The Navigator Company, S.A. (ELI: NVG)

The Navigator Company Balance Sheet

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	65.36	169.46	343.08	239.17	302.4	161.88
Trading Asset Securities	-	1.05	33.53	1.62	3.19	0.74
Cash & Short-Term Investments	65.36	170.51	376.61	240.79	305.59	162.62
Cash Growth	-51.23%	-54.72%	56.40%	-21.20%	87.91%	100.76%
Accounts Receivable	520.43	259.06	341.6	210.79	133.59	169.84
Other Receivables	24.68	149.65	105.75	72.73	85.46	90.77
Receivables	545.11	408.71	455.52	308.91	221.8	260.61
Inventory	320.86	286.49	298.73	186.55	176.74	217.88
Other Current Assets	-	33.37	26.31	8.47	10.26	11.21
Total Current Assets	931.33	899.08	1,157	744.72	714.39	652.31
Property, Plant & Equipment	1,565	1,414	1,280	1,344	1,384	1,427
Goodwill	484.11	381.5	377.34	377.34	377.34	377.34
Other Intangible Assets	61.62	46.2	44.81	24.75	11.91	4.51
Long-Term Deferred Tax Assets	61.19	23.65	27.2	28.04	30.63	31.64
Other Long-Term Assets	21.1	44.86	25.37	0.87	4.04	26.38
Total Assets	3,125	2,809	2,912	2,527	2,553	2,552
Accounts Payable	-	283.05	363.32	255.25	169.11	195.55
Accrued Expenses	-	103.16	120.84	78.62	97.43	82.09
Short-Term Debt	-	-	-	-	65	-
Current Portion of Long-Term Debt	142	99.26	82.29	122.12	232.03	19.5
Current Portion of Leases	12.11	25.87	24.01	21.46	5.61	4.4
Current Income Taxes Payable	68.54	22.83	125.47	39.88	35.91	36.23
Current Unearned Revenue	-	13.06	9.29	5.69	11.1	16.49
Other Current Liabilities	556.4	85.06	64.56	35.16	20.51	125.77
Total Current Liabilities	779.05	632.28	789.79	558.18	636.7	480.02
Long-Term Debt	566.55	560.09	643.01	714.63	690.88	863.94
Long-Term Leases	101.08	62.85	55.09	47.42	47.47	42.45
Long-Term Unearned Revenue	-	112.55	30.55	28.46	30.23	30.84
Long-Term Deferred Tax Liabilities	124.56	95.86	98.31	92.53	85.96	80.41
Other Long-Term Liabilities	146.78	29.96	32.74	35.31	23.41	19.95
Total Liabilities	1,718	1,494	1,652	1,482	1,527	1,524
Common Stock	500	500	500	500	500	500
Retained Earnings	885.18	797.04	720.07	574.78	573.64	572.45
Treasury Stock	-	-	-	-	-20.19	-20.19
Comprehensive Income & Other	21.24	18.21	39.34	-29.95	-27.52	-25.11
Total Common Equity	1,406	1,315	1,259	1,045	1,026	1,027
Minority Interest	0.35	0.33	0.3	0.29	0.28	0.27
Shareholders' Equity	1,407	1,316	1,260	1,045	1,026	1,027
Total Liabilities & Equity	3,125	2,809	2,912	2,527	2,553	2,552
Total Debt	821.74	748.07	804.4	905.62	1,041	930.28
Net Cash (Debt)	-756.38	-577.55	-427.79	-664.83	-735.41	-767.66
Net Cash Per Share	-1.06	-0.81	-0.60	-0.93	-1.03	-1.08
Filing Date Shares Outstanding	711.18	711.18	711.18	711.18	711.18	711.18
Total Common Shares Outstanding	711.18	711.18	711.18	711.18	711.18	711.18
Working Capital	152.28	266.8	367.38	186.54	77.69	172.3
Book Value Per Share	1.98	1.85	1.77	1.47	1.44	1.44
Tangible Book Value	860.7	887.55	837.26	642.74	636.67	645.3
Tangible Book Value Per Share	1.21	1.25	1.18	0.90	0.90	0.91
Land	-	121.59	115.77	114.39	114.5	115.03
Buildings	-	577.23	544.5	542.87	541.24	539.36
Machinery	-	3,923	3,727	3,719	3,568	3,522
Construction In Progress	-	160.75	92.16	40.48	123.43	107.8

Source: S&P Capital IQ. Standard template. Financial Sources.