Navigator Holdings Ltd. Preliminary Fourth Quarter and Financial Year 2015 Results

Feb 29, 2016, 21:14 ET from Navigator Gas

LONDON, Feb. 29, 2016 /PRNewswire/ --

Highlights

  • Navigator Holdings Ltd. (NYSE: NVGS) reports operating revenue of $78.7 million for the three months ended December 31, 2015. Operating revenue amounted to $315.2 million for the year ended December 31, 2015.
  • Net income was $23.8 million for the three months ended December 31, 2015. Net income rose 11.8% to $98.1 million for the year ended December 31, 2015.
  • Earnings per share increased 11.3% to $1.77 for the year ended December 31, 2015 from $1.59 for the year ended December 31, 2014(1).
  • EBITDA(2) increased 12.9% to $182.1 million for the year ended December 31, 2015 from $161.3 million for 2014, notwithstanding Navigator Aries being out of service for six months, and the sale of Navigator Mariner in August 2015.
  • Navigator Aries repairs have been completed, following the collision on June 28, 2015; the vessel is shortly expected to take up a one to two year time charter in Indonesia. It is estimated that the Navigator Aries incident affected the earnings per share for the full year 2015 by approximately $0.10.
  • Following the delivery of four newbuilding vessels during 2015 and the sale of one of our older vessels in August, we had a total fleet of 29 vessels on the water as at December 31, 2015.
  • Navigator Ceto was delivered on January 15, 2016, leaving eight newbuildings on order for delivery between April 2016 and July 2017.
  • Following an interest capitalization restatement for 2014, the net income has increased by $4.5 million and $3.3 million for the full years ended December 31, 2015 and 2014 respectively.

Fourth Quarter 2015 Financial Results Overview

Operating revenue for the three months ended December 31, 2015 was $78.7 million, an increase of $0.3 million, or 0.4%, when compared to the $78.4 million of operating revenue for the three months ended December 31, 2014. This slight increase was due to additional vessels in the fleet; offset by a lower time charter equivalent rate and lower utilization, principally due to the off hire of Navigator Aries caused by the collision in June 2015.

During the fourth quarter of 2015, the average time charter equivalent rate across the entire fleet, including our fully-refrigerated vessels, was approximately $921,069 per calendar month ($30,282 per day), compared to $932,170 per calendar month ($30,646 per day) for the comparable period in 2014.

Fleet utilization across the 29 vessels operating at the year end was 92.7% for the fourth quarter of 2015, a reduction from 94.8% for the fourth quarter of 2014. This was primarily as a result of Navigator Aries being off hire while it was undergoing collision repairs, in the fourth quarter of 2015 which we estimate reduced utilization by 3.6%.

Following an interest capitalization restatement for 2014, the net income has increased by $1.2 million and $1.1 million for the three months ended December 31, 2015 and 2014 respectively.

(1)  Financial data contained herein for the three months ended and the year ended December 31, 2014 have been restated as described in Appendix B hereto.

(2)  EBITDA represents net income before net interest expense, income taxes and depreciation and amortization. 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. EBITDA is not a recognized measurement under U.S. GAAP. Please see Appendix A hereto for a reconciliation to the most directly comparable GAAP financial measure.

Total operating expenses for the three months ended December 31, 2015 included a $0.6 million insurance claim write off for Navigator Aries as the estimated costs and corresponding insurance claim for the repair of the vessel were less than previously estimated.

Net operating revenue, which is operating revenue less voyage expenses, amounted to $72.3 million for the three months ended December 31, 2015, up from $69.2 million for the same period in 2014. $5.6 million of the increase in net operating revenue resulted from having additional vessels in the fleet in 2015, offset by $(0.9) million from a decrease in charter rates and $(1.6) million from a decrease in vessel utilization. 

Net income was $23.8 million for the three months ended December 31, 2015, or $0.43 per share, a reduction from $25.3 million or $0.46 per share for the same period in 2014. It is estimated that the Navigator Aries incident affected the earnings per share for the fourth quarter 2015 by approximately $0.05.

EBITDA for the fourth quarter of 2015 was $45.6 million, compared to $44.1 million for the fourth quarter of 2014.

Conference Call Details:

Tomorrow, Tuesday, March 1, 2016, 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 8, 2016 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: 399 Park Avenue, 38th Floor, New York, NY 10022. Tel: +1 212 355 5893
London:  21 Palmer Street, London, SW1H 0AD.   Tel: +44 (0)20 7340 4850

About Us

Navigator Gas is the owner and operator of the world's largest fleet of handysize liquefied gas carriers and provides international and regional seaborne transportation of liquefied petroleum gas, petrochemical gases and ammonia for energy companies, industrial users and commodity traders.  Navigator's fleet consists of 38 semi- or fully-refrigerated liquefied gas carriers, including eight newbuildings scheduled for delivery by July 2017.

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;
  • 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 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 receipt of our eight newbuildings and the timing of the receipt thereof;
  • 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;
  • our expectation that in 2016 we will begin providing in-house technical management for one or more vessels in our fleet;
  • potential liability from future litigation;
  • our expectations relating to the payment of dividends; 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,


December 31,



2014


2015

Assets


(in thousands except share data)






Current assets





Cash and cash equivalents

$

62,526

$

87,779

Accounts receivable, net


7,195


9,050

Accrued income


3,642


5,647

Prepaid expenses and other current assets


6,323


8,754

Inventories


4,811


3,480

Insurance recoverable


-


10,289

Total current assets


84,497


124,999











Non-current assets





Long-term accounts receivable


198


-

Vessels in operation, net


1,146,999


1,264,451

Vessels under construction


134,246


170,776

Property, plant and equipment, net


284


279

Deferred finance costs, net


9,066


10,139

Total assets

$

1,375,290

$

1,570,644






Liabilities and stockholders' equity





Current liabilities





Current portion of long-term debt

$

58,350

$

61,979

Accounts payable


6,448


11,471

Accrued expenses and other liabilities


5,312


9,065

Accrued interest


3,012


3,117

Deferred income


7,095


6,606

Total current liabilities


80,217


92,238






Non-current liabilities





Secured term loan facilities, net of current portion


359,509


443,315

Senior unsecured bond


125,000


125,000

Total non-current liabilities


484,509


568,315

Total liabilities


564,726


660,553






Commitments and contingencies










Stockholders' equity





Common stock – $.01 par value;





400,000,000 shares authorized; 55,363,467 shares





issued and outstanding, (2014: 55,346,613)


553


554

Additional paid-in capital


584,808


586,451

Accumulated other comprehensive loss


(254)


(465)

Retained earnings


225,457


323,551

Total stockholders' equity


810,564


910,091

Total liabilities and stockholders' equity

$

1,375,290

$

1,570,644







 

 

Navigator Holdings Ltd.

 

Consolidated Statements of Income

(Unaudited)




Three months ended


Year ended




December 31,


December 31,




(in thousands except share data)


(in thousands except share data)




2014


2015


2014


2015







Revenues










Operating revenue

$

78,374

$

78,670

$

304,875

$

315,223






















Expenses










Address and brokerage commissions


1,686


1,804


6,697


6,995


Voyage expenses


9,128


6,325


45,003


33,687


Charter-in costs


2,814


-


9,111


-


Vessel operating expenses


17,482


21,150


70,198


78,842


Depreciation and amortization


12,082


14,515


45,809


53,453


General and administrative costs


2,636


2,915


10,335


11,011


Other corporate expenses


509


239


2,260


2,553


Profit from sale of vessel


-


-


-


(550)


Vessel write down following collision


-


-


-


10,500


Insurance recoverable from vessel repairs


-


608


-


(9,892)












Total operating expenses


46,337


47,556


189,413


186,599






















Operating income


32,037


31,114


115,462


128,624












Other income/(expense)










Interest expense


(6,314)


(7,166)


(27,051)


(28,085)


Write off of deferred financing costs


-


-


-


(1,797)


Interest income


4


63


230


152












Income before income taxes


25,727


24,011


88,641


98,894


Income taxes


(399)


(190)


(904)


(800)












Net income

$

25,328

$

23,821

$

87,737

$

98,094






















Earnings per share:










Basic:

$

0.46

$

0.43

$

1.59

$

1.77


Diluted:

$

0.46

$

0.43

$

1.58

$

1.76






















Weighted average number of shares outstanding:









Basic:


55,342,184


55,363,467


55,336,402


55,360,004


Diluted:


55,561,565


55,741,907


55,483,478


55,704,104




































 

 

Navigator Holdings Ltd.

 

Consolidated Statements of Comprehensive Income

(Unaudited)




Three months ended


Year ended



December 31,


December 31,



(in thousands)


(in thousands)



2014


2015


2014


2015















Net income

$

25,328

$

23,821

$

87,737

$

98,094

Other Comprehensive Income/(Loss)









Foreign currency translation (loss)/gain


(38)


(135)


(166)


(211)










Total Comprehensive Income


25,290


23,686


87,571


97,883

















 

 

Consolidated Statements of Stockholders' Equity

(Unaudited)



(in thousands except share data)


Number of
shares

 

Common
Stock at 0.01
par value

Additional
Paid-in
Capital

 

Accumulated
Other
Comprehensive
Income / (Loss)

 

Retained
Earnings

 

Total

 








January 1, 2014                                   

55,326,765

$                553

$              584,031

$                   (88 )

$              137,720

$              722,216








Issuance of common stock,

net of issuance costs                           

(345)

(345)

Restricted shares issued                      







April 14, 2014                                        

12,348

November 21, 2014                               

5,000

December 1, 2014                                 

2,500

Net income                                            

87,737

87,737

Foreign currency translation                 

(166)

(166)

Share-based compensation plan          

1,122

1,122








December 31, 2014                            

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








 

 

Navigator Holdings Ltd.

 

Consolidated Statements of Cash Flows

(Unaudited)




Twelve months ended


Twelve months ended



December 31,


December 31,



2014


2015



(in thousands)


(in thousands)






Cash flows from operating activities





Net income

$

87,737

$

98,094






Adjustments to reconcile net income to net cash

provided by operating activities





Depreciation and amortization


45,809


53,453

Payment of drydocking costs


(5,320)


(11,558)

Amortization of share-based compensation


1,122


1,643

Amortization of deferred financing costs


2,853


4,806

Profit on sale of vessel


-


(550)

Vessel write down following collision


-


10,500

Insurance recoverable from vessel repairs


-


(10,289)

Unrealized foreign exchange


(155)


(205)

Changes in operating assets and liabilities





Accounts receivable


4,642


(1,855)

Inventories


1,114


1,331

Accrued income and prepaid expenses and other current assets


2,417


(4,408)

Accounts payable, accrued interest and other liabilities


(7,224)


8,394

Long-term accounts receivable


119


198






Net cash provided by operating activities


133,114


149,554











Cash flows from investing activities





Payment to acquire vessels


(3,503)


(3,348)

Payment for vessels under construction


(230,065)


(236,648)

Purchase of other property, plant and equipment


(109)


(142)

Receipt of shipyard penalty payments


-


1,933

Insurance recoveries


1,803


391

Proceeds from sale of vessel net of costs


-


31,958






Net cash used in investing activities


(231,874)


(205,856)






Cash flows from financing activities





Proceeds from secured term loan facilities


150,000


157,700

Direct financing costs of secured term loan facilities


(483)


(5,879)

Repayment of secured term loan facilities


(182,626)


(70,266)

Issuance costs of stock


(345)


-






Net cash (used in) / provided by financing activities


(33,454)


81,555






Net (decrease) / increase in cash and cash equivalents


(132,214)


25,253






Cash and cash equivalents at beginning of period


194,740


62,526






Cash and cash equivalents at end of period

$

62,526

$

87,779











Supplemental Information





Total interest paid during the period

$

28,719

$

28,917






Total tax paid during the period

$

560

$

632







 

Appendix A

The following table sets forth a reconciliation of net income to EBITDA for the periods presented:



Three months ended


Year ended



December 31,


December 31,



                 (in thousands)          


                 (in thousands)               



2014


2015


2014


2015















Net income

$

25,328

$

23,821

$

87,737

$

98,094

Net interest expense


6,310


7,103


26,821


29,730

Income taxes


399


190


904


800

Depreciation and amortization


12,082


14,515


45,809


53,453










EBITDA

$

44,119

$

45,629

$

161,271

$

182,077























 

Appendix B

In connection with the preparation of the consolidated financial statements for the year ended December 31, 2015, Navigator Holdings Ltd. (the "Company") identified an error in the treatment of interest costs in relation to vessel newbuildings. Certain amounts recorded as interest expense should have been capitalized, rather than expensed. The error resulted in an overstatement of the interest expense and an understatement of net income, book values of vessels under construction and vessels in operation, retained earnings and total stockholders' equity for the years ended December 31, 2012, 2013 and 2014 and the interim periods with such years, as well as the first three quarters of 2015, and the related Consolidated Balance Sheets, Consolidated Statements of Income, Consolidated Statements of Comprehensive Income, Consolidated Statements of Changes in Stockholders' Equity and Consolidated Statements of Cash Flows. 

Additional information regarding the restatement will be contained in the Company's Annual Report on Form 20-F for the year ended December 31, 2015.

The following tables present the effects of the restatement on the Company's previously reported financial results as of December 31, 2014 and for the three months and the year ended December 31, 2014:



Three months ended


Year ended



December 31, 2014


December 31, 2014



(in thousands, except per share data)


(in thousands, except per share data)



As reported

Adjustment

As restated


As reported

Adjustment

As restated















Interest expense

$

(7,379)

1,065

(6,314)

$

(30,321)

3,270

(27,051)

Income before income taxes


24,662

1,065

25,727


85,371

3,270

88,641

Net income


24,263

1,065

25,328


84,467

3,270

87,737










EPS









Basic


0.44

0.02

0.46


1.53

0.06

1.59

Diluted


0.44

0.02

0.46


1.52

0.06

1.58










At period end:









Vessels in operation, net






1,145,066

1,933

1,146,999

Vessels under construction, net






131,345

2,901

134,246

Total Assets






1,370,456

4,834

1,375,290










Retained earnings






220,623

4,834

225,457

Total Stockholders' equity






805,730

4,834

810,564























 

 

SOURCE Navigator Gas



RELATED LINKS

http://www.navigatorgas.com