Navigator Holdings Ltd. Results for the Three and Six Months Ended June 30, 2022

Ethylene Export Terminal

Ethylene throughput for the second quarter of 2022 at the Ethylene Export Terminal totaled 268,444 metric tons, a slight increase from the 267,110 metric tons from the previous quarter, and dramatically up from the throughput of 155,428 metric tons during the second quarter of 2021. The ethylene export volumes were primarily discharged in Europe due to the wide pricing arbitrage. Asia has yet to re-start their traditional ethylene imports across the Pacific, as demand is hampered, in particular, by Chinese covid restrictions, reducing consumption and production in the region.

Shipping Trends

The handysize semi-refrigerated and fully-refrigerated 12 month time charter rate assessment increased by $35,000 per calendar month (“pcm”) and $15,000 pcm, respectively, during the second quarter of 2022, to $720,000 pcm and $650,000 pcm, respectively. Recent shipbroker reports are indicating a semi-refrigerated reduction to $700,000 pcm and a slight increase for fully-refrigerated to $655,000 pcm, with the most recent weekly shipbroker reports showing a further increase to $705,000 pcm and $650,000 pcm, respectively. The handysize ethylene 12 month time charter assessment remained unchanged at $900,000 pcm.

Europe continues to import energy, feedstocks, petrochemicals and ammonia from wherever the region can source supply. According to Kpler, approximately 80% of U.S. ethylene exports were transported for European consumption during the second quarter of 2022. This European share declined from a high of 92% during first quarter of 2022, which had increased from a more usual level during the fourth quarter 2021 of 51%. Apart from absolute volumes of U.S. ethylene exports, the final destination has a major impact on the demand for ethylene ship capacity. An Atlantic crossing compared to Pacific crossing halves ethylene vessel demand. The arbitrage remains open to both continents however demand and consumption in China remains challenged following lingering COVID restrictions with the resultant effect on the country’s GDP. We expect an increasing percentage of the ethylene exports to be transported across the Pacific during latter part of the year.

Ethane exports from the U.S. reached record levels in June 2022 of 684,000 mts. The competitiveness of ethane compared to naphtha as a feedstock for the production of ethylene remains and we believe will continue. Our ethylene fleet can be employed in ethylene or ethane as both products require special nickel steel tanks to enable vessels to carry both products at low temperatures. North American LPG exports also reached record levels during the month of June 2022 with 5.1 million tons departing its shores for international markets. The handysize portion of the total natural gas liquids and petrochemical export volumes are approximately 7%, the upward trend in volumes is beneficial as it ultimately increases vessel demand for handysize vessels.

Ammonia continues to grow in importance for the Company. During second quarter of 2022 we increased the number of vessels employed on ammonia charters to seven vessels. This now constitutes 15% of our earnings days which we anticipate will continue to increase.

Reconciliation of Non-GAAP Financial Measures

The following table sets forth a reconciliation of net income to EBITDA and Adjusted EBITDA for the three and six months ended June 30, 2021 and 2022:

	Three months ended				Six months ended
	June 30,2021		June 30,2022		June 30,2021		June 30,2022
	(in thousands)				(in thousands)
Net income	$	654	$	14,370	$	3,863	$	41,764
Net interest expense		8,584		11,359		17,514		22,235
Income taxes		190		671		335		1,064
Depreciation and amortization		19,473		31,477		38,746		62,819

EBITDA(1)	$	28.901	$	57,877	$	60,458	$	127,882
Foreign currency exchange gain on senior secured bonds		(330)		(8,218)		(338)		(7,441)
Unrealized loss/(gain) on non-designated derivative instruments		269		5,346		(278)		(9,896)

Adjusted EBITDA(1)	$	28,840	$	55,005	$	59,842	$	110,545

1 EBITDA and Adjusted EBITDA are not measurements prepared in accordance with U.S. GAAP (non-GAAP financial measures). EBITDA represents net income before net interest expense, income taxes, depreciation and amortization. We define Adjusted EBITDA as EBITDA before foreign currency exchange gain or loss on senior secured bonds and unrealized gain or loss on non-designated derivative instruments. Management believes that EBITDA and Adjusted EBITDA are useful to investors in evaluating the operating performance of the Company. EBITDA and Adjusted EBITDA do not represent and should not be considered alternatives to consolidated net income, cash generated from operations or any measure prepared in accordance with U.S. GAAP, and our calculation of EBITDA and Adjusted EBITDA may not be comparable to that reported by other companies.

Conference Call Details:

Tomorrow, Friday, August 19, 2022 at 9:00 A.M. E.D.T., the Company’s management team will host a Zoom conference call and slide presentation to discuss the financial results.

Zoom Conference Call DetailsParticipants should register for the conference call and slide presentation through the following link:https://us06web.zoom.us/webinar/register/WN_BRynFRuhTEapVu1kG-mIbw

Or join by phone:United States: +1 929 205 6099United Kingdom: +44 330 088 5830

For a full list of US and international numbers available, please click on the link below:US and International numbers

Webinar ID: 881 8184 1110Passcode: 361151 The conference call and slide presentation will be available for replay on Navigator’s website (www.navigatorgas.com) under Investors Centre and Key Dates.

Navigator Gas

Attention: Investor Relations investorrelations@navigatorgas.com or randy.giveans@navigatorgas.com

Houston: 1201 Fannin St, Suite 262, Houston, Texas USA 77002. Tel: +1 713 373 6197. London: 10 Bressenden Place, London, SW1E 5DH. Tel +44 (0)20 7340 4850

Investor Relations / Media AdvisorsNicolas Bornozis / Paul LampoutisCapital Link - New YorkTel: +1-212-661-7566Email: navigatorgas@capitallink.com

About UsNavigator 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 services of petrochemical gases, such as ethylene and ethane, liquefied petroleum gas (“LPG”) and ammonia and owns a 50% share, through a joint venture, in an ethylene export marine terminal at Morgan’s Point, Texas on the Houston Ship Channel, USA. Navigator’s fleet consists of 53 semi- or fully-refrigerated liquefied gas carriers, 21 of which are ethylene and ethane capable. The Company plays a vital role in the liquefied gas supply chain for energy companies, industrial consumers and commodity traders, with its sophisticated vessels providing an efficient and reliable ‘floating pipeline’ between the parties, connecting the world today, creating a sustainable tomorrow.

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:

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, 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;
the impact of the Russian invasion of Ukraine;
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 the material weakness 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 Ethylene Export Terminal and our related Export Terminal Joint Venture or our Luna Pool collaborative arrangements;
our expectations regarding the integration, profitability and success of the vessels and businesses acquired in the Ultragas Transaction and the operational and financial benefits from the combined businesses and fleet; and
other factors detailed from time to time in other periodic reports we file with the Securities and Exchange Commission.

All forward-looking statements included in this press release are made only as of the date of this press release. New factors emerge from time to time, and it is not possible for us to predict all of these factors. Further, we cannot assess the impact of each such factor on our business or the extent to which any factor, or combination of factors, may cause actual results to be materially different from those contained in any forward-looking statement. 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.

Condensed Consolidated Balance Sheets (Unaudited)

	December 31, 2021		June 30, 2022

	(in thousands, except share data)
Assets
Current assets
Cash, cash equivalents and restricted cash	$	124,223	$	151,216
Accounts receivable, net of allowance for credit losses of $982 (December 31, 2021: $1,105)		31,906		24,600
Accrued income		6,150		7,687
Prepaid expenses and other current assets		16,293		22,992
Bunkers and lubricant oils		13,171		14,992
Insurance receivable		6,857		7,913
Amounts due from related parties		16,736		17,306

Total current assets		215,336		246,706
Non-current assets
Vessels, net		1,763,252		1,709,356
Assets held for sale		25,944		—
Property, plant and equipment, net		330		240
Intangible assets, net of accumulated amortization of $458 (December 31, 2021: $387)		400		278
Equity method investments		150,209		149,319
Derivative assets		579		14,405
Right-of-use asset for operating leases		923		4,451
Prepaid expenses and other non-current assets		452		110

Total non-current assets		1,942,089		1,878,159

Total assets	$	2,157,425	$	2,124,865

Liabilities and stockholders’ equity
Current liabilities
Current portion of secured term loan facilities, net of deferred financing costs	$	148,570	$	222,684
Current portion of operating lease liabilities		381		211
Accounts payable		11,600		9,067
Accrued expenses and other liabilities		20,247		21,305
Accrued interest		5,211		5,196
Deferred income		18,510		15,508
Amounts due to related parties		224		429

Total current liabilities		204,743		274,400

Non-current liabilities
Secured term loan facilities and revolving credit facilities, net of current portion and deferred financing costs		604,790		463,472
Senior secured bond, net of deferred financing costs		67,688		60,374
Senior unsecured bond, net of deferred financing costs		98,551		98,747
Derivative liabilities		8,800		12,725
Operating lease liabilities, net of current portion		522		4,097
Amounts due to related parties		54,877		51,590

Total non-current liabilities		835,228		691,005

Total Liabilities		1,039,971		965,405
Commitments and contingencies
Stockholders’ equity
Common stock—$.01 par value per share; 400,000,000 shares authorized; 77,264,139 shares issued and outstanding, (December 31, 2021: 77,180,429)		772		773
Additional paid-in capital		797,324		797,800
Accumulated other comprehensive loss		(253)		(488)
Retained earnings		316,008		357,068

Total Navigator Holdings Ltd. stockholders’ equity		1,113,851		1,155,153
Non-controlling interest		3,603		4,307

Total equity		1,117,454		1,159,460

Total liabilities and stockholders’ equity	$	2,157,425	$	2,124,865

Navigator Holdings Ltd.

Condensed Consolidated Statements of Income (Unaudited)

	Three months endedJune 30,				Six months endedJune 30,
		2021		2022		2021		2022

	(in thousands except share and per share data)
Revenues
Operating revenue	$	80,153	$	105,875	$	160,661	$	206,271
Operating revenues - Unigas Pool		—		11,389		—		24,893
Operating revenue- Luna Pool collaborative arrangement		5,546		6,653		10,786		12,530

Total operating revenues		85,699		123,917		171,447		243,694

Expenses
Brokerage commissions		974		1,569		2,167		2,976
Voyage expenses		17,689		20,804		33,305		41,600
Voyage expenses – Luna Pool collaborative arrangement		5,663		6,950		9,795		11,540
Vessel operating expenses		28,826		38,628		55,818		76,679
Depreciation and amortization		19,473		31,477		38,746		62,819
General and administrative costs		5,796		7,827		12,076		14,170
Profit from sale of vessel		—		—		—		(358)
Other income		(88)		(109)		(160)		(198)

Total operating expenses		78,333		107,146		151,747		209,228

Operating income		7,366		16,771		19,700		34,466
Other income / (expense)
Foreign currency exchange gain on senior secured bonds		330		8,218		338		7,441
Unrealized (loss) / gain on non-designated derivative instruments		(269)		(5,346)		278		9,896
Interest expense		(8,647)		(11,471)		(17,608)		(22,434)
Interest income		63		112		94		199

(Loss) / income before income taxes and share of result of equity accounted joint ventures		(1,157)		8,284		2,802		29,568
Income taxes		(190)		(671)		(335)		(1,064)
Share of result of equity method investments		2,001		6,757		1,396		13,260

Net income		654		14,370		3,863		41,764
Net income attributable to non-controlling interest		(394)		(348)		(783)		(704)

Net income attributable to stockholders of Navigator Holdings Ltd.	$	260	$	14,022	$	3,080	$	41,060

Earnings per share attributable to stockholders of Navigator Holdings Ltd.:
Basic:	$	0.01	$	0.18	$	0.06	$	0.53
Diluted:	$	0.01	$	0.18	$	0.05	$	0.53
Weighted average number of shares outstanding:
Basic:		55,971,121		77,265,022		55,935,859		77,229,234
Diluted:		56,306,557		77,582,824		56,273,533		77,550,892

Navigator Holdings Ltd.

Condensed Consolidated Statements of Cash Flows (Unaudited)

	Six MonthsendedJune 30,2021		Six MonthsendedJune 30,2022

	(in thousands)
Cash flows from operating activities
Net income	$	3,863	$	41,764
Adjustments to reconcile net income to net cash provided by operating activities
Unrealized gain on non-designated derivative instruments		(278)		(9,896)
Depreciation and amortization		38,746		62,819
Payment of drydocking costs		(10,061)		(7,792)
Amortization of share-based compensation		576		476
Amortization of deferred financing costs		1,644		1,964
Share of result of equity method investments		(1,396)		(13,260)
Impairment of vessel		5,400		—
Profit from sale of vessel		—		(358)
Unrealized foreign exchange gain on senior secured bonds		(338)		(7,441)
Other unrealized foreign exchange gain		15		32
Changes in operating assets and liabilities				—
Accounts receivable		(7,617)		7,306
Insurance claim receivable		(6,015)		(1,927)
Bunkers and lubricant oils		(2,768)		(1,821)
Accrued income and prepaid expenses and other current assets		22,588		(7,894)
Accounts payable, accrued interest, accrued expenses and other liabilities		3,546		(4,492)
Amounts due to related parties		5,907		(775)

Net cash provided by operating activities		53,812		58,705

Cash flows from investing activities
Additions to vessels and equipment		(323)		(1,082)
Contributions to equity method investments		(4,000)		—
Distributions from equity method investments		6,850		14,150
Purchase of other property, plant and equipment		(193)		(36)
Net proceeds from sale of vessels		—		26,449
Insurance recoveries		411		871

Net cash provided by investing activities		2,745		40,352

Cash flows from financing activities
Proceeds from secured term loan facilities and revolving credit facilities		18,000		—
Issuance costs of secured term loan facilities		(26)		—
Repayment of financing of vessel to related parties		(3,342)		(3,287)
Repayment of secured term loan facilities and revolving credit facilities		(34,104)		(68,777)

Net cash used in financing activities		(19,472)		(72,064)

Net increase in cash, cash equivalents and restricted cash		37,085		26,993
Cash, cash equivalents and restricted cash at beginning of period		59,271		124,223

Cash, cash equivalents and restricted cash at end of period	$	96,356	$	151,216

Supplemental Information
Total interest paid during the period, net of amounts capitalized	$	15,826	$	16,586

Total tax paid during the period	$	192	$	830