

 

 

   

 

 

    

 

 

 

Total Comprehensive Income

     7,760        1,169       44,816        5,320  
  

 

 

    

 

 

   

 

 

    

 

 

 


Consolidated Statements of Stockholders’ Equity

(Unaudited)

(in thousands, except share data)

 

                   Accumulated               
     Common stock             Other               
     Number of
shares
     Amount 0.01
par value
     Additional
Paid-in Capital
     Comprehensive
Income (Loss)
    Retained
Earnings
     Total  

January 1, 2015

     55,346,613        553        584,808        (254     225,457      $ 810,564  

Restricted shares issued March 17, 2015

     16,854        1        —          —         —          1  

Net income

     —          —          —          —         98,094        98,094  

Foreign currency translation

     —          —          —          (211     —          (211

Share-based compensation plan

     —          —          1,643        —         —          1,643  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

December 31, 2015

     55,363,467      $ 554      $ 586,451      $ (465   $ 323,551      $ 910,091  

Restricted shares issued March 29, 2016

     72,620        —          —          —         —          —    

Net income

     —          —          —          —         44,638        44,638  

Foreign currency translation

     —          —          —          178       —          178  

Share-based compensation plan

     —          —          1,573        —         —          1,573  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

December 31, 2016

     55,436,087      $ 554      $ 588,024      $ (287   $ 368,189      $ 956,480  

Restricted shares issued March 23, 2017

     93,675        1        —          —         —          1

Net income

     —          —          —          —         5,310      5,310  

Foreign currency translation

     —          —          —          10       —          10  

Share-based compensation plan

     —          —          1,412        —         —          1,412  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

December 31, 2017

     55,529,762      $ 555      $ 589,436      $ (277   $ 373,499      $ 963,213  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 


Navigator Holdings Ltd.

Consolidated Statements of Cash Flows

(Unaudited)

 

     Year ended
December 31,
2016
(in thousands)
    Year ended
December 31,
2017
(in thousands)
 

Cash flows from operating activities

    

Net income

   $ 44,638     $ 5,310  

Adjustments to reconcile net income to net cash provided by operating activities

    

Depreciation and amortization

     62,280       73,588  

Payment of drydocking costs

     (9,902     (268

Amortization of share-based compensation

     1,573       1,412  

Amortization of deferred financing costs

     3,091       3,217  

Call option premium on redemption of 9.00% unsecured bond

     —         2,500  

Prior year expenses recovered from insurance claim

     —         (504

Insurance claim debtor

     60       (7

Unrealized foreign exchange

     208       3  

Changes in operating assets and liabilities

    

Accounts receivable

     1,991       (7,831

Bunkers and lubricant oils

     (3,457     (1,074

Prepaid expenses and other current assets

     (7,694     (5,079

Accounts payable, accrued interest and other liabilities

     (6,040     4,654  
  

 

 

   

 

 

 

Net cash provided by operating activities

     86,748       75,921  
  

 

 

   

 

 

 

Cash flows from investing activities

    

Payment to acquire vessels

     (1,733     (1,940

Payment for vessels under construction

     (239,179     (180,629

Purchase of other property, plant and equipment

     (75     (1,726

Receipt of shipyard penalty payments

     1,901       280  

Placement of short term investment

     —         (25,000

Release of short term investment

     —         25,000  

Insurance recoveries

     9,374       990  

Capitalized costs for the repair of Navigator Aries

     (8,441     —    
  

 

 

   

 

 

 

Net cash used in investing activities

     (238,153     (183,025
  

 

 

   

 

 

 

Cash flows from financing activities

    

Proceeds from secured term loan facilities

     327,670       395,170  

Issuance of 7.75% senior unsecured bonds

     —         100,000  

Repayment of 9.00% senior unsecured bonds

     —         (127,500

Issuance cost of 7.75% senior unsecured bonds

     —         (1,819

Direct financing cost of secured term loan facilities

     (2,680     (2,058

Repayment of secured term loan facilities

     (204,092     (251,852
  

 

 

   

 

 

 

Net cash provided by financing activities

     120,898       111,941  
  

 

 

   

 

 

 

Net (decrease) / increase in cash and cash equivalents

     (30,507     4,837  

Cash and cash equivalents at beginning of year

     87,779       57,272  
  

 

 

   

 

 

 

Cash and cash equivalents at end of year

   $ 57,272     $ 62,109  
  

 

 

   

 

 

 

Supplemental Information

    

Total interest paid during the year, net of amounts capitalized

   $ 29,815     $ 35,890  
  

 

 

   

 

 

 

Total tax paid during the year

   $ 601     $ 515