ORIENT-EXPRESS HOTELS LTD
Three Months ended December 31, 2004
SUMMARY OF OPERATING RESULTS
Three months ended
December 31
$'000 - except per share amount
2004 2003
Revenue and earnings
from unconsolidated companies
Owned hotels
- Europe
20,024 19,247
- North America
21,942 16,786
- Rest of World
24,064 19,733
Hotel management & part ownership
interests 4,314
3,464
Restaurants
7,367 6,838
Trains & Cruises
18,056 14,541
Gain on sale of Quinta do Lago
- 4,250
Total (1)
95,767 84,859
Analysis of earnings
Owned hotels
- Europe
416 1,914
- North America
5,569 2,268
- Rest of World
6,910 4,714
Hotel management & part ownership
interests 4,314
3,464
Restaurants
2,377 1,956
Trains & Cruises
4,156 2,867
Central Overheads
(4,151) (3,128)
Gain on sale of Quinta do Lago
- 4,250
EBITDA
19,591 18,305
Depreciation & Amortization
(7,198) (6,586)
Interest
(2,618) (2,919)
Earnings before Tax
9,775 8,800
Tax
(1,353) (182)
Net earnings on common shares
8,422 8,618
Earnings per common share, basic &
diluted 0.25
0.27
34.30 32.15
Number of shares - millions
(1) Comprises earnings from unconsolidated
companies of $2,882,000 (2003:
$2,901,000) and revenue of $92,885,000 (2003: $81,958,000).
ORIENT-EXPRESS
HOTELS LTD
Three Months Ended December 31, 2004
SUMMARY OF OPERATING INFORMATION FOR OWNED HOTELS
Three months ended
December 31
2004 2003
Average Daily Rate
(in dollars)
Europe
541 480
North America
325 319
Rest of World
280 243
Worldwide
344 320
Rooms Sold (thousands)
Europe
20 23
North America
38 31
Rest of World
49 46
Worldwide
107 100
RevPar (in dollars)
Europe
245 226
North America
237 188
Rest of World
162 126
Worldwide
204 169
Change %
Same Store RevPAR
Dollar Local
(in dollars)
Currency
Europe
229 216
6% -2%
North America
225 191 18%
18%
Rest of World
165 131 27%
18%
Worldwide
197 167 18%
12%
ORIENT-EXPRESS HOTELS LTD
Twelve Months ended December 31, 2004
SUMMARY OF OPERATING RESULTS
Twelve months ended
December 31
$'000 - except per share amount
2004 2003
Revenue and earnings
from unconsolidated companies
Owned hotels
- Europe
116,074 115,884
- North America
75,376 66,564
- Rest of World
79,576 62,989
Hotel management & part ownership
interests 14,885
13,474
Restaurants
20,562 17,595
Trains & Cruises
62,564 48,712
Gain on sale of Quinta do Lago
- 4,250
Total (1)
369,037 329,468
Analysis of earnings
Owned hotels
- Europe
29,868 32,789
- North America
14,951 11,097
- Rest of World
18,051 11,077
Hotel management & part ownership
interests 14,885
13,474
Restaurants
3,911 2,616
Trains & Cruises
13,057 5,984
Central overheads
(15,707) (12,157)
Gain on sale of Quinta do Lago
- 4,250
EBITDA
79,016 69,130
Depreciation & Amortization
(28,349) (25,265)
Interest
(17,225) (17,219)
Earnings before Tax
33,442 26,646
Tax
(5,220) (3,037)
Net earnings on common shares
28,222 23,609
Earnings per common share, basic &
diluted 0.82
0.76
34.30 31.14
Number of shares - millions
(1) Comprises earnings from unconsolidated
companies of $11,753,000
(2003: $9,355,000) and revenue of $357,284,000 (2003:
$320,113,000).
ORIENT-EXPRESS HOTELS LTD
Twelve Months Ended December 31, 2004
SUMMARY OF OPERATING INFORMATION FOR OWNED HOTELS
Twelve months ended
December 31
2004 2003
Average Daily Rate
(in dollars)
Europe
626 493
North America
322 314
Rest of World
247 228
Worldwide
366 340
Rooms Sold (thousands)
Europe
108 139
North America
142 131
Rest of World
183 160
Worldwide
433 430
RevPar (in dollars)
Europe
342 280
North America
217 200
Rest of World
136 107
Worldwide
214 184
Change %
Same Store RevPAR
Dollars Local
(in dollars)
Currency
Europe
346 307 13%
2%
North America
216 200
8% 8%
Rest of World
137 106 29%
18%
Worldwide
213 184 16%
8%
ORIENT-EXPRESS HOTELS LTD
CONSOLIDATED AND CONDENSED BALANCE
SHEETS
December 31 December 31
$'000
2004 2003
Assets
Cash
$ 85,610 $ 81,347
Accounts receivable
34,984 28,060
Due from related parties
14,718 10,737
Prepaid expenses and other
11,914 11,717
Inventories
28,965 26,115
Total current assets
176,191 157,976
Property, plant & equipment, net
book value
916,811 822,257
Investments
123,599 146,495
Goodwill
29,529 29,529
Other assets
19,461 12,969
$1,265,591 $1,169,226
Liabilities and Shareholders' Equity
Working capital facilities
$ 42,920 $ 19,165
Accounts payable
23,839 18,830
Due to related parties
5,453 4,924
Accrued liabilities
37,288 40,409
Deferred revenue
20,493 12,617
Current portion of long-term debt
and capital 46,245
51,271
leases
Total current liabilities
176,238 147,216
Long-term debt and obligations under
capital 537,461
502,917
leases
Deferred income taxes
2,710 2,846
Minority interest
4,192 3,803
Shareholders' equity
544,990 512,444
$1,265,591 $1,169,226
|