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 March 31, 2004, 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.) |
||
22 Victoria Street 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
Indicate by check mark whether the registrant is an accelerated filer (under Rule 12b-2 of the Exchange Act). Yes ý No
As of April 30, 2004, 31,790,601 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.
ITEM 1. Financial Statements
Orient-Express Hotels Ltd. and Subsidiaries
Consolidated Balance Sheets
| |
March 31, 2004 (unaudited) |
December 31, 2003 |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| |
(Dollars in thousands) |
||||||||
| Assets | |||||||||
| Cash and cash equivalents | $ | 58,486 | $ | 81,347 | |||||
| Accounts receivable, net of allowances of $956 and $976 | 28,735 | 28,060 | |||||||
| Due from related parties | 13,373 | 10,737 | |||||||
| Prepaid expenses and other | 15,674 | 11,717 | |||||||
| Inventories | 26,263 | 26,115 | |||||||
| Total current assets | 142,531 | 157,976 | |||||||
| Property, plant and equipment, net of accumulated depreciation of $138,894 and $127,772 | 827,505 | 822,257 | |||||||
| Investments | 147,463 | 146,495 | |||||||
| Goodwill | 29,529 | 29,529 | |||||||
| Other assets | 13,886 | 12,969 | |||||||
| $ | 1,160,914 | $ | 1,169,226 | ||||||
| Liabilities and Shareholders' Equity | |||||||||
| Working capital facilities | $ | 54,497 | $ | 19,165 | |||||
| Accounts payable | 18,812 | 18,830 | |||||||
| Due to related parties | 4,883 | 4,924 | |||||||
| Accrued liabilities | 38,194 | 40,409 | |||||||
| Deferred revenue | 22,721 | 12,617 | |||||||
| Current portion of long-term debt and capital leases. | 67,457 | 51,271 | |||||||
| Total current liabilities | 206,564 | 147,216 | |||||||
| Long-term debt and obligations under capital leases | 439,891 | 502,917 | |||||||
| Deferred income taxes | 551 | 2,846 | |||||||
| 647,006 | 652,979 | ||||||||
| Minority interest | 3,960 | 3,803 | |||||||
| Shareholders' equity: | |||||||||
| Preferred shares $0.01 par value (30,000,000 shares authorized, issued nil) | | | |||||||
| Class A common shares $0.01 par value (120,000,000 shares authorized): | |||||||||
| Issued31,790,601 | 318 | 318 | |||||||
| Class B common shares $0.01 par value (120,000,000 shares authorized): | |||||||||
| Issued20,503,877 | 205 | 205 | |||||||
| Additional paid-in capital | 278,821 | 278,821 | |||||||
| Retained earnings | 247,083 | 252,484 | |||||||
| Accumulated other comprehensive loss, net of income taxes | (16,298 | ) | (19,203 | ) | |||||
| Less: reduction due to Class B common shares owned by a subsidiary18,044,478 | (181 | ) | (181 | ) | |||||
| Total shareholders' equity | 509,948 | 512,444 | |||||||
| Commitments and contingencies | |||||||||
| $ | 1,160,914 | $ | 1,169,226 | ||||||
See notes to consolidated financial statements.
2
Orient-Express Hotels Ltd. and Subsidiaries
Statements of Consolidated Operations (unaudited)
| |
Three months ended March 31, |
|||||||
|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
||||||
| |
(Dollars in thousands, except per share amounts) |
|||||||
| Revenue | $ | 63,834 | $ | 60,409 | ||||
| Expenses: | ||||||||
| Depreciation and amortization | 6,955 | 5,464 | ||||||
| Operating | 33,829 | 30,839 | ||||||
| Selling, general and administrative | 25,983 | 23,385 | ||||||
| Total expenses | 66,767 | 59,688 | ||||||
| (Losses)/earnings from operations before net finance costs | (2,933 | ) | 721 | |||||
Interest expense, net |
(5,044 |
) |
(4,823 |
) |
||||
| Interest and related income/(expense) | 64 | (148 | ) | |||||
| Net finance costs | (4,980 | ) | (4,971 | ) | ||||
| Losses before income taxes | (7,913 | ) | (4,250 | ) | ||||
Benefit from income taxes |
(1,012 |
) |
(497 |
) |
||||
| Losses before earnings from unconsolidated companies | (6,901 | ) | (3,753 | ) | ||||
| Earnings from unconsolidated companies | 2,295 | 1,145 | ||||||
| Net losses | $ | (4,606 | ) | $ | (2,608 | ) | ||
| Net losses per class A and class B common share: | ||||||||
| Basic and diluted | $ | (0.13 | ) | $ | (0.08 | ) | ||
| Dividends per class A and class B common share | $ | 0.025 | $ | | ||||
See notes to consolidated financial statements including Note 1(j) regarding reclassification of earnings from unconsolidated companies.
3
Orient-Express Hotels Ltd. and Subsidiaries
Statements of Consolidated Cash Flows (unaudited)
| |
Three months ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||||
| |
(Dollars in thousands) |
||||||||
| Cash flows from operating activities: | |||||||||
| Net losses | $ | (4,606 | ) | $ | (2,608 | ) | |||
| Adjustments to reconcile net losses to net cash provided by operating activities: | |||||||||
| Depreciation and amortization | 6,955 | 5,464 | |||||||
| Undistributed earnings of affiliates | (366 | ) | 348 | ||||||
| Other non-cash items | (2,100 | ) | (1,525 | ) | |||||
| Change in assets and liabilities net of effects from acquisition of subsidiaries: | |||||||||
| Increase in receivables, prepaid expenses and other | (7,294 | ) | (2,627 | ) | |||||
| Increase in inventories | (185 | ) | (394 | ) | |||||
| Increase in payables, accrued liabilities and deferred revenue | 8,339 | 3,403 | |||||||
| Total adjustments | 5,349 | 4,669 | |||||||
| Net cash provided by operating activities | 743 | 2,061 | |||||||
| Cash flows from investing activities: | |||||||||
| Capital expenditures | (13,764 | ) | (12,608 | ) | |||||
| Acquisitions and investments, net of cash acquired | (3,533 | ) | (1,202 | ) | |||||
| Proceeds from sale of fixed assets and other | 12 | 28 | |||||||
| Net cash used in investing activities | (17,285 | ) | (13,782 | ) | |||||
| Cash flows from financing activities: | |||||||||
| Net proceeds from working capital facilities and redrawable loans | 5,093 | 5,773 | |||||||
| Issuance of long-term debt | 84 | 15,322 | |||||||
| Principal payments under long-term debt | (10,629 | ) | (7,912 | ) | |||||
| Payment of common share dividends | (795 | ) | | ||||||
| Net cash (used in)/provided by financing activities. | (6,247 | ) | 13,183 | ||||||
| Effect of exchange rate changes on cash and cash equivalent | (72 | ) | 348 | ||||||
| Net (decrease)/increase in cash and cash equivalents | (22,861 | ) | 1,810 | ||||||
| Cash and cash equivalents at beginning of period | 81,347 | 37,860 | |||||||
| Cash and cash equivalents at end of period | $ | 58,486 | $ | 39,670 | |||||
See notes to consolidated financial statements.
4
Orient-Express Hotels Ltd. and Subsidiaries
Statements of Consolidated Shareholders' Equity (unaudited)
| (Dollars in thousands) |
Preferred Shares At Par Value |
Class A Common Shares at Par Value |
Class B Common Shares at Par Value |
Additional Paid-In Capital |
Retained Earnings |
Accumulated Other Comprehensive Loss |
Common Shares Owned by Subsidiary |
Total Comprehensive Income/(Loss) |
||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance, January 1, 2004 | $ | | $ | 318 | $ | 205 | $ | 278,821 | $ | 252,484 | $ | (19,203 | ) | $ | (181 | ) | ||||||||||
| Dividends on common shares | | | | | (795 | ) | | | ||||||||||||||||||
| Comprehensive income: | ||||||||||||||||||||||||||
| Net losses on common shares for the period | | | | | (4,606 | ) | | | $ | (4,606 | ) | |||||||||||||||
| Other comprehensive income | | | | | | 2,905 | | 2,905 | ||||||||||||||||||
| $ | (1,701 | ) | ||||||||||||||||||||||||
| Balance, March 31, 2004 | $ | | $ | 318 | $ | 205 | $ | 278,821 | $ | 247,083 | $ | (16,298 | ) | $ | (181 | ) | ||||||||||
See notes to consolidated financial statements
5
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 March 31, 2004, Sea Containers Ltd., a Bermuda company ("SCL"), owned 42% of the equity shares in the Company.
For a description of significant accounting policies and basis of presentation, see Notes 1, 4 and 15 to the consolidated financial statements in the Company's 2003 Form 10-K annual report. As of March 31, 2004, these significant accounting policies have not changed from December 2003. "SFAS" means Statement of Financial Accounting Standards 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 months ended March 31, 2004 and 2003, which are all of a normal recurring nature, have been reflected in the information provided. Due to the seasonal nature of OEH's business, operating results for the interim period are not necessarily indicative of a full year's operating results.
(b) Net losses per share
The number of shares used in computing basic and diluted losses per share was as follows (in thousands):
| |
Three months ended March 31, |
|||
|---|---|---|---|---|
| |
2004 |
2003 |
||
| Basic | 34,250 | 30,800 | ||
| Effect of dilution | | | ||
| Diluted | 34,250 | 30,800 | ||
For the three months ended March 31, 2004 and 2003, the anti-dilutive effect of stock options on 102,261 and 279,307 class A common shares, respectively, was excluded from the computation of diluted losses per share.
(c) Derivative financial instruments
For the three months ended March 31, 2004 and 2003, the change in the fair market value of derivative instruments resulted in a charge of $260,000 and $83,000, respectively, to other comprehensive income.
The components of comprehensive income are as follows (dollars in thousands):
| |
Three months ended March 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||
| Net losses on common shares | $ | (4,606 | ) | $ | (2,608 | ) | |
| Foreign currency translation adjustments | 3,165 | (631 | ) | ||||
| Change in fair value of derivatives | (260 | ) | (83 | ) | |||
| Comprehensive loss | $ | (1,701 | ) | $ | (3,322 | ) | |
6
(d) Goodwill
OEH's goodwill consists of $700,000 related to the trains and cruises reporting segment and $28,829,000 related to the hotels and restaurants reporting segment. There were no changes in the carrying amount of goodwill for the three month period ended March 31, 2004.
(e) 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 losses and losses per share would have been reported as follows (dollars in thousands, except per share amounts):
| |
Three months ended March 31, |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||||
| Net losses on common shares: | |||||||||
| As reported | $ | (4,606 | ) | $ | (2,608 | ) | |||
| Deduct: Total stock-based employee compensation expense determined under fair value based method, net of related tax | (187 | ) | (237 | ) | |||||
| Pro forma | $ | (4,793 | ) | $ | (2,845 | ) | |||
| Basic and diluted losses per share: | |||||||||
| As reported: | |||||||||
| Basic and diluted | $ | (0.13 | ) | $ | (0.08 | ) | |||
| Pro forma: | |||||||||
| Basic and diluted | $ | (0.14 | ) | $ | (0.09 | ) | |||
The pro forma figures in the preceding tables may not be representative of pro forma amounts in future years.
(f) Dividends
On March 19, 2004, the Company declared a dividend of $0.025 per common share payable April 20, 2004 to shareholders of record April 5, 2004.
7
(g) Pensions
Components of net periodic pension benefit cost were as follows (dollars in thousands):
| |
Three months ended March 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||
| Service cost | $ | 208 | $ | 128 | |||
| Interest cost | 97 | 86 | |||||
| Expected return on plan assets | (110 | ) | (67 | ) | |||
| Amortization of prior service cost | | 2 | |||||
| Amortization of net loss | 35 | 20 | |||||
| Net periodic benefit cost | $ | 230 | $ | 169 | |||
As reported in Note 7 to the financial statements in the Company's 2003 Form 10-K annual report, OEH expected to contribute $954,000 to its pension plans in 2004. As of March 31, 2004, $208,000 of contributions have been made. OEH anticipates contributing an additional $735,000 to fund its pension plans in 2004 for a total of $943,000.
(h) Earnings from unconsolidated companies
Earnings from unconsolidated companies include OEH's share of the net earnings of its equity investments as well as interest income related to loans and advances to the equity investees amounting to $1,929,000 and $1,661,000 for the three months ended March 31, 2004 and 2003, respectively.
(i) Recent accounting pronouncements
In January 2003, the Financial Accounting Standards Board issued FIN No. 46 "Consolidation of Variable Interest Entities," as amended by FIN No. 46R which applied immediately to variable interest entities created after January 31, 2003, and with respect to variable interest entities held before February 1, 2003, applied beginning with OEH's quarter ended March 31, 2004. OEH has evaluated all of its existing joint-venture agreements, and has determined that none of its joint ventures are within the scope of FIN No. 46R.
(j) Reclassifications
Certain items in 2003 have been reclassified to conform to the 2004 presentation. Earnings from unconsolidated companies are now presented below earnings/(losses) from operations before net finance costs.
2. Acquisitions and investments
On February 2, 2004, OEH entered into an agreement with the Pansea Hotel group, the owner of five deluxe hotels in Southeast Asia. Under this agreement, OEH is to provide a maximum of $8,000,000 in loans to the hotel holding company which are convertible after three years into approximately 25% of the holding company's shares. As of March 31, 2004, OEH had provided $2,125,000 in loans to Pansea. In addition, OEH paid $1,400,000 for options exercisable after three to five years to acquire all of the holding company's shares, and the existing shareholders have the right to sell their shares to OEH after five years. OEH is not managing the hotels but is marketing them along with its other properties.
8
On April 25, 2003, OEH acquired a 50% interest in the Hotel Ritz 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 working capital loans. Subsidiaries of the Company are obligated on $27,000,000 of these working capital loans until the completion of various legal procedures in Spain, when the debt is expected to become 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.
Summarized financial data for OEH's unconsolidated companies for the periods during which the investments were held by OEH are as follows (dollars in thousands):
| |
March 31, 2004 |
December 31, 2003 |
||||
|---|---|---|---|---|---|---|
| Current assets | $ | 41,934 | $ | 42,172 | ||
| Property, plant and equipment, net | 277,335 | 279,298 | ||||
| Other assets | 4,343 | 4,472 | ||||
| Total assets | $ | 323,612 | $ | 325,942 | ||
Current liabilities |
$ |
44,576 |
$ |
43,538 |
||
| Long-term debt | 141,551 | 144,251 | ||||
| Other liabilities | 74,122 | 71,351 | ||||
| Total shareholders'equity | 63,363 | 66,802 | ||||
| Total liabilities and shareholders' equity | $ | 323,612 | $ | 325,942 | ||
| |
Three months ended March 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2004 |
2003 |
|||||
| Revenue | $ | 28,652 | $ | 20,301 | |||
| Earnings from operations before net finance costs | $ | 2,288 | $ | 1,088 | |||
| Net losses | $ | (1,867 | ) | $ | (1,999 | ) | |
9
3. Property, plant and equipment
The major classes of property, plant and equipment are as follows (dollars in thousands):
| |
March 31, 2004 |
December 31, 2003 |
|||||
|---|---|---|---|---|---|---|---|
| Freehold and leased land and buildings | $ | 684,792 | $ | 678,683 | |||
| Machinery and equipment | 133,746 | 135,584 | |||||
| Fixtures, fittings and office equipment | 131,337 | 119,191 | |||||
| River cruiseship | 16,524 | 16,571 | |||||
| 966,399 | 950,029 | ||||||
| Less: accumulated depreciation | (138,894 | ) | (127,772 | ) | |||
| $ | 827,505 | $ | 822,257 | ||||
The major classes of assets under capital leases are as follows (dollars in thousands):
| |
March 31, 2004 |
December 31, 2003 |
|||||
|---|---|---|---|---|---|---|---|
| Land and buildings | $ | 13,478 | $ | 14,080 | |||
| Machinery and equipment | 1,996 | 1,964 | |||||
| Fixtures, fittings and office equipment | 4,623 | 4,229 | |||||
| 20,097 | 20,273 | ||||||
| Less: accumulated depreciation | (1,840 | ) | (1,626 | ) | |||
| $ | 18,257 | $ | 18,647 | ||||
4. Long-term debt and obligations under capital lease
Long-term debt consists of the following (dollars in thousands):
| |
March 31, 2004 |
December 31, 2003 |
||||
|---|---|---|---|---|---|---|
| Loans from banks secured by property, plant and equipment payable over periods of 1 to 12 years, with a weighted average interest rate of 3.76% and 3.74%, respectively, primarily based on LIBOR | $ | 484,672 | $ | 530,003 | ||
| Loan secured by a river cruiseship payable over 5 years, with a weighted average interest rate of 2.81% and 2.78%, respectively, based on LIBOR | 2,500 | 3,000 | ||||
| Obligations under capital lease | 20,176 | 21,185 | ||||
| 507,348 | 554,188 | |||||
| Less: current portion | 67,457 | 51,271 | ||||
| $ | 439,891 | $ | 502,917 | |||
In March 2004, the last guarantee by SCL of an OEH bank loan (December 31, 2003$19,088,000 principal amount) that predated the Company's initial public offering in August 2000 was released and cancelled.
10
Certain credit agreements of OEH have restrictive covenants. At March 31, 2004, 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.
The following is a summary of the aggregate maturities of long-term debt, including obligations under capital lease, at March 31, 2004 (dollars in thousands):
| Year ending December 31, |
|
|||
|---|---|---|---|---|
| 2005 | $ | 37,551 | ||
| 2006 | 107,411 | |||
| 2007 | 97,521 | |||
| 2008 | 152,910 | |||
| 2009 and thereafter | 44,498 | |||
| $ | 439,891 | |||
The interest rates on substantially all of OEH's long-term debt are adjust