EX-99 2 a08-20701_2ex99.htm EX-99

EXHIBIT 99

 

Contact:

 

Martin O’Grady

 

Pippa Isbell

Vice President, Chief Financial Officer

 

Vice President, Corporate Communications

Tel: +44 20 7921 4038

 

Tel: +44 20 7921 4065

E: martin.ogrady@orient-express.com

 

E: pippa.isbell@orient-express.com

 

 

 

 

 

Kal Goldberg

 

 

Financial Dynamics

 

 

Tel: +1 212 850 5731

 

 

E: kal.goldberg@fd.com

 

FOR IMMEDIATE RELEASE

 

 

August 4th, 2008

 

 

 

ORIENT-EXPRESS HOTELS REPORTS SECOND QUARTER 2008 RESULTS

 

Second Quarter 2008 highlights

 

·                  Second quarter total revenues of $188.6 million, up 14% over prior year

 

·                  Same store RevPAR up 16% in U.S. dollars, 10% in local currency

 

·                  EBITDA of $52.0 million, up 4% over prior year

 

·                  Second quarter net earnings from continuing operations of $21.7 million, up 7% over prior year

 

·                  EPS from continuing operations of $0.51 per common share. Adjusted EPS of $0.49 per common share

 

First Half 2008 highlights

 

·                  Half year total revenues of $308.6 million, up 17% over prior year

 

·                  Same store RevPAR up 15% in U.S. dollars, 11% in local currency

 

·                  Half year EBITDA of $68.4 million up 5% over prior year

 

·                  Half year net earnings from continuing operations of $19.3 million, up 9% over prior year

 

·                  EPS from continuing operations of $0.46 per common share. Adjusted EPS of $0.40 per common share

 

1



 

Hamilton, Bermuda, August 4, 2008.  Orient-Express Hotels Ltd. (NYSE: OEH, www.orient-express.com), owners or part-owners and managers of 51 luxury hotels, restaurants, tourist trains and river cruise properties operating in 25 countries, today announced its results for the second quarter and first half of 2008.

 

For the second quarter, the Company reported net earnings of $19.5 million ($0.46 per common share) on revenue of $188.6 million, compared with net earnings of $19.7 million ($0.46 per common share) on revenue of $165.1 million in the second quarter of 2007. The net earnings from continuing operations for the period were $21.7 million ($0.51 per common share), compared with net earnings of $20.2 million ($0.47 per common share) in the second quarter of 2007. The adjusted net earnings from continuing operations for the period were $20.9 million ($0.49 per common share), compared with adjusted net earnings of $20.3 million ($0.48 per common share) in the second quarter of 2007.

 

For the first half of 2008, the Company reported net earnings of $15.1 million ($0.36 per common share) on revenue of $308.6 million, compared with net earnings of $16.0 million ($0.38 per common share) on revenue of $262.7 million in the first half of 2007. The net earnings from continuing operations for the period were $19.3 million ($0.46 per common share), compared with net earnings of $17.7 million ($0.42 per common share) in the first half of 2007. The adjusted net earnings from continuing operations for the period were $17.0 million ($0.40 per common share), compared with adjusted net earnings of $17.9 million ($0.42 per common share) in the first half of 2007.

 

“Overall, despite challenging worldwide macro-economic conditions, we are pleased to deliver another solid quarter”, said Paul White, President and Chief Executive Officer. “Revenues have essentially grown as expected, with local currency RevPAR growth continuing in line with forecasts. In the quarter, on a same store basis the Company held EBITDA margins to 30%. We continue to execute our long-term strategy and have achieved several significant milestones.”

 

2



 

Business Highlights

 

Revenue was up 14% over the second quarter of 2007, reflecting Owned Hotels same store RevPAR growth of 16% in US dollars (10% in local currency), and a 16% increase in revenues from Trains and Cruises.

 

Revenue from Owned Hotels for the second quarter was $140.2 million, up 12% over the same period in 2007. Revenues in all geographic areas contributed to the growth, with Rest of World leading the way with 19% growth. The quarter includes revenues of $1.5 million in 2008 from Hotel das Cataratas, which was acquired in October 2007. On a same store basis, RevPAR growth in Rest of World was 14%.

 

In Europe the Grand Hotel Europe, La Residencia and Le Manoir aux Quat’ Saisons showed strong revenue growth (all above 10%), while revenues in Italy were flat. Hotel Caruso was negatively impacted by the garbage crisis in Naples. Elsewhere, the Windsor Court and Inn at Perry Cabin in North America saw revenues grow 9% and 19% respectively. Revenues at the Copacabana Palace grew 21%, and revenues in Asian hotels grew 27%.

 

Revenues from Trains and Cruises increased by 16% and included a strong performance by the Venice Simplon-Orient-Express, which had revenue growth of 19%.

 

EBITDA before Real Estate grew 5% from $49.9 million to $52.5 million.

 

Same store RevPAR growth of Owned Hotels was up 16% in U.S. dollars (10% in local currency).

 

3



 

Regional Performance

 

Europe:  For the second quarter, revenues from Owned Hotels were up 11% year-over-year from $77.0 million to $85.7 million. EBITDA was $34.2 million in 2008 versus $31.8 million in the prior year. Same store RevPAR increased by 19% in U.S dollars, from $406 to $483, and by 10% in local currency.  The primary driver behind the increase in EBITDA was the Grand Hotel Europe (up $3.2 million), which continued to benefit from strong local market conditions.  As expected, the European hotels were impacted by softer outbound business from the USA and the UK in the shoulder season.

 

North America:  Revenue increased by 8% to $23.7 million compared with the second quarter of 2007, and EBITDA was level at $3.3 million.  Same store RevPAR for the region increased by 7%. The properties in the region held their ground despite softer market conditions. However, EBITDA for the region was impacted by La Samanna, which was down $0.6 million, mainly because the hotel’s Euro cost base eroded its margin on dollar income.

 

Southern Africa:  Revenue was level at $8.2 million compared with 2007, and EBITDA was down $0.7 million.  The second quarter is the low season for this region, which benefited last year from higher on-site spending by government groups.

 

South America:   Revenue increased to $12.6 million from $9.2 million in the second quarter of 2007.  The quarter includes revenues of $1.5 million in 2008 from Hotel das Cataratas, which was acquired in October 2007.  EBITDA was $1.1 million, down from $2.2 million last year.  The quarter includes an EBITDA loss of $1.6 million at Hotel das Cataratas.  Same store RevPAR for the region decreased by 2% from $195 to $191.  While the Copacabana Palace delivered a solid result, the region’s EBITDA was impacted by Hotel das Cataratas, which is, as expected, loss making during its renovation program which commenced in April 2008, and will continue to be loss making until the renovation of 200 rooms, including 13 suites and a spa, is completed in September 2009.  The hotel will remain open throughout.

 

4



 

Asia Pacific:    Revenue for the second quarter increased by 20% to $10 million compared with the second quarter of 2007.   EBITDA increased from $1.0 million to $1.3 million. Same store RevPAR for the region increased by 31% from $122 to $160 (19% in local currency). The Asian hotels results continued to improve following their acquisition in 2006, except for The Governor’s Residence in Burma, which was impacted year-on-year by the recent events in that country.

 

Hotel management and part-ownership interests:  EBITDA for the second quarter was $7.7 million compared with $7.0 million last year.  The improvement in performance was evenly spread among the Company’s management and part-ownership interests.

 

Restaurants:  Revenue from restaurants in the second quarter was $5.3 million compared with $5.6 million last year, and EBITDA was $0.9 million compared with $1.3 million last year.  The ‘21’ Club was impacted by reduced volumes in its banqueting operations.

 

Trains and Cruises:  Revenue increased by 16% to $30.9 million compared with the second quarter in 2007, and EBITDA increased by 13% to $9.8 million.  There were strong performances in particular from the Venice Simplon-Orient-Express (EBITDA up $0.7 million) and from PeruRail (Company’s share of earnings up $0.8 million).

 

Central costs:  In the second quarter, central costs were $7.2 million compared with $7.3 million in the second quarter of 2007.

 

Real Estate:  In the second quarter, there was an EBITDA loss of $0.5 million. For Cupecoy Yacht Club (renamed Porto Cupecoy), sales and costs continue to be recorded on the percentage-of-completion basis.  As anticipated, there were no recorded sales during the quarter at any of the Company’s residential developments.

 

Interest:  The interest charge for the quarter was $11.5 million compared with $12.9 million in the first quarter of 2008 and $10.9 million in the second quarter of 2007.  The reduction over the prior quarter is mainly due to the change in the fair value of an interest rate swap.

 

5



 

Tax:   The tax charge reported by the Company for the quarter was $11.2 million compared with a tax charge of $10.1 million in the prior year. The tax charge reported by the Company for the six months ended June 30, 2008 was $8.8 million compared with a tax charge of $8.6 million in the first six months of 2007. The Company’s effective tax rate for the six months ended June 30, 2008, including earnings from consolidated and unconsolidated operations but excluding discontinued operations was 31.2% compared with 32.6% for the same period in 2007.

 

Discontinued Operations: The charge in the second quarter was $2.3 million.  This represents trading losses and maintenance capital expenditure at the Bora Bora Lagoon Resort, French Polynesia, which is being marketed for sale by Jones Lang LaSalle.

 

Investment:   Total capital expenditure in the second quarter was $29.4 million, which included various projects at, in particular, El Encanto, Grand Hotel Europe and Hotel das Cataratas.  A total of $15.1 million was invested during the quarter in the Company’s developments at Porto Cupecoy and the Villas at La Samanna.

 

Balance Sheet:  At June 30, 2008, the Company’s total debt was $835.2 million, working capital facilities were $64.5 and cash balances amounted to $73.3 million, giving a total net debt of $826.4 million compared with total net debt of $817.1 million at the end of the first quarter of 2008.

 

At June 30, 2008, debt was approximately 42% fixed and 58% floating.  The weighted average maturity of the debt was 3.9 years and the weighted average interest rate (including margin) was 5.54%.  The Company had cash and funds available under revolving credit facilities totaling $118.7 million.

 

Outlook

 

“Looking to the second half of 2008, we expect to see some margin compression,” continued Mr. White.  “This pressure is being driven primarily by the impact of inflation, including rising worldwide food and fuel prices.  Our client base has traditionally shown resilience throughout economic cycles. We must continue to sharply focus our resources on providing them the highest levels of service.  We are

 

6



 

holding fast to our operating philosophies, which are key to generating and maintaining customer loyalty in the unique niche in which Orient-Express Hotels operates.”

 

*********

 

7



 

Reconciliation to reported earnings

 

 

 

Three months ended 
June 30

 

Six months ended 
June 30

 

$’000 – except per share amounts

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

52,008

 

49,893

 

68,425

 

65,066

 

Adjusted items:

 

 

 

 

 

 

 

 

 

Hotel das Cataratas (1)

 

1,574

 

 

1,655

 

 

Management restructuring and related costs (2)

 

 

872

 

 

872

 

Adjusted EBITDA

 

53,582

 

50,765

 

70,080

 

65,938

 

 

 

 

 

 

 

 

 

 

 

US GAAP reported net earnings

 

19,464

 

19,703

 

15,126

 

16,022

 

Discontinued operations net of tax

 

2,257

 

538

 

4,220

 

1,723

 

Net earnings from continuing operations

 

21,721

 

20,241

 

19,346

 

17,745

 

Adjusted items net of tax:

 

 

 

 

 

 

 

 

 

Hotel das Cataratas (1)

 

1,079

 

 

1,152

 

 

Management restructuring and related costs (2)

 

 

872

 

 

872

 

Foreign exchange gain (3)

 

(1,894

)

(797

)

(3,541

)

(758

)

Adjusted net earnings from continuing operations

 

20,906

 

20,316

 

16,957

 

17,859

 

Reported EPS

 

0.46

 

0.46

 

0.36

 

0.38

 

Reported EPS from continuing operations

 

0.51

 

0.47

 

0.46

 

0.42

 

Adjusted EPS from continuing operations

 

0.49

 

0.48

 

0.40

 

0.42

 

Number of shares (millions)

 

42.47

 

42.40

 

42.47

 

42.33

 

 


(1)

 

Result from Hotel das Cataratas, currently undergoing full refurbishment program and not yet operating as an Orient-Express Hotel.

(2)

 

The Company incurred costs in 2007 relating to the restructuring of senior management made up principally of executive recruitment fees and additional director, legal and other advisory fees.

(3)

 

Foreign exchange, net of tax, is a non-cash item arising on the translation of certain assets and liabilities denominated in currencies other than the reporting currency of the entity concerned.

 

*****

 

8



 

Management evaluates the operating performance of the company’s segments on the basis of segment net earnings before interest, foreign currency, tax (including tax on unconsolidated companies), depreciation and amortization (EBITDA), and believes that EBITDA is a useful measure of operating performance, for example to help determine the ability  to incur capital expenditure or service indebtedness, because it is not affected by non-operating factors such as leverage and the historic cost of assets.  EBITDA is also a financial performance measure commonly used in the hotel and leisure industry, although the company’s EBITDA may not be comparable in all instances to that disclosed by other companies.  EBITDA does not represent net cash provided by operating, investing and financing activities under U.S. generally accepted accounting principles (U.S. GAAP), is not necessarily indicative of cash available to fund all cash flow needs, and should not be considered as an alternative to earnings from operations or net earnings under U.S. GAAP for purposes of evaluating operating performance.

 

Adjusted net earnings, adjusted net earnings from continuing operations, and adjusted E.P.S. are non-GAAP financial measures and do not have any standardized meanings prescribed by U.S. GAAP.  They are, therefore, unlikely to be comparable to similar measures presented by other companies, which may be calculated differently, and should not be considered as an alternative to net earnings, cash flow from operating activities or any other measure of performance prescribed by U.S. GAAP.  Management considers adjusted net earnings, adjusted net earnings from continuing operations, and adjusted E.P.S. to be meaningful indicators of operations and uses them as measures to assess operating performance because, when comparing current period performance with prior periods and with budgets, management does so after having adjusted for non-recurring items, foreign exchange (a non-cash item) and significant disposals of assets or investments, which could otherwise have a material effect on the comparability of the company’s core operations.  Adjusted net earnings, adjusted net earnings from continuing operations, and adjusted E.P.S. are also used by investors, analysts and lenders as measures of financial performance because, as adjusted in the foregoing manner, the measures provide a consistent basis on which the performance of the company can be assessed.

 

This news release and related oral presentations by management contain, in addition to historical information, forward-looking statements that involve risks and uncertainties.  These include statements regarding earnings outlook, investment plans and similar matters that are not historical facts.  These statements are based on management’s current expectations and are subject to a number of uncertainties and risks that could cause actual results to differ materially from those described in the forward-looking statements.  Factors that may cause a difference include, but are not limited to, those mentioned in the news release, unknown effects on the travel and leisure markets of terrorist activity and any police or military response, varying customer demand and competitive considerations, failure to realize hotel bookings and reservations and planned property development sales as actual revenue, inability to sustain price increases or to reduce costs, rising fuel costs adversely impacting customer travel and the company’s operating costs, fluctuations in interest rates and currency values, uncertainty of negotiating and completing proposed capital expenditures and acquisitions, failure to complete binding agreements for the proposed joint venture with The Related Group or to pursue successfully the initial projects of that venture, adequate sources of capital and acceptability of finance terms, possible loss or amendment of planning permits and delays in construction schedules for expansion or development projects, delays in reopening properties closed for repair or refurbishment and possible cost overruns, shifting patterns of tourism and business travel and seasonality of demand, adverse local weather conditions, changing global and regional economic conditions, and legislative, regulatory and political developments.  Further information regarding these and other factors is included in the filings by the company with the U.S. Securities and Exchange Commission.

 

******

 

9



 

Orient-Express Hotels will conduct a conference call on Tuesday, August 5, 2008 at 10.00 hrs ET (15.00 BST) which is accessible at +1 866 966 9439 (US toll free) or +44 (0)1452 555 566 (Standard International access).  The conference ID is 54999248.  A re-play of the conference call will be available until 5.00pm (ET) Tuesday, August 12, 2008 and can be accessed by calling +1 866 247 4222 (US toll free) or +44 (0)1452 550 000 (Standard International) and entering replay access number 54999248.  A re-play will also be available on the company’s website: www.orient-expressinvestorinfo.com.

 

10



 

ORIENT-EXPRESS HOTELS LTD

Three Months ended June 30, 2008

SUMMARY OF OPERATING RESULTS

(Unaudited)

 

 

 

Three months ended 
June 30

 

$’000 – except per share amount

 

2008

 

2007

 

 

 

 

 

 

 

Revenue and earnings from unconsolidated companies

 

 

 

 

 

Owned hotels

 

 

 

 

 

- Europe

 

85,674

 

76,999

 

- North America

 

23,720

 

21,986

 

- Rest of World

 

30,840

 

25,809

 

Hotel management & part ownership interests

 

7,736

 

7,029

 

Restaurants

 

5,288

 

5,643

 

Trains & Cruises

 

30,932

 

26,755

 

Revenue and earnings from unconsolidated companies before Real Estate

 

184,190

 

164,221

 

Real Estate

 

4,443

 

847

 

Total (1)

 

188,633

 

165,068

 

 

 

 

 

 

 

Analysis of earnings

 

 

 

 

 

Owned hotels

 

 

 

 

 

- Europe

 

34,190

 

31,778

 

- North America

 

3,325

 

3,315

 

- Rest of World

 

3,633

 

5,130

 

Hotel management & part ownership interests

 

7,736

 

7,029

 

Restaurants

 

920

 

1,288

 

Trains & Cruises

 

9,826

 

8,712

 

Central overheads

 

(7,159

)

(7,335

)

EBITDA before Real Estate

 

52,471

 

49,917

 

Real Estate

 

(463

)

(24

)

EBITDA

 

52,008

 

49,893

 

Depreciation & amortization

 

(10,282

)

(9,757

)

Interest

 

(11,461

)

(10,910

)

Foreign exchange

 

2,617

 

1,151

 

Earnings before tax

 

32,882

 

30,377

 

Tax

 

(11,161

)

(10,136

)

Net earnings from continuing operations

 

21,721

 

20,241

 

Discontinued operations

 

(2,257

)

(538

)

Net earnings on common shares

 

19,464

 

19,703

 

Earnings per common share

 

0.46

 

0.46

 

Number of shares – millions

 

42.47

 

42.40

 

 


(1)                                  Comprises earnings from unconsolidated companies of $7,277,000 (2007 - $5,611,000) and revenue of $181,356,000 (2007 - $159,457,000).

 

11



 

ORIENT-EXPRESS HOTELS LTD

 

Three Months Ended June 30, 2008

SUMMARY OF OPERATING INFORMATION FOR OWNED HOTELS

 

 

 

Three months ended 
June 30

 

 

 

2008

 

2007

 

Average Daily Rate (in U.S. dollars)

 

 

 

 

 

Europe

 

924

 

737

 

North America

 

365

 

356

 

Rest of World

 

264

 

234

 

Worldwide

 

525

 

461

 

 

 

 

 

 

 

Rooms Available (000’s)

 

 

 

 

 

Europe

 

91

 

91

 

North America

 

57

 

56

 

Rest of World

 

110

 

94

 

Worldwide

 

258

 

241

 

 

 

 

 

 

 

Rooms Sold (000’s)

 

 

 

 

 

Europe

 

56

 

61

 

North America

 

39

 

37

 

Rest of World

 

61

 

57

 

Worldwide

 

156

 

155

 

 

 

 

 

 

 

RevPAR (in U.S. dollars)

 

 

 

 

 

Europe

 

566

 

495

 

North America

 

251

 

235

 

Rest of World

 

148

 

142

 

Worldwide

 

318

 

297

 

 

 

 

 

 

 

 

Change %

 

 

 

 

 

 

 

Dollar

 

Local
currency

 

Same Store RevPAR (in U.S. dollars)

 

 

 

 

 

 

 

 

 

Europe

 

483

 

406

 

19

%

10

%

North America

 

255

 

238

 

7

%

7

%

Rest of World

 

168

 

144

 

16

%

14

%

Worldwide

 

305

 

264

 

16

%

10

%

 

12



 

ORIENT-EXPRESS HOTELS LTD

Six Months ended June 30, 2008

SUMMARY OF OPERATING RESULTS

(Unaudited)

 

 

 

Six months ended 
June 30

 

$’000 – except per share amount

 

2008

 

2007

 

 

 

 

 

 

 

Revenue and earnings from unconsolidated companies

 

 

 

 

 

Owned hotels

 

 

 

 

 

- Europe

 

112,813

 

98,114

 

- North America

 

50,390

 

45,124

 

- Rest of World

 

71,607

 

58,697

 

Hotel management & part ownership interests

 

12,954

 

11,676

 

Restaurants

 

10,154

 

10,938

 

Trains & Cruises

 

42,117

 

37,330

 

Revenue and earnings from unconsolidated companies before Real Estate

 

300,035

 

261,879

 

Real Estate

 

8,526

 

847

 

Total (1)

 

308,561

 

262,726

 

 

 

 

 

 

 

Analysis of earnings

 

 

 

 

 

Owned hotels

 

 

 

 

 

- Europe

 

30,446

 

28,223

 

- North America

 

10,625

 

9,435

 

- Rest of World

 

16,380

 

17,214

 

Hotel management & part ownership interests

 

12,954

 

11,676

 

Restaurants

 

1,569

 

2,156

 

Trains & Cruises

 

11,369

 

9,860

 

Central overheads

 

(13,958

)

(13,016

)

EBITDA before Real Estate

 

69,385

 

65,548

 

Real Estate

 

(960

)

(482

)

EBITDA

 

68,425

 

65,066

 

Depreciation & amortization

 

(20,566

)

(18,532

)

Interest

 

(24,390

)

(21,448

)

Foreign exchange

 

4,662

 

1,253

 

Earnings before tax

 

28,131

 

26,339

 

Tax

 

(8,785

)

(8,594

)

Net earnings from continuing operations

 

19,346

 

17,745

 

Discontinued operations

 

(4,220

)

(1,723

)

Net earnings on common shares

 

15,126

 

16,022

 

Earnings per common share

 

0.36

 

0.38

 

Number of shares – millions

 

42.47

 

42.33

 

 


(1)                                  Comprises earnings from unconsolidated companies of $12,525,000 (2007 - $9,100,000) and revenue of $296,036,000 (2007 - $253,626,000).

 

13



 

ORIENT-EXPRESS HOTELS LTD

Six Months Ended June 30, 2008

SUMMARY OF OPERATING INFORMATION FOR OWNED HOTELS

 

 

 

Six months ended 
June 30

 

 

 

 

 

 

 

2008

 

2007

 

 

 

 

 

Average Daily Rate (in U.S. dollars)

 

 

 

 

 

 

 

 

 

Europe

 

772

 

639

 

 

 

 

 

North America

 

417

 

396

 

 

 

 

 

Rest of World

 

283

 

260

 

 

 

 

 

Worldwide

 

451

 

408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Available (000’s)

 

 

 

 

 

 

 

 

 

Europe

 

155

 

154

 

 

 

 

 

North America

 

114

 

112

 

 

 

 

 

Rest of World

 

233

 

198

 

 

 

 

 

Worldwide

 

502

 

464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rooms Sold (000’s)

 

 

 

 

 

 

 

 

 

Europe

 

83

 

86

 

 

 

 

 

North America

 

77

 

73

 

 

 

 

 

Rest of World

 

144

 

128

 

 

 

 

 

Worldwide

 

304

 

287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RevPAR (in U.S. dollars)

 

 

 

 

 

 

 

 

 

Europe

 

416

 

356

 

 

 

 

 

North America

 

282

 

257

 

 

 

 

 

Rest of World

 

174

 

168

 

 

 

 

 

Worldwide

 

273

 

252

 

 

 

 

 

 

 

 

 

 

 

 

Change%

 

 

 

 

 

 

 

Dollar

 

Local
Currency

 

Same Store RevPAR (in U.S. dollars)

 

 

 

 

 

 

 

 

 

Europe

 

360

 

298

 

21

%

11

%

North America

 

287

 

262

 

10

%

10

%

Rest of World

 

193

 

171

 

13

%

11

%

Worldwide

 

268

 

233

 

15

%

11

%

 

14



 

ORIENT-EXPESS HOTELS LTD

 

CONSOLIDATED AND CONDENSED BALANCE SHEETS

(Unaudited)

 

$’000

 

June 30
2008

 

December 31
2007

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Cash

 

73,343

 

94,365

 

Accounts receivable

 

82,179

 

62,847

 

Due from related parties

 

27,193

 

30,406

 

Prepaid expenses

 

22,004

 

16,115

 

Inventories

 

51,843

 

45,756

 

Other assets held for sale

 

58,431

 

54,417

 

Real estate assets

 

47,096

 

57,157

 

Total current assets

 

362,089

 

361,063

 

 

 

 

 

 

 

Property, plant & equipment, net book value

 

1,365,745

 

1,273,956

 

Investments

 

157,128

 

147,539

 

Goodwill

 

138,356

 

133,497

 

Other intangible assets

 

21,679

 

21,660

 

Other assets

 

53,558

 

50,722

 

 

 

2,098,555

 

1,988,437

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Working capital facilities

 

64,504

 

64,419

 

Accounts payable

 

35,978

 

30,132

 

Due to related parties

 

 

 

Accrued liabilities

 

71,867

 

62,246

 

Deferred revenue

 

51,119

 

35,545

 

Other liabilities held for sale

 

5,313

 

5,619

 

Current portion of long-term debt and capital leases

 

115,779

 

127,795

 

Total current liabilities

 

344,560

 

325,756

 

 

 

 

 

 

 

Long-term debt and obligations under capital leases

 

719,406

 

658,615

 

Deferred income taxes

 

120,479

 

119,112

 

Other liabilities

 

36,815

 

34,669

 

Minority interest

 

2,022

 

1,754

 

 

 

 

 

 

 

Shareholders’ equity

 

875,273

 

848,531

 

 

 

2,098,555

 

1,988,437

 

 

15