8-K/A 1 a04-14116_18ka.htm 8-K/A

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


 

FORM 8-K/A

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of report (Date of earliest event reported):  September 21, 2004

 

priceline.com Incorporated

(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

0-25581

 

06-1528493

(State or Other Jurisdiction of
Incorporation)

 

(Commission File Number)

 

(IRS Employer Identification
No.)

 

800 Connecticut Avenue
Norwalk, Connecticut 06854

(Address of Principal Executive Offices and Zip Code)

 

(203) 299-8000

(Registrant’s Telephone Number, Including Area Code)

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

 

                                                Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o                                    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                                    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                                    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                                    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

Item 2.01.                                          Completion of Acquisition or Disposition of Assets.

 

On September 21, 2004, Priceline.com Holdco U.K. Limited (the “Acquirer”), a newly formed, wholly (indirectly) owned English subsidiary of priceline.com Incorporated (the “Company”), entered into a Sale and Purchase Agreement with shareholders and option holders of Active Hotels Limited (“Active Hotels”), one of Europe’s leading online reservation providers to the hotel industry.  Pursuant to the Sale and Purchase Agreement, the Acquirer acquired approximately 98% of the share capital of Active Hotels and acquired the remaining 2% on October 8, 2004.  The total consideration for all Active Hotels shares was £90 million (approximately $161 million), which was determined through arms-length negotiation and paid in cash.  The Company also incurred approximately $4 million in costs directly related to the acquisition.

 

In connection with the acquisition, the Company sold a 2.3% equity interest in Active Hotels (the “Purchased Shares”) to a group of Active Hotels employees for a cash purchase price per share equal to the purchase price per share paid by the Company to acquire Active Hotels. The Company also granted restricted stock (the “Granted Shares”) representing an additional 1.1% equity interest in its Active Hotels subsidiary to certain employees of Active Hotels. The holders of the Purchased Shares and the Granted Shares can require the Company to purchase the Purchased Shares and the Granted Shares at certain future dates for a purchase price equal to their then fair market value. In addition, the Company can require the holders of the Purchased Shares and the Granted Shares to sell the Purchased Shares and the Granted Shares to the Company at certain future dates for a purchase price equal to their then fair market value.  Subject to certain exceptions, one-third of the Granted Shares will vest on each of September 15, 2005, 2006 and 2007.

 

The shareholders and option holders of Active Hotels were Bamboo Investments (No.2) Limited, Close Technology & General VCT plc, The First Close Technology Fund and various individuals and employees of Active Hotels.

 

Item 9.01.                                          Financial Statements and Exhibits.

 

(a)                                  Financial statements of business acquired.

 

The following financial statements of Active Hotels Limited are included herein:

 

Independent Auditors’ Report;

Profit and Loss Accounts for the years ended December 31, 2003 and 2002;

Balance Sheets as of December 31, 2003 and 2002;

Cash Flow Statements for the years ended December 31, 2003 and 2002;

Notes to the Accounts for the years ended December 31, 2003 and 2002;

Profit and Loss Accounts for the six months ended June 30, 2004 and 2003 (unaudited);

Balance Sheet as of June 30, 2004 (unaudited);

Statements of Cash Flows for the six months ended June 30, 2004 and 2003 (unaudited); and

Notes to the Accounts for the six months ended June 30, 2004 and 2003 (unaudited).

 

(b)                                 Pro forma financial information.

 

The following pro forma financial information is included herein:

 

Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2003;

 

2



 

Unaudited Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 2004; and

Notes to Unaudited Pro Forma Condensed Combined Financial Statements.

 

(c)                                  Exhibits.

 

Exhibit No.

 

Description

 

 

 

23.1

 

Consent of Deloitte & Touche LLP

 

3



 

ACTIVE HOTELS LIMITED

 

 

Report and Financial Statements

 

31 December 2003 and 2002

 

4



 

ACTIVE HOTELS LIMITED

INDEPENDENT AUDITORS’ REPORT

 

To the Board of Directors and Shareholders of Active Hotels Limited

 

We have audited the accompanying balance sheets of Active Hotels Limited (“the Company”) as of 31 December 2003 and 2002, and the profit and loss accounts, the cash flow statements and related notes 1 to 19 for the years then ended.  These financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements based on our audits.

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, such financial statements present fairly, in all material respects, the financial position of the Company at 31 December 2003 and 2002, and the results of its operations and cash flows for the years then ended in conformity with accounting principles generally accepted in the United Kingdom.

 

Accounting principles generally accepted in the United Kingdom vary in significant respects from accounting principles generally accepted in the United States of America.  The application of the latter would have affected the determination of shareholders’ funds at 31 December 2003 and 2002 and net profit (loss) for each of the years then ended to the extent summarized in Note 18 to the consolidated financial statements.

 

/s/ Deloitte & Touche LLP

 

 

Cambridge, England

 

9 July 2004, except for the cash flow statements and related notes, and Notes 18 and 19, as to which the date is 25 November 2004.

 

5



 

ACTIVE HOTELS LIMITED

 

PROFIT AND LOSS ACCOUNT

Year Ended 31 December 2003

 

 

 

Note

 

2003

 

2002

 

 

 

 

 

£

 

£

 

 

 

 

 

 

 

 

 

TURNOVER: continuing operations

 

2

 

7,168,915

 

2,158,490

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

2,540,584

 

793,099

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

4,628,331

 

1,365,391

 

Administrative expenses

 

 

 

2,691,978

 

2,105,036

 

 

 

 

 

 

 

 

 

OPERATING PROFIT (LOSS): continuing operations

 

4

 

1,936,353

 

(739,645

)

 

 

 

 

 

 

 

 

Interest receivable and similar income

 

5

 

17,447

 

19,242

 

Interest payable and similar charges

 

6

 

(4,390

)

(4,764

)

 

 

 

 

 

 

 

 

PROFIT (LOSS) ON ORDINARY ACTIVITIES BEFORE TAXATION

 

 

 

1,949,410

 

(725,167

)

 

 

 

 

 

 

 

 

Tax on profit (loss) on ordinary activities

 

7

 

261,616

 

 

 

 

 

 

 

 

 

 

PROFIT (LOSS) FOR THE FINANCIAL YEAR

 

 

 

2,211,026

 

(725,167

)

 

 

 

 

 

 

 

 

Retained losses brought forward

 

 

 

(2,925,099

)

(2,199,932

)

 

 

 

 

 

 

 

 

Retained losses carried forward

 

 

 

(714,073

)

(2,925,099

)

 

There are no recognised gains or losses for the current financial year and preceding financial year other than as stated in the profit and loss account.

 

6



 

ACTIVE HOTELS LIMITED

 

BALANCE SHEET

31 December 2003

 

 

 

Note

 

2003

 

2002

 

 

 

 

 

£

 

£

 

 

 

 

 

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

Tangible assets

 

8

 

114,787

 

70,969

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Debtors

 

9

 

1,686,537

 

633,858

 

Investments

 

10

 

1,500,000

 

150,000

 

Cash at bank and in hand

 

 

 

451,667

 

201,813

 

 

 

 

 

 

 

 

 

 

 

 

 

3,638,204

 

985,671

 

 

 

 

 

 

 

 

 

CREDITORS: amounts falling due within one year

 

11

 

1,116,001

 

622,618

 

 

 

 

 

 

 

 

 

NET CURRENT ASSETS

 

 

 

2,522,203

 

363,053

 

 

 

 

 

 

 

 

 

TOTAL ASSETS LESS CURRENT LIABILITIES

 

 

 

2,636,990

 

434,022

 

 

 

 

 

 

 

 

 

CREDITORS: amounts falling due after more than one year

 

12

 

1,928

 

10,376

 

 

 

 

 

 

 

 

 

 

 

 

 

2,635,062

 

423,646

 

 

 

 

 

 

 

 

 

CAPITAL AND RESERVES

 

 

 

 

 

 

 

Called up share capital

 

13

 

5,054

 

4,664

 

Share premium account

 

14

 

3,344,081

 

3,344,081

 

Profit and loss account

 

14

 

(714,073

)

(2,925,099

)

 

 

 

 

 

 

 

 

SHAREHOLDERS’ FUNDS

 

 

 

2,635,062

 

423,646

 

 

 

 

 

 

 

 

 

Attributable to equity shareholders

 

 

 

2,634,320

 

422,904

 

Attributable to non-equity shareholders

 

15

 

742

 

742

 

 

7



 

ACTIVE HOTELS LIMITED

 

CASH FLOW STATEMENT

Year ended 31 December 2003

 

 

 

Note

 

 

 

2003

 

 

 

2002

 

 

 

 

 

£

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow (outflow) from operating activities

 

1

 

 

 

1,764,681

 

 

 

(839,960

)

 

 

 

 

 

 

 

 

 

 

 

 

Returns on investments and servicing of finance

 

 

 

 

 

 

 

 

 

 

 

Interest received

 

 

 

17,447

 

 

 

19,242

 

 

 

Interest paid

 

 

 

(4,390

)

 

 

(4,764

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow from returns on investments and servicing of finance

 

 

 

 

 

13,057

 

 

 

14,478

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditure and financial investment

 

 

 

 

 

 

 

 

 

 

 

Payments to acquire tangible fixed assets

 

 

 

(119,984

)

 

 

(112,155

)

 

 

Receipts from sales of tangible fixed assets

 

 

 

975

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(119,009

)

 

 

(112,155

)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow (outflow) before use of liquid resources and financing

 

 

 

 

 

1,658,729

 

 

 

(937,637

)

 

 

 

 

 

 

 

 

 

 

 

 

Management of liquid resources

 

 

 

 

 

 

 

 

 

 

 

(Introduction) withdrawal of short-term deposits

 

2

 

(1,350,000

)

 

 

600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (outflow) inflow from management of liquid resources

 

 

 

 

 

(1,350,000

)

 

 

600,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing

 

 

 

 

 

 

 

 

 

 

 

Issue of ordinary shares

 

 

 

390

 

 

 

35,250

 

 

 

Bank loans

 

2

 

(43,333

)

 

 

(43,334

)

 

 

Capital element of finance lease rentals

 

2

 

(15,932

)

 

 

(4,065

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash outflow from financing

 

 

 

 

 

(58,875

)

 

 

(12,149

)

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

2, 3

 

 

 

249,854

 

 

 

(349,786

)

 

8



 

ACTIVE HOTELS LIMITED

 

NOTES TO THE CASH FLOW STATEMENT

Year ended 31 December 2003

 

1.                                      Reconciliation of operating profit (loss) to net cash inflow (outflow) from operating activities

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Operating profit (loss)

 

1,936,353

 

(739,645

)

Depreciation

 

72,586

 

131,227

 

Loss on sale of tangible fixed assets

 

2,605

 

 

Increase in debtors

 

(791,063

)

(411,719

)

Increase in creditors

 

544,200

 

180,177

 

 

 

 

 

 

 

Net cash inflow (outflow) from operating activities

 

1,764,681

 

(839,960

)

 

2.                                      Analysis of net funds

 

 

 

At 1
January
2003

 

Cash
flow

 

At 31
December
2003

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

Cash at bank and in hand

 

201,813

 

249,854

 

451,667

 

 

 

 

 

 

 

 

 

Debt due within one year

 

(43,333

)

43,333

 

 

Finance leases

 

(24,817

)

15,932

 

(8,885

)

 

 

 

 

 

 

 

 

 

 

(68,150

)

59,265

 

(8,885

)

Current asset investments

 

150,000

 

1,350,000

 

1,500,000

 

 

 

 

 

 

 

 

 

Total

 

283,663

 

1,659,119

 

1,942,782

 

 

 

 

At 1
January
2002

 

Cash
flow

 

Other non-
cash
changes

 

At 31
December
2002

 

 

 

£

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

 

 

Cash at bank and in hand

 

551,599

 

(349,786

)

 

201,813

 

 

 

 

 

 

 

 

 

 

 

Debt due within one year

 

(43,334

)

43,334

 

 

 

Debt due after one year

 

(43,333

)

 

 

(43,333

)

Finance leases

 

 

4,065

 

(28,882

)

(24,817

)

 

 

 

 

 

 

 

 

 

 

 

 

(86,667

)

47,399

 

(28,882

)

(68,150

)

Current asset investments

 

750,000

 

(600,000

)

 

150,000

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,214,932

 

(902,387

)

(28,882

)

283,663

 

 

9



 

3.                                      Reconciliation of net cash flow to movement in net funds

 

 

 

2003

 

2002

 

 

 

£

 

£

 

Increase (decrease) in cash in the year

 

249,854

 

(349,786

)

Cash outflow from decrease in debt and lease financing

 

59,265

 

47,399

 

Cash outflow (inflow) from increase (decrease) in liquid resources

 

1,350,000

 

(600,000

)

 

 

 

 

 

 

Change in net funds resulting from cash flows

 

1,659,119

 

(902,387

)

New finance leases

 

 

(28,882

)

 

 

 

 

 

 

Movement in net funds in the year

 

1,659,119

 

(931,269

)

 

 

 

 

 

 

Net funds at start of year

 

283,663

 

1,214,932

 

 

 

 

 

 

 

Net funds at end of year

 

1,942,782

 

283,663

 

 

10



 

ACTIVE HOTELS LIMITED

 

NOTES TO THE ACCOUNTS

Year ended 31 December 2003

 

1.                                      ACCOUNTING POLICIES

 

The financial statements are prepared in accordance with applicable United Kingdom accounting standards.  The particular accounting policies adopted are described below.

 

Accounting convention

 

The financial statements are prepared under the historical cost convention.

 

Tangible fixed assets

 

Depreciation is provided on cost in equal annual installments over the estimated useful lives of the assets.  The rates of depreciation are as follows:

 

Office equipment

20% per annum

Computer equipment

67% per annum

 

Deferred taxation

 

Deferred tax is provided in full on timing differences, which result in an obligation at the balance sheet date to pay more tax, or a right to pay less tax, at a future date, at rates expected to apply when they crystallise based on current tax rates and law.  Timing differences arise from the inclusion of items of income and expenditure in taxation computations in periods different from those in which they are included in financial statements.  Deferred tax assets are recognised to the extent that it is regarded as more likely than not that they will be recovered.  Deferred tax assets and liabilities are not discounted.

 

Leases

 

Assets held under finance leases and hire purchase contracts are capitalised at their fair value on the inception of the leases and depreciated over their estimated useful economic lives.  The finance leases are allocated over the period of the lease in proportion to the capital amount outstanding and are charged to the profit and loss account.

 

Rentals under operating leases are charged to the profit and loss account as they are incurred.

 

Grants

 

Income arising from Government grants is taken to the profit and loss account to the extent that it relates to expenditure charged to the profit and loss account in the year.

 

Foreign exchange

 

Transactions denominated in foreign currencies are translated into sterling at the rates ruling at the dates of the transactions.  Monetary assets and liabilities denominated in foreign currencies at the balance sheet date are translated at the rates ruling at that date.  Translation differences arising are dealt with in the profit and loss account.

 

11



 

2.                                      TURNOVER

 

Turnover represents amounts derived from the provision of goods and services which fall within the company’s ordinary activities after deduction of trade discounts and value added tax.  Turnover is recognised on the date of departure.

 

The company’s turnover arises from facilitating hotel bookings over the Internet.  The company’s assets, premises and employees are located in the UK.  The geographical analysis of turnover in 2003 based on hotel location was:  UK - £6,453,490 (2002:  £2,054,482) and Rest of Europe - £715,425 (2002:  £104,008).

 

3.                                      INFORMATION REGARDING DIRECTORS AND EMPLOYEES

 

 

 

2003

 

2002

 

 

 

£

 

£

 

Directors’ remuneration

 

 

 

 

 

Emoluments

 

348,183

 

232,641

 

Remuneration of highest paid director

 

111,637

 

66,167

 

Non executive directors’ fees

 

102,998

 

72,680

 

 

 

 

 

 

 

 

 

No

 

No

 

 

 

 

 

 

 

Average number of persons employed

 

43

 

32

 

 

 

 

 

 

 

 

 

£

 

£

 

Staff costs during the year (including directors)

 

 

 

 

 

Wages and salaries

 

1,608,539

 

1,230,075

 

Social security costs

 

161,417

 

104,605

 

 

 

 

 

 

 

 

 

1,769,956

 

1,334,680

 

 

Directors’ share options are disclosed in note 13.

 

4.                                      OPERATING PROFIT (LOSS)

 

 

 

2003

 

2002

 

 

 

£

 

£

 

Operating profit (loss) is after charging:

 

 

 

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

Owned assets

 

62,959

 

111,876

 

Leased assets

 

9,627

 

19,351

 

Rentals under operating leases

 

 

 

 

 

Other operating leases

 

71,750

 

46,172

 

Auditors’ remuneration

 

15,000

 

7,300

 

 

5.                                      INTEREST RECEIVABLE AND SIMILAR INCOME

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Bank interest

 

17,447

 

19,242

 

 

6.                                      INTEREST PAYABLE AND SIMILAR CHARGES

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Bank interest

 

4,390

 

4,764

 

 

12



 

7.                                      TAX ON PROFIT (LOSS) ON ORDINARY ACTIVITIES

 

 

 

2003

 

2002

 

 

 

£

 

£

 

Current taxation

 

 

 

 

 

 

 

 

 

Deferred taxation

 

 

 

 

 

Origination and reversal of timing differences

 

(261,616

)

 

 

 

 

 

 

 

 

 

(261,616

)

 

 

The standard rate of tax for the year, based on the UK standard rate of corporation tax is 30% (2002 - 20%).  The actual tax charge for the current and the previous year differs from the standard tax rate for the reasons set out in the following reconciliation:

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Profit (loss) on ordinary activities before tax

 

1,949,410

 

(725,167

)

 

 

 

 

 

 

Tax on profit (loss) on ordinary activities at standard rate

 

584,823

 

(145,033

)

Factors affecting charge for the year:

 

 

 

 

 

Expenses not deductible for tax purposes

 

2,502

 

2,085

 

Capital allowances in (excess) deficit of depreciation

 

(10,961

)

7,231

 

Revenue losses utilised

 

(580,341

)

 

Increase in revenue losses

 

 

135,717

 

Other timing differences

 

3,977

 

 

 

 

 

 

 

 

Total actual amount of current tax

 

 

 

 

13



 

 

 

Provided

 

Unprovided

 

 

 

2003

 

2002

 

2003

 

2002

 

 

 

£

 

£

 

£

 

£

 

The company has deferred tax of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short term timing differences

 

(3,977

)

 

 

 

Losses

 

(282,402

)

 

 

(488,282

)

Capital allowances in excess of depreciation

 

24,763

 

 

 

3,746

 

 

 

 

 

 

 

 

 

 

 

 

 

(261,616

)

 

 

(484,536

)

 

 

 

Brought forward at
1 January
2003

 

Credited to
profit and
loss
account

 

Carried
forward at
31
December
2003

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

Deferred tax asset (see note 9)

 

 

261,616

 

261,616

 

 

 

 

Brought
forward at
1 January
2002

 

Credited to
profit and
loss
account

 

Carried
forward at
31
December
2002

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

Deferred tax asset

 

 

 

 

 

Losses can be utilised against future trading profits.  Capital allowances in excess of depreciation will reverse over future periods as depreciation is charged to the profit and loss account in excess of capital allowances claimed.

 

14



 

8.                                      TANGIBLE FIXED ASSETS

 

 

 

Web
Phones

 

Office
equipment

 

Computer
equipment

 

Total

 

 

 

£

 

£

 

£

 

£

 

Cost

 

 

 

 

 

 

 

 

 

At 1 January 2003

 

 

46,090

 

403,851

 

449,941

 

Additions

 

 

 

23,751

 

96,233

 

119,984

 

Disposals

 

 

 

(4,304

)

(124,669

)

(128,973

)

 

 

 

 

 

 

 

 

 

 

At 31 December 2003

 

 

65,537

 

375,415

 

440,952

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

At 1 January 2003

 

 

12,614

 

366,358

 

378,972

 

Charge in year

 

 

 

10,611

 

61,975

 

72,586

 

Eliminated on disposals

 

 

 

(780

)

(124,613

)

(125,393

)

 

 

 

 

 

 

 

 

 

 

At 31 December 2003

 

 

22,445

 

303,720

 

326,165

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

At 31 December 2003

 

 

43,092

 

71,695

 

114,787

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2002

 

 

33,476

 

37,493

 

70,969

 

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

 

 

 

 

 

At 1 January 2002

 

124,500

 

12,323

 

172,081

 

308,904

 

Additions

 

 

33,767

 

107,270

 

141,037

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2002

 

124,500

 

46,090

 

279,351

 

449,941

 

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

At 1 January 2002

 

124,500

 

2,982

 

120,263

 

247,745

 

Charge in year

 

 

9,632

 

121,595

 

131,227

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2002

 

124,500

 

12,614

 

241,858

 

378,972

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

At 31 December 2002

 

 

33,476

 

37,493

 

70,969

 

 

 

 

 

 

 

 

 

 

 

At 31 December 2001

 

 

9,341

 

51,818

 

61,159

 

 

Included within fixed assets are assets with a net book value of £nil (2002 - £9,627) held under finance lease agreements.

 

Webphones were previously disclosed as a separate class of asset.  These have now been included within computer equipment.  The net book value of these is £nil (2002 - £nil).

 

15



 

9.                                      DEBTORS

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Trade debtors

 

1,341,906

 

535,027

 

Other debtors

 

45,329

 

49,340

 

Prepayments and accrued income

 

37,686

 

49,491

 

Deferred taxation (see note 7)

 

261,616

 

 

 

 

 

 

 

 

 

 

1,686,537

 

633,858

 

 

10.                               INVESTMENTS HELD AS CURRENT ASSETS

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Short term deposits

 

1,500,000

 

150,000

 

 

11.                               CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Bank loan

 

 

43,333

 

Trade creditors

 

220,017

 

222,943

 

Obligations under finance leases

 

6,957

 

14,441

 

Other taxes and social security

 

253,408

 

108,025

 

Other creditors

 

23,546

 

 

Accruals and deferred income

 

612,073

 

233,876

 

 

 

 

 

 

 

 

 

1,116,001

 

622,618

 

 

The bank loan was secured by an unlimited standard bank debenture over the company’s undertaking and assets.  Interest was charged based on the base rate in force from time to time.

 

12.                               CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Obligation under finance leases

 

 

 

 

 

Due within one and two years

 

1,928

 

10,376

 

 

16



 

13.                               CALLED UP SHARE CAPITAL

 

 

 

2003

 

2002

 

 

 

£

 

£

 

Authorised

 

 

 

 

 

5,057,500 ordinary shares of 0.1p each

 

5,058

 

5,058

 

742,500 deferred shares of 0.1p each

 

742

 

742

 

700,000 ‘A’ ordinary shares of 0.1p each

 

700

 

700

 

950,000 ‘B’ (2002 - 800,000) ordinary shares of 0.1p each

 

950

 

800

 

200,000 ‘C’ ordinary shares of 0.1p each

 

200

 

200

 

 

 

 

 

 

 

 

 

7,650

 

7,500

 

 

 

 

 

 

 

Called up, allotted and fully paid

 

 

 

 

 

2,604,560 ordinary shares of 0.1p each

 

2,604

 

2,604

 

742,500 deferred shares of 0.1p each

 

742

 

742

 

625,000 ‘A’ ordinary shares of 0.1p each

 

625

 

625

 

937,710 ‘B’ (2002 - 600,000) ordinary shares of 0.1p each

 

938

 

600

 

144,755 ‘C’ (2002 - 92,625) ordinary shares of 0.1p each

 

145

 

93

 

 

 

 

 

 

 

 

 

5,054

 

4,664

 

 

During the year the company issued share capital to the holders of ‘B’ ordinary shares and ‘C’ ordinary shares as they were entitled to subscribe in cash at par for an additional number of ‘B’ ordinary shares or ‘C’ ordinary shares whereby the total number of shares would be held at an average price of £1.60 per share.  The entitlement to this additional subscription was as set out in the Articles of Association of the company, and arose as the net profits for the year ended 31 December 2002 were less than £500,000.  As a result, shares were issued at par to ‘B’ shareholders (337,710 ‘B’ ordinary shares of 0.1p each) and ‘C’ shareholders (52,130 ‘C’ ordinary shares of 0.1p each) on 20 May 2003.

 

17



 

Share rights

 

Income

 

On 14 January 2004 and annually thereafter, there is a right to a dividend of all of the net profits shown in the latest published audited accounts of the company limited to the extent that the company has sufficient distributable reserves to allow such payment whereby dividends would be paid in the following order of priority:

 

‘A’ and ‘B’ ordinary shares - a dividend per share calculated by that proportion of net profits that represent the proportion of total share capital held by ‘A’ and ‘B’ ordinary shareholders.

 

Ordinary and ‘C’ ordinary shares - a dividend per share capitalised into ordinary and ‘C’ ordinary shares calculated as the balance of net profits divided by the latest share issue price.

 

Deferred shares - a fixed dividend of 0.001p per share, if a dividend is declared on ‘A’ or ‘B’ ordinary shares.

 

Return of capital

 

On a return of assets, distributions are made in the following order:

 

Ordinary shares and ‘A’, ‘B’ and ‘C’ ordinary shares - an amount equal to the proportion of total share capital.

 

Deferred shares - no rights to any return, except in the case of a take over, listing or disposal in which case there will be an entitlement based on the level of total consideration, as set out in the Articles.

 

Votes

 

Ordinary and ‘A’, ‘B’ and ‘C’ ordinary shares - 1 vote.

 

Deferred shares - no votes.

 

Share options

 

At 31 December 2003, the company had issued the following share options over ordinary shares of 0.1p:

 

Grant date

 

Employees

 

Directors

 

Exercise price

 

Option
period
ending

 

Option
numbers
lapsed

 

 

 

 

 

 

 

 

 

 

 

 

 

May 2001

 

173,000

 

165,000 (i)

 

£0.35-£1.20

 

2011

 

22,000

 

October 2002

 

9,000

 

100,000 (ii)

 

£1.80

 

2012

 

 

January 2003

 

22,331

 

 

£1.80

 

2013

 

1,810

 

March 2003

 

35,250

 

20,000 (i)

 

£2.00

 

2013

 

2,000

 

October 2003

 

21,250

 

36,000 (i) (iii)

 

£3.80

 

2013

 

1,000

 

 

Directors’ share options were granted to (i) M Witt, (ii) A Currie and (iii) B Murphy.

 

Included in the options granted in May 2001 are 305,000 of options over shares already in issue and held by directors of the company (15,000 of these options have lapsed).

 

In April 2004, 23,750 share options were granted to employees at an exercise price of £6.50.

 

At the year end the company had committed to issuing 67,500 options, but had not done so.  These options are to be issued to (a) B

Murphy (a director) under an unconditional contractual arrangement (25,000); (b) B Murphy (a director) under a conditional

contractual arrangement (25,000); and (c) A Currie (a director) under a conditional contractual arrangement (17,500).  B Murphy’s employment with the company ceased on 31 May 2004.  Accordingly, on this date, his contractual option arrangements were no longer commitments of the company.

 

18



 

14.                               STATEMENT OF MOVEMENTS ON RESERVES

 

 

 

Profit and
loss
account

 

Share
premium
account

 

Total

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

 

At 1 January 2003

 

(2,925,099

)

3,344,081

 

418,982

 

Profit for the year

 

2,211,026

 

 

2,211,026

 

 

 

 

 

 

 

 

 

At 31 December 2003

 

(714,073

)

3,344,081

 

2,630,008

 

 

 

 

 

 

 

 

 

At 1 January 2002

 

(2,199,932

)

3,308,850

 

1,108,918

 

Loss for the year

 

(725,167

)

 

(725,167

)

Premium on issue of shares

 

 

35,231

 

35,231

 

 

 

 

 

 

 

 

 

At 31 December 2002

 

(2,925,099

)

3,344,081

 

418,982

 

 

15.                               AMOUNTS ATTRIBUTABLE TO NON-EQUITY SHAREHOLDERS

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Deferred shares

 

742

 

742

 

 

16.                               RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS’ FUNDS

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Profit (loss) attributable to members of the company

 

2,211,026

 

(725,167

)

Capital subscribed

 

390

 

35,250

 

 

 

 

 

 

 

Net addition to (reduction in) shareholders’ funds

 

2,211,416

 

(689,917

)

 

 

 

 

 

 

Opening shareholders’ funds

 

423,646

 

1,113,563

 

 

 

 

 

 

 

Closing shareholders’ funds

 

2,635,062

 

423,646

 

 

17.                               FINANCIAL COMMITMENTS

 

Operating lease commitments

 

At 31 December 2003 the company was committed to making the following payments during the next year in respect of operating leases:

 

 

 

Land and buildings

 

 

 

2003

 

2002

 

 

 

£

 

£

 

 

 

 

 

 

 

Leases which expire

 

 

 

 

 

Between two and five years

 

71,750

 

71,750

 

 

19



 

18.                               Summary of the main differences between the accounting principles generally accepted in the United Kingdom and the United States of America as they affect the Company’s financial statements

 

The financial statements of Active Hotels Limited were prepared in accordance with generally accepted accounting principles in the United Kingdom (UK GAAP), which differs in certain respects from generally accepted accounting principles in the United States of America (US GAAP).

 

Recognition and measurement differences

 

Other than as described below there are no material recognition and measurement differences between UK and US GAAP that affect the Company.  Shareholders’ funds as of 31 December 2003 and 2002 and net profit (loss) for the years then ended under US GAAP would be as follows versus that reported under UK GAAP.

 

 

 

Notes

 

2003

 

2002

 

 

 

 

 

£

 

£

 

Shareholders’ Funds -UK GAAP

 

 

 

2,635,062

 

423,646

 

Stock compensation

 

a

 

 

 

Website development costs

 

b

 

 

11,960

 

Shareholders’ Funds-US GAAP

 

 

 

2,635,062

 

435,606

 

 

 

 

 

 

2003

 

2002

 

 

 

 

 

£

 

£

 

Net Profit (Loss)-UK GAAP

 

 

 

2,211,026

 

(725,167

)

Stock compensation

 

a

 

(112,249

)

 

Website development costs

 

b

 

(11,960

)

(71,758

)

Net Profit (Loss)-US GAAP

 

 

 

2,086,817

 

(769,925

)

 

(a) Stock compensation

Under UK GAAP, the accounting rules related to stock compensation are largely contained within UITF Abstract 17 ‘Employee share schemes’ and UITF Abstract 13 ‘Accounting for ESOP trusts’. Abstract 17 addresses the debit, or charge, to the profit and loss account.  It requires that the market price of the shares on grant date less the exercise price of the share benefits to be expensed over the period of performance.  Under UK GAAP there is no authoritative literature or guidance addressing the determination of market price in the context of privately held companies.

 

Under US GAAP, companies may elect to follow the accounting prescribed by either Accounting Principles Board Opinion 25, “Accounting for Stock Issued to Employees,” (APB 25) or SFAS No. 123, “Accounting for Stock Based Compensation” (SFAS 123) as amended by SFAS No. 148 Accounting for Stock Based Compensation – Transition and Disclosure.  Compensation is recorded for the cost of providing the stock options or share awards to the employee over the relevant service period.  The costs can be determined based on either the intrinsic value method (APB 25) or the fair value method (SFAS 123).  Active Hotels has elected to follow the accounting prescribed under APB 25.

 

Under the intrinsic value method, compensation for services that a corporation receives as consideration for stock issued through employee stock option, purchase, and award plans should be measured by the quoted market price of the stock at the measurement date less the amount, if any, that the employee is required to pay.  If a quoted market price is unavailable, the best estimate of the market value of the stock should be used to measure compensation.

 

US GAAP is more prescriptive in its guidance on how to determine the best estimate of market value for the purposes of accounting for stock compensation in a private company, including the recently issued AICPA Practice Aid, Valuation of Privately-Held-Company Equity Securities Issued as Compensation.  Furthermore, practice requires consideration of subsequent market transactions in assessing the estimated fair value.

 

The reconciliation includes a difference in this area between US GAAP and reported UK GAAP.

 

(b) Website Development Costs

Under UK GAAP, UITF 29 Website development costs requires the costs of developing a website to be capitalized to the extent they lead to the creation of an enduring asset delivering benefits at least as great as the amount capitalized.

 

UITF 29 was effective for all accounting periods ending on or after 23 March, 2001.  Prior to the issuance of UITF 29, UK GAAP permitted website development costs to be expensed as incurred.  Commercial exploitation of the Company’s website started in early 2001.  Accordingly no website development costs have been capitalized under UK GAAP.

 

Under US GAAP Emerging Issues Task Force Issue 00-2:  Accounting for Web Site Development Costs provides guidance on accounting for costs to develop a web site and is dependent upon the stage of the development.  This adjustment recognizes under US GAAP, the impact of capitalizing the web site development costs at the balance sheet date as well as the effect on net income (loss) of the amortization therein for the year.

 

Presentation and classification differences

 

Balance sheet

 

The format of a balance sheet prepared in accordance with UK GAAP differs in certain respects from US GAAP.  UK GAAP requires assets to be presented in ascending order of liquidity in accordance with the requirements of the Companies Act 1985, whereas under US GAAP such assets are presented in descending order of liquidity.  In addition, under UK GAAP a current asset is defined as one that is not intended for use on accounting basis in the company’s activities whereas US GAAP defines a current asset as one that is “consumed in the operating cycle”.  Thus current assets under UK GAAP may include amounts that fall due after more than one year, whereas under US GAAP, such assets are classified as non-current assets.

 

Deferred taxes

 

Under UK GAAP the net deferred tax asset is reported within debtors due within one year.  Under US GAAP deferred taxes are classified according to the classification of the related asset or liability for financial reporting purposes.  Under US GAAP the deferred tax liability related to fixed assets of £24,763 as at 31 December 2003 would be classified as a long term liability.

 

Statement of cash flows

 

The financial statements of Active Hotels Limited include a statement of cash flows in accordance with the revised UK Financial Reporting Standard No. 1 (FRS 1).  The statement prepared under FRS 1 presents substantially the same information as that required under FASB Statement of Financial Accounting Standards No. 95, Statement of Cash Flows (SFAS 95).

 

Under FRS 1 cash flows are presented for (i) operating activities; (ii) dividends from joint

 

20



 

ventures; (iii) dividends from associated undertakings; (iv) servicing of finance and returns on investments; (v) taxation; (vi) capital expenditure and financial investment; (vii) acquisitions and disposals; (viii) dividends; (ix) financing; and (x) management of liquid resources.  SFAS 95 only requires presentation of cash flows from operating, investing and financing activities.

 

Cash flows under FRS 1 in respect of taxation and servicing of finance and returns on investments are included within operating activities under SFAS 95.  Cash flows under FRS 1 in respect of capital expenditure and acquisitions and disposals are included in investing activities under SFAS 95.

 

Therefore under US GAAP the following amounts would be reported

 

 

 

2003

 

2002

 

 

 

£

 

£

 

Net cash provided by / (used) in operating activities;

 

1,777,738

 

(825,482

)

Net cash (used in)/ provided by investing activities

 

(1,469,009

)

487,845

 

Net cash used in financing activities

 

(58,875

)

(12,149

)

 

 

 

 

 

 

Net increase / (decrease) in cash

 

249,854

 

(349,786

)

 

19.                     POST BALANCE SHEET EVENTS

 

On 21 September 2004, priceline.com Incorporated, through a newly formed, wholly (indirectly) owned subsidiary, Priceline.com Holdco U.K. Limited (together with priceline.com Incorporated, “priceline.com”), acquired 4,764,525 called up, allotted and fully paid up shares in the company from existing shareholders at £16.9235 per share comprising 2,314,560 ordinary shares of £0.001 each, 742,500 deferred shares of £0.001 each, 625,000 “A” ordinary shares of £0.001 each, 937,710 “B” ordinary shares of £0.001 each and 144,755 “C” ordinary shares of £0.001 each.

 

On 21 September 2004, 471,516 share options over ordinary shares of £0.001 each were exercised by employees and former employees of the company which resulted in exercise proceeds of £628,254. Of these share options, 290,000 (and £167,750 of the proceeds) related to shares already in issue and held by directors of the company with the remainder being over new ordinary shares of £0.001 each to be issued by the company.  Further, priceline.com acquired these 471,516 called up, allotted and fully paid up ordinary shares of £0.001 each in the company.

 

On 21 September 2004, all the authorised share capital, amounting to 7,650,000 shares, was reclassified as “A” ordinary shares of £0.001 each.  Subsequently, 189,161 of authorised but un-issued “A” ordinary shares were re-classified as “B” ordinary shares of £0.001 each.  Further, 189,161 “B” ordinary shares were issued to directors and employees of the company, of which 125,343 were purchased by directors and employees at an issue price of £16.9235, and 63,818 were gifted to directors and employees by the company.

 

On 8 October 2004, a further 82,005 share options were exercised by employees of the company which resulted in exercise proceeds of £182,509. Further, priceline.com acquired these 82,005 called up, allotted and fully paid up “A” ordinary shares of £0.001 each in the company.

 

21



 

Company Registration No. 3512889

 

 

ACTIVE HOTELS LIMITED

 

Financial Statements

 

30 June 2004

 

Unaudited

 

22



 

ACTIVE HOTELS LIMITED

 

PROFIT AND LOSS ACCOUNT

Six Months Ended 30 June 2004 and 2003

Unaudited

 

 

 

Note

 

2004

 

2003

 

 

 

 

 

 

 

 

 

TURNOVER: continuing operations

 

 

 

£

5,575,945

 

£

2,548,814

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

 

1,883,165

 

938,004

 

 

 

 

 

 

 

 

 

Gross profit

 

 

 

3,692,780

 

1,610,810

 

Administrative expenses

 

 

 

2,108,838

 

1,130,480

 

 

 

 

 

 

 

 

 

OPERATING PROFIT: continuing operations

 

 

 

1,583,942

 

480,330

 

 

 

 

 

 

 

 

 

Interest receivable and similar income

 

 

 

33,206

 

2,283

 

Interest payable and similar charges

 

 

 

648

 

2,195

 

 

 

 

 

 

 

 

 

PROFIT ON ORDINARY ACTIVITIES BEFORE TAXATION

 

 

 

1,616,500

 

480,418

 

 

 

 

 

 

 

 

 

Tax on profit on ordinary activities

 

2

 

(457,616

)

 

 

 

 

 

 

 

 

 

PROFIT FOR THE PERIOD

 

 

 

1,158,884

 

480,418

 

Retained losses brought forward

 

 

 

(714,073

)

(2,925,099

)

 

 

 

 

 

 

 

 

Retained profit (losses) carried forward

 

 

 

£

 444,811

 

£

(2,444,681

)

 

There are no recognised gains or losses for the current six month period and preceding six month period other than as stated in the profit and loss account.

 

23



 

ACTIVE HOTELS LIMITED

 

BALANCE SHEET

30 June 2004

Unaudited

 

 

 

Note

 

2004

 

 

 

 

 

 

 

FIXED ASSETS

 

 

 

 

 

Tangible assets

 

 

 

£

194,924

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Debtors

 

3

 

2,369,852

 

Investments

 

 

 

2,100,000

 

Cash at bank and in hand

 

 

 

974,743

 

 

 

 

 

 

 

 

 

 

 

5,444,595

 

 

 

 

 

 

 

CREDITORS: amounts falling due within one year

 

4

 

1,845,573

 

 

 

 

 

 

 

NET CURRENT ASSETS

 

 

 

3,599,022

 

 

 

 

 

 

 

TOTAL ASSETS LESS CURRENT LIABILITIES

 

 

 

3,793,946

 

 

 

 

 

 

 

CAPITAL AND RESERVES

 

 

 

 

 

Called up share capital

 

5

 

£

5,054

 

Share premium account

 

6

 

3,344,081

 

Profit and loss account

 

6

 

444,811

 

 

 

 

 

 

 

SHAREHOLDERS’ FUNDS

 

 

 

£

3,793,946

 

 

 

 

 

 

 

Attributable to equity shareholders

 

 

 

£

3,793,204

 

Attributable to non-equity shareholders

 

 

 

742

 

 

24



 

ACTIVE HOTELS LIMITED

 

CASH FLOW STATEMENTS

Six Months Ended 30 June 2004 and 2003

Unaudited

 

 

 

Note

 

 

 

2004

 

 

 

2003

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow from operating activities

 

1

 

 

 

£

1,235,229

 

 

 

£

435,167

 

 

 

 

 

 

 

 

 

 

 

 

 

Returns on investments and servicing of finance

 

 

 

 

 

 

 

 

 

 

 

Interest received

 

 

 

£

33,206

 

 

 

£

2,282

 

 

 

Interest paid

 

 

 

(649

)

 

 

(2,195

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow from returns on investments and servicing of finance

 

 

 

 

 

32,557

 

 

 

87

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditure and financial investment

 

 

 

 

 

 

 

 

 

 

 

Payments to acquire tangible fixed assets

 

 

 

(135,919

)

 

 

(41,178

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(135,919

)

 

 

(41,178

)

 

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow before use of liquid resources and financing

 

 

 

 

 

1,131,867

 

 

 

394,076

 

 

 

 

 

 

 

 

 

 

 

 

 

Management of liquid resources

 

 

 

 

 

 

 

 

 

 

 

(Introduction) of short-term deposits

 

2

 

(600,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash outflow from management of liquid resources

 

 

 

 

 

(600,000

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing

 

 

 

 

 

 

 

 

 

 

 

Issue of ordinary shares

 

 

 

 

 

 

390

 

 

 

Bank loans

 

2

 

 

 

 

(21,667

)

 

 

Capital element of finance lease rentals

 

2

 

(8,791

)

 

 

(8,664

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash outflow from financing

 

 

 

 

 

(8,791

)

 

 

(29,941

)

 

 

 

 

 

 

 

 

 

 

 

 

Increase in cash

 

2, 3

 

 

 

£

523,076

 

 

 

£

364,135

 

 

25



 

1.                                      Reconciliation of operating profit to net cash inflow from operating activities

 

 

 

2004

 

2003

 

Operating profit

 

£

1,583,942

 

£

480,330

 

Depreciation

 

55,781

 

45,498

 

Increase in debtors

 

(944,930

)

(563,238

)

Increase in creditors

 

540,436

 

472,577

 

 

 

 

 

 

 

Net cash inflow from operating activities

 

£

1,235,229

 

£

435,167

 

 

2.                                      Analysis of net funds

 

 

 

At 1
January
2004

 

Cash
flow

 

At 30
June
2004

 

 

 

 

 

 

 

 

 

Cash at bank and in hand

 

£

451,667

 

£

523,076

 

£

974,743

 

Finance leases

 

(8,885

)

8,791

 

(94

)

Current asset investments

 

1,500,000

 

600,000

 

2,100,000

 

 

 

 

 

 

 

 

 

Total

 

£

1,942,782

 

£

1,131,867

 

£

3,074,649

 

 

 

 

At 1
January
2003

 

Cash
flow

 

At 30
June
2003

 

 

 

 

 

 

 

 

 

Cash at bank and in hand

 

£

201,813

 

£

364,135

 

£

565,948

 

 

 

 

 

 

 

 

 

Debt due within one year

 

(43,333

)

21,667

 

(21,666

)

Finance leases

 

(24,817

)

8,664

 

(16,153

)

 

 

 

 

 

 

 

 

 

 

(68,150

)

30,331

 

(37,819

)

Current asset investments

 

150,000

 

 

150,000

 

 

 

 

 

 

 

 

 

Total

 

£

283,663

 

£

394,466

 

£

678,129

 

 

3.                                Reconciliation of net cash flow to movement in net funds

 

 

 

2004

 

2003

 

Increase in cash in the period

 

£

523,076

 

£

364,135

 

Cash outflow from decrease in debt and lease financing

 

8,791

 

30,331

 

Cash outflow from increase in liquid resources

 

600,000

 

 

 

 

 

 

 

 

Movement in net funds in the period

 

1,131,867

 

394,466

 

 

 

 

 

 

 

Net funds at start of year

 

1,942,782

 

283,663

 

 

 

 

 

 

 

Net funds at end of period

 

£

3,074,649

 

£

678,129

 

 

26



 

1.                                      BASIS OF PRESENTATION

 

Active Hotels Ltd. (the “Company”) is responsible for the financial statements included in this document.  The financial statements have been prepared in accordance with accounting principles generally accepted in the United Kingdom and include all normal and recurring adjustments that management of the Company considers necessary for a fair presentation of its financial position and operating results.  The Company has condensed or omitted certain footnotes or other financial information that are normally required for annual financial statements.  These statements should be read in combination with the annual audited financial statements for the year ended December 31, 2003.

 

Revenues, expenses, assets and liabilities can vary during each quarter of the year.  Therefore, the results and trends in these interim financial statements may not be the same as those for the full year.

 

2.                                      TAX ON PROFIT ON ORDINARY ACTIVITIES

 

 

 

2004

 

2003

 

 

 

 

 

 

 

Current taxation

 

£

196,000

 

£

 

 

 

 

 

 

 

Deferred taxation

 

 

 

 

 

Origination and reversal of timing differences

 

261,616

 

 

 

 

 

 

 

 

 

 

£

457,616

 

£

 

 

3.                                      DEBTORS

 

 

 

2004

 

 

 

 

 

Trade debtors

 

£

2,235,724

 

Other debtors

 

53,874

 

Prepayments and accrued income

 

80,254

 

 

 

 

 

 

 

£

2,369,852

 

 

4.                                      CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

 

 

 

2004

 

 

 

 

 

Trade creditors

 

£

142,311

 

Obligations under finance leases

 

94

 

Other taxes and social security

 

418,628

 

Other creditors

 

194,892

 

Accruals and deferred income

 

893,648

 

Provision for corporation tax

 

196,000

 

 

 

 

 

 

 

£

1,845,573

 

 

27



 

 

5.                            CALLED UP SHARE CAPITAL

 

 

 

2004

 

2003

 

Authorised

 

 

 

 

 

5,057,500 ordinary shares of 0.1p each

 

£

5,058

 

£

5,058

 

742,500 deferred shares of 0.1p each

 

742

 

742

 

700,000 ‘A’ ordinary shares of 0.1p each

 

700

 

700

 

950,000 ‘B’ ordinary shares of 0.1p each

 

950

 

950

 

200,000 ‘C’ ordinary shares of 0.1p each

 

200

 

200

 

 

 

 

 

 

 

 

 

£

7,650

 

£

7,650

 

Called up, allotted and fully paid

 

 

 

 

 

2,604,560 ordinary shares of 0.1p each

 

£

2,604

 

£

2,604

 

742,500 deferred shares of 0.1p each

 

742

 

742

 

625,000 ‘A’ ordinary shares of 0.1p each

 

625

 

625

 

937,710 ‘B’ ordinary shares of 0.1p each

 

938

 

938

 

144,755 ‘C’ ordinary shares of 0.1p each

 

145

 

145

 

 

 

 

 

 

 

 

 

£

5,054

 

£

5,054

 

 

6.                            STATEMENT OF MOVEMENTS ON RESERVES

 

 

 

Profit and
loss
account

 

Share
premium
account

 

Total

 

 

 

 

 

 

 

 

 

At 1 January 2003

 

£

(2,925,099

)

£

3,344,081

 

£

418,982

 

Profit for the period

 

480,418

 

 

480,418

 

 

 

 

 

 

 

 

 

At 30 June 2003

 

£

 (2,444,681

)

£

3,344,081

 

£

899,400

 

 

 

 

 

 

 

 

 

At 1 January 2004

 

£

(714,073

)

£

3,344,081

 

£

2,630,008

 

Profit for the period

 

1,158,884

 

 

1,158,884

 

 

 

 

 

 

 

 

 

At 30 June 2004

 

£

444,811

 

£

3,344,081

 

£

3,788,892

 

 

7.                            RECONCILIATION OF MOVEMENTS IN SHAREHOLDERS’ FUNDS

 

 

 

2004

 

2003

 

 

 

 

 

 

 

Profit attributable to members of the company

 

£

1,158,884

 

£

480,418

 

Capital subscribed

 

 

390

 

 

 

 

 

 

 

Net addition to shareholders’ funds

 

1,158,884

 

480,808

 

 

 

 

 

 

 

Opening shareholders’ funds

 

2,635,062

 

423,646

 

 

 

 

 

 

 

Closing shareholders’ funds

 

£

3,793,946

 

£

904,554

 

 

28



 

8.                            POST BALANCE SHEET EVENT

 

On September 21, 2004, Priceline.com Holdco U.K. Limited (the “Acquirer”), a newly formed, wholly (indirectly) owned English subsidiary of priceline.com Incorporated, entered into a Sale and Purchase Agreement with shareholders and option holders of the Company.  Pursuant to the Sale and Purchase Agreement, the Acquirer acquired the share capital of the Company.  The total consideration was £90 million, which was paid in cash.

 

9.                                      SUMMARY OF THE MAIN DIFFERENCES BETWEEN THE ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED KINGDOM AND THE UNITED STATES OF AMERICA AS THEY AFFECT THE COMPANY’S FINANCIAL STATEMENTS

 

The financial statements of Active Hotels Limited were prepared in accordance with generally accepted accounting principles in the United Kingdom (UK GAAP), which differs in certain respects from generally accepted accounting principles in the United States of America (US GAAP).

 

Recognition and measurement differences

 

Other than as described below there are no material recognition and measurement differences between UK and US GAAP that affect the Company.  Shareholders’ funds as of 30 June 2004 and 2003 and net profit (loss) for the six-month periods then ended under US GAAP would be as follows versus that reported under UK GAAP.

 

 

 

2004

 

2003

 

Shareholders’ Funds -UK GAAP

 

£

3,793,946

 

£

904,554

 

Stock compensation

 

 

 

Website development costs

 

 

 

Shareholders’ Funds-US GAAP

 

£

3,793,946

 

£

904,554

 

 

 

 

2004

 

2003

 

Net Profit (Loss)-UK GAAP

 

£

1,158,884

 

£

480,418

 

Stock compensation

 

(123,719

)

(28,819

)

Website development costs

 

 

(11,960

)

Net Profit (Loss)-US GAAP

 

£

1,035,165

 

£

439,639

 

 

A description of the differences between UK and US GAAP is set at Note 18 of the annual financial statements.

 

Presentation and classification differences

 

The format of a balance sheet prepared in accordance with UK GAAP differs in certain respects from US GAAP.  UK GAAP requires assets to be presented in ascending order of liquidity in accordance with the requirements of the Companies Act 1985, whereas under US GAAP such assets are presented in descending order of liquidity.  In addition, under UK GAAP a current asset is defined as one that is not intended for use on accounting basis in the company’s activities whereas US GAAP defines a current asset as one that is “consumed in the operating cycle”.  Thus current assets under UK GAAP may include amounts that fall due after more than one year, whereas under US GAAP, such assets are classified as current assets.

 

29



 

Statement of cash flows

 

The financial statements of Active Hotels Limited include a statement of cash flows in accordance with the revised UK Financial Reporting Standard No. 1 (FRS 1).  The statement prepared under FRS 1 presents substantially the same information as that required under FASB Statement of Financial Accounting Standards No. 95, Statement of Cash Flows (SFAS 95).

 

Under FRS 1 cash flows are presented for (i) operating activities; (ii) dividends from joint ventures; (iii) dividends from associated undertakings; (iv) servicing of finance and returns on investments; (v) taxation; (vi) capital expenditure and financial investment; (vii) acquisitions and disposals; (viii) dividends; (ix) financing; and (x) management of liquid resources.  SFAS 95 only requires presentation of cash flows from operating, investing and financing activities.

 

Cash flows under FRS 1 in respect of taxation and servicing of finance and returns on investments are included within operating activities under SFAS 95.  Cash flows under FRS 1 in respect of capital expenditure and acquisitions and disposals are included in investing activities under SFAS 95.

 

Therefore under US GAAP the following amounts would be reported

 

 

 

2004

 

2003

 

 

 

£

 

£

 

Net cash provided by operating activities;

 

1,267,786

 

435,254

 

Net cash used in investing activities

 

(735,919

)

(41,178

)

Net cash used in financing activities

 

(8,791

)

(29,941

)

 

 

 

 

 

 

Net increase in cash

 

523,076

 

364,135

 

 

30



 

priceline.com Incorporated

PRO FORMA FINANCIAL INFORMATION

(unaudited)

 

Introduction

 

On September 21, 2004, Priceline.com Holdco U.K. Limited (the “Acquirer”), a newly formed, wholly (indirectly) owned English subsidiary of priceline.com Incorporated (the “Company”), entered into a Sale and Purchase Agreement with shareholders and option holders of Active Hotels Limited (“Active Hotels”), one of Europe’s leading online reservation providers to the hotel industry.  Pursuant to the Sale and Purchase Agreement, the Acquirer acquired approximately 98% of the share capital of Active Hotels and acquired the remaining 2% on October 8, 2004.  The total consideration for all Active Hotels shares was £90 million (approximately $161 million), which was determined through arms-length negotiation and paid in cash.  The Company also incurred approximately $4 million in costs directly related to the acquisition.

 

In connection with the acquisition, the Company sold a 2.3% equity interest in Active Hotels (the “Purchased Shares”) to a group of Active Hotels employees for a cash purchase price per share equal to the purchase price per share paid by the Company to acquire Active Hotels. The Company also granted restricted stock (the “Granted Shares”) representing an additional 1.1% equity interest in its Active Hotels subsidiary to certain employees of Active Hotels. The holders of the Purchased Shares and the Granted Shares can require the Company to purchase the Purchased Shares and the Granted Shares at certain future dates for a purchase price equal to their then fair market value. In addition, the Company can require the holders of the Purchased Shares and the Granted Shares to sell the Purchased Shares and the Granted Shares to the Company at certain future dates for a purchase price equal to their then fair market value.  Subject to certain exceptions, one-third of the Granted Shares will vest on each of September 15, 2005, 2006 and 2007.

 

The shareholders and option holders of Active Hotels were Bamboo Investments (No.2) Limited, Close Technology & General VCT plc, The First Close Technology Fund and various individuals and employees of Active Hotels.

 

The Company accounted for the acquisition using the purchase method of accounting.  The accompanying unaudited pro forma condensed combined statements of operations for the year ended December 31, 2003 and for the six months ended June 30, 2004, combines the historical consolidated statements of operations of priceline.com Incorporated and Active Hotels Ltd., giving effect to the acquisition of Active Hotels as if the transaction had occurred on January 1, 2003.  The Company made pro forma adjustments to the historical consolidated financial information to give effect to events that are (i) directly attributable to the acquisition, (ii) expected to have a continuing impact on the combined results, and (iii) factually supportable.  The Unaudited Pro Forma Condensed Combined Statement of Operations excludes amortization expense attributed to the estimated fair value of sales backlog acquired since the adjustment is non-recurring in nature.  The Company will amortize the estimated fair value of sales backlog acquired amounting to $1.4 million over three months from the acquisition date in its consolidated financial statements.

 

The pro forma financial information should be read in conjunction with the:

 

 Accompanying Notes to Unaudited Pro Forma Condensed Combined Financial Statements;

 Company’s historical consolidated financial statements and notes included in the Company’s
annual report on Form 10-K for the year ended December 31, 2003;

 Company’s Quarterly Reports on Form 10-Q for the nine months ended September 30, 2004, and the six months ended June 30, 2004; and

 Active Hotels Ltd.’s historical financial statements for the years ended December 31, 2003 and 2002 and for the six months ended June 30, 2004 and 2003 (included in this 8-K/A filing).

 

31



 

The pro forma financial information is based upon certain assumptions and estimates that are subject to change. These statements are not necessarily indicative of the actual results of operations that might have occurred, nor are they necessarily indicative of expected results in the future.

 

32



 

priceline.com Incorporated

Unaudited Pro Forma Condensed Combined Statement of Operations

Year Ended December 31, 2003

(In thousands, except per share data)

 

 

 

Priceline.com

 

Active Hotels

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

 

 

 

 

 

 

 

 

 

Merchant revenues

 

$

852,454

 

$

 

$

 

$

852,454

 

Agency revenues

 

7,554

 

11,725

 

 

19,279

 

Other revenues

 

3,653

 

 

 

3,653

 

Total revenues

 

863,661

 

11,725

 

 

875,386

 

 

 

 

 

 

 

 

 

 

 

Cost of merchant revenues

 

717,716

 

 

 

717,716

 

Cost of agency revenues

 

 

4,156

 

 

4,156

 

Cost of other revenues

 

 

 

 

 

Total costs of revenues

 

717,716

 

4,156

 

 

721,872

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

145,945

 

7,569

 

 

153,514

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Advertising

 

42,248

 

 

 

42,248

 

Sales and marketing

 

33,441

 

 

 

33,441

 

Personnel

 

29,962

 

3,078

 

589

(b)

33,629

 

General and administrative

 

12,031

 

1,389

 

 

13,420

 

Information technology

 

8,898

 

 

 

8,898

 

Depreciation and amortization

 

11,533

 

139

 

8,586

(a)

20,258

 

Restructuring charge/(reversal)

 

(186

)

 

 

(186

)

Total operating expenses

 

137,927

 

4,606

 

9,175

 

151,708

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

8,018

 

2,963

 

(9,175

)

1,806

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

Interest income

 

2,474

 

28

 

 

2,502

 

Interest expense

 

(907

)

(7

)

 

(914

)

Equity in income of investees, net

 

2,331

 

 

 

2,331

 

Minority interest

 

 

 

(97

)(c)

(97

)

 

 

 

 

 

 

 

 

 

 

Total other income

 

3,898

 

21

 

(97

)

3,822

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before income taxes

 

11,916

 

2,984

 

(9,272

)

5,628

 

Income tax expense (benefit)

 

 

(429

)

(2,753

)(d)

(3,182

)

Net income (loss)

 

11,916

 

3,413

 

(6,519

)

8,810

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

(1,491

)

 

 

(1,491

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders

 

$

10,425

 

$

3,413

 

$

(6,519

)

$

7,319

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders per basic common share

 

$

0.28

 

$

0.09

 

$

(0.17

)

$

0.19

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders per diluted common share

 

$

0.27

 

$

0.09

 

$

(0.17

)

$

0.19

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

37,804

 

 

 

 

 

 

 

Diluted

 

39,009

 

 

 

 

 

 

 

 

See accompanying notes to Unaudited Pro Forma Condensed Combined Financial Statements, which are an integral part of these statements.

 

33



priceline.com Incorporated

Unaudited Pro Forma Condensed Combined Statement of Operations

Six Months Ended June 30, 2004

(In thousands, except per share data)

 

 

 

Priceline.com

 

Active Hotels

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

 

 

 

 

 

 

 

 

 

Merchant revenues

 

$

466,871

 

$

 

$

 

$

466,871

 

Agency revenues

 

15,195

 

10,163

 

 

25,358

 

Other revenues

 

1,454

 

 

 

1,454

 

Total revenues

 

483,520

 

10,163

 

 

493,683

 

 

 

 

 

 

 

 

 

 

 

Cost of merchant revenues

 

386,367

 

 

 

386,367

 

Cost of agency revenues

 

 

3,432

 

 

3,432

 

Cost of other revenues

 

 

 

 

 

Total costs of revenues

 

386,367

 

3,432

 

 

389,799

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

97,153

 

6,731

 

 

103,884

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Advertising

 

31,771

 

 

 

31,771

 

Sales and marketing

 

15,802

 

 

 

15,802

 

Personnel

 

16,236

 

2,647

 

328

(b)

19,211

 

General and administrative

 

7,963

 

1,321

 

 

9,284

 

Information technology

 

4,969

 

 

 

4,969

 

Depreciation and amortization

 

4,785

 

102

 

4,784

(a)

9,671

 

Restructuring charge/(reversal)

 

(12

)

 

 

(12

)

Total operating expenses

 

81,514

 

4,070

 

5,112

 

90,696

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

15,639

 

2,661

 

(5,112

)

13,188

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

Interest income

 

2,139

 

60

 

 

2,199

 

Interest expense

 

(1,132

)

(2

)

 

(1,134

)

Minority interest

 

(161

)

 

(53

)(c)

(214

)

Other

 

19

 

 

 

19

 

Total other income

 

865

 

58

 

(53

)

870

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before income taxes

 

16,504

 

2,719

 

(5,165

)

14,058

 

Income tax expense (benefit)

 

 

835

 

(1,534

)(d)

(699

)

Net income (loss)

 

16,504

 

1,884

 

(3,631

)

14,757

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividend

 

(772

)

 

 

(772

)

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders

 

$

15,732

 

$

1,884

 

$

(3,631

)

$

13,985

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders per basic common share

 

$

0.42

 

$

0.05

 

$

(0.10

)

$

0.37

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) applicable to common stockholders per diluted common share

 

$

0.41

 

$

0.05

 

$

(0.09

)

$

0.36

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

37,822

 

 

 

 

 

 

 

Diluted

 

38,778

 

 

 

 

 

 

 

 

 

See accompanying notes to Unaudited Pro Forma Condensed Combined Financial Statements, which are an integral part of these statements.

 

 

 

34



 

 

SIGNATURES

 

 

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 hereunto duly authorized.

 

 

Dated:

November 26, 2004

PRICELINE.COM INCORPORATED

 

 

 

 

 

 

 

 

 

 

 

 

 

By:

/s/ Jeffery H. Boyd

 

 

 

 

Name:

Jeffery H. Boyd

 

 

 

Title:

President and Chief Executive Officer

 

35



 

EXHIBIT INDEX

 

Exhibit No.

 

Description

 

 

 

23.1

 

Consent of Deloitte & Touche LLP

 

36