Orient-Express Hotels Announces 2005 Fourth Quarter and Full Year Results

HAMILTON, Bermuda, February 22 /PRNewswire/ -- Orient-Express Hotels Ltd. ((NYSE: OEH), www.orient-express.com), owners/operators of 50 deluxe hotel, restaurant, tourist train and river cruise properties in 25 countries, today announced its results for the fourth quarter and full year ended December 31, 2005.

For the quarter net earnings were $4.4 million ($0.11 per common share) on revenue of $102.5 million, a decrease of 48% from net earnings of $8.4 million in the year earlier period. Earnings per common share were 55% lower and revenue was up 7%.

The earnings reduction was caused by two special events. The major adverse impact on the quarter was the consequence of hurricanes Emily and Wilma which damaged the Maroma Resort and Spa on the Mayan Riviera in Mexico and hurricanes Katrina and Rita which damaged the Windsor Court Hotel in New Orleans. The estimated cost of these hurricanes during the quarter, net of insurance recoveries, was $2.4 million. The second event was the unexpected 22% strengthening of the Brazilian real against the U.S. Dollar which left the company with costs in reis and fixed dollar revenue commitments, resulting in a $1.6 million reduction in EBITDA.

Maroma re-opened on February 21st with most of its room stock on line. The balance along with 8 new suites which were under construction when the storms hit, will open progressively through June. The closure has given the company the opportunity to make a number of fundamental improvements which should greatly enhance future profitability. The Cancun Airport is now repaired and flights are increasing. Hotels in the area are progressively re-opening and are currently enjoying better than 80% occupancies. Maroma's magnificent beach is back to normal and foundations of buildings along the beach, which suffered most of the damage in the hurricanes, have been reinforced to minimize such damage from future hurricanes.

The Windsor Court re-opened on November 1st, with President Bush and his party occupying four floors of guest rooms. 280 of the hotel's 334 suites are now back in service with most of the remainder being occupied by staff and contractors. The hotel has been operating with better than 80% occupancy but only with half the usual staff (155 vs. the normal 320). The hotel's main competitor, the Ritz Carlton, has said they will not re-open before 2007. Normal restaurant and bar service is being provided but room service is somewhat curtailed. The top floor banqueting rooms are fully restored. Several smaller banqueting rooms on the second floor level have been repaired and are being redecorated. Three buildings across the street from this part of the hotel caught fire and collapsed, causing some scorching of the hotel and damage to these banqueting rooms. All damaged windows in the hotel have now been replaced. Fortunately, the tourist and commercial centers of New Orleans were relatively unscathed by the hurricanes. The convention center recently re-opened and the Superdome will host its first Saints' football game in September.

In the case of Brazil, the company has now realigned its dollar tariffs with the new value of the real. Brazil is enjoying a healthy trade balance based on agricultural and iron ore exports, elimination of World Bank debt and self-sufficiency in energy. The real is not expected to strengthen further as much and as quickly as it did in the latter part of 2005.

For the year ended December 31, 2005 net earnings were $40.7 million ($1.07 per common share) compared with $28.2 million ($0.82 per common share) in 2004, an increase of 44% in net earnings and 30% in earnings per common share. Revenue increased 21% from $369 million in 2004 to $447.7 million in 2005. Same store RevPAR increased 11% and EBITDA rose 37% from $79 million to $108.3 million.

Mr James B Sherwood, Chairman, said that in Europe the fourth quarter results from the company's hotels were impacted by closure of La Residencia in Mallorca for major works (addition of rooms) and earlier than normal winter closure of some Italian hotels, also for construction works. Portuguese hotels reported improved results. North American hotel results were down because of Maroma and the Windsor Court explained above. South American hotels reported solid gains despite the currency problem in Brazil, as did South Pacific hotels, restaurants, management fees, tourist trains and river cruises.

Mr Sherwood indicated that Reid's in Madeira would be closed in the first quarter of 2006 for major works and La Residencia would not re-open until April 1st. Italian hotels will re-open at the normal time.

He said that the company had acquired its 50th property a few weeks earlier, Casa de Sierra Nevada in San Miguel de Allende, a historic colonial town north of Mexico City. The hotel had been created many years ago by a member of the family which owns the Hassler Hotel in Rome, Peter Wirth, and the company had sought to acquire it once before. The purchaser from Mr Wirth, Mr James Sprowls, had offered the property to Orient-Express Hotels, recalling the company's prior interest, and 75% equity together with management have now been obtained. Additional buildings and land have also been acquired, allowing for expansion of the hotel. "This hotel is unique in this region and although it will require investment to reach its full potential we think it will be a very successful addition to our portfolio", he said.

"In terms of forward direction for the company we think that addition of more hotels, increase in rooms and facilities in those of our hotels which are capacity constrained, property development such as is in progress at La Samanna and expansion of rail and water based operations should be our priorities." he concluded.

Mr Simon M C Sherwood, President, said that in 2005's fourth quarter same store RevPAR increased by 6% to $207 from $196 in the year earlier period. EBITDA margin for the quarter was 22% compared with 20% in the prior year period.

He reviewed full year performance by region as follows:

Owned European hotels. For the year EBITDA was $46.6 million compared with $29.9 million in 2004. The Grand Hotel Europe in St Petersburg and the Hotel Cipriani in Venice accounted for most of the improvement with start-up costs of the Hotel Caruso Belvedere in Ravello and the winter closure of La Residencia in Mallorca being adverse variances.

Owned North American hotels. EBITDA was $18.8 million compared with $15 million in 2004. All properties reported solid gains except the Windsor Court and Maroma due to the hurricanes.

Owned Southern Africa hotels. EBITDA was $8.8 million compared with $6.2 million in 2004. While all five properties registered improvement, the performance of Orient-Express Safaris was outstanding. Increase in guests from the U.S.A. helped improve occupancy levels throughout the region.

Owned South American hotels. EBITDA was $11.2 million compared with $10 million in 2004. Despite the unexpected strength in the Brazilian real, the Copacabana Palace reported a meaningful increase. The Miraflores Park Hotel in Lima was closed for major works in the first quarter of 2005 yet reported an increase in EBITDA over the prior year.

Owned South Pacific hotels. EBITDA was $3.3 million compared with $1.9 million in 2004. The Bora Bora Lagoon Resort was especially strong but Australian hotels also registered gains.

Management and part-ownership interests. EBITDA was $17.5 million compared with $14.9 million in 2004. Only the Ritz in Madrid underperformed the prior year.

Restaurants. EBITDA for the year was $5.6 million compared with $3.9 million in 2004. All three properties registered gains.

Tourist trains and river cruising. EBITDA was $15.4 million compared with $13.1 million in 2004. PeruRail and Road to Mandalay registered strong gains, the Venice Simplon-Orient-Express was flat year on year while U.K. trains were down due to the effects of terrorist bombings in London in the summer.

Depreciation increased by $5.8 million to $34.1 million in 2005. Taxes rose by $3.1 million to $8.3 million. Interest costs rose $7.9 million to $25.1 million largely as a result of the Grand Hotel Europe acquisition early in the year.

Although the company's investment in Pansea Hotels is only represented by an interest bearing convertible note at this stage, the Pansea group had revenue of $8.8 million in 2005 compared with $7.1 million in 2004. EBITDA was flat year on year. The Jimbaran Puri property in Bali was closed for refurbishment in the early part of the year and the new Ubud Hanging Gardens Hotel in Bali opened in July. The recent bombings in Bali caused a temporary downturn in visitors to the island.

Simon Sherwood said that the Cupecoy Bay Village development in St Martin, adjacent to La Samanna, was proceeding to plan. Furthermore, agreement has been reached to acquire a tract of land abutting Maroma in Mexico and to buy the residual 25% interest in the hotel. Villas will be developed for sale on the new 29 acre parcel as the next step in the company's growing real estate business.

"All the signs indicate that 2006 will result in significant earnings gains over 2005, however, the first quarter's results will be lower due to the closure of La Residencia and Reid's for construction works, inclusion for the first time of the Grand Hotel Europe for its unprofitable first quarter, and certain up front costs relating to refinancing a number of assets that will result in significant interest cost savings longer term. Forward bookings are higher than last year at this time. In 2005 we faced a number of challenges: four hurricanes, London and Bali bombings, a tsunami and avian flu in southeast Asia and increased energy costs which resulted in higher air fares, yet we reported a 44% increase in net earnings," he concluded.

Management believes that EBITDA (net earnings adjusted for interest expense, foreign currency, tax, depreciation and amortization) 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, 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. generally accepted accounting principles for purposes of evaluating operating performance.

This news release contains, 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, realization of hotel bookings and reservations and planned property development sales as actual revenue, inability to sustain price increases or to reduce costs, fluctuations in interest rates and currency values, 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, uncertainty of recovering on insurance claims for property damage and lost earnings, 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.

Orient-Express Hotels will conduct a conference call tomorrow, February 23, 2006 at 11.00 AM (EST) which is accessible at 212-896-6134. A re-play of the conference call will be available until 5.00 PM (EST) Tuesday, February 28, 2006 and can be accessed by calling 800-633-8284 (International dial-in #:1-402-977-9140) and entering reservation number 21282031. A re-play will also be available on the company's website: www.orient-express.com.

ORIENT-EXPRESS HOTELS LTD Three Months ended December 31, 2005 SUMMARY OF OPERATING RESULTS Three months ended December 31 $'000 - except per share amount 2005 2004 Revenue and earnings from unconsolidated companies Owned hotels - Europe 26,720 20,024 - North America 17,938 21,942 - Rest of World 28,361 24,064 Hotel management & 4,991 4,314 Pre-tax part ownership interests Restaurants 7,951 7,367 Trains & Cruises 16,532 18,056 Total (1) 102,493 95,767 Analysis of earnings Owned hotels - Europe 1,724 416 - North America 3,643 5,569 - Rest of World 9,158 6,910 Hotel management & part ownership interests 4,991 4,314 Restaurants 3,140 2,377 Trains & Cruises 4,371 4,156 Central Overheads (4,948) (4,151) EBITDA 22,079 19,591 Depreciation & Amortization (9,039) (7,198) Interest (2) (7,539) (2,618) Earnings before Tax 5,501 9,775 Tax (1,151) (1,353) Net earnings on common shares 4,350 8,422 Earnings per common share 0.11 0.25 39.38 34.25 Number of shares - millions

(1) Comprises earnings from unconsolidated companies of $3,820,000 (2004: $2,882,000) and revenue of $98,673,000 (2004 : $92,885,000).

(2) Interest includes foreign currency gains/losses.

ORIENT-EXPRESS HOTELS LTD Three Months Ended December 31, 2005 SUMMARY OF OPERATING INFORMATION FOR OWNED HOTELS Three months ended December 31 2005 2004 Average Daily Rate (in dollars) Europe 374 541 North America 296 325 Rest of World 293 280 Worldwide 318 344 Rooms Sold (thousands) Europe 36 20 North America 28 38 Rest of World 55 49 Worldwide 119 107 RevPar (in dollars) Europe 190 245 North America 199 237 Rest of World 182 162 Worldwide 189 204 Change % Same Store RevPAR Dollar Local (in dollars) Currency Europe 211 229 -8% 6% North America 287 270 6% 6% Rest of World 188 165 14% 18% Worldwide 207 196 6% 12%

ORIENT-EXPRESS HOTELS LTD Twelve Months ended December 31, 2005 SUMMARY OF OPERATING RESULTS Twelve months ended December 31 $'000 - except per share amount 2005 2004 Revenue and earnings from unconsolidated companies Owned hotels - Europe 161,188 116,074 - North America 84,411 75,376 - Rest of World 95,516 79,576 Hotel management & 17,485 14,885 Pre-tax part ownership interests Restaurants 22,522 20,562 Trains & Cruises 66,533 62,564 Total (1) 447,655 369,037 Analysis of earnings Owned hotels - Europe 46,560 29,868 - North America 18,764 14,951 - Rest of World 23,381 18,051 Hotel management & part ownership interests 17,485 14,885 Restaurants 5,625 3,911 Trains & Cruises 15,396 13,057 Central overheads (18,955) (15,707) EBITDA 108,256 79,016 Depreciation & Amortization (34,087) (28,349) Interest (2) (25,088) (17,225) Earnings before Tax 49,081 33,442 Tax (8,348) (5,220) Net earnings on common shares 40,733 28,222 Earnings per common share 1.07 0.82 38.21 34.25 Number of shares - millions

(1) Comprises earnings from unconsolidated companies of $14,508,000 (2004: $11,753,000) and revenue of $433,147,000 (2004: $357,284,000).

(2) Interest includes foreign currency gains/losses.

ORIENT-EXPRESS HOTELS LTD Twelve Months Ended December 31, 2005 SUMMARY OF OPERATING INFORMATION FOR OWNED HOTELS Twelve months ended December 31 2005 2004 Average Daily Rate (in dollars) Europe 526 626 North America 323 322 Rest of World 277 247 Worldwide 375 366 Rooms Sold (thousands) Europe 176 108 North America 140 142 Rest of World 196 183 Worldwide 512 433 RevPar (in dollars) Europe 307 342 North America 219 217 Rest of World 162 136 Worldwide 228 214 Change % Same Store RevPAR Dollars Local (in dollars) Currency Europe 369 346 6% 6% North America 249 230 9% 9% Rest of World 163 138 18% 18% Worldwide 241 217 11% 10%

ORIENT-EXPRESS HOTELS LTD CONSOLIDATED AND CONDENSED BALANCE SHEETS December 31 December 31 $'000 2005 2004 Assets Cash $ 38,397 $ 85,610 Accounts receivable 59,061 34,984 Due from related parties 17,549 14,718 Prepaid expenses and other 13,061 11,914 Inventories 29,636 28,965 Total current assets 157,704 176,191 Property, plant & equipment, net book value 1,010,926 911,992 Real estate assets 18,398 4,819 Investments 129,681 123,599 Goodwill 62,867 29,529 Other assets 35,986 30,771 $1,415,562 $1,276,901 Liabilities and Shareholders' Equity Working capital facilities $ 47,108 $ 42,920 Accounts payable 22,680 23,839 Due to related parties 7,374 5,453 Accrued liabilities 43,545 37,288 Deferred revenue 19,339 20,493 Current portion of long-term debt and capital 72,151 46,245 leases Total current liabilities 212,197 176,238 Long-term debt and obligations under capital 496,156 537,461 leases Deferred income taxes 29,656 14,020 Minority interest 4,153 4,192 Shareholders' equity 673,400 544,990 $1,415,562 $1,276,901