Navigator : First Half Report 2021

	1st HALF 2021
	CONTENT
1.	2ND QUARTER/1st HALF 2021 PERFORMANCE	3
2.	SUMMARY OF LEADING INDICATORS	4
3.	ANALYSIS OF RESULTS	5
4.	INVESTMENTS IN THE FIRST HALF	10
5.	SHARE PRICE EVOLUTION	12
6.	OUTLOOK	13
7.	MANDATORY INFORMATION	14
8.	CONSOLIDATED FINANCIAL STATEMENTS AND NOTES	16
9.	LIMITED REVISION REPORT	69

2 | 68

1. PERFORMANCE 2nd QUARTER 2021 AND 1st HALF 2021

After a first quarter marked by new waves of Covid-19 infections and lockdown periods in most of the Group's key markets, the last three months have seen a gradual reopening of economies and a recovery in the demand for paper. Following the strong recovery of pulp prices, paper prices registered a continued upward adjustment along the second quarter.

Analysis: 2nd Quarter 2021 vs. 1st Quarter 2021 and vs. 2nd Quarter 2020

• The 2nd quarter of 2021 brings up a clear improvement compared with the 1st quarter of the year, and by all means in relation to the 2nd quarter of 2020, period in which the Group's activities were particularly hard hit by the pandemic;
• Paper volumes were up by 9% on the 1st quarter of 2021 and 58% in relation to the 2nd quarter of 2020; pulp sales volume, instead, evolved on a different way, given the reduced availability of market pulp (down 6.5% on Q1 2021 and down 33% on Q2 2020) due to higher paper integration, whilst tissue volumes fell short the levels of previous quarters (down 7% on Q1 2021 and down 4% on Q2 2020);
• Although pulp prices strongly rallied over the period (with benchmark index in Europe up 31% in USD vs. Q1 2021 and up 51% vs. Q2 2020), paper index was down by 3% vs. Q2 2020, while starting to show some recovery as compared to the start of 2021 (up 1.3%);
• Turnover stood at € 374 million, up 10% on the 1st quarter of 2021 and 29% on 2020, thanks to the recovery in paper volumes and the improvement on pulp prices;
• Accordingly, EBITDA for the quarter totalled € 80 million (up 13% vs. Q1 202 and up 55% vs. Q2 2020), corresponding to a margin of 21.4% (0.7 pp higher than in the first quarter of 2021 and up 3.5 pp on Q2 2020);
• Net income in the second quarter of 2021 stood at € 41 million, as compared to € 23.5 million in the first quarter (up 74%) and € 13.4 million in Q2 2020 (up 205%);
• Free Cash Flow was strong at € 65 million (as compared to € 56 million in the previous quarter and € 99 in the second quarter of 2020);
• Navigator distributed dividends of € 100 million at the end of May, and Net Debt decreased by € 22 million (vs. 2020) to € 658 million, improving Net Debt / EBITDA ratio from 2.38 to 2.22 X;
• The Company negotiated a Sustainability Linked Bond of € 100 million maturing in 5 years, whose terms are indexed to the attainment of ESG indicators; this reflects the Company's full commitment to sustainability goals.

Analysis: 1st Half 2021 vs. 1st Half 2020

• Improved conditions on paper market, with a gradual increase in volumes, though selling prices remain below the values of the first half of 2020;
• Annual maintenance shutdown at Figueira da Foz pulp mill and paper machines, with an impact of 11 days in the 1st quarter, and annual shutdown at Aveiro tissue mill with an impact of 5 days in June;
• Sales volume totalled 700 thousand tons of paper (up 17%) and 152 thousand tons of pulp (down 21%). Tissue sales volume was in line with the first half of 2020, at 52 thousand tons;
• Turnover recovery of 3% to € 715 million, with the increase in paper volumes offsetting the lower level of prices;

3 | 68

• The Company achieved an EBITDA of € 150 million and a sales margin of 21.4% (vs. € 140 million and a margin of 20% in H1 2020), benefiting from an improvement in paper volumes, pulp sales price and savings on unitary variable costs;
• Net income for the first half totalled € 64 million, as compared to € 44 million in the 1st half of 2020 (up 46%);
• Strong generation of Free Cash Flow of € 121.5 million, vs. €114 million;
• Capital expenditure in the first half totalled € 32.8 million, essentially related with maintenance and environmental investment;
• In line with its goal of creating sustainable value and contributing to the reduced use of plastics through its replacement for sustainable materials, Navigator took an important step forward in its diversification strategy by entering into a new business area and developing a series of new products in the packaging sector.

2. SUMMARY OF LEADING INDICATORS

				H1	H1		Change (8)
	Million euros		2021	2020		H1 21/ H1 20
	Total Sales		714.7	695.5		2.8%
	EBITDA (1)		150.5	140.1		7.4%
	Operating Profits (EBIT)	90.7	63.7		42.4%
	Financial Results		- 10.1	- 8.3		22.4%
	Net Earnings		64.4	44.0		46.3%
	Cash Flow		124.2	120.5		3.8
	Free Cash Flow (2)	121.5	114.0		7.5
	Capex		32.8	48.7		- 15.9
	Net Debt (3)		658.1	700.4		- 42.3
	EBITDA/Sales		21.1%	20.1%		0.9 pp
	ROS		9.0%	6.3%		2.7 pp
	ROCE (4)		10.8%	7.2%		3.6 pp
	ROE (5)		12.8%	8.4%		4.4 pp
	Equity Ratio		40.9%	40.1%		0.8 pp
	Net Debt/EBITDA (6)(7)	2.22	2.29		-0.07
			Q2	Q1	Change (8)	Q2		Change (8)
Million euros	2021	2021	Q2 21/Q1 21	2020	Q2 21/ Q2 20
Total sales	373.9	340.8	9.7%		289.7		29.1%
EBITDA (1)	79.9	70.6	13.2%		51.7		54.6%
Operating profits	50.6	40.1	26.3%		15.4		229.6%
Financial results	- 0.4	- 9.7	-95.9%		- 2.1		-81.2%
Net earnings	40.9	23.5	74.0%		13.4		204.8%
Cash flow	70.2	54.0	16.2		49.7		20.5
Free Cash Flow (2)	65.1	56.4	8.7		99.1		- 34.0
Capex	12.7	20.1	- 7.4		26.0		- 13.3
Net Debt (3)	658.1	623.6	34.5		700.4		- 42.3
EBITDA/Sales (%)						0.0
	21.4%	20.7%	0.7 pp	17.8%			3.5 pp
ROS	10.9%	6.9%	4.0 pp	4.6%			6.3 pp
ROCE (4)	12.1%	9.5%	2.6 pp	3.4%			8.7 pp
ROE (5)	16.2%	9.1%	7.2 pp	5.1%			11.1 pp
Equity ratio	40.9%	39.9%	0.9 pp	40.1%			0.8 pp
Net Debt/EBITDA (6)(7)	2.22	2.33	-0.11		2.29		-0.07

1. Operating profits + depreciation + provisions;
2. Variation net debt + dividends + purchase of own shares
3. Interest‐bearing liabilities ‐ liquid assets (not including effect of IFRS 16)
4. ROCE = Annualised operating income / Average Capital employed (N+(N‐1))/2
5. ROE = Annualised net income / Average Shareholders' Funds last ‐1 months
6. (Interest‐bearing liabilities ‐ liquid assets) / EBITDA corresponding to last 12 months
7. Impact of IFRS 16: Net Debt / EBITDA H1 2021 of 2.40; Net Debt / EBITDA as restated 30/06/2020: 2.47;
8. Variation in figures not rounded up/down

4 | 68

3. ANALYSIS OF RESULTS

2nd Quarter 2021 vs. 1st Quarter 2021 vs. 2nd Quarter 2020

The 2nd quarter of 2021 brings up a clear improvement compared with the 1st quarter of the year, and by all means in relation to the 2nd quarter of 2020, period in which the Group's activities were particularly hard hit by the pandemic.

Turnover stood at € 374 million, up 10% on the 1st quarter of 2021 and 29% on 2020, thanks essentially to the recovery in paper volumes and higher pulp prices.

Paper volumes grew by 9% in relation to the 1st quarter of 2021 to 365 thousand tons, recovering 58% compared with the 2nd quarter of 2020. A4-Copy B paper price index (PIX) recovered by 1.3% from the 1st to the 2nd quarter, though it remains lower than in the second quarter of 2020. After the implementation of the two price increases in the European market, Navigator's average sales price recovered by around 3% between both quarters of 2021.

Pulp volumes sold evolved differently, due to the reduced availability of market pulp (down 6.5% vs. Q1 2021 and vs. 33% on Q2 2020), due to the maintenance shutdowns and higher integration level of UWF paper. Higher pulp prices recorded in 2021 enable the impact mitigation of lower sales volume, wherefore pulp sales in the 2nd quarter totalled € 42 million, up by 17.5% in relation to the 1st quarter of 2021, but still down by 2.7% on the 2nd quarter of 2020.

Sales volume in the tissue segment through the second quarter was lower than in previous quarters (down by 7% on Q1 2021 and down 4% on Q2 2020), given the slower than expected recovery in the Away-from-Home segment and the stock drop of domestic consumers. The positive evolution of tissue average sales price allowed to minimise the impact on total sales value, which was down by 5% in relation to Q1 2021 and down 2% compared with Q2 2020.

In this context, EBITDA for the quarter stood at € 80 million (up 13% vs. the 1st Quarter and up 55% vs. the 2nd Quarter of 2020) and EBITDA/Sales margin improved to 21.4%. Free Cash Flow of the quarter stood at € 65 million, positively comparing with the 1st quarter of 2021 but lower than the 2nd quarter of 2021, where a number of measures were adopted in working capital management as a response to the situation of great uncertainty. Net income totalled € 41 million, significantly better than in previous quarter (up 74%) and in the same quarter last year (up 205%).

1st Half 2021 vs. 1st Half 2020

In the first half of 2021, The Navigator Company recorded a turnover of € 715 million, with paper sales accounting for around 70% of turnover (vs. 67%), pulp sales 11% (vs. 11%), tissue sales 10% (vs. 10%) and energy sales 9% (vs. 10%). After a first quarter marked by new waves of Covid-19 infections and lockdown periods in most of the Group's key markets, the last three months have seen a gradual reopening of economies and a recovery in demand for paper. Following the strong recovery in the level of pulp prices, paper prices had an upward adjustment during the second quarter.

5 | 68