PAGE |
||||
3 | ||||
18 | ||||
19 | ||||
Unaudited Condensed Consolidated Financial Statements |
||||
F-1 |
||||
F-2 |
||||
F-3 |
||||
F-4 |
||||
F-5 |
||||
F-6 |
||||
Operating Vessel |
Year Built |
Vessel Size (cbm) |
Employment Status |
Current Cargo |
Charter Expiration Date | |||||||||||
Ethylene/ethane capable semi-refrigerated |
||||||||||||||||
Navigator Orion* |
2000 | 22,085 | Time Charter | Ethane | January 2022 | |||||||||||
Navigator Neptune* |
2000 | 22,085 | Spot Market | Repairs | — | |||||||||||
Navigator Pluto |
2000 | 22,085 | Spot Market | Propylene | — | |||||||||||
Navigator Saturn* |
2000 | 22,085 | Time charter | Ethane |
June 2022 | |||||||||||
Navigator Venus* |
2000 | 22,085 | Spot Market | Ethylene | — | |||||||||||
Navigator Atlas* |
2014 | 21,000 | Spot Market | Ethylene | — | |||||||||||
Navigator Europa* |
2014 | 21,000 | Spot Market | Ethane | — | |||||||||||
Navigator Oberon* |
2014 | 21,000 | Spot Market | Ethylene | — | |||||||||||
Navigator Triton* |
2015 | 21,000 | Spot Market | Ethylene | — | |||||||||||
Navigator Umbrio* |
2015 | 21,000 | Spot Market | Ethylene | — | |||||||||||
Navigator Aurora |
2016 | 37,300 | Time Charter | Ethane | December 2026 | |||||||||||
Navigator Eclipse |
2016 | 37,300 | Time Charter | Ethane | March 2026 | |||||||||||
Navigator Nova |
2017 | 37,300 | Time Charter | Ethane | September 2026 | |||||||||||
Navigator Prominence |
2017 | 37,300 | Time Charter | Ethane | January 2026 | |||||||||||
Semi-refrigerated |
||||||||||||||||
Navigator Magellan |
1998 | 20,700 | Time charter | LPG | December 2021 | |||||||||||
Navigator Aries |
2008 | 20,750 | Time charter | LPG | November 2021 | |||||||||||
Navigator Capricorn |
2008 | 20,750 | Time charter | LPG | March 2022 | |||||||||||
Navigator Gemini |
2009 | 20,750 | Time charter | LPG | December 2021 | |||||||||||
Navigator Pegasus |
2009 | 22,200 | Time charter | Propylene | March 2022 | |||||||||||
Navigator Phoenix |
2009 | 22,200 | Time charter | LPG | May 2022 | |||||||||||
Navigator Scorpio |
2009 | 20,750 | Spot market | — | — | |||||||||||
Navigator Taurus |
2009 | 20,750 | Spot market | Propylene | — | |||||||||||
Navigator Virgo |
2009 | 20,750 | Spot market | LPG | — | |||||||||||
Navigator Leo |
2011 | 20,600 | Time charter | LPG | December 2023 | |||||||||||
Navigator Libra |
2012 | 20,600 | Time charter | LPG | December 2023 | |||||||||||
Navigator Centauri |
2015 | 21,000 | Time charter | LPG | May 2022 | |||||||||||
Navigator Ceres |
2015 | 21,000 | Time charter | LPG | June 2022 | |||||||||||
Navigator Ceto |
2016 | 21,000 | Time charter | LPG | May 2022 | |||||||||||
Navigator Copernico |
2016 | 21,000 | Time charter | LPG | June 2022 | |||||||||||
Navigator Luga |
2017 | 22,000 | Time charter | LPG | February 2022 | |||||||||||
Navigator Yauza |
2017 | 22,000 | Time charter | LPG | April 2022 | |||||||||||
Fully-refrigerated |
||||||||||||||||
Navigator Glory |
2010 | 22,500 | Time charter | Ammonia | May 2022 | |||||||||||
Navigator Grace |
2010 | 22,500 | Time charter | Ammonia | April 2022 | |||||||||||
Navigator Galaxy |
2011 | 22,500 | Time charter | Ammonia | December 2021 | |||||||||||
Navigator Genesis |
2011 | 22,500 | Time charter | Ammonia | January 2022 | |||||||||||
Navigator Global |
2011 | 22,500 | Time charter | LPG | January 2022 | |||||||||||
Navigator Gusto |
2011 | 22,500 | Time charter | LPG | December 2021 | |||||||||||
Navigator Jorf |
2017 | 38,000 | Time charter | Ammonia | August 2027 |
• | seven modern 22,000cbm handysize semi-refrigerated vessels; |
• | five 12,000cbm ethylene vessels and; |
• | six gas carriers in the 3,770-9,000cbm range, three of which are ethylene capable. |
Three Months Ended June 30, 2020 |
Three Months Ended June 30, 2021 |
Percentage Change |
||||||||||
(in thousands, except percentages) | ||||||||||||
Operating revenue |
$ | 79,869 | $ | 80,153 | 0.4 | % | ||||||
Operating revenue – Luna Pool collaborative arrangement |
2,596 | 5,546 | 113.6 | % | ||||||||
|
|
|
|
|||||||||
Total operating revenues |
82,465 | 85,699 | 3.9 | % | ||||||||
Expenses: |
||||||||||||
Brokerage commissions |
1,305 | 974 | (25.4 | %) | ||||||||
Voyage expenses |
14,728 | 17,689 | 20.1 | % | ||||||||
Voyage expenses – Luna Pool collaborative arrangement |
3,043 | 5,663 | 86.1 | % | ||||||||
Vessel operating expenses |
26,493 | 28,826 | 8.8 | % | ||||||||
Depreciation and amortization |
19,151 | 19,473 | 1.7 | % | ||||||||
General and administrative costs |
4,509 | 5,796 | 29.8 | % | ||||||||
Other income |
(117 | ) | (88 | ) | (24.8 | %) | ||||||
|
|
|
|
|||||||||
Total operating expenses |
69,112 | 78,333 | 13.3 | % | ||||||||
|
|
|
|
|||||||||
Operating income |
13,353 | 7,366 | (44.8 | %) | ||||||||
Foreign currency exchange gain / (loss) on senior secured bonds |
(4,852 | ) | 330 | n/a | ||||||||
Unrealized gain / (loss) on non-designated derivative instruments |
6,354 | (269 | ) | n/a | ||||||||
Interest expense |
(11,128 | ) | (8,647 | ) | (22.3 | %) | ||||||
Interest income |
96 | 63 | (24.4 | %) | ||||||||
|
|
|
|
|||||||||
Income / (loss) before taxes and share of result of equity accounted joint ventures |
3,823 | (1,157 | ) | n/a | ||||||||
Income taxes |
(168 | ) | (190 | ) | 13.1 | % | ||||||
Share of result of equity accounted joint ventures |
(164 | ) | 2,001 | n/a | ||||||||
|
|
|
|
|||||||||
Net income |
3,491 | 654 | (81.3 | %) | ||||||||
Net income attributable to non-controlling interest |
(483 | ) | (394 | ) | (18.4 | %) | ||||||
|
|
|
|
|||||||||
Net income attributable to stockholders of Navigator Holdings Ltd. |
$ | 3,008 | $ | 260 | (91.4 | %) | ||||||
|
|
|
|
• | an increase in operating revenue of approximately $1.7 million attributable to an increase in average monthly time charter equivalent rates, which increased to an average of approximately $22,169 per vessel per day ($674,309 per calendar month) for the three months ended June 30, 2021, compared to an average of approximately $21,606 per vessel per day ($657,085 per calendar month) for the three months ended June 30, 2020; |
• | a decrease in operating revenue of approximately $2.2 million as a result of a decrease in fleet utilization to 85.4% for the three months ended June 30, 2021, from 88.3% for the three months ended June 30, 2020; |
• | a decrease in operating revenue of approximately $2.2 million attributable to seven vessels undertaking dry docking during the three months ended June 30, 2021, for a total of 114 days, compared to two vessels for a total of 44 days during the three months to June 30, 2020; and |
• | an increase in operating revenue of approximately $3.0 million primarily attributable to an increase in pass through voyage costs, due to more expensive bunker fuel and additional canal transits for the three months ended June 30, 2021, compared to the three months ended June 30, 2020. |
Three Months Ended June 30, 2020 |
Three Months Ended June 30, 2021 |
|||||||
Fleet Data: |
||||||||
Weighted average number of vessels |
38.0 | 38.0 | ||||||
Ownership days |
3,458 | 3,458 | ||||||
Available days |
3,414 | 3,300 | ||||||
Operating days |
3,015 | 2,818 | ||||||
Fleet utilization |
88.3 | % | 85.4 | % | ||||
Average daily time charter equivalent rate (*) |
$ | 21,606 | $ | 22,169 |
* |
Non-GAAP Financial Measure—Time charter equivalent: period-to-period |
Three Months Ended June 30, 2020 |
Three Months Ended June 30, 2021 |
|||||||||||
(in thousands, except operating days and average daily time charter equivalent rate) |
||||||||||||
Fleet Data: |
||||||||||||
Operating revenue (excluding collaborative arrangement) |
$ | 79,869 | $ | 80,153 | ||||||||
Voyage expenses (excluding collaborative arrangement) |
14,728 | 17,689 | ||||||||||
|
|
|
|
|||||||||
Operating revenue less Voyage expenses |
65,141 | 62,464 | ||||||||||
|
|
|
|
|||||||||
Operating days |
3,015 | 2,818 | ||||||||||
Average daily time charter equivalent rate |
$ | 21,606 | $ | 22,169 |
Six Months Ended June 30, 2020 |
Six Months Ended June 30, 2021 |
Percentage Change |
||||||||||
(in thousands, except percentages) | ||||||||||||
Operating revenue |
$ | 161,126 | $ | 160,661 | (0.3 | %) | ||||||
Operating revenue – Luna Pool collaborative arrangement |
2,596 | 10,786 | 315.5 | % | ||||||||
|
|
|
|
|||||||||
Total operating revenue |
163,722 | 171,447 | 4.7 | % | ||||||||
Operating expenses: |
||||||||||||
Brokerage commissions |
2,560 | 2,167 | (15.4 | %) | ||||||||
Voyage expenses |
32,272 | 33,305 | 3.2 | % | ||||||||
Voyage expenses – Luna Pool collaborative arrangement |
3,043 | 9,795 | 221.9 | % | ||||||||
Vessel operating expenses |
53,899 | 55,818 | 3.6 | % | ||||||||
Depreciation and amortization |
38,361 | 38,746 | 1.0 | % | ||||||||
General and administrative costs |
11,017 | 12,076 | 10.4 | % | ||||||||
Other income |
(117 | ) | (160 | ) | 36.8 | % | ||||||
|
|
|
|
|||||||||
Total operating expenses |
141,035 | 151,747 | 7.6 | % | ||||||||
|
|
|
|
|||||||||
Operating income |
22,687 | 19,700 | (13.2 | %) | ||||||||
Foreign currency exchange gain on senior secured bonds |
6,565 | 338 | (94.9 | %) | ||||||||
Unrealized gain/(loss) on non-designated derivative instruments |
(7,607 | ) | 278 | n/a | ||||||||
Interest expense |
(22,668 | ) | (17,608 | ) | (22.3 | %) | ||||||
Interest income |
315 | 94 | (70.2 | %) | ||||||||
|
|
|
|
|||||||||
Income / (loss) before taxes and share of result of equity accounted joint ventures |
(708 | ) | 2,802 | n/a | ||||||||
Income taxes |
(336 | ) | (335 | ) | (0.3 | %) | ||||||
Share of result of equity accounted joint ventures |
(3,205 | ) | 1,396 | n/a | ||||||||
|
|
|
|
|||||||||
Net income / (loss) |
(4,249 | ) | 3,863 | n/a | ||||||||
Net income attributable to non-controlling interest |
(905 | ) | (783 | ) | (13.5 | %) | ||||||
|
|
|
|
|||||||||
Net income / (loss) attributable to stockholders of Navigator Holdings Ltd. |
$ | (5,154 | ) | $ | 3,080 | n/a | ||||||
|
|
|
|
• | an increase in operating revenue of approximately $4.9 million attributable to an increase in average monthly time charter equivalent rates, which increased to an average of approximately $22,060 per vessel per day ($670,992 per vessel per calendar month) for the six months ended June 30, 2021, compared to an average of approximately $21,228 per vessel day ($645,670 per vessel per calendar month) for the six months ended June 30, 2020; |
• | a decrease in operating revenue of approximately $3.7 million attributable to a reduction in vessel available days of 195 days or 2.9% for the six months ended June 30, 2021, due to an increase in the number dry dockings undertaken during the six months ended June 30, 2021 compared to the relatively low number of dry dockings undertaken for the six months ended June 30, 2020 as a result of the COVID-19 lockdowns at that time; |
• | a decrease in operating revenue of approximately $2.7 million attributable to a decrease in fleet utilization which was 86.8% for the six months ended June 30, 2021 compared to 88.7% for the six months ended June 30, 2020; and |
• | an increase in operating revenue of approximately $1.0 million primarily attributable to an increase in pass through voyage costs, due to additional fuel and canal transit costs for the six months ended June 30, 2021 compared to the six months ended June 30, 2020. |
Six Months Ended June 30, 2020 |
Six Months Ended June 30, 2021 |
|||||||
Fleet Data: |
||||||||
Weighted average number of vessels |
38.0 | 38.0 | ||||||
Ownership days |
6,916 | 6,878 | ||||||
Available days |
6,846 | 6,651 | ||||||
Operating days |
6,070 | 5,773 | ||||||
Fleet utilization |
88.7 | % | 86.8 | % | ||||
Average daily time charter equivalent rate (*) |
$ | 21,228 | $ | 22,060 |
* |
Non-GAAP Financial Measure—Time charter equivalent: period-to-period |
Six Months Ended June 30, 2020 |
Six Months Ended June 30, 2021 |
|||||||
(in thousands, except operating days and average daily time charter equivalent rate) |
||||||||
Fleet Data: |
||||||||
Operating revenue (excluding collaborative arrangement) |
$ | 161,126 | $ | 160,661 | ||||
Voyage expenses (excluding collaborative arrangement) |
32,272 | 33,305 | ||||||
|
|
|
|
|||||
Operating revenue less Voyage expenses |
128,854 | 127,356 | ||||||
|
|
|
|
|||||
Operating days |
6,070 | 5,773 | ||||||
Average daily time charter equivalent rate |
$ | 21,228 | $ | 22,060 |
Six Months Ended June 30, 2020 |
Six Months Ended June 30, 2021 |
|||||||
(in thousands) | ||||||||
Net cash provided by operating activities |
$ | 32,736 | $ | 54,696 | ||||
Net cash (used in) / provided by investing activities |
(7,892 | ) | 1,861 | |||||
Net cash used in financing activities |
(29,722 | ) | (19,472 | ) | ||||
|
|
|
|
|||||
Net (decrease)/increase in cash, cash equivalents and restricted cash |
$ | (4,878 | ) | $ | 37,085 | |||
|
|
|
|
Facility agreement date |
Original Facility amount |
Principal Amount outstanding |
Interest rate |
Loan Maturity date |
||||||||||||
(in millions) | ||||||||||||||||
March 2019 |
$ | 75.0 | $ | 61.6 | U.S. LIBOR + 250 to 300 BPS | December 2025 |
Facility agreement date |
Original Facility amount |
Principal Amount outstanding |
Interest rate |
Loan Maturity date |
||||||||||||
(in millions) |
||||||||||||||||
January 2015 1 |
$ | 278.1 | $ | 94.1 | U.S. LIBOR + 270 BPS | March 2022-April 2023 |
||||||||||
October 2016 |
220.0 | 86.6 | U.S. LIBOR + 260 BPS | November 2023 | ||||||||||||
June 2017 |
160.8 | 94.8 | U.S. LIBOR + 230 BPS | June 2023 | ||||||||||||
March 2019 |
107.0 | 86.4 | U.S. LIBOR + 240 BPS | March 2025 | ||||||||||||
September 2020 |
210.0 | 185.0 | U.S. LIBOR + 250 BPS | September 2024 | ||||||||||||
October 2019 2 |
69.1 | 58.0 | U.S. LIBOR + 185 BPS | October 2026 | ||||||||||||
|
|
|
|
|||||||||||||
Total |
$ | 1,045.0 | $ | 604.9 |
1 | The January 2015 facility tranches mature over a range of dates, from March 2022 to April 2023. |
2 | The October 2019 loan facility relates to the Navigator Aurora Facility held within a lessor entity (for which legal ownership resides with financial institutions) that we are required to consolidate under U.S. GAAP into our financial statements as a variable interest entity. Please read Note 16—Variable Interest Entities to the unaudited condensed consolidated financial statements for additional information. |
• | the borrowers have liquidity (including undrawn available lines of credit with a maturity exceeding 12 months) of no less than (i) $25.0 million or $35.0 million, or (ii) 5% of Net Debt or total debt, as applicable, whichever is greater; |
• | the ratio of EBITDA to Interest Expense (each as defined in the applicable secured term loan facility and revolving credit facility, (as amended), on a trailing four quarter basis, is no less than 2.50 to 1.00 or 3.00 to 1.00; and |
• | the borrower must maintain a minimum ratio of shareholder equity to total assets of 30%; |
• | we and our subsidiaries maintain a minimum liquidity of no less than $25.0 million; and |
• | we and our subsidiaries maintain an Equity Ratio of at least 30%. |
• | we and our subsidiaries maintain a minimum liquidity of no less than $35.0 million; and |
• | we and our subsidiaries maintain an Equity Ratio (as defined in the 2020 Bond Agreement) of at least 30%. |
Remainder of 2021 |
2022 |
2023 |
2024 |
2025 |
Thereafter |
Total |
||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||
Secured term loan facilities and revolving credit facilities |
33,832 | 124,479 | 202,353 | 182,527 | 65,274 | — | 608,465 | |||||||||||||||||||||
2020 Bonds |
— | — | — | — | 100,000 | — | 100,000 | |||||||||||||||||||||
2018 Bonds |
— | — | 71,697 | — | — | — | 71,697 | |||||||||||||||||||||
Navigator Aurora Facility |
— | — | — | — | — | 58,018 | 58,018 | |||||||||||||||||||||
Office operating leases 1 |
791 | 253 | — | — | — | — | 1,044 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total contractual obligations |
$ | 34,623 | $ | 124,732 | $ | 274,050 | $ | 182,527 | $ | 165,274 | $ | 58,018 | $ | 839,224 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 | The Company occupies office space in London with a lease that commenced in January 2017 for a period of 10 years with a mutual break option in January 2022. The break option was exercised by the Company on April 22, 2021. Please read Note 14—Operating Lease Liabilities to the unaudited condensed consolidated financial statements for additional information. |
• | global epidemics or other health crises such as the outbreak of COVID-19, including its impact on our business; |
• | 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 ability to continue to comply with all our debt covenants; |
• | 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; |
• | the availability and cost of low sulfur fuel oil compliant with the International Maritime Organization sulfur emission limit reductions, generally referred to as “IMO 2020,” which took effect January 1, 2020; |
• | our vessels engaging in ship to ship transfers of LPG or petrochemical cargoes which may ultimately be discharged in sanctioned areas or to sanctioned individuals without our knowledge; |
• | 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 ability to successfully remediate material weaknesses in our internal control over financial reporting and our disclosure controls and procedures; |
• | 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 expectations regarding the financial success of the Marine Export Terminal and our related Export Terminal Joint Venture or the Luna Pool; |
• | our expectations regarding the integration, profitability and success of the vessels and businesses acquired in the Ultragas transaction; and |
• | other factors detailed from time to time in other periodic reports we file with the Securities and Exchange Commission. |
December 31, 2020 | June 30, 2021 | |||||||
(in thousands, except share data) | ||||||||
Assets |
||||||||
Current assets |
||||||||
Cash, cash equivalents and restricted cash |
$ | $ | ||||||
Accounts receivable, net of allowance for credit losses of $ |
||||||||
Accrued income |
||||||||
Prepaid expenses and other current assets |
||||||||
Bunkers and lubricant oils |
||||||||
Insurance receivable |
||||||||
Amounts due from related parties |
||||||||
Total current assets |
||||||||
Non-current assets |
||||||||
Vessels, net |
||||||||
Property, plant and equipment, net |
||||||||
Intangible assets, net of accumulated amortization of $ |
||||||||
Investment in equity accounted joint ventures |
||||||||
Derivative assets |
— | |||||||
Right-of-use |
||||||||
Prepaid expenses and other non-current assets |
||||||||
Total non-current assets |
||||||||
Total assets |
$ | $ | ||||||
Liabilities and stockholders’ equity |
||||||||
Current liabilities |
||||||||
Current portion of secured term loan facilities, net of deferred financing costs |
$ | $ | ||||||
Current portion of operating lease liabilities |
||||||||
Accounts payable |
||||||||
Accrued expenses and other liabilities |
||||||||
Accrued interest |
||||||||
Deferred income |
||||||||
Amounts due to related parties |
||||||||
Total current liabilities |
||||||||
Non-current liabilities |
||||||||
Secured term loan facilities and revolving credit facilities, net of current portion and deferred financing costs |
||||||||
Senior secured bond, net of deferred financing costs |
||||||||
Senior unsecured bond, net of deferred financing costs |
||||||||
Derivative liabilities |
||||||||
Operating lease liabilities, net of current portion |
— | |||||||
Amounts due to related parties |
||||||||
Total non-current liabilities |
||||||||
Total Liabilities |
||||||||
Commitments and contingencies |
||||||||
Stockholders’ equity |
||||||||
Common stock—$ par value per share; |
||||||||
Additional paid-in capital |
||||||||
Accumulated other comprehensive loss |
( |
) | ( |
) | ||||
Retained earnings |
||||||||
Total Navigator Holdings Ltd. stockholders’ equity |
||||||||
Non-controlling interest |
||||||||
Total equity |
||||||||
Total liabilities and stockholders’ equity |
$ | $ | ||||||
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2020 | 2021 | 2020 | 2021 | |||||||||||||
(in thousands except share and per share data) | ||||||||||||||||
Revenues |
||||||||||||||||
Operating revenue |
$ | $ | $ | $ | ||||||||||||
Operating revenue- Luna Pool collaborative arrangement |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating revenues |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses |
||||||||||||||||
Brokerage commissions |
||||||||||||||||
Voyage expenses |
||||||||||||||||
Voyage expenses – Luna Pool collaborative arrangement |
||||||||||||||||
Vessel operating expenses |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
General and administrative costs |
||||||||||||||||
Other income |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
||||||||||||||||
Other income / (expense) |
||||||||||||||||
Foreign currency exchange gain / (loss) on senior secured bonds |
( |
) | ||||||||||||||
Unrealized gain / (loss) on non-designated derivative instruments |
( |
) | ( |
) | ||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Interest income |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) / income before income taxes and share of result of equity accounted joint ventures |
( |
) | ( |
) | ||||||||||||
Income taxes |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Share of result of equity accounted joint ventures |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income / (loss) |
( |
) | ||||||||||||||
Net income attributable to non-controlling interest |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income / (loss) attributable to stockholders of Navigator Holdings Ltd. |
$ | $ | $ | ( |
) | $ | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings / (loss) per share attributable to stockholders of Navigator Holdings Ltd.: |
||||||||||||||||
Basic: |
$ | $ | $ | ( |
) | $ | ||||||||||
Diluted: |
$ | $ | $ | ( |
) | $ | ||||||||||
Weighted average number of shares outstanding: |
||||||||||||||||
Basic: |
||||||||||||||||
Diluted: |
||||||||||||||||
|
|
|
|
|
|
|
|
Three months ended June 30, |
Six months ended June, 30 |
|||||||||||||||
2020 | 2021 | 2020 | 2021 | |||||||||||||
(in thousands) | ||||||||||||||||
Net income / (loss) |
$ | $ | $ | ( |
) | $ | ||||||||||
Other Comprehensive income / (loss): |
||||||||||||||||
Foreign currency translation (loss) / gain |
( |
) | ( |
) | ( |
) | ||||||||||
Total Comprehensive income / (loss): |
$ | $ | $ | ( |
) | $ | ||||||||||
Total Comprehensive income / (loss) attributable to: |
||||||||||||||||
Stockholders of Navigator Holdings Ltd.: |
$ | $ | $ | ( |
) | $ | ||||||||||
Non-controlling interest |
||||||||||||||||
Total Comprehensive income / (loss): |
$ | $ | $ | ( |
) | $ | ||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||
Common stock | ||||||||||||||||||||||||||||
Number of shares (Note 11) |
Amount 0.01 par value (Note 11) |
Additional Paid-in Capital (Note 12) |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Non-Controlling Interest |
Total | ||||||||||||||||||||||
Balance as of December 31, 2019 |
$ | $ | $ | ( |
) | $ | $ | $ | |
|||||||||||||||||||
Adjustment to equity for the adoption of the new credit losses standard |
— | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||
Restricted shares issued March 19, 2020 |
— | — | — | — | ||||||||||||||||||||||||
Restricted shares cancelled April 14, 2020 |
( |
) | — | — | — | — | — | — | ||||||||||||||||||||
Net loss |
— | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||
Foreign currency translation |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
Share-based compensation plan |
— | — | — | — | — | |||||||||||||||||||||||
Balance as of June 30, 2020 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||
Common stock | ||||||||||||||||||||||||||||
Number of shares (Note 11) |
Amount 0.01 par value (Note 11) |
Additional Paid-in Capital (Note 12) |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Non-Controlling Interest |
Total | ||||||||||||||||||||||
Balance as of March 31, 2020 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
Restricted shares cancelled April 14,2020 |
( |
) | — | — | — | — | — | — | ||||||||||||||||||||
Net income |
— | — | — | — | ||||||||||||||||||||||||
Foreign currency translation |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
Share-based compensation plan |
— | — | — | — | — | |||||||||||||||||||||||
Balance as of June 30, 2020 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||
Common stock | ||||||||||||||||||||||||||||
Number of shares (Note 11) |
Amount 0.01 par value (Note 11) |
Additional Paid-in Capital (Note 12) |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Non-Controlling Interest |
Total | ||||||||||||||||||||||
Balance as of December 31, 2020 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
Restricted shares issued March 17, 2021 |
— | — | — | — | ||||||||||||||||||||||||
Restricted shares cancelled January 1, 2021 |
( |
) | — | — | — | — | — | — | ||||||||||||||||||||
Net income |
— | — | — | — | ||||||||||||||||||||||||
Foreign currency translation |
— | — | — | — | — | |||||||||||||||||||||||
Share-based compensation plan |
— | — | — | — | — | |||||||||||||||||||||||
Balance as of June 30, 2021 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||||||
Common stock | ||||||||||||||||||||||||||||
Number of shares (Note 11) |
Amount 0.01 par value (Note 11) |
Additional Paid-in Capital (Note 12) |
Accumulated Other Comprehensive Income (Loss) |
Retained Earnings |
Non-Controlling Interest |
Total | ||||||||||||||||||||||
Balance as of March 31, 2021 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
Net income |
— | — | — | — | ||||||||||||||||||||||||
Foreign currency translation |
— | — | — | ( |
) | — | — | ( |
) | |||||||||||||||||||
Share-based compensation plan |
— | — | — | — | — | |||||||||||||||||||||||
Balance as of June 30, 2021 |
$ | $ | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||
Six Months ended June 30, 2020 |
Six Months ended June 30, 2021 |
|||||||
(in thousands) | ||||||||
Cash flows from operating activities |
||||||||
Net income / (loss) |
$ | ( |
) | $ | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Unrealized (gain)/loss on non-designated derivative instruments |
( |
) | ||||||
Depreciation and amortization |
||||||||
Payment of drydocking costs |
( |
) | ( |
) | ||||
Amortization of share-based compensation |
||||||||
Amortization of deferred financing costs |
||||||||
Share of result of equity accounted joint ventures, net of distributions received |
( |
) | ||||||
Insurance claim receivable |
( |
) | ( |
) | ||||
Impairment of vessel |
||||||||
Unrealized foreign exchange gain on senior secured bonds |
( |
) | ( |
) | ||||
Other unrealized foreign exchange gain |
( |
) | ||||||
Changes in operating assets and liabilities |
||||||||
Accounts receivable |
( |
) | ||||||
Bunkers and lubricant oils |
( |
) | ||||||
Accrued income and prepaid expenses and other current assets |
( |
) | ||||||
Accounts payable, accrued interest, accrued expenses and other liabilities |
||||||||
Amounts due to related parties |
||||||||
Net cash provided by operating activities |
||||||||
Cash flows from investing activities |
||||||||
Payments to acquire ballast water systems |
( |
) | ( |
) | ||||
Investment in equity accounted joint ventures |
( |
) | ( |
) | ||||
Distributions from equity accounted joint ventures |
||||||||
Purchase of other property, plant and equipment |
( |
) | ( |
) | ||||
Insurance recoveries |
||||||||
Net cash (used in) / provided by investing activities |
( |
) | ||||||
Cash flows from financing activities |
||||||||
Proceeds from secured term loan facilities and revolving credit facilities |
||||||||
Issuance costs of secured bond |
( |
) | ||||||
Issuance costs of secured term loan facilities |
( |
) | ||||||
Issuance costs of refinancing of vessel to related parties |
( |
) | ||||||
Repayment of financing of vessel to related parties |
( |
) | ( |
) | ||||
Issuance costs of Terminal Facility |
( |
) | ||||||
Repayment of secured term loan facilities and revolving credit facilities |
( |
) | ( |
) | ||||
Net cash used in financing activities |
( |
) | ( |
) | ||||
Net (decrease) / increase in cash, cash equivalents and restricted cash |
( |
) | ||||||
Cash, cash equivalents and restricted cash at beginning of period |
||||||||
Cash, cash equivalents and restricted cash at end of period |
$ | $ | ||||||
Supplemental Information |
||||||||
Total interest paid during the period, net of amounts capitalized |
$ | $ | ||||||
Total tax paid during the period |
$ | $ | ||||||
1. |
2. |
Revenue Recognition |
Three months ended June 30, (in thousands) |
Six months ended June 30, (in thousands) |
|||||||||||||||
2020 | 2021 | 2020 | 2021 | |||||||||||||
Operating revenues: |
||||||||||||||||
Time charters |
$ | $ | $ | $ | ||||||||||||
Time charters from Luna Pool collaborative arrangement |
— | — | ||||||||||||||
Voyage charters |
||||||||||||||||
Voyage charters from Luna Pool collaborative arrangement |
||||||||||||||||
Total operating revenues |
$ | $ | $ | $ | ||||||||||||
(in thousands) | ||||
Within 1 year: |
$ | |||
2 years: |
$ | |||
3 years: |
$ | |||
4 years: |
$ | |||
5 years: |
$ | |||
More than 5 years: |
$ |
3. |
Current Expected Credit Losses |
(in thousands) | ||||
Balance as at December 31, 2019 |
$ | |||
Allowance recognized on transition |
||||
Provision for expected credit losses during 2020 |
||||
|
|
|||
Balance as at December 31, 2020 |
$ | |||
Current period provision for expected credit losses |
||||
|
|
|||
Balance as at June 30, 2021 |
$ | |||
|
|
4. |
Vessels, net |
Vessel | Drydocking | Total | ||||||||||
(in thousands) | ||||||||||||
Cost |
||||||||||||
December 31, 2020 |
$ | $ | $ | |||||||||
Additions |
||||||||||||
Impairment following vessel damage |
( |
) | — | ( |
) | |||||||
Write-offs of fully amortized assets |
— | ( |
) | ( |
) | |||||||
June 30, 2021 |
$ | $ | $ | |||||||||
Accumulated Depreciation |
||||||||||||
December 31, 2020 |
$ | $ | $ | |||||||||
Charge for the period |
||||||||||||
Impairment following vessel damage |
( |
) | — | ( |
) | |||||||
Write-offs of fully amortized assets |
— | ( |
) | ( |
) | |||||||
June 30, 2021 |
$ | $ | $ | |||||||||
Net Book Value |
||||||||||||
December 31, 2020 |
$ | $ | $ | |||||||||
June 30, 2021 |
$ | $ | $ | |||||||||
5. |
Investment in Equity Accounted Joint Ventures |
December 31, 2020 |
June 30, 2021 |
|||||||
Enterprise Navigator Ethylene Terminal L.L.C. (“Export Terminal Joint Venture”) |
% | % | ||||||
Luna Pool Agency Limited. (“Pool Agency”) |
% | % |
2020 |
2021 |
|||||||
(in thousands) | ||||||||
Investment in equity accounted joint venture at January 1 |
$ | $ | ||||||
Equity contributions to joint venture entity |
||||||||
Share of results |
||||||||
Distributions received from joint venture entity |
— | ( |
) | |||||
Capitalized interest and deferred financing costs |
— | |||||||
Total investment in equity accounted joint venture at December 31 and June 30 |
$ | $ | ||||||
6. |
Secured Term Loan Facilities and Revolving Credit Facilities |
December 31, 2020 |
June 30, 2021 |
|||||||||||
(in thousands) | ||||||||||||
Current Liability |
||||||||||||
Current portion of secured term loan facilities |
$ | $ | ||||||||||
Less: current portion of deferred financing costs |
( |
) | ( |
) | ||||||||
Current portion of secured term loan facilities, net of deferred financing costs |
$ | $ | ||||||||||
Non-Current Liability |
||||||||||||
Secured term loan facilities and revolving credit facilities net of current portion* |
$ | $ | ||||||||||
Less: non-current portion of deferred financing costs |
( |
) | ( |
) | ||||||||
Non-current secured term loan facilities and revolving credit facilities, net of current portion and non-current deferred financing costs |
$ | $ | ||||||||||
* | Includes amounts relating to the Navigator Aurora Facility held within a lessor entity (for which legal ownership resides with a financial institution) that we are required to consolidate under U.S. GAAP into our financial statements as a variable interest entity. |
7. |
Senior Secured Bond |
December 31, 2020 |
June 30, 2021 |
|||||||||||
(in thousands) | ||||||||||||
Senior Secured Bond |
||||||||||||
Total Bond |
$ | $ | ||||||||||
Less deferred financing costs |
( |
) | ( |
) | ||||||||
Total Bond, net of deferred financing costs |
$ | $ | ||||||||||
8. |
Senior Unsecured Bond |
December 31, 2020 |
June 30, 2021 |
|||||||||||
(in thousands) | ||||||||||||
Senior Unsecured Bond |
||||||||||||
Total Bond |
$ | $ | ||||||||||
Less deferred financing costs |
( |
) | ( |
) | ||||||||
Total Bond, net of deferred financing costs |
$ | $ | ||||||||||
9. |
Derivative Instruments Accounted for at Fair Value |
December 31, 2020 |
June 30, 2021 |
|||||||||||
Fair Value Hierarchy Level |
Fair Value Hierarchy Level |
Fair Value Asset (Liability) |
Fair Value Asset (Liability) |
|||||||||
(in thousands) | ||||||||||||
Cross-currency interest rate swap agreement |
Level 2 | ( |
) | ( |
) | |||||||
Interest rate swap agreements |
Level 2 | ( |
) |
10. |
Fair Value of Financial Instruments Not Accounted for at Fair Value |
December 31, 2020 |
June 30, 2021 |
|||||||||||||||||||
Financial Asset/Liability |
Fair Value Hierarchy Level |
Carrying Amount Asset (Liability) |
Fair Value Asset (Liability) |
Carrying Amount Asset (Liability) |
Fair Value Asset (Liability) |
|||||||||||||||
(in thousands) | ||||||||||||||||||||
2018 Bonds (note 7) |
Level 2 | ( |
) | ( |
) | ( |
) | ( |
) | |||||||||||
2020 Bonds (note 8) |
Level 2 | ( |
) | ( |
) | ( |
) | ( |
) |
11. |
Earnings per share |
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2020 |
2021 |
2020 |
2021 |
|||||||||||||
Basic and diluted income / (loss) available to common stockholders (in thousands) |
$ | $ | $ | ( |
) | $ | ||||||||||
Basic weighted average number of shares: |
||||||||||||||||
Effect of dilutive potential share options*: |
||||||||||||||||
Diluted weighted average number of shares |
||||||||||||||||
* | Due to a loss for the six months ended June 30, 2020, |
12. |
Share-Based Compensation |
Number of non-vested restricted shares |
Weighted average grant date fair value |
Weighted average remaining contractual term |
||||||||||
Balance as of January 1, 2020 |
$ | |||||||||||
Granted |
||||||||||||
Vested |
( |
) | ||||||||||
Forfeited |
( |
) | ||||||||||
Balance as of December 31, 2020 |
$ | |||||||||||
Granted |
||||||||||||
Vested |
( |
) | ||||||||||
Forfeited |
( |
) | ||||||||||
Balance as of June 30, 2021 |
$ | |||||||||||
Options |
Number of options outstanding |
Weighted average exercise price per share |
Aggregate intrinsic value |
|||||||||
Balance as of January 1, 2020 |
$ | — | ||||||||||
Forfeited during the year |
( |
) | — | |||||||||
Balance as of December 31, 2020 |
$ | — | ||||||||||
Forfeited during the period |
( |
) | — | |||||||||
Balance as of June 30, 2021 |
$ | $ | — | |||||||||
13. |
Commitments and Contingencies |
Remainder of 2021 |
2022 |
2023 |
2024 |
2025 |
Thereafter |
Total |
||||||||||||||||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||||||||||||||||||||
Secured term loan facilities and revolving credit facilities |
— | |||||||||||||||||||||||||||||||||||||||||||||||
2020 Bonds |
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||
2018 Bonds |
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||
Navigator Aurora Facility |
— | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||
Office operating leases 1 |
— | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Total contractual obligations |
$ | $ | $ | $ | $ | $ | $ | |||||||||||||||||||||||||||||||||||||||||
1 | The Company occupies office space in London with a lease that commenced in January 2017 for a period of |
14. |
Operating Lease Liabilities |
December 31, 2020 |
June 30, 2021 |
|||||||||||
(in thousands) | ||||||||||||
One year |
$ | $ | ||||||||||
Two years |
||||||||||||
Three years |
||||||||||||
Four years |
||||||||||||
Five years |
||||||||||||
Six years and thereafter |
||||||||||||
Total undiscounted operating lease commitments |
$ | $ | ||||||||||
Less: Discount adjustment |
( |
) | ( |
) | ||||||||
Total operating lease liabilities |
||||||||||||
Less: current portion |
( |
) | ( |
) | ||||||||
Operating lease liabilities, non-current portion |
$ | $ | ||||||||||
15. |
Cash, Cash Equivalents and Restricted Cash |
December 31, 2020 |
June 30, 2021 |
|||||||||||
(in thousands) | ||||||||||||
Cash, Cash Equivalents and Restricted Cash |
||||||||||||
Cash and cash equivalents |
$ | $ | ||||||||||
Cash and Cash equivalents held by the lessor VIE |
||||||||||||
Restricted cash |
||||||||||||
Total cash, cash equivalents and restricted cash |
$ | $ | ||||||||||
16. |
Variable Interest Entities |
December 31, 2020 |
June 30, 2021 |
|||||||||||
(in thousands) | ||||||||||||
Assets |
||||||||||||
Cash, cash equivalents and restricted cash |
$ | $ | ||||||||||
|
|
|
|
|||||||||
Liabilities |
||||||||||||
Amounts due to related parties, current |
$ | ( |
) | $ | ( |
) | ||||||
Amounts due to related parties, non-current |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
Total liabilities |
$ | ( |
) | $ | ( |
) | ||||||
|
|
|
|
17. |
Related Party Transactions |
Three months ended June 30, |
Six months ended June 30, |
|||||||||||||||
2020 |
2021 |
2020 |
2021 |
|||||||||||||
(in thousands) | ||||||||||||||||
Net income / (expenses) |
||||||||||||||||
Luna Pool Agency Limited |
$ | $ | — | $ | $ | — | ||||||||||
Ocean Yield Malta Limited |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | ( |
) | ( |
) | $ | ( |
) | ||||||||
|
|
|
|
|
|
|
|
December 31, 2020 |
June 30, 2021 |
|||||||
(in thousands) | ||||||||
Receivables / (payables) |
||||||||
Luna Pool Agency Limited |
$ | $ | ||||||
Ocean Yield Malta Limited |
( |
) | ( |
) | ||||
|
|
|
|
Three months ended |
Six months ended |
|||||||||||||||
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
June 30, 2021 |
|||||||||||||
(in thousands) | ||||||||||||||||
Income / (expenses) |
||||||||||||||||
Time and Voyage charter revenues |
$ | $ | $ | $ | ||||||||||||
Time and Voyage charter revenues from Luna Pool collaborative arrangement |
||||||||||||||||
Brokerage commissions |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Voyage expenses |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Voyage expenses – Luna Pool collaborative arrangement |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Total net operating income from the Luna Pool |
||||||||||||||||
Other income |
||||||||||||||||
Total net income from the Luna Pool |
$ | $ | $ | $ | ||||||||||||
December 31, 2020 |
June 30, 2021 |
|||||||
(in thousands) | (in thousands) | |||||||
Receivables / (payables) |
||||||||
Other assets |
$ | $ | ||||||
Total assets |
$ | $ | ||||||
Three months ended |
Six months ended |
|||||||||||||||
June 30, 2020 |
June 30, 2021 |
June 30, 2020 |
June 30, 2021 |
|||||||||||||
(in thousands) | ||||||||||||||||
Income / (expenses) |
||||||||||||||||
General and Administrative expenses |
$ | ( |
$ | $ | ( |
$ | ( |
|||||||||
Interest Expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Total |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||
December 31, 2020 |
June 30, 2021 |
|||||||
(in thousands) | ||||||||
Receivables / (payables) |
||||||||
Accrued interest and trade payables |
$ | ( |
) | $ | ( |
) | ||
Navigator Aurora Facility, net of deferred financing costs |
( |
) | ( |
) | ||||
Other non-current payables |
( |
) | ( |
) | ||||
Total liabilities |
$ | ( |
) | $ | ( |
) | ||
18. |
Subsequent Events |
• |
• |
• | 3,770 -9,000 cbm range, three of which are ethylene capable. |
Exhibit Number |
Exhibit Description | |
101.INS | Inline XBRL Instance Document—the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | |
101.SCH | Inline XBRL Taxonomy Extension Schema | |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase | |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase | |
101.LAB | Inline XBRL Taxonomy Extension Label Linkbase | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase |
NAVIGATOR HOLDINGS LTD. | ||||||
Date: November 30 , 2021 |
By: | /s/ Niall J Nolan | ||||
Name: | Niall J Nolan | |||||
Title: | Chief Financial Officer |