XML 75 R60.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair value measurements (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Schedule of assets and liabilities by fair value hierarchy
The following tables summarize the valuation of Belmond’s assets and liabilities by the fair value hierarchy at December 31, 2018 and 2017:
 
 
Level 1
 
Level 2
 
Level 3
 
Total
December 31, 2018
 
$'000
 
$'000
 
$'000
 
$'000
 
 
 
 
 
 
 
 
 
Assets at fair value:
 
 

 
 
 
 
 
 
Derivative financial instruments
 

 
3,253

 

 
3,253

 
 
 
 
 
 
 
 
 
Total assets
 

 
3,253

 

 
3,253

 
 
 
 
 
 
 
 
 
Liabilities at fair value:
 
 

 
 
 
 

 
 
Derivative financial instruments
 

 
(1,498
)
 
(13,000
)
 
(14,498
)
 
 
 
 
 
 
 
 
 
Total net liabilities
 

 
1,755

 
(13,000
)
 
(11,245
)

 
 
Level 1
 
Level 2
 
Level 3
 
Total
December 31, 2017
 
$'000
 
$'000
 
$'000
 
$'000
 
 
 
 
 
 
 
 
 
Assets at fair value:
 
 

 
 
 
 
 
 
Derivative financial instruments
 

 
1,348

 

 
1,348

 
 
 
 
 
 
 
 
 
Total assets
 

 
1,348

 

 
1,348

 
 
 
 
 
 
 
 
 
Liabilities at fair value:
 
 

 
 

 
 

 
 
Derivative financial instruments
 

 
(430
)
 

 
(430
)
 
 
 
 
 
 
 
 
 
Total net assets
 

 
918

 

 
918

Schedule of fair value, liabilities measured on recurring basis, unobservable input reconciliation
Changes in Level 3 liabilities measured at fair value on a recurring basis for the year ended December 31, 2018
 
 
January 1, 2018

 
Fair Value as at July 6, 2018

 
Realized and Unrealized Gains/(Losses) in Earnings (1)

 
December 31, 2018

Liabilities
 
$’000

 
$’000

 
$’000

 
$’000

 
 
 
 
 
 
 
 
 
Contractual liabilities
 

 
(10,117
)
 
(2,883
)
 
(13,000
)
(1) Movement in the period is due to the Company entering into the Merger Agreement dated December 13, 2018 with LVMH, Holding, and Merger Sub, pursuant to which LVMH will acquire the Company. See Note 1.
Schedule of estimated carrying values, fair values, and levels of the fair value hierarchy of long-term debt
The estimated carrying values, fair values, and levels of the fair value hierarchy of Belmond's long-term debt as of December 31, 2018 and 2017 were as follows:
 
 
 
December 31, 2018
 
December 31, 2017
 
 
 
Carrying
amounts
$’000
 
Fair value
$’000
 
Carrying
amounts
$’000
 
Fair value
$’000
 
 
 
 
 
 
 
 
 
 
Total long-term debt, before deduction of discount on secured term loan and debt issuance costs, excluding obligations under capital leases
Level 3
 
773,548

 
768,850

 
724,208

 
728,994

Schedule of estimated fair values of non-financial assets measured on a non-recurring basis
The estimated fair values of Belmond’s non-financial assets measured on a non-recurring basis for the years ended December 31, 2018, 2017 and 2016 were as follows:

 
 
 
 
Fair value measurement inputs
 
 
 
 
Fair value
$’000
 
Level 1
$’000
 
Level 2
$’000
 
Level 3
$’000
 
Total losses in year ended December 31, 2018
$’000
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
 

 

 

 

 
(4,775
)
 
 
 
 
 
 
 
 
 
 
 
Goodwill
 

 

 

 

 
(4,719
)
 
 
 
 
 
 
 
 
 
 
 
Other intangible assets
 

 

 

 

 
(156
)

 
 
 
 
Fair value measurement inputs
 
 
 
 
Fair value
$’000
 
Level 1
$’000
 
Level 2
$’000
 
Level 3
$’000
 
Total losses in year ended December 31, 2017
$’000
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
 
5,955

 

 

 
5,955

 
(8,216
)
 
 
 
 
 
 
 
 
 
 
 
Goodwill
 

 

 

 

 
(5,500
)


 
 
 
 
Fair value measurement inputs
 
 
 
 
Fair value
$’000
 
Level 1
$’000
 
Level 2
$’000
 
Level 3
$’000
 
Total losses in year ended December 31, 2016
$’000
 
 
 
 
 
 
 
 
 
 
 
Property, plant and equipment
 

 

 

 

 
(1,007
)