The Navigator Company Balance Sheet

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	115.57	286.63	169.46	343.08	239.17	302.4
Trading Asset Securities	5.71	9.4	1.05	33.53	1.62	3.19
Cash & Short-Term Investments	121.28	296.03	170.51	376.61	240.79	305.59
Cash Growth	55.63%	73.61%	-54.73%	56.40%	-21.20%	87.91%
Accounts Receivable	287.2	304.03	259.06	341.6	210.79	133.59
Other Receivables	137.41	171.27	149.65	105.75	72.73	85.46
Receivables	424.61	475.3	408.71	455.52	308.91	221.8
Inventory	311.28	303.2	286.49	298.73	186.55	176.74
Other Current Assets	46.47	32.62	33.37	26.31	8.47	10.26
Total Current Assets	903.64	1,107	899.08	1,157	744.72	714.39
Property, Plant & Equipment	1,667	1,630	1,414	1,280	1,344	1,384
Goodwill	420.54	422.63	381.5	377.34	377.34	377.34
Other Intangible Assets	107.83	119.6	46.2	44.81	24.75	11.91
Long-Term Deferred Tax Assets	54.29	59.11	23.65	27.2	28.04	30.63
Other Long-Term Assets	5.52	14.85	44.86	25.37	0.87	4.04
Total Assets	3,159	3,353	2,809	2,912	2,527	2,553
Accounts Payable	318.25	320.89	284.44	363.32	255.25	169.11
Accrued Expenses	89.9	88.24	103.16	120.84	78.62	97.43
Short-Term Debt	146.19	-	-	-	-	65
Current Portion of Long-Term Debt	22.11	181.06	99.26	82.29	122.12	232.03
Current Portion of Leases	35.29	33.15	25.87	24.01	21.46	5.61
Current Income Taxes Payable	16.27	41.34	22.83	125.47	39.88	35.91
Current Unearned Revenue	16.59	10.57	13.06	9.29	5.69	11.1
Other Current Liabilities	41.26	215.52	83.67	64.56	35.16	20.51
Total Current Liabilities	685.87	890.77	632.28	789.79	558.18	636.7
Long-Term Debt	717.12	726.23	560.09	643.01	714.63	690.88
Long-Term Leases	95.15	98.63	62.85	55.09	47.42	47.47
Long-Term Unearned Revenue	110.14	116	112.55	30.55	28.46	30.23
Pension & Post-Retirement Benefits	-	-	-	2.84	5.67	12.56
Long-Term Deferred Tax Liabilities	128.05	135.94	95.86	98.31	92.53	85.96
Other Long-Term Liabilities	34.01	29.53	29.96	32.74	35.31	23.41
Total Liabilities	1,770	1,997	1,494	1,652	1,482	1,527
Common Stock	500	500	500	500	500	500
Retained Earnings	872.87	829.89	797.04	720.07	574.78	573.64
Treasury Stock	-	-	-	-	-	-20.19
Comprehensive Income & Other	15.2	25.84	18.21	39.34	-29.95	-27.52
Total Common Equity	1,388	1,356	1,315	1,259	1,045	1,026
Minority Interest	0.38	0.36	0.33	0.3	0.29	0.28
Shareholders' Equity	1,388	1,356	1,316	1,260	1,045	1,026
Total Liabilities & Equity	3,159	3,353	2,809	2,912	2,527	2,553
Total Debt	1,016	1,039	748.07	804.4	905.62	1,041
Net Cash (Debt)	-894.59	-743.04	-577.55	-427.79	-664.83	-735.41
Net Cash Per Share	-1.26	-1.04	-0.81	-0.60	-0.93	-1.03
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	217.77	216.38	266.8	367.38	186.54	77.69
Book Value Per Share	1.95	1.91	1.85	1.77	1.47	1.44
Tangible Book Value	859.69	813.5	887.55	837.26	642.74	636.67
Tangible Book Value Per Share	1.21	1.14	1.25	1.18	0.90	0.90
Land	128.5	126.04	121.59	115.77	114.39	114.5
Buildings	588.17	585.89	577.23	544.5	542.87	541.24
Machinery	4,395	4,205	3,923	3,727	3,719	3,568
Construction In Progress	163.65	204.72	160.75	92.16	40.48	123.43

Source: S&P Global Market Intelligence. Standard template. Financial Sources.