10.07.2012 Views

Mandarin Oriental International Limited - Mandarin Oriental Hotel ...

Mandarin Oriental International Limited - Mandarin Oriental Hotel ...

Mandarin Oriental International Limited - Mandarin Oriental Hotel ...

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

FIVE YEAR SUMMARY<br />

Consolidated Profit and Loss Account<br />

2001 2002 2003 2004 2005<br />

US$m US$m US$m US$m US$m<br />

Revenue 227.9 233.7 218.1 336.8 399.2<br />

Operating profit 23.7 37.7 29.8 43.4 60.4<br />

Net financing charges (26.4) (24.9) (23.8) (27.5) (22.4)<br />

Share of results of associates and joint ventures 6.6 7.6 (0.9) 12.6 8.7<br />

Gains on disposal of associates – – – – 52.3<br />

Profit before tax 3.9 20.4 5.1 28.5 99.0<br />

Tax (3.7) (5.3) (8.0) (4.8) (24.8)<br />

Profit/(Loss) for the year 0.2 15.1 (2.9) 23.7 74.2<br />

Profit attributable to shareholders 0.6 15.3 (1.8) 28.5 77.2<br />

Loss attributable to minority interests (0.4) (0.2) (1.1) (4.8) (3.0)<br />

0.2 15.1 (2.9) 23.7 74.2<br />

Earnings per share (US¢) 0.07 1.80 (0.21) 3.35 8.14<br />

Dividends per share (US¢) 0.50 – – 1.00 1.50<br />

Consolidated Balance Sheet<br />

Intangible assets 211.0 209.6 219.7 219.4 215.5<br />

Tangible assets 458.4 512.3 687.1 752.1 684.0<br />

Associates and joint ventures 219.0 272.9 243.3 258.6 205.0<br />

Other investments 23.5 26.3 18.2 6.4 5.1<br />

Loan receivable – – – – 12.0<br />

Pension assets 14.6 5.4 19.2 22.9 22.8<br />

Deferred tax assets 2.9 4.1 4.9 7.8 9.9<br />

Other non-current assets – – – – 5.5<br />

Net current assets/(liabilities) 69.6 37.6 35.8 (32.3) 202.1<br />

Long-term borrowings (448.1) (483.0) (584.9) (497.1) (471.6)<br />

Deferred tax liabilities (6.9) (6.8) (26.0) (38.2) (49.8)<br />

Pension liabilities (0.9) (1.5) (1.7) (1.7) (1.7)<br />

Other non-current liabilities (4.6) (5.4) (4.1) (6.0) –<br />

Net operating assets 538.5 571.5 611.5 691.9 838.8<br />

Share capital 42.6 42.6 42.6 42.6 48.3<br />

Share premium 88.7 88.7 88.7 89.0 158.8<br />

Revenue and other reserves 402.6 430.6 469.0 552.1 628.0<br />

Shareholders’ fund 533.9 561.9 600.3 683.7 835.1<br />

Minority interests 4.6 9.6 11.2 8.2 3.7<br />

Capital employed 538.5 571.5 611.5 691.9 838.8<br />

Net assets value per share (US$) 0.63 0.66 0.70 0.80 0.87<br />

Consolidated Cash Flow Statement<br />

Cash flows from operating activities 13.7 33.5 28.3 47.1 72.6<br />

Cash flows from investing activities (38.7) (76.1) (84.7) (28.4) 43.3<br />

Net cash flow before financing activities (25.0) (42.6) (56.4) 18.7 115.9<br />

Cash flow per share from operating activities (US¢) 1.60 3.93 3.32 5.53 7.65<br />

Figures prior to 2005 have been restated to reflect certain prior period adjustments made on deferred taxation.<br />

ANNUAL REPORT 2005 73

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!