UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
| (Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended June 30, 2003 |
|
or |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
|
Commission file number 1-16017
ORIENT-EXPRESS HOTELS LTD.
(Exact name of registrant as specified in its charter)
| Bermuda (State or other jurisdiction of incorporation or organization) |
98-0223493 (I.R.S. Employer Identification No.) |
|
41 Cedar Avenue P.O. Box HM 1179 Hamilton HMEX, Bermuda (Address of principal executive offices) |
(Zip Code) |
|
441-295-2244 (Registrant's telephone number, including area code) |
||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer (under Rule 12b-2 of the Exchange Act). Yes ý No o
As of July 31, 2003, 28,340,601 Class A common shares and 20,503,877 Class B common shares of Orient-Express Hotels Ltd. were outstanding, including 18,044,478 Class B shares owned by a subsidiary of Orient-Express Hotels Ltd. and 11,943,901 Class A shares and 2,459,399 Class B shares owned by Sea Containers Ltd.
Orient-Express Hotels Ltd. and Subsidiaries
Consolidated Balance Sheets
| |
June 30, 2003 (unaudited) |
December 31, 2002 |
||||||
|---|---|---|---|---|---|---|---|---|
| |
(Dollars in thousands) |
|||||||
| Assets | ||||||||
| Cash and cash equivalents | $ | 17,812 | $ | 37,860 | ||||
| Accounts receivable, net of allowances of $677 and $592 | 53,267 | 46,234 | ||||||
| Prepaid expenses and other | 12,065 | 9,090 | ||||||
| Inventories | 25,247 | 22,838 | ||||||
| Total current assets | 108,391 | 116,022 | ||||||
| Property, plant and equipment, net of accumulated depreciation of $119,919 and $101,238 | 808,079 | 757,402 | ||||||
| Investments | 134,361 | 85,159 | ||||||
| Goodwill | 29,529 | 29,529 | ||||||
| Other assets | 10,854 | 10,420 | ||||||
| $ | 1,091,214 | $ | 998,532 | |||||
| Liabilities and Shareholders' Equity | ||||||||
| Working capital facilities | $ | 31,420 | $ | 23,800 | ||||
| Accounts payable | 24,321 | 20,271 | ||||||
| Accrued liabilities | 55,606 | 46,831 | ||||||
| Deferred revenue | 16,484 | 15,107 | ||||||
| Current portion of long-term debt and capital leases | 40,224 | 37,243 | ||||||
| Total current liabilities | 168,055 | 143,252 | ||||||
| Long-term debt and obligations under capital lease | 479,527 | 421,773 | ||||||
| Deferred income taxes | 2,715 | 3,330 | ||||||
| 650,297 | 568,355 | |||||||
| Minority interest | 3,978 | 3,695 | ||||||
| Preferred shares $0.01 par value (30,000,000 shares authorized, issued nil) | | | ||||||
| Shareholders' equity: | ||||||||
| Class A common shares $0.01 par value (120,000,000 shares authorized): | ||||||||
| Issued28,340,601 | 283 | 283 | ||||||
| Class B common shares $0.01 par value (120,000,000 shares authorized): | ||||||||
| Issued20,503,877 | 205 | 205 | ||||||
| Additional paid-in capital | 226,963 | 226,963 | ||||||
| Retained earnings | 235,686 | 228,875 | ||||||
| Accumulated other comprehensive loss, net of income taxes | (26,017 | ) | (29,663 | ) | ||||
| Less: reduction due to Class B common shares owned by a subsidiary18,044,478 | (181 | ) | (181 | ) | ||||
| Total shareholders' equity | 436,939 | 426,482 | ||||||
| Commitments and contingencies | $ | 1,091,214 | $ | 998,532 | ||||
See notes to consolidated financial statements.
2
Orient-Express Hotels Ltd. And Subsidiaries
Statements of Consolidated Operations (unaudited)
| |
Three months ended June 30, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
||||||
| |
(Dollars in thousands, except per share amounts) |
|||||||
| Revenue | $ | 89,254 | $ | 76,725 | ||||
| Earnings from unconsolidated companies | 2,668 | 2,369 | ||||||
| 91,922 | 79,094 | |||||||
| Expenses: | ||||||||
| Depreciation and amortization | 6,479 | 4,905 | ||||||
| Operating | 43,641 | 36,538 | ||||||
| Selling, general and administrative | 25,860 | 19,750 | ||||||
| Total expenses | 75,980 | 61,193 | ||||||
| Earnings from operations before net finance costs | 15,942 | 17,901 | ||||||
| Interest expense, net | (4,984 | ) | (5,024 | ) | ||||
| Interest and related income | 255 | 480 | ||||||
| Net finance costs | (4,729 | ) | (4,544 | ) | ||||
| Earnings before income taxes | 11,213 | 13,357 | ||||||
| Provision for income taxes | 1,794 | 1,793 | ||||||
| Net earnings | $ | 9,419 | $ | 11,564 | ||||
| Net earnings per class A and class B common share: | ||||||||
| Basic and diluted | $ | 0.31 | $ | 0.38 | ||||
See notes to consolidated financial statements.
3
Orient-Express Hotels Ltd. and Subsidiaries
Statements of Consolidated Operations (unaudited)
| |
Six months ended June 30, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
||||||
| |
(Dollars in thousands, except per share amounts) |
|||||||
| Revenue | $ | 149,663 | $ | 128,414 | ||||
| Earnings from unconsolidated companies | 3,813 | 4,350 | ||||||
| 153,476 | 132,764 | |||||||
| Expenses: | ||||||||
| Depreciation and amortization | 11,943 | 9,250 | ||||||
| Operating | 74,480 | 61,321 | ||||||
| Selling, general and administrative | 49,245 | 38,957 | ||||||
| Total expenses | 135,668 | 109,528 | ||||||
| Earnings from operations before net finance costs | 17,808 | 23,236 | ||||||
| Interest expense, net | (9,807 | ) | (9,848 | ) | ||||
| Interest and related income | 107 | 481 | ||||||
| Net finance costs | (9,700 | ) | (9,367 | ) | ||||
| Earnings before income taxes | 8,108 | 13,869 | ||||||
Provision for income taxes |
1,297 |
1,865 |
||||||
| Net earnings | $ | 6,811 | $ | 12,004 | ||||
| Net earnings per class A and class B common share: | ||||||||
| Basic and diluted | $ | 0.22 | $ | 0.39 | ||||
See notes to consolidated financial statements.
4
Orient-Express Hotels Ltd. and Subsidiaries
Statements of Consolidated Cash Flows (unaudited)
| |
Six months ended June 30, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
|||||||
| |
(Dollars in thousands) |
||||||||
| Cash flows from operating activities: | |||||||||
| Net earnings | $ | 6,811 | $ | 12,004 | |||||
| Adjustments to reconcile net earnings to net cash provided by operating activities: | |||||||||
| Depreciation and amortization | 11,943 | 9,250 | |||||||
| Undistributed earnings of affiliates | (759 | ) | (1,197 | ) | |||||
| Other non-cash items | (658 | ) | 1,170 | ||||||
| Change in assets and liabilities net of effects from acquisition of subsidiaries: | |||||||||
| Increase in accounts receivable, prepaid expenses and other | (3,817 | ) | (6,782 | ) | |||||
| Increase in inventories | (1,100 | ) | (837 | ) | |||||
| Increase/(decrease) in accounts payable, accrued liabilities and deferred revenue | 4,045 | (965 | ) | ||||||
| Total adjustments | 9,654 | 639 | |||||||
| Net cash provided by operating activities | 16,465 | 12,643 | |||||||
| Cash flows from investing activities: | |||||||||
| Capital expenditures | (26,622 | ) | (27,612 | ) | |||||
| Acquisitions and investments, net of cash acquired | (51,396 | ) | (50,068 | ) | |||||
| Proceeds from sale of fixed assets and other | 1,262 | 380 | |||||||
| Net cash used in investing activities | (76,756 | ) | (77,300 | ) | |||||
| Cash flows from financing activities: | |||||||||
| Net proceeds from working capital facilities and redrawable loans | 5,855 | 13,767 | |||||||
| Issuance of long-term debt | 54,259 | 49,920 | |||||||
| Principal payments under long-term debt | (20,642 | ) | (13,647 | ) | |||||
| Net cash provided by financing activities | 39,472 | 50,040 | |||||||
| Effect of exchange rate changes on cash | 771 | 695 | |||||||
| Net decrease in cash | (20,048 | ) | (13,922 | ) | |||||
| Cash and cash equivalents at beginning of period | 37,860 | 57,863 | |||||||
| Cash and cash equivalents at end of period | $ | 17,812 | $ | 43,941 | |||||
See notes to consolidated financial statements.
5
Orient-Express Hotels Ltd. and Subsidiaries
Statements of Consolidated Shareholders' Equity (unaudited)
| |
Class A Common Shares at Par Value |
Class B Common Shares at Par Value |
Additional Paid-In Capital |
Retained Earnings |
Accumulated Other Comprehensive Income/(Loss) |
Common Shares Owned by Subsidiary |
Total Comprehensive Income/(Loss) |
|||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
(Dollars in thousands) |
|||||||||||||||||||||
| Balance, January 1, 2003 | $ | 283 | $ | 205 | $ | 226,963 | $ | 228,875 | $ | (29,663 | ) | $ | (181 | ) | ||||||||
| Comprehensive income: | ||||||||||||||||||||||
| Net earnings on common shares for the period | 6,811 | $ | 6,811 | |||||||||||||||||||
| Other comprehensive income | 3,646 | 3,646 | ||||||||||||||||||||
| $ | 10,457 | |||||||||||||||||||||
| Balance, June 30, 2003 | $ | 283 | $ | 205 | $ | 226,963 | $ | 235,686 | $ | (26,017 | ) | $ | (181 | ) | ||||||||
See notes to consolidated financial statements.
6
Orient-Express Hotels Ltd. and Subsidiaries
Notes to Consolidated Financial Statements
1. Basis of financial statement presentation
(a) Accounting policies
In this report Orient-Express Hotels Ltd. is referred to as the "Company", and the Company and its subsidiaries are referred to collectively as "OEH". At June 30, 2003, Sea Containers Ltd., a Bermuda company ("SCL"), owned 47% of the equity shares in the Company.
For a description of significant accounting policies and basis of presentation, see Notes 1, 4 and 14 to the consolidated financial statements in the 2002 Form 10-K annual report. "SFAS" means Statement of Financial Accounting Standard and "FIN" means an accounting interpretation, both of the Financial Accounting Standards Board.
In the opinion of management, all adjustments necessary for a fair statement of the results of operations for the three and six months ended June 30, 2003 and 2002, which are all of a normal recurring nature, have been reflected in the information provided.
(b) Net earnings per share
The number of shares used in computing basic and diluted earnings per share was as follows (in thousands):
| |
Six months ended June 30, |
|||
|---|---|---|---|---|
| |
2003 |
2002 |
||
| Basic | 30,800 | 30,800 | ||
| Effect of dilution | | | ||
| Diluted | 30,800 | 30,800 | ||
For the six months ended June 30, 2003 and 2002, the anti-dilutive effect of stock options on 248,444 and 15,857 class A common shares, respectively, was excluded from the computation of diluted earnings per share.
| |
Three months ended June 30, |
|||
|---|---|---|---|---|
| |
2003 |
2002 |
||
| Basic | 30,800 | 30,800 | ||
| Effect of dilution | | 2 | ||
| Diluted | 30,800 | 30,802 | ||
For the three months ended June 30, 2003, the anti-dilutive effect of stock options on 198,158 class A common shares was excluded from the computation of diluted earnings per share.
7
(c) Derivative financial instruments
As reported in Note 1(s) to the financial statements in the 2002 Form 10-K annual report, the Company adopted with effect on January 1, 2001, SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS No. 137, No. 138 and No. 149. For the six months ended June 30, 2003 and 2002, the change in the fair market value of derivative instruments resulted in a charge of $147,000 and a credit of $1,248,000, respectively, to other comprehensive income.
The components of comprehensive income are as follows (dollars in thousands):
| |
Six months ended June 30, |
||||||
|---|---|---|---|---|---|---|---|
| |
2003 |
2002 |
|||||
| Net earnings on common shares | $ | 6,811 | $ | 12,004 | |||
| Other comprehensive income/(loss): | |||||||
| Foreign currency translation adjustments. | 3,793 | 2,914 | |||||
| Changes in fair value of derivatives | (147 | ) | 1,248 | ||||
| Comprehensive income | $ | 10,457 | $ | 16,166 | |||
8
(d) Stock-based compensation
OEH's compensation cost for share options is measured as the excess, if any, of the quoted market price of the Company's shares at the date of the grant over the amount an employee must pay to acquire the shares, in accordance with the intrinsic value method under Accounting Principles Board Opinion No. 25. If compensation cost for the Company's stock option plan had been determined based on fair values as of the date of grant, OEH's net earnings and earnings per share would have been reported as follows (dollars in thousands, except in share amounts):
| |
|
Six months ended June 30, |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
|
2003 |
2002 |
|||||||
| Net earnings on common shares: | ||||||||||
| As reported | $ | 6,811 | $ | 12,004 | ||||||
| Deduct: | Total stock-based employee compensation expense determined under fair value based method, net of related tax | (1,424 | ) | (574 | ) | |||||
| Pro forma | $ | 5,387 | $ | 11,430 | ||||||
| Basic and diluted earnings per share: | ||||||||||
| As reported: | ||||||||||
| Basic and diluted | $ | 0.22 | $ | 0.39 | ||||||
| Pro forma: | ||||||||||
| Basic and diluted | $ | 0.17 | $ | 0.37 | ||||||
Three months ended June 30, |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
|
2003 |
2002 |
|||||||
| Net earnings on common shares: | ||||||||||
| As reported | $ | 9,419 | $ | 11,564 | ||||||
| Deduct: | Total stock-based employee compensation expense determined under fair value based method, net of related tax | (712 | ) | (287 | ) | |||||
| Pro forma | $ | 8,707 | $ | 11,277 | ||||||
| Basic and diluted earnings per share: | ||||||||||
| As reported: | ||||||||||
| Basic and diluted | $ | 0.31 | $ | 0.38 | ||||||
| Pro forma: | ||||||||||
| Basic and diluted | $ | 0.28 | $ | 0.37 | ||||||
The pro forma figures in the preceding table may not be representative of pro forma amounts in future years.
(e) Reclassifications
Certain items in 2002 have been reclassified to conform to the 2003 presentation.
9
2. Acquisitions and investments
In February 2002, OEH acquired the hotel La Residencia in Mallorca, Spain and the hotel Le Manoir aux Quat'Saisons in Oxfordshire, England and a 50% interest in a group of four restaurants called Le Petit Blanc in England, all for approximately $40,000,000. The price was paid largely with bank mortgage finance.
In March 2002, OEH acquired for approximately $7,500,000 a 75% share interest in Maroma Resort and Spa near Cancun, Mexico. The purchase price was paid in cash, with $1,000,000 paid in March 2003.
No goodwill was recognized in these transactions. These acquisitions have been accounted for as a purchase in accordance with SFAS No. 141, Business Combinations.
On April 25, 2003, OEH acquired a 50% interest in the Ritz Hotel in Madrid, Spain through a 50/50 joint venture with a Spanish real estate investment company. The purchase price was $135,000,000, and each joint venture partner contributed $22,000,000 with the balance financed by bank loans. Subsidiaries of the Company are obligated on $27,000,000 of these loans until the completion of various legal procedures in Spain, which are expected to take six to nine months, when the debt would be entirely non-recourse to OEH. In addition to its interest in the hotel, OEH acquired the exclusive long-term management contract of the hotel. This investment is accounted for under the equity method of accounting.
The results of these operations have been included in the consolidated financial results of OEH from the dates of acquisition, and the assets and liabilities of the acquired companies have been recorded at their fair value at the dates of acquisition. The pro forma impact on results, had these acquisitions occurred on January 1, 2002, is not material.
3. Property, plant and equipment
The major classes of property, plant and equipment are as follows (dollars in thousands):
| |
June 30, 2003 |
December 31, 2002 |
|||||
|---|---|---|---|---|---|---|---|
| Freehold and leased land and buildings | $ | 677,096 | $ | 630,638 | |||
| Machinery and equipment | 125,316 | 123,716 | |||||
| Fixtures, fittings and office equipment | 109,340 | 88,056 | |||||
| River cruiseship | 16,246 | 16,230 | |||||
| 927,998 | 858,640 | ||||||
| Less: accumulated depreciation | (119,919 | ) | (101,238 | ) | |||
| $ | 808,079 | $ | 757,402 | ||||
At June 30, 2003, the balance under capital lease for land and buildings was $10,138,000 (December 31, 2002$9,527,000), for machinery and equipment $2,228,000 (December 31, 2002$2,039,000), and for fixtures and fittings $979,000 (December 31, 2002$945,000). Accumulated depreciation related to assets under capital lease at June 30, 2003 was $1,380,000 (December 31, 2002$1,075,000).
10
4. Long-term debt and obligations under capital lease
Long-term debt consists of the following (dollars in thousands):
| |
June 30, 2003 |
December 31, 2002 |
||||
|---|---|---|---|---|---|---|
| Loans from banks secured by property, plant and equipment payable over periods of 1 to 12 years, with a weighted average interest rate of 4.00% and 4.30%, respectively, primarily based on LIBOR | $ | 500,930 | $ | 440,357 | ||
| Loan secured by a river cruiseship payable over 5 years, with a weighted average interest rate of 2.93% and 3.47%, respectively, based on LIBOR | 3,500 | 4,000 | ||||
| Obligations under capital lease | 15,321 | 14,659 | ||||
| 519,751 | 459,016 | |||||
| Less: current portion | 40,224 | 37,243 | ||||
| $ | 479,527 | $ | 421,773 | |||
Certain credit agreements of OEH have restrictive covenants. At June 30, 2003, OEH was in compliance with these covenants. OEH does not currently have any covenants in any of its loan agreements which limit the payment of dividends. See also Note 11.
The following is a summary of the aggregate maturities of long-term debt, including obligations under capital lease, at June 30, 2003 (dollars in thousands):
| Year ending December 31, |
|
||
|---|---|---|---|
| 2004 | $ | 19,496 | |
| 2005 | 62 854 | ||
| 2006 | 105,909 | ||
| 2007 | 98,073 | ||
| 2008 and thereafter | 193,195 | ||
| $ | 479,527 | ||
The interest rates on substantially all of OEH's long-term debt are adjusted regularly to reflect current market rates. Accordingly, the carrying amounts of OEH's long-term debt also approximate fair value.
11
The provision for income taxes consists of the following (dollars in thousands):
| |
Six months ended June 30, 2003 |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Current |
Deferred |
Total |
|||||||