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 1-7560
SEA CONTAINERS LTD. (Exact name of registrant as specified in its charter) |
Bermuda (State or other jurisdiction of incorporation or organization) |
98-0038412 (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 o
Indicate by check mark whether the registrant is an accelerated filer (under Rule 12b-2 of the Exchange Act). Yes ý No o
As of April 30, 2004, 21,413,729 Class A common shares and 14,413,295 Class B common shares of Sea Containers Ltd. were outstanding including 12,900,000 Class B shares owned by a subsidiary of the registrant.
Sea Containers Ltd. and Subsidiaries
Consolidated Balance Sheets
|
March 31, 2004 (unaudited) |
December 31, 2003 |
||||
---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|||||
Assets | ||||||
Cash and cash equivalents |
$ |
175,544 |
$ |
213,313 |
||
Accounts receivable, net of allowances of $10,328 and $9,790 | 168,462 | 151,521 | ||||
Prepaid expenses and other | 50,724 | 55,498 | ||||
Asset sale receivables | 38,915 | 40,284 | ||||
Advances on asset purchase contracts | 4,606 | 6,539 | ||||
Containers at cost, less accumulated depreciation of $489,122 and $493,544 | 460,911 | 470,287 | ||||
Ships at cost, less accumulated depreciation of $143,834 and $135,567 | 1,136,057 | 1,165,436 | ||||
Assets under capital lease, less accumulated depreciation of $20,354 and $19,169 | 11,600 | 12,494 | ||||
Real estate and other fixed assets at cost, less accumulated depreciation of $107,383 and $100,787 | 139,080 | 140,698 | ||||
Inventories | 43,874 | 45,991 | ||||
Investments | 360,329 | 356,024 | ||||
Goodwill | 12,147 | 12,054 | ||||
Other intangible assets, net | 51,788 | 52,711 | ||||
Other assets | 47,318 | 39,067 | ||||
$ | 2,701,355 | $ | 2,761,917 | |||
See notes to consolidated financial statements.
2
Sea Containers Ltd. and Subsidiaries
Consolidated Balance Sheets (continued)
|
March 31, 2004 (unaudited) |
December 31, 2003 |
|||||
---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
||||||
Liabilities and Shareholders' Equity | |||||||
Working capital facilities |
$ |
1,680 |
$ |
2,235 |
|||
Accounts payable | 120,678 | 125,799 | |||||
Accrued liabilities | 276,918 | 299,862 | |||||
Manufacturer accounts payable, notes payable, bank loans and other purchase obligations in respect of containers | 342,182 | 353,910 | |||||
Mortgage loans in respect of ships | 743,841 | 698,323 | |||||
Obligations under capital leases | 6,878 | 8,260 | |||||
Bank loans in respect of real estate and other fixed assets | 84,098 | 143,756 | |||||
Senior notes | 305,854 | 305,806 | |||||
Senior subordinated debentures | 79,610 | 79,571 | |||||
Deferred revenue | 19,288 | 10,799 | |||||
1,981,027 | 2,028,321 | ||||||
Minority interest | 1,857 | 1,783 | |||||
Shareholders' equity: | |||||||
Preferred shares $.01 par value (15,000,000 shares authorized): | |||||||
Issued150,000 $7.25 convertible cumulative preferred shares (liquidation value of $100 per share) | 15,000 | 15,000 | |||||
Class A common shares $.01 par value (60,000,000 shares authorized): Issued21,404,029 shares (200320,932,548) | 214 | 209 | |||||
Class B common shares $.01 par value (60,000,000 shares authorized): Issued14,413,295 shares (200314,413,595) | 144 | 144 | |||||
Paid-in capital | 425,912 | 415,107 | |||||
Retained earnings | 854,269 | 871,691 | |||||
Accumulated other comprehensive loss | (185,807 | ) | (179,077 | ) | |||
Less: reduction due to class B common shares acquired with voting rights by a subsidiary12,900,000 shares at cost | (391,261 | ) | (391,261 | ) | |||
Total shareholders' equity | 718,471 | 731,813 | |||||
Commitments and contingencies | | | |||||
$ | 2,701,355 | $ | 2,761,917 | ||||
See notes to consolidated financial statements.
3
Sea Containers Ltd. and Subsidiaries
Statements of Consolidated Operations (unaudited)
|
Three months ended March 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2004 |
2003 |
||||||
|
(Dollars in thousands, except per share amounts) |
|||||||
Revenue | $ | 373,278 | $ | 348,148 | ||||
Other | 4,922 | 3,260 | ||||||
378,200 | 351,408 | |||||||
Expenses: | ||||||||
Depreciation and amortization | 28,389 | 28,633 | ||||||
Operating | 294,538 | 261,891 | ||||||
Selling, general and administrative | 55,621 | 49,390 | ||||||
Total expenses | 378,548 | 339,914 | ||||||
(Losses)/earnings from operations before net finance costs | (348 | ) | 11,494 | |||||
Interest expense, net of capitalized interest |
(21,677 |
) |
(27,071 |
) |
||||
Interest and related income | 947 | 486 | ||||||
Net finance costs | (20,730 | ) | (26,585 | ) | ||||
Losses before income taxes | (21,078 | ) | (15,091 | ) | ||||
Benefit from income taxes |
(4,500 |
) |
(5,035 |
) |
||||
Net losses | (16,578 | ) | (10,056 | ) | ||||
Preferred share dividends |
272 |
272 |
||||||
Net losses on class A and class B common shares | $ | (16,850 | ) | $ | (10,328 | ) | ||
Losses per class A and class B common share: | ||||||||
Basic and diluted | $ | (0.73 | ) | $ | (0.49 | ) | ||
Dividends per class A common share | $ | 0.025 | $ | | ||||
Dividends per class B common share | $ | 0.0225 | $ | | ||||
See notes to consolidated financial statements.
4
Sea Containers 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 on class A and class B common shares | $ | (16,850 | ) | $ | (10,328 | ) | |||
Adjustments to reconcile net losses to net cash used in operating activities: | |||||||||
Preferred share dividends | 272 | 272 | |||||||
Depreciation and amortization | 28,389 | 28,633 | |||||||
Gains from sale of assets | | (81 | ) | ||||||
Undistributed earnings of affiliates and non-cash items | (7,876 | ) | (8,356 | ) | |||||
Change in assets and liabilities net of effects from acquisition of subsidiaries: | |||||||||
Increase in receivables | (8,581 | ) | (29,772 | ) | |||||
Decrease/(increase) in inventories | 2,357 | (136 | ) | ||||||
(Decrease)/increase in accounts payable, accrued liabilities and other liabilities | (16,893 | ) | 832 | ||||||
Total adjustments | (2,332 | ) | (8,608 | ) | |||||
Net cash used in operating activities | (19,182 | ) | (18,936 | ) | |||||
Cash flows from investing activities: | |||||||||
Capital expenditures | (12,488 | ) | (26,688 | ) | |||||
Proceeds from sale of fixed assets and other | 1,905 | 1,222 | |||||||
Net cash used in investing activities | (10,583 | ) | (25,466 | ) | |||||
Cash flows from financing activities: | |||||||||
Issuance of common shares | 10,810 | 2 | |||||||
Issuance of long-term debt | 29,454 | 2,131 | |||||||
Principal payments under long-term debt | (46,756 | ) | (35,908 | ) | |||||
Payment of preferred share dividends | (272 | ) | (272 | ) | |||||
Payment of common share dividends | (572 | ) | | ||||||
Working capital facilities and redrawable loans (repaid)/drawn | (3,052 | ) | 15,968 | ||||||
Net cash used in financing activities | (10,388 | ) | (18,079 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents | 2,384 | (2,440 | ) | ||||||
Net decrease in cash and cash equivalents | (37,769 | ) | (64,921 | ) | |||||
Cash and cash equivalents at beginning of period | 213,313 | 218,022 | |||||||
Cash and cash equivalents at end of period | $ | 175,544 | $ | 153,101 | |||||
See notes to consolidated financial statements.
5
Sea Containers Ltd. and Subsidiaries
Statement of Consolidated Shareholders' Equity (unaudited)
(Dollars in thousands) |
Redeemable Preferred Shares at Liquidation Value |
Class A Common Shares at Par Value |
Class B Common Shares at Par Value |
Paid-in Capital |
Retained Earnings |
Accumulated Other Com- prehensive Loss |
Common Shares Held by a Subsidiary |
Total Com- prehensive Loss |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance, January 1, 2004 | $ | 15,000 | $ | 209 | $ | 144 | $ | 415,107 | $ | 871,691 | $ | (179,077 | ) | $ | (391,261 | ) | |||||||||
Issuance of class A common shares under dividend reinvestment plan |
|
|
|
5 |
|
|
|
||||||||||||||||||
Issuance of common shares under employee stock option plan | | | | 5 | | | | ||||||||||||||||||
Issuance of class A common shares in public offering, net of issuance costs and cancelled shares | | 5 | | 10,795 | | | | ||||||||||||||||||
Dividends on common and preferred shares | | | | | (844 | ) | | | |||||||||||||||||
Comprehensive income: | | ||||||||||||||||||||||||
Net losses for the period | | | | | (16,578 | ) | | | $ | (16,578 | ) | ||||||||||||||
Other comprehensive loss | | | | | | (6,730 | ) | | (6,730 | ) | |||||||||||||||
$ | (23,308 | ) | |||||||||||||||||||||||
Balance, March 31, 2004 | $ | 15,000 | $ | 214 | $ | 144 | $ | 425,912 | $ | 854,269 | $ | (185,807 | ) | $ | (391,261 | ) | |||||||||
See notes to consolidated financial statements
6
Sea Containers Ltd. and Subsidiaries
Notes to Consolidated Financial Statements
1. Basis of financial statement presentation
(a) Accounting policies
For a description of significant accounting policies, see the Notes 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 31, 2003. "SFAS" means a Statement of Financial Accounting Standards and "FIN" means an accounting interpretation, both of the Financial Accounting Standards Board.
Certain reclassifications have been made to the 2003 financial statements to conform to the classifications in the 2004 financial statements. 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 SCL's business, operating results of the interim period are not indicative of a full year's operating results.
For purposes of these Notes, the "Company" refers to Sea Containers Ltd., and "SCL" refers to Sea Containers Ltd. and its subsidiaries. "OEH" refers to Orient-Express Hotels Ltd., a 42% equity investment of the Company engaged in the hotel and leisure business. "GE SeaCo" refers to GE SeaCo SRL, a 50%/50% container leasing joint venture company between the Company and General Electric Capital Corporation accounted for under the equity method. "GNER" refers to Great North Eastern Railway Ltd., a wholly-owned subsidiary of the Company and operator of SCL's passenger rail franchise in Great Britain. "Silja" refers to Silja Oy Ab, a wholly-owned subsidiary of the Company based in Finland engaged in ferry operations in the Baltic Sea.
(b) 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 | 22,955 | 21,019 | ||
Effect of dilution | | | ||
Diluted | 22,955 | 21,019 | ||
The anti-dilutive effect of stock options on 136,538 and 13,941 shares for the three months ended March 31, 2004 and 2003, respectively, has been excluded from the computation of diluted losses per share. In addition, 478,622 common shares to be issued upon conversion of convertible preferred shares were excluded from the three months ended March 31, 2004 and 2003 computation of diluted losses per share because to do so would be anti-dilutive.
(c) Other
Other in the statements of consolidated operations comprises gains/(losses) on asset sales and earnings from unconsolidated companies.
For the three months ended March 31, 2004, there were no gains/(losses) on asset sales (2003$81,000). The 2003 gains related to container asset disposals.
7
Earnings from unconsolidated companies include SCL's share of the net earnings of its equity investments as well as interest income related to loans and advances to the equity investees.
(d) Stock-based compensation
SCL'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 plans had been determined based on fair values as of the date of grant, SCL's net earnings and earnings 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 | $ | (16,850 | ) | $ | (10,328 | ) | |||
Deduct: Total stock-based employee compensation expense determined under fair value based method, net of related tax | (90 | ) | (74 | ) | |||||
Pro forma | $ | (16,940 | ) | $ | (10,402 | ) | |||
Basic and diluted losses per share: | |||||||||
As reported: | |||||||||
Basic and diluted | $ | (0.73 | ) | $ | (0.49 | ) | |||
Pro forma: | |||||||||
Basic and diluted | $ | (0.74 | ) | $ | (0.49 | ) | |||
The pro forma figures in the preceding table may not be representative of pro forma amounts in future years.
(e) 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 interests held before February 1, 2003, applied beginning with SCL's quarter ended March 31, 2004. SCL 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.
8
(f) Pensions
Components of net periodic pension benefit cost are as follows (dollars in thousands):
|
Three months ended March 31, |
||||||
---|---|---|---|---|---|---|---|
|
2004 |
2003 |
|||||
Service cost | $ | 1,049 | $ | 927 | |||
Interest cost | 3,288 | 2,556 | |||||
Expected return on plan assets | (2,856 | ) | (2,098 | ) | |||
Amortization of prior service cost | 13 | 85 | |||||
Amortization of net (gain) loss | 1,308 | 866 | |||||
Net periodic benefit cost | $ | 2,802 | $ | 2,336 | |||
As reported in Note 12 to the financial statements in the 2003 Form 10-K annual report, SCL expected to contribute $7,961,000 to its pension plans in 2004. As of March 31, 2004, $2,079,000 of contributions have been made. SCL anticipates contributing an additional $7,009,000 to fund its pension plans in 2004 for a total of $9,088,000.
(g) Container assets
During the second half of 2003, management implemented a plan to sell certain specifically identified container assets and applied the provisions of SFAS No. 144. This indicated that the carrying value of certain container assets exceeded the expected future cash flows attributable to these assets, resulting in impairment. The total impairment charge recognized during 2003 was approximately $16,000,000 determined by taking the excess of the carrying value over the estimated fair values. This required that these assets be valued at the lower of their respective carrying amount or fair value less costs to sell. The carrying value of container assets held for sale at March 31, 2004, after disposing of containers having net book value of $3,000,000 in the first quarter of 2004, was approximately $12,000,000.
2. Investments
Investments represent equity interests of 20% to 50% in any unconsolidated company. SCL does not have effective control of these unconsolidated companies and, therefore, accounts for these investments using the equity method. SCL's principal equity investees are GE SeaCo engaged in the container leasing business and OEH engaged in the hotel and leisure business. See Note 13 regarding transactions between SCL and GE SeaCo and between SCL and OEH.
9
Summarized financial data of SCL's unconsolidated companies for the periods during which the investments were held by SCL are as follows (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
||||
---|---|---|---|---|---|---|
Current assets | $ | 208,647 | $ | 232,580 | ||
Property, plant and equipment, net | 1,597,906 | 1,530,561 | ||||
Other assets | 242,542 | 244,586 | ||||
Total assets | $ | 2,049,095 | $ | 2,007,727 | ||
Current liabilities | $ | 263,644 | $ | 218,514 | ||
Long-term debt | 1,055,488 | 1,064,739 | ||||
Other liabilities | 20,538 | 24,938 | ||||
Total shareholders' equity | 709,425 | 699,536 | ||||
Total liabilities and shareholders' equity | $ | 2,049,095 | $ | 2,007,727 | ||
|
Three months ended March 31, |
|||||
---|---|---|---|---|---|---|
|
2004 |
2003 |
||||
Revenue | $ | 93,858 | $ | 81,466 | ||
Earnings from operations before net finance costs | $ | 16,479 | $ | 13,249 | ||
Net earnings | $ | 9,077 | $ | 6,125 | ||
3. Real estate and other fixed assets
The major classes of real estate and other fixed assets are as follows (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
||||
---|---|---|---|---|---|---|
Freehold and leased land and buildings | $ | 133,215 | $ | 132,761 | ||
Machinery and equipment | 56,023 | 55,707 | ||||
Fixtures, fittings and office equipment | 57,225 | 53,017 | ||||
246,463 | 241,485 | |||||
Less: accumulated depreciation | 107,383 | 100,787 | ||||
$ | 139,080 | $ | 140,698 | |||
10
4. Intangible assets
Intangible assets consist of the following (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
||||||
---|---|---|---|---|---|---|---|---|
Intangible assets not subject to amortization: | ||||||||
Goodwill | $ | 12,147 | $ | 12,054 | ||||
Trademarks | 24,918 | 24,918 | ||||||
Other intangible assets at cost | 1,419 | 1,443 | ||||||
38,484 | 38,415 | |||||||
Intangible assets subject to amortization: | ||||||||
Other intangibles at cost | 52,803 | 52,803 | ||||||
Less: accumulated amortization | (27,352 | ) | (26,453 | ) | ||||
25,451 | 26,350 | |||||||
Total | $ | 63,935 | $ | 64,765 | ||||
Amortization expense related to intangible assets subject to amortization was $899,000 and $854,000 for the three month period ended March 31, 2004 and 2003, respectively. Amortization for the next five years is expected to be approximately $3,500,000 annually. The changes in the carrying amount of goodwill for the three months ended March 31, 2004 are as follows (dollars in thousands):
|
Ferry Operations |
Rail Operations |
Container Operations |
Leisure Operations |
Other Operations |
Total |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of January 1, 2004 | $ | 1,946 | $ | | $ | 5,665 | $ | | $ | 4,443 | $ | 12,054 | ||||||
Foreign currency translation | | | | | 93 | 93 | ||||||||||||
Balance as of March 31, 2004 | $ | 1,946 | $ | | $ | 5,665 | $ | | $ | 4,536 | $ | 12,147 | ||||||
5. Long-term debt (other than senior notes and senior subordinated debentures)
Long-term debt consists of the following (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
||||
---|---|---|---|---|---|---|
Container bank loans and purchase notes payable over periods of 2 to 8 years, with a weighted average interest rate of 3.27% and 3.39%, respectively | $ | 342,182 | $ | 353,910 | ||
Ship mortgage loans payable over periods of 1 to 13 years, with a weighted average interest rate of 3.57% and 3.40%, respectively | 743,841 | 698,323 | ||||
Loans from banks secured by real estate and other fixed assets payable over periods of 1 to 9 years, with a weighted average interest rate of 4.96% and 5.39%, respectively | 84,098 | 143,756 | ||||
$ | 1,170,121 | $ | 1,195,989 | |||
Several credit agreements of SCL have restrictive financial covenants. At March 31, 2004, SCL was in compliance with its covenants.
Included in long-term debt is a revolving credit facility with a group of banks secured by container equipment, a securitization facility with a nine-year term secured by other container equipment, and a revolving credit and term loan facility secured on Silja ship assets. At March 31, 2004, an aggregate of $791,018,000 (December 31, 2003$749,567,000) was outstanding under these and related facilities.
11
The following is a summary of the aggregate maturities of long-term debt at March 31, 2004. The 2004 amount includes $161,000,000 due under a bank-syndicated facility that SCL expects to refinance (dollars in thousands):
Year ending December 31, | |||
2004 | $ | 251,835 | |
2005 | 136,755 | ||
2006 | 136,196 | ||
2007 | 143,562 | ||
2008 | 133,432 | ||
2009 and thereafter | 368,341 | ||
$ | 1,170,121 | ||
The interest rates on substantially all SCL's long-term debt are adjusted regularly to reflect current market rates. Accordingly, the carrying value of SCL's long-term debt at March 31, 2004 and December 31, 2003 was a reasonable estimate of its fair value.
In addition, syndicates of banks have provided GE SeaCo with $169,600,000 of credit facilities to fund new container purchases. Also, a bankruptcy-remote subsidiary of GE SeaCo formed to facilitate asset securitization has a $410,000,000 container securitization facility. At March 31, 2004, GE SeaCo had borrowed $548,000,000 (December 31, 2003$511,000,000) under these facilities, none of which is guaranteed by SCL.
Also, SCL has guaranteed through 2010 one half of a $8,491,000 (December 31, 2003$9,026,000) bank loan to Speedinvest Ltd., owner of the Adriatic fast ferry in which SCL has a 50% interest. This guarantee existed prior to December 31, 2002 and has not been modified.
6. Senior notes and subordinated debentures
The maturities relating to the senior notes and senior subordinated debentures of SCL are disclosed in Note 11 to the financial statements in the Company's 2003 Form 10-K annual report. See also Note 14.
7. Income taxes
Income taxes provided by SCL relate principally to its foreign subsidiaries as pre-tax income is primarily foreign. The provision for (benefit from) income taxes consists of the following (dollars in thousands):
|
Three months ended March 31, 2004 |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Current |
Deferred |
Total |
|||||||
United States | $ | 19 | $ | (242 | ) | $ | (223 | ) | ||
Other foreign | 232 | (4,509 | ) | (4,277 | ) | |||||
$ | 251 | $ | (4,751 | ) | $ | (4,500 | ) | |||
12
Three months ended March 31, 2003 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Current |
Deferred |
Total |
|||||||
United States | $ | 13 | $ | 160 | $ | 173 | ||||
Other foreign | 501 | (5,709 | ) | (5,208 | ) | |||||
$ | 514 | $ | (5,549 | ) | $ | (5,035 | ) | |||
SCL is incorporated in Bermuda which does not impose an income tax. SCL's effective tax rate is entirely due to income taxes imposed by jurisdictions in which SCL conducts business other than Bermuda.
The net deferred tax assets recorded in other assets in the consolidated balance sheets are comprised of the following (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
|||||
---|---|---|---|---|---|---|---|
Gross deferred tax assets | $ | 76,053 | $ | 66,052 | |||
Less: Valuation allowance | (30,110 | ) | (30,110 | ) | |||
Deferred tax assets | 45,943 | 35,942 | |||||
Deferred tax liabilities | (16,584 | ) | (11,480 | ) | |||
Net deferred tax assets | $ | 29,359 | $ | 24,462 | |||
The gross deferred tax assets relate primarily to operating loss carryforwards and future tax benefits of accrued pension costs. The deferred tax liabilities are temporary differences substantially caused by tax depreciation in excess of book depreciation.
8. Supplemental cash flow information
|
Three months ended March 31, |
||||||
---|---|---|---|---|---|---|---|
|
2004 |
2003 |
|||||
|
(Dollars in thousands) |
||||||
Cash paid for: | |||||||
Interest | $ | 17,619 | $ | 33,451 | |||
Income taxes | $ | 7,293 | $ | 831 |
9. Derivative financial instruments and other comprehensive loss
(a) Derivative financial instruments
At March 31, 2004, SCL had a fixed rate interest rate swap, which has been designated as a cash flow hedge. Changes in fair value that represent the effective portion of the swap are accumulated in other comprehensive loss. No ineffectiveness was recognized in losses for the three months ended March 31, 2004 and 2003. Amounts accumulated in other comprehensive loss will be reclassified into earnings as the hedged interest cash flows are accrued. The fair value of the swap at March 31, 2004 was a $13,584,000 liability (December 31, 2003$12,570,000 liability). SCL had no other interest rate swap agreements at March 31, 2004.
13
The components of other comprehensive loss are as follows (dollars in thousands):
|
Three months ended March 31, |
||||||
---|---|---|---|---|---|---|---|
|
2004 |
2003 |
|||||
Net losses | $ | (16,578 | ) | $ | (10,056 | ) | |
Foreign currency translation adjustments | (4,230 | ) | (3,633 | ) | |||
Changes in fair value of derivatives | (2,500 | ) | 118 | ||||
Comprehensive loss | $ | (23,308 | ) | $ | (13,571 | ) | |
(b) Accumulated other comprehensive loss
The accumulated balances for each component of other comprehensive loss are as follows (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
|||||
---|---|---|---|---|---|---|---|
Foreign currency translation adjustment | $ | (135,814 | ) | $ | (131,584 | ) | |
Net change on derivative financial instruments | (4,114 | ) | (1,614 | ) | |||
Maximum pension liability, net of tax | (45,879 | ) | (45,879 | ) | |||
$ | (185,807 | ) | $ | (179,077 | ) | ||
10. Commitments
Outstanding contracts to purchase fixed assets were approximately $25,000,000 at March 31, 2004 (December 31, 2003$16,000,000).
14
11. Information concerning financial reporting for segments and operations in different geographical areas
Financial information regarding SCL's business segments is as follows (dollars in thousands):
|
Three months ended March 31, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2004 |
2003 |
||||||
Total revenue: | ||||||||
Ferry operations | $ | 141,966 | $ | 141,804 | ||||
Rail operations | 200,205 | 172,650 | ||||||
Container operations | 25,966 | 28,420 | ||||||
Other | 5,141 | 5,274 | ||||||
$ | 373,278 | $ | 348,148 | |||||
Other: | ||||||||
Container operations | $ | 6,859 | $ | 4,486 | ||||
Leisure operations | (1,937 | ) | (1,226 | ) | ||||
$ | 4,922 | $ | 3,260 | |||||
(Losses)/earnings from operations before net finance costs: | ||||||||
Ferry operations | $ | (14,168 | ) | $ | (12,634 | ) | ||
Rail operations | 10,983 | 20,703 | ||||||
Container operations | 9,493 | 8,566 | ||||||
Leisure operations | (1,937 | ) | (1,226 | ) | ||||
Other | (1,018 | ) | 173 | |||||
3,353 | 15,582 | |||||||
Corporate costs | (3,701 | ) | (4,088 | ) | ||||
Net finance costs |
(20,730 |
) |
(26,585 |
) |
||||
Losses before income taxes | $ | (21,078 | ) | $ | (15,091 | ) | ||
The identifiable assets of SCL's business segments are as follows (dollars in thousands):
|
March 31, 2004 |
December 31, 2003 |
||||
---|---|---|---|---|---|---|
Ferry operations | $ | 1,384,232 | $ | 1,416,883 | ||
Rail operations | 231,581 | 252,081 | ||||
Container operations | 806,549 | 816,838 | ||||
Leisure operations | 226,242 | 223,592 | ||||
Other operations | 52,751 | 52,523 | ||||
$ | 2,701,355 | $ | 2,761,917 | |||
Transactions between reportable segments are not material. The main factor SCL uses to identify its main segments is similarity of the products and services provided.
15
12. Contingencies
Strategic Rail Authority
There has been no material development in the claim by the Strategic Rail Authority ("SRA") against GNER as reported in Note 18(b) to the financial statements in the Company's 2003 Form 10-K annual report. Settlement discussions between the parties to resolve the dispute are continuing.
GNER performance bond
GNER has undertaken since 1996 to reimburse the SRA its costs in the event GNER breaches its franchise agreement to the extent that the SRA must award the franchise to another operator. This undertaking is secured by a surety bond issued by an insurance company in the amount of $60,080,000 which the Company has guaranteed and which is partly cash collateralized.
13. Related party transactions
For the three months ended March 31, 2004, SCL earned revenue in connection with the lease and management agreements relating to SCL-owned containers provided to the GE SeaCo joint venture of $5,584,000 (2003$8,815,000). Also in 2004, SCL incurred expenses under the services agreement with GE SeaCo by which SCL provides management and administration services to the joint venture and for which GE SeaCo recognized and paid to SCL net amounts of $8,246,000 (2003$7,928,000). For the three months ended March 31, 2004, SCL sold containers from its factories and provided use of SCL's depots for container repair and storage services, for which GE SeaCo paid $1,426,000 (2003$2,711,000). At March 31, 2004, SCL had a loan balance of $3,000,000 due from GE SeaCo (December 31, 2003$3,000,000). At March 31, 2004, a receivable of $29,938,000 (December 31, 2003$30,342,000) remains outstanding from GE SeaCo in respect of all the above, which is included in accounts receivable on SCL's consolidated balance sheet and significantly all of which is settled during the period ended June 30, 2004.
For the three months ended March 31, 2004, subsidiaries of SCL received from OEH $1,369,000 (2003$1,527,000) for the provision of various administrative services under a shared services agreement between SCL and OEH on the basis of a fee plus reimbursements equivalent to the direct and indirect costs of providing the services. In March 2004, the last guarantee by SCL of an OEH bank loan (December 31, 2003$19,088,000 principal amount) that predated OEH's initial public offering in August 2000 was released and cancelled.
14. Subsequent event
On May 4, 2004, the Company issued and sold $103,000,000 aggregate principal amount of unsecured 101/2% senior notes due 2012 in an underwritten public offering. The notes bear interest at 101/2% per annum but were sold at a discounted price of $100,290,070 to yield 11% per annum. The $2,709,930 original issue discount will be amortized over the life of the notes, which have no sinking fund requirement and come due on May 15, 2012. The notes are redeemable, in whole or in part, at the option of the Company at a price of 105.25% of the principal amount on or after May 15, 2008, 102.625% on or after May 15, 2009, and 100% on or after May 15, 2010. The notes may also be redeemed by the Company in the event of certain tax law changes. In the event a change in control of the Company occurs, it is obligated to make an offer to purchase the notes at a price of 101% of the principal amount. The proceeds of the sale of the notes will be used in part to redeem on June 7, 2004 the $79,729,000 aggregate principal amount of the Company's 121/2% senior subordinated debentures due 2004.
16
ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Results of Operations
Three months ended March 31, 2004 compared
with the three months ended March 31, 2003
Revenue and Other
Changes in revenue are analyzed as follows (dollars in thousands):
|
Three months ended March 31, |
|
|
|
|
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase/ (decrease) |
Effect of foreign exchange |
Net increase/ (decrease) |
Net change % |
|||||||||||||||
|
2004 |
2003 |
|||||||||||||||||
Ferry operations | $ | 141,966 | $ | 141,804 | $ | 162 | $ | (20,561 | ) | $ | (20,399 | ) | (14 | ) | |||||
Rail operations | 200,205 | 172,650 | 27,555 | (24,664 | ) | 2,891 | 2 | ||||||||||||
Container operations | 25,966 | 28,420 | (2,454 | ) | | (2,454 | ) | (9 | ) | ||||||||||
Other operations | 5,141 | 5,274 | (133 | ) | | (133 | ) | (3 | ) | ||||||||||
Total | $ | 373,278 | $ | 348,148 | $ | 25,130 | $ | (45,225 | ) | $ | (20,095 | ) | (6 | ) | |||||
Ferry operations: | |||||||||||||||||||
Effect of foreign exchange | $ | 20,561 | |||||||||||||||||
Silja | 4,519 | ||||||||||||||||||
Isle of Man Steam Packet | (11,953 | ) | |||||||||||||||||
Hoverspeed cross-Channel | (13,009 | ) | |||||||||||||||||
Other | 44 | ||||||||||||||||||
Total | $ | 162 | |||||||||||||||||
Container operations: | |||||||||||||||||||
Leasing | $ | (2,496 | ) | ||||||||||||||||
Manufacturing and depot | 178 | ||||||||||||||||||
Others | (136 | ) | |||||||||||||||||
Total | $ | (2,454 | ) | ||||||||||||||||
The decrease in ferry operations revenue of $20,399,000, excluding the favorable effect of the strengthening of the euro and the British pound against the U.S. dollar of $18,707,000 and $1,854,000, respectively, included a decrease of $13,009,000 from Hoverspeed's cross-Channel services which was due to the effect of the seasonal closing for most of the first quarter of 2004 compared with operating for a full quarter in 2003 and a decrease of $11,953,000 resulting from the absence of revenue from the Irish Sea operations of the Isle of Man Steam Packet business, which was sold effective July 1, 2003, together with reduced revenue relating to the remaining Irish Sea services of $375,000, partly offset by an increase in revenue from Silja operations of $4,519,000.
The increase in rail revenue of $2,891,000, excluding the favorable effect of the strengthening of the British pound against the U.S. dollar, mainly related to increased revenue from passenger carryings, partly offset by the effect of compensation from Network Rail of $15,000,000 received in the first quarter of 2003 in the settlement negotiations for disruption to GNER's rail services following the U.K. Rail Regulator's ruling in GNER's favor.
The decrease in container revenue of $2,454,000 mainly related to decreased revenue from leasing operations, excluding GE SeaCo-owned containers (reflecting the reduced size of SCL's owned fleet partly offset by improved utilization).
The decrease in other operations revenue of $133,000 mainly related to reduced revenue from property activities of $831,000, reflecting the effect of the sale of Newhaven land in 2003, partly offset
17
by increased revenue of $325,000 from publishing activities and $262,000 from the Corinth Canal concession.
Other in the statements of consolidated operations comprises gains/(losses) on asset sales and earnings/(losses) from unconsolidated companies and is not shown in the revenue analysis above.
Earnings from unconsolidated companies increased by $1,743,000, of which $2,474,000 related to GE SeaCo offset by an increased loss of $711,000 relating to OEH. The increased earnings from SCL's investment in GE SeaCo were mainly due to GE SeaCo's increased ontake and leasing of containers and the beneficial effect of reduced interest rates on the financing of its existing fleet.
Depreciation, Amortization and Operating Expenses
Changes in depreciation, amortization and operating costs, in aggregate, are analyzed as follows (dollars in thousands):
|
Three months ended March 31, |
|
|
|
|
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase/ (decrease) |
Effect of foreign exchange |
Net increase/ (decrease) |
Net change % |
|||||||||||||||
|
2004 |
2003 |
|||||||||||||||||
Ferry operations | $ | 130,560 | $ | 131,158 | $ | (598 | ) | $ | (19,202 | ) | $ | (19,800 | ) | (15 | ) | ||||
Rail operations | 165,700 | 132,123 | 33,577 | (18,875 | ) | 14,702 | 11 | ||||||||||||
Container operations | 23,367 | 24,434 | (1,067 | ) | | (1,067 | ) | (4 | ) | ||||||||||
Other operations | 3,300 | 2,809 | 491 | | 491 | 17 | |||||||||||||
Total | $ | 322,927 | $ | 290,524 | $ | 32,403 | $ | (38,077 | ) | $ | (5,674 | ) | (2 | ) | |||||
Ferry operations: | |||||||||||||||||||
Effect of foreign exchange | $ | 19,202 | |||||||||||||||||
Silja | 1,058 | ||||||||||||||||||
Isle of Man Steam Packet | (7,286 | ) | |||||||||||||||||
Hoverspeed cross-Channel | (13,442 | ) | |||||||||||||||||
Other | (130 | ) | |||||||||||||||||
Total | $ | (598 | ) | ||||||||||||||||
Container operations: | |||||||||||||||||||
Leasing | $ | (1,245 | ) | ||||||||||||||||
Manufacturing and depot | 149 | ||||||||||||||||||
Others | 29 | ||||||||||||||||||
Total | $ | (1,067 | ) | ||||||||||||||||
The decrease in ferry operations costs of $19,800,000, excluding the adverse effect of the strengthening of the euro and the British pound against the U.S. dollar amounting to $16,727,000 and $2,475,000, respectively, included decreased costs of $13,442,000 from Hoverspeed's cross-Channel services (due to seasonal closing in the first quarter of 2004) and $7,526,000 from the Irish Sea Services, of which $7,286,000 related to the sale of the Isle of Man Steam Packet business effective July 1, 2003, partly offset by increases of $1,058,000 from Silja operations.
The increase in rail operations costs of $14,702,000, excluding the adverse effect of the strengthening of the British pound against the U.S. dollar, was due largely to increased net access charges including the absence of higher contractual compensation payments received from Network Rail in 2003.
The decrease in container expenses of $1,067,000 mainly related to decreased costs from SCL's own leasing operations of $1,245,000.
18
The increase in other operations expenses of $491,000 mainly related to operating costs of $223,000 from publishing activities and $156,000 from the Corinth Canal.
Selling, General and Administrative Expenses
Changes in selling, general and administrative expenses are analyzed as follows (dollars in thousands):
|
Three months ended March 31, |
|
|
|
|
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Increase/ (decrease) |
Effect of foreign exchange |
Net increase/ (decrease) |
Net change % |
|||||||||||||||
|
2004 |
2003 |
|||||||||||||||||
Ferry operations | $ | 25,574 | $ | 23,280 | $ | 2,294 | $ | (3,338 | ) | $ | (1,044 | ) | (4 | ) | |||||
Rail operations | 23,522 | 19,824 | 3,698 | (2,832 | ) | 866 | 4 | ||||||||||||
Container operations | (35 | ) | (94 | ) | 59 | | 59 | (63 | ) | ||||||||||
Other operations | 6,560 | 6,380 | 180 | | 180 | 3 | |||||||||||||
Total | $ | 55,621 | $ | 49,390 | $ | 6,231 | $ | (6,170 | ) | $ | 61 | | |||||||
Ferry operations: | |||||||||||||||||||
Effect of foreign exchange | $ | 3,338 | |||||||||||||||||
Silja | 1,424 | ||||||||||||||||||
Isle of Man Steam Packet | (2,154 | ) | |||||||||||||||||
Hoverspeed cross-Channel | (1,314 | ) | |||||||||||||||||
Other | 1,000 | ||||||||||||||||||
Total | $ | 2,294 | |||||||||||||||||
Container operations: | |||||||||||||||||||
Leasing | $ | 89 | |||||||||||||||||
Manufacturing and depot | 107 | ||||||||||||||||||
Others | (137 | ) | |||||||||||||||||
Total | $ | 59 | |||||||||||||||||
After adjustment for the adverse effect of the strengthening of the euro and British pound against the U.S. dollar amounting to $2,944,000 and $394,000, respectively, ferry operations costs decreased by $1,044,000 of which $2,154,000 related to the absence of Isle of Man Steam Packet and $1,314,000 to reduced costs from Hoverspeed's cross-Channel services (seasonal closing in 2004) offset by increased costs from Silja operations of $1,424,000 (including increased marketing costs of $600,000) and other ferry activities of $1,000,000. Rail operations, excluding the adverse effect of the strengthening of the British pound against the U.S. dollar, increased by $866,000 (mainly payroll and pension costs of $1,377,000, advertising and marketing costs of $1,063,000 and insurance costs of $992,000 offset by $3,500,000 redundancy costs in 2003), container operations by $59,000 and other operations by $180,000 (including increased costs on publishing and fruit farming offset by decreased corporate costs of $387,000).
Net Finance Costs
Net finance costs in 2004 decreased by $5,855,000 which mainly related to a decrease in interest expense of $5,394,000 resulting primarily from the repayment in 2003 of the 91/2% and 101/2% senior notes due July 1, 2003 of $136,323,000 in aggregate and repayment of the loan of $101,500,000 secured on the assets of the Isle of Man Steam Packet business (sold effective July 1, 2003), together with reduced interest rates on floating-rate debt notwithstanding additional debt borrowed to finance acquisitions and investments.
19
Taxes on income
The income tax credits in the first quarter of 2004 and 2003 mainly related to the seasonal results of ferry and rail operations in jurisdictions which impose income tax. SCL is incorporated in Bermuda which does not impose an income tax.
Net losses
The 2004 first quarter net loss on common shares of $16,850,000 compares with a net loss of $10,328,000 in 2003, an increase of $6,522,000. Earnings before net finance costs showed a decrease of $11,842,000, including $1,500,000 from ferry operations (of which $2,800,000 related to Irish Sea operationsmainly the absence of Steam Packet earnings of $2,700,000and $900,000 to other ferry activities, partly offset by improvements of $1,300,000 on Silja operations and $900,000 on Hoverspeed's cross-Channel services), $9,700,000 from rail operations (including the effect of the special net gain of $11,500,000 in 2003 resulting from GNER's settlement negotiations with Network Rail (less redundancy costs in 2003 referred to above), partly offset by increased passenger carryings in 2004), $800,000 from other operations (mainly due to property and publishing activities) and an increased share of OEH losses of $700,000. These decreases were partly offset by increased earnings of $900,000 from container-related operations including SCL's investment in GE SeaCo. Net finance costs decreased in 2004 by $5,855,000 as explained above. Additionally, the tax credit decreased by $535,000.
Liquidity and Capital Resources
At March 31, 2004, cash balances totalled $175,544,000. Additionally, there were undrawn working capital bank lines amounting to approximately $89,000,000.
Capital expenditures planned for the remainder of 2004 relate primarily to additions to ferry assets, which SCL management believes will be adequately financed primarily from debt and lease financings, operating cash flows and other sources. Capital expenditures are expected to be at a lower level compared to 2003.
Several credit agreements of SCL have restrictive covenants, certain of which were amended. At March 31, 2004, SCL was in compliance with its covenants.
As reported in Note 14 to the financial statements in this report, the Company has issued and sold $103,000,000 principal amount of new 101/2% senior notes due 2012, a large part of the proceeds from which the Company plans to use to redeem on June 7, 2004 all of the outstanding $79,729,000 principal amount of 121/2% senior subordinated debentures that mature on December 1, 2004.
Recent Accounting Pronouncements
As of March 31, 2004, SCL's significant accounting policies and estimates, which are described in Notes 1 and 8 to the financial statements in the Company's 2003 Form 10-K annual report, have not changed from December 31, 2003.
Critical Accounting Policies
For a discussion of these policies, see under the heading "Critical Accounting Policies" in Item 7Management's Discussion and Analysis in the Company's 2003 Form 10-K annual report.
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk
SCL is exposed to market risk from changes in interest rates, foreign currency exchange rates and fuel price movements. These exposures are monitored and managed as part of its overall risk management program, which recognizes the unpredictability of financial and commodity markets and
20
seeks to mitigate material adverse effects on consolidated earnings and cash flows. SCL does not hold market rate sensitive financial or commodity instruments for trading purposes.
The market risk relating to interest rates arises mainly from the financing activities of SCL. Earnings are affected by changes in interest rates on borrowings, principally based on U.S. dollar LIBOR and EURIBOR, and on short-term cash investments. As reported in Note 19(a) to the financial statements in the Company's 2003 Form 10-K annual report, SCL entered into various interest rate swap agreements, including agreements which exchanged floating rate dollar debt for fixed rate dollar debt and floating rate euro debt for fixed rate euro debt. These agreements expire over a period of one to seven years. If interest rates increased by 10%, with all other variables held constant, annual net finance costs of SCL would have increased by approximately $4,500,000 based on borrowings at March 31, 2004. The interest rates on substantially all of SCL's long-term debt are adjusted regularly to reflect current market rates. Accordingly, the carrying amounts approximate fair value.
The market risk relating to foreign currencies and fuel prices and their effects have not changed materially during the three months ended March 31, 2004 from those described in the Company's 2003 Form 10-K annual report.
ITEM 4. Controls and Procedures
The Company's chief executive and financial officers have evaluated the effectiveness of the Company's disclosure controls and procedures (as defined in SEC Rule 13a-15(e)) as of March 31, 2004 and found no material deficiencies or weaknesses. There have been no changes in the Company's internal control over financial reporting (as defined in SEC Rule 13a-15(f)) during the first quarter of 2004 that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
It should be noted that any system of controls, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the system are met. In addition, the design of any control system is based in part upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems, there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions.
21
See Note 12 to the financial statements in this report regarding a claim by the U.K. Strategic Rail Authority against GNER.
Other than the foregoing, the Company is involved in no material legal proceedings, other than ordinary routine litigation incidental to its business.
ITEM 6. Exhibits and Reports on Form 8-K
(a) Exhibits. The index to exhibits appears below, on the page immediately following the signature page of this report.
(b) Reports on Form 8-K. During the quarter for which this report is filed, the Company filed the following Form 8-K Current Reports. The news release in the March 8, 2004 Form 8-K was furnished to the Commission.
Date of Report on Front Cover |
Item No. |
Description |
||
---|---|---|---|---|
February 9, 2004 | 5 | News release regarding proposed public offering of senior notes of the Company. | ||
February 20, 2004 | 5 | Additional pro forma financial information regarding the sale of Isle of Man Steam Packet Co. Ltd. | ||
March 8, 2004 | 7 and 12 | Year end 2003 earnings news release of the Company. |
22
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
SEA CONTAINERS LTD. | |||
By: |
/s/ D.J. O'Sullivan Daniel J. O'Sullivan Senior Vice PresidentFinance and Chief Financial Officer (Principal Accounting Officer) |
||
Dated: May 10, 2004 |
23
3.1 Memorandum of Association, Certificate of Incorporation and Memoranda of Increase of Share Capital of the Company, as amended through June 24, 1992, filed as Exhibit 3(a) to June 30, 1992 Form 10-Q Report of the Company (File No. 1-7560) and incorporated herein by reference.
3.2. Bye-Laws of the Company, as amended through June 6, 2001, filed as Exhibit 3(b) to December 31, 2003 Form 10-K Report of the Company (File No. 1-7560) and incorporated herein by reference.
4.1. Indenture dated as of May 1, 2004 between the Company and The Bank of New York as trustee relating to the issue of debt securities in one or more series, filed as Exhibit 4.1 to April 28, 2004 Form 8-K Report of the Company (File No. 1-7560) and incorporated herein by reference.
4.2 Officers' Certificate dated May 3, 2004 relating to the Company's 101/2% senior notes due 2012 pursuant to Section 3.01 of the above-mentioned Indenture, filed as Exhibit 4.2 to April 28, 2004 Form 8-K Report of the Company (File No. 1-7560) and incorporated herein by reference.
31 Rule 13a-14(a)/15d-14(a) Certifications.
32 Section 1350 Certification.
24