|
|
|
Company Links |
 |
 |
|
|
|
|
|
|
Major Stock Holders
(Prior To
Offering) |
Name |
Class A |
|
David T. Hamamoto |
2.20% |
|
NCIC MHG Subsidiary LLC |
30.30% |
|
NorthStar Partnership, L.P. |
6.90% |
|
NorthStar Partnership, L.P. |
6.00% |
|
W. Edward Scheetz |
2.20% |
|
|
|
|
Major Stock Holders
(After Offering) |
Name |
Common Stock |
Class A |
Class B |
Class C |
Class L |
ADS |
|
David T. Hamamoto |
0% |
2.00% |
0% |
0% |
0% |
0% |
|
NCIC MHG Subsidiary LLC |
0% |
28.10% |
0% |
0% |
0% |
0% |
|
NorthStar Partnership, L.P |
0% |
5.50% |
0% |
0% |
0% |
0% |
|
RSA Associates, L.P. |
0% |
6.40% |
0% |
0% |
0% |
0% |
|
W. Edward Scheetz |
0% |
2.00% |
0% |
0% |
0% |
0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Data (Thousand $ Except EPS) |
| Year |
Revenues |
Costs |
Oper Income |
Taxes |
Net Income |
EPS |
| 2002
|
204,925 |
179,922 |
25,003 |
576 |
-23,845 |
0.00 |
| 2003
|
210,643 |
186,019 |
24,624 |
652 |
-42,471 |
0.00 |
| 2004
|
234,398 |
196,684 |
37,714 |
827 |
-31,595 |
0.00 |
| 2005
|
190,246 |
152,951 |
37,295 |
574 |
-29,146 |
0.00 |
| *As of period Ended September 30, 2005
| |
|
|
Balance Sheet Data
(Thousand $) |
Year |
Cash |
Acct Recv. |
Inventory |
Total Cur Assets |
Total Cur Liability |
PPE |
Total Assets |
LT Debt |
SH Equity |
|
2003 |
3,728 |
6,702 |
0.00 |
0.00 |
633,456 |
468,676 |
616,722 |
547,892 |
616,722 |
|
2004 |
12,915 |
8,884 |
0.00 |
0.00 |
607,551 |
446,811 |
612,683 |
550,951 |
612,683 |
|
2005 |
23,748 |
10,737 |
0.00 |
0.00 |
717,747 |
430,527 |
623,627 |
659,941 |
623,627 |
|
*As of period Ended September 30, 2005
| |
|
|
| Cash
Flow Summary
(Thousand $) |
Year |
Net Cash-Ops |
Net Cash-Inv |
Net Cash-Fin |
Net Change |
|
2002 |
-528 |
-15,410 |
12,962 |
-2,976 |
|
2003 |
7,050 |
-9,065 |
3,659 |
1,644 |
|
2004 |
-22,820 |
-12,630 |
44,637 |
9,187 |
|
2005 |
9,966 |
-23,473 |
24,340 |
10,833 |
|
*As of period Ended September 30, 2005
| |
|
| |
|
| |
|
|