Orient-Express Hotels Reports Third Quarter and Nine Months Results

Press Release: Orient-Express Hotels Ltd.
November 7, 2000
HAMILTON, Bermuda -- The following press release was issued today by Orient-Express Hotels Ltd.:

Orient-Express Hotels Ltd. (NYSE: OEH; www.orient-express.com ) which completed its initial public offering on August 9, 2000 and was listed on the New York Stock Exchange the following day, made its first quarterly earnings release to its shareholders today.

For the quarter ended September 30, 2000, earnings before interest, tax and depreciation (EBITDA) were $22.6 million, up 14% from the prior year period, on revenue of $73.3 million, while net income was $10.7 million. In the prior year period EBITDA was $19.8 million on revenue of $65.3 million, and net income was $9.9 million. Earnings per share (EPS) were $0.37 in the latest quarter. EPS comparisons with prior year are not meaningful in view of the changes in equity and debt structure made before the initial public offering (IPO).

For the nine months ended September 30, 2000, EBITDA was up 17% over the prior year period to $61.5 million on revenue of $206.2 million and net income before a sales gain* in 1999 was up 16% to $28.1 million. Earnings per common share were $1.05. Prior year EBITDA was $52.5 million on revenues of $184.7 million and net income was $24.3 million excluding the sales gain.

Mr. James B. Sherwood, chairman, said that this result was ahead of consensus forecast and had been achieved despite the weakening of the Euro against the U.S. dollar. Fourteen of the company's 35 properties are in Europe. He indicated that the weakening of the Euro bodes well for 2001 because costs in dollar terms have declined while rates in dollar terms will be adjusted upward. EBITDA in U.S. dollars of European hotels both in the third quarter and for the nine months were approximately the same this year as last, reflecting stronger performance in local currencies. He noted that same store revenue per available room (REVPAR) growth at the European hotels was 14% for the quarter and 12% for the nine months in local currency.

For the North American properties the third quarter is the low season at the Windsor Court, '21' Club and La Samanna. EBITDA in that region was similar to the prior year quarter but 12% ahead for the nine month period with an underlying 13% same store REVPAR growth.

Properties in the rest of the world registered a strong EBITDA increase both for the quarter and the nine months over the prior year with same store REVPAR growth of 8% and 17% respectively. Tourist trains and river cruising were also strongly ahead of the year earlier periods.

Mr. Simon M.C. Sherwood, president, said that on September 18, 2000 the company had purchased the historic Granary of Venice adjacent to the Hotel Cipriani for about $2.5 million.

This property will enable the hotel to expand its banqueting, conference and restaurant facilities in addition to permitting a number of additional rooms to be built, and should make a contribution to profits in 2001, increasing in the following years as the build-out continues.

He indicated that negotiations were well advanced towards acquiring, probably in the first quarter of 2001, two additional hotel properties. He also said that recently two large companies had decided to reduce their holdings of hotel properties meeting Orient-Express Hotels investment criteria and this may provide opportunities.

Mr. James G. Struthers, chief financial officer, said that during the quarter the company decided to lock in the low Euro interest rates that it pays on debt secured on its European properties. The equivalent of $100 million of Euros was fixed for two years at attractive rates. The company now has approximately 50% of its debt in Euros and 40% of total debt is at fixed rates. The net proceeds from the IPO of $87 million have been used to repay secured debt on all of the North American properties. The company is currently in the process of refinancing these assets, which should increase the group's cash availability by substantially more than the IPO proceeds, recognizing the increased value of these properties since they were last financed.

This press release contains, in addition to historical information, forward-looking statements that involve risks and uncertainties. These include statements regarding earnings growth, 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 press release, customer demand and competitive considerations, inability to increase prices or reduce costs, seasonality and adverse weather conditions, interest rate and currency value fluctuations, uncertainty of negotiating and completing proposed purchase or sale transactions, adequate sources of capital and acceptability of finance terms, global and regional economic conditions, shifting patterns of tourism, and legislative, regulatory and political developments. Further information regarding these and other factors is included in the filings by the company and Sea Containers Ltd. with the U.S. Securities and Exchange Commission.

* Gain of $1.3 million on sale of the Windermere Island Club in Q1 1999.

                        ORIENT-EXPRESS HOTELS LIMITED
                    THREE MONTHS ENDED SEPTEMBER 30th 2000
                         SUMMARY OF OPERATING RESULTS
                                 (UNAUDITED)

                                                        Three months ended
                                                          September 30th
                                                       2000           1999
                                                       $000           $000

    Revenue
    Owned hotels                                      54,801         50,028
    Hotel management interests                         2,675          2,729
    Restaurants                                        3,337          3,100
    Total hotels & Restaurants                        60,813         55,857
    Trains & Cruises                                  12,517          9,492
    Total revenue                                     73,330         65,349

    EBITDA
    Owned hotels (see attached)                       18,400         17,839
    Hotel management interests                         2,672          2,725
    Restaurants                                          238            193
    Total hotels & Restaurants                        21,310         20,757
    Trains & Cruises                                   3,636          1,305
    Central overheads                                (2,383)        (2,267)
    Total EBITDA                                      22,563         19,795

    Depreciation & Amortisation                      (3,813)        (3,596)
    Earnings before Interest & Tax                    18,750         16,199
    Interest                                         (6,531)        (4,733)
    Earnings before Tax                               12,219         11,466
    Tax                                              (1,573)        (1,584)
    Net earnings on common shares                     10,646          9,882

    Earnings per share (a)                             $0.37          $0.38

    (a) Earnings per share comparisons with prior year are not meaningful in
        view of the changes in equity and debt structure made before the
        initial public offering.


                        ORIENT-EXPRESS HOTELS LIMITED
                    THREE MONTHS ENDED SEPTEMBER 30th 2000
                 Owned Hotels - Analysis of Operating Results

    Owned Hotels    $000               EUROPE                NORTH AMERICA
                                 2000          1999        2000         1999

    Revenue                      29,634       29,752      12,556     12,079

    EBITDA                       13,415       13,967       1,699      1,811

    Overall ADR                     359          381         263        239

    Rooms sold                   53,392       50,986      29,596     29,650

    Overall Revpar                  304          307         180        165

    Same Store Revpar ($)           304          307         151        138

    Same Store Growth                -1%                     +10%

    Same Store
    Local currency Revpar growth    +14%                     +10%

    EBITDA TOP REGIONAL
    EARNING HOTELS (US$k)
    Windsor Court                                          1,385      1,311
    Copacabana
    Cipriani                      4,800        4,571


    Owned Hotels    $000            REST OF WORLD                TOTAL
                                   2000         1999        2000       1999

    Revenue                      12,611        8,197      54,801     50,028

    EBITDA                        3,286        2,061      18,400     17,839

    Overall ADR                     255          211         304        302

    Rooms sold                   35,359       23,974     118,347    104,610

    Overall Revpar                  131           97         205        200

    Same Store Revpar ($)           103           97         200        197

    Same Store Growth                +6%                     +2%

    Same Store
    Local currency Revpar growth     +8%                    +12%

    EBITDA TOP REGIONAL
    EARNING HOTELS (US$k)
    Windsor Court
    Copacabana                    1,807        1,682
    Cipriani


                        ORIENT-EXPRESS HOTELS LIMITED
                    NINE MONTHS ENDED SEPTEMBER 30th 2000
                         SUMMARY OF OPERATING RESULTS
                                 (UNAUDITED)

                                                        Nine Months ended
                                                          September 30th
                                                      2000           1999
                                                      $000           $000

    Revenue
    Owned hotels                                     152,977        135,776
    Hotel management interests                         8,306          8,294
    Restaurants                                       13,614         12,811
    Total hotels & Restaurants                       174,897        156,881
    Trains & Cruises                                  31,280         27,774
    Total revenue                                    206,177        184,655

    EBITDA
    Owned hotels (see attached)                       51,027         45,652
    Hotel management interests                         8,296          8,290
    Restaurants                                        3,027          3,025
    Total hotels & Restaurants                        62,350         56,967
    Trains & Cruises                                   6,310          2,357
    Central overheads                                (7,169)        (6,835)
    Total EBITDA                                      61,491         52,489

    Depreciation & Amortisation                     (11,234)       (10,135)
    Earnings before Interest & Tax                    50,257         42,354
    Interest                                        (18,110)       (14,294)
    Earnings before Tax                               32,147         28,060
    Tax                                              (4,036)        (3,728)
    Net earnings before exceptional gain              28,111         24,332
    Exceptional gain                                      --          1,300
    Net earnings on common shares                     28,111         25,632

    Basic earnings per share (a)                       $1.05          $0.94


    (a) Excluding the gain in 1999 on sale of Windermere Island Club.
        Earnings per share comparisons with prior year are not meaningful in
        view of the changes in equity and debt structure made before the
        initial public offering.


                        ORIENT-EXPRESS HOTELS LIMITED
                    NINE MONTHS ENDED SEPTEMBER 30th, 2000
                 Owned Hotels - Analysis of Operating Results

    Owned Hotels    $000                EUROPE               NORTH AMERICA
                                   2000         1999      2000         1999

    Revenue                      65,569       64,987     48,747      43,887

    EBITDA                       24,553       24,391     14,554      12,976

    Overall ADR                     316          337        291         303

    Rooms sold                  131,680      122,289     96,950      91,284

    Overall Revpar                  247          250        220         228

    Same Store Revpar ($)           247          250        208         184

    Same Store Growth                -2%                    +13%

    Same Store
    Local currency Revpar growth    +12%                    +13%

    EBITDA TOP REGIONAL
    EARNING HOTELS (US$k)
    Windsor Court                                         9,711       8,541
    Copacabana
    Cipriani                      7,718        7,384


    Owned Hotels    $000            REST OF WORLD                TOTAL
                                   2000         1999      2000        1999

    Revenue                      38,661       26,902    152,977     135,776

    EBITDA                       11,920        8,285     51,027      45,652

    Overall ADR                     227          220        280         296

    Rooms sold                  110,639       77,688    339,269     291,261

    Overall Revpar                  128          108        193         194

    Same Store Revpar ($)           122          108        190         182

    Same Store Growth              +13%                     +5%

    Same Store
    Local currency Revpar growth   +17%                     +13%

    EBITDA TOP REGIONAL
    EARNING HOTELS (US$k)
    Windsor Court
    Copacabana                    7,982        6,459
    Cipriani


                   Orient-Express Hotels Ltd. and Subsidiaries
              Consolidated and Condensed Balance Sheets (unaudited)

                                                   September 30, December 31,
                                                       2000           1999
                                                      (Dollars in thousands)
    Assets

    Cash                                             $45,081        $11,143
    Accounts receivable                               44,942         41,002
    Inventories                                       13,525         13,604
    Total current assets                             103,548         65,749

    Real estate and other fixed assets,
     net book value                                  540,430        499,307
    Investments                                       64,667         63,493
    Intangible assets                                 30,809         31,296
    Other assets                                       2,349          2,021

                                                    $741,803       $661,866

    Liabilities and Shareholders' Equity

    Working capital facilities                        $4,162         $6,186
    Account payable                                   12,478         12,775
    Accrued liabilities                               32,084         21,822
    Deferred revenue                                  10,249          9,083
    Current portion of long-term debt
     and capital leases (a)                           70,462         38,378
    Total current liabilities                        129,435         88,244

    Long-term debt and obligations
     under capital leases                            230,629        271,562
    Deferred income taxes                              5,774          5,173
    Minority interest                                  4,912          4,574

    Shareholders' equity                             371,053        292,313

                                                    $741,803       $661,866

    (a) At September 30, 2000 current portion of long-term debt includes
        $29,300,000 relating to mortgages on US properties repaid on
        1st October making the assets available for refinancing.


SOURCE: Orient-Express Hotels Ltd.