EX-99.1 2 a17-3956_1ex99d1.htm EX-99.1

Exhibit 99.1

 

·                  Q2 REVENUES OF £157.9 MILLION

·                  Q2 ADJUSTED EBITDA OF £69.0 MILLION

·                  Q2 OPERATING PROFIT OF £37.6 MILLION

 

MANCHESTER, England. — 9 February 2017 — Manchester United (NYSE: MANU; the “Company” and the “Group”) — one of the most popular and successful sports teams in the world - today announced financial results for the 2017 fiscal second quarter and six months ended 31 December 2016.

 

Highlights

 

·                  Broadcasting revenues of £52.5 million up 40.8% for the quarter.

 

·                  Matchday revenues of £38.6 million up 27.0% for the quarter.

 

·                  Three sponsorship deals announced in the quarter:

 

·                  Deezer (Global)

·                  Mlily (Global)

·                  Renewal of Global partnership with Concha Y Toro.

 

·                  Progressed to the English Football League Cup Final.

 

Commentary

 

Ed Woodward, Executive Vice Chairman, commented, “We are pleased to be competing for the first available trophy of the season when we travel to Wembley to face Southampton in the EFL Cup final this month.  The robustness of our business model continues to be reflected in our strong quarterly financial results and we remain on track to deliver record revenues for the year.  Finally, I’d like to congratulate Wayne Rooney on becoming Manchester United’s all-time record goal scorer — achieving the remarkable feat of scoring 250 goals over the last 13 seasons, surpassing Sir Bobby Charlton’s record which has stood for 44 years.”

 

Outlook

 

For fiscal 2017, Manchester United continues to expect:

 

·                  Revenue to be £530m to £540m.

·                  Adjusted EBITDA to be £170m to £180m.

 

1



 

Key Financials (unaudited)

 

£ million (except earnings per share)

 

Three months ended
31 December

 

 

 

Six months ended
31 December

 

 

 

 

 

2016

 

2015

 

Change

 

2016

 

2015

 

Change

 

Commercial revenue

 

66.8

 

66.1

 

1.1

%

141.1

 

137.3

 

2.8

%

Broadcasting revenue

 

52.5

 

37.3

 

40.8

%

81.6

 

64.9

 

25.7

%

Matchday revenue

 

38.6

 

30.4

 

27.0

%

55.4

 

55.2

 

0.4

%

Total revenue

 

157.9

 

133.8

 

18.0

%

278.1

 

257.4

 

8.0

%

Adjusted EBITDA(1)

 

69.0

 

56.1

 

23.0

%

100.2

 

97.7

 

2.6

%

Operating profit

 

37.6

 

32.6

 

15.3

%

43.8

 

42.1

 

4.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period (i.e. net income)

 

17.5

 

18.6

 

(5.9

)%

18.7

 

23.6

 

(20.8

)%

Basic earnings per share

 

10.69

 

11.35

 

(5.8

)%

11.40

 

14.38

 

(20.7

)%

Adjusted profit for the period (i.e. adjusted net income)(1)

 

17.4

 

17.7

 

(1.7

)%

18.2

 

20.4

 

(10.8

)%

Adjusted basic earnings per share (pence)(1)

 

10.63

 

10.80

 

(1.6

)%

11.07

 

12.44

 

(11.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt(1) (2)

 

409.3

 

322.1

 

27.1

%

409.3

 

322.1

 

27.1

%

 


(1) Adjusted EBITDA, adjusted profit for the period, adjusted basic earnings per share and net debt are non-IFRS measures. See “Non-IFRS Measures: Definitions and Use” below and the accompanying Supplemental Notes for the definitions and reconciliations for these non-IFRS measures and the reasons we believe these measures provide useful information to investors regarding the Group’s financial condition and results of operations.

 

(2) The gross USD debt principal remains unchanged. The increase in net debt is due to the strengthening US dollar, with the USD/GBP exchange rate moving from 1.4747 at 31 December 2015 to 1.2293 at 31 December 2016 resulting in an £88.0 million increase in gross debt.  Offsetting this were movements of £0.8 million including secured bank loan repayments and an increase in cash and cash equivalents.

 

Revenue Analysis

 

Commercial

Commercial revenue for the quarter was £66.8 million, an increase of £0.7 million, or 1.1%, over the prior year quarter.

 

·                  Sponsorship revenue for the quarter was £38.7 million, an increase of £1.3 million, or 3.5%, over the prior year quarter;

·                  Retail, Merchandising, Apparel & Product Licensing revenue for the quarter was £26.1 million, an increase of £0.4 million, or 1.6% over the prior year quarter; and

·                  Mobile & Content revenue for the quarter was £2.0 million, a decrease of £1.0 million, or 33.3% over the prior year quarter.

 

Broadcasting

 

Broadcasting revenue for the quarter was £52.5 million, an increase of £15.2 million, or 40.8%, over the prior year quarter, primarily due to the new FAPL broadcasting rights agreement, two additional FAPL home games and one additional live broadcast, partially offset by non-participation in the UEFA Champions League.

 

2



 

Matchday

 

Matchday revenue for the quarter was £38.6 million, an increase of £8.2 million, or 27.0%, over the prior year quarter, primarily due to playing three more home games across all competitions.

 

Other Financial Information

 

Operating expenses

Total operating expenses for the quarter were £121.2 million, an increase of £19.4 million, or 19.1%, over the prior year quarter.

 

Employee benefit expenses

Employee benefit expenses for the quarter were £63.6 million, an increase of £7.9 million, or 14.2%, over the prior year quarter, primarily due to first team acquisitions.

 

Other operating expenses

Other operating expenses for the quarter were £25.3 million, an increase of £3.3 million, or 15.0%, over the prior year quarter, primarily due to playing three more home games across all competitions.

 

Depreciation & amortization

Depreciation for the quarter was £2.9 million, an increase of £0.4 million, or 16.0%, over the prior year quarter. Amortization for the quarter was £34.2 million, an increase of £12.6 million, or 58.3%, over the prior year quarter. The unamortized balance of registrations at 31 December 2016 was £346.4 million.

 

Exceptional items

Exceptional credit for the quarter was £4.8 million, relating to a reversal of a registrations’ impairment charge for a player now considered to be re-established as a member of the first team playing squad.

 

Profit on disposal of intangible assets

Profit on disposal of intangible assets for the quarter was £0.9 million compared to £0.6 million in the prior year quarter.

 

Net finance costs

Net finance costs for the quarter were £12.0 million, an increase of £7.3 million, or 155.3%, over the prior year quarter, primarily due to unrealised foreign exchange losses on retranslation of unhedged US dollar borrowings.

 

Tax

The tax expense for the quarter was £8.1 million, compared to £9.3 million in the prior year quarter.

 

Cash flows

Net cash used in operating activities for the quarter was £42.5 million, an increase of £33.3 million over the prior year quarter.

 

Net capital expenditure on property, plant and equipment for the quarter was £2.1 million, an increase of £1.9 million over the prior year quarter.

 

Net capital expenditure on intangible assets for the quarter was £3.7 million, a decrease of £6.5 million over the prior year quarter.

 

Overall cash and cash equivalents (including the effects of exchange rate changes) decreased by £41.6 million in the quarter.

 

3



 

Net Debt

Net Debt as of 31 December 2016 was £409.3 million, an increase of £87.2 million over the year. The gross USD debt principal remains unchanged.

 

The increase in net debt is due to the strengthening US dollar, with the USD/GBP exchange rate moving from 1.4747 at 31 December 2015 to 1.2293 at 31 December 2016 resulting in an £88.0 million increase in gross debt.  Offsetting this were movements of £0.8 million including secured bank loan repayments and an increase in cash and cash equivalents.

 

Dividend

A semi-annual cash dividend of $0.09 per share was paid on 5 January 2017. A further semi-annual cash dividend of $0.09 per share will be paid on 8 June 2017, to shareholders of record on 28 April 2017. The shares will begin to trade ex-dividend on 26 April 2017.

 

Conference Call Information

 

The Company’s conference call to review second quarter fiscal 2017 results will be broadcast live over the internet today, 9 February 2017 at 8:00 a.m. Eastern Time and will be available on Manchester United’s investor relations website at http://ir.manutd.com. Thereafter, a replay of the webcast will be available for thirty days.

 

About Manchester United

 

Manchester United is one of the most popular and successful sports team in the world, playing one of the most popular spectator sports on Earth.

 

Through our 138-year heritage we have won 64 trophies, enabling us to develop the world’s leading sports brand and a global community of 659 million followers. Our large, passionate community provides Manchester United with a worldwide platform to generate significant revenue from multiple sources, including sponsorship, merchandising, product licensing, mobile & content, broadcasting and matchday.

 

Cautionary Statement

 

This press release contains forward-looking statements. You should not place undue reliance on such statements because they are subject to numerous risks and uncertainties relating to the Company’s operations and business environment, all of which are difficult to predict and many are beyond the Company’s control. Forward-looking statements include information concerning the Company’s possible or assumed future results of operations, including descriptions of its business strategy. These statements often include words such as “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “seek,” “believe,” “estimate,” “predict,” “potential,” “continue,” “contemplate,” “possible” or similar expressions. The forward-looking statements contained in this press release are based on our current expectations and estimates of future events and trends, which affect or may affect our businesses and operations. You should understand that these statements are not guarantees of performance or results. They involve known and unknown risks, uncertainties and assumptions. Although the Company believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect its actual financial results or results of operations and could cause actual results to differ materially from those in these forward-looking statements. These factors are more fully discussed in the “Risk Factors” section and elsewhere in the Company’s Registration Statement on Form F-1, as amended (File No. 333-182535) and the Company’s Annual Report on Form 20-F (File No. 001-35627).

 

4



 

Non-IFRS Measures: Definitions and Use

 

1.                  Adjusted EBITDA

Adjusted EBITDA is defined as profit for the period before depreciation, amortization, profit/(loss) on disposal of intangible assets, exceptional items, net finance costs, and tax.

 

We believe adjusted EBITDA is useful as a measure of comparative operating performance from period to period and among companies as it is reflective of changes in pricing decisions, cost controls and other factors that affect operating performance, and it removes the effect of our asset base (primarily depreciation and amortization), capital structure (primarily finance costs), and items outside the control of our management (primarily taxes).  Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for an analysis of our results as reported under IFRS as issued by the IASB. A reconciliation of profit for the period to adjusted EBITDA is presented in supplemental note 2.

 

2.                  Adjusted profit for the period (i.e. adjusted net income)

Adjusted profit for the period is calculated, where appropriate, by adjusting for charges/credits related to exceptional items, foreign exchange gains/losses on unhedged US dollar denominated borrowings, and fair value movements on derivative financial instruments, adding/subtracting the actual tax expense/credit for the period, and subtracting the adjusted tax expense for the period (based on an normalized tax rate of 35%; 2015: 35%). The normalized tax rate of 35% is management’s estimate of the tax rate likely to be applicable to the Group for the foreseeable future.

 

We believe that in assessing the comparative performance of the business, in order to get a clearer view of the underlying financial performance of the business, it is useful to strip out the distorting effects of charges/credits related to ‘one-off’ transactions and then to apply a ‘normalized’ tax rate (for both the current and prior periods) of the US federal income tax rate of 35%. A reconciliation of profit for the period to adjusted profit for the period is presented in supplemental note 3.

 

3.              Adjusted basic and diluted earnings per share

Adjusted basic and diluted earnings per share are calculated by dividing the adjusted profit for the period by the weighted average number of ordinary shares in issue during the period. Adjusted diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares in issue during the period to assume conversion of all dilutive potential ordinary shares. We have one category of dilutive potential ordinary shares: share awards pursuant to the 2012 Equity Incentive Plan (the “Equity Plan”). Share awards pursuant to the Equity Plan are assumed to have been converted into ordinary shares at the beginning of the financial year. Adjusted basic and diluted earnings per share are presented in supplemental note 3.

 

4.              Net debt

Net debt is calculated as non-current and current borrowings minus cash and cash equivalents.

 

5


 


 

Key Performance Indicators

 

 

 

Three months ended

 

Six months ended

 

 

 

31 December

 

31 December

 

 

 

2016

 

2015

 

2016

 

2015

 

Commercial % of total revenue

 

42.3

%

49.4

%

50.7

%

53.3

%

Broadcasting % of total revenue

 

33.3

%

27.9

%

29.4

%

25.2

%

Matchday % of total revenue

 

24.4

%

22.7

%

19.9

%

21.5

%

Home Matches Played

 

 

 

 

 

 

 

 

 

FAPL

 

7

 

5

 

10

 

9

 

UEFA competitions

 

2

 

2

 

3

 

4

 

Domestic Cups

 

2

 

1

 

2

 

2

 

Away Matches Played

 

 

 

 

 

 

 

 

 

UEFA competitions

 

2

 

2

 

3

 

4

 

Domestic Cups

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Employees at period end

 

839

 

788

 

839

 

788

 

Staff costs % of revenue

 

40.3

%

41.6

%

45.2

%

44.5

%

 

Phasing of Premier League home
games

 

Quarter 1

 

Quarter 2

 

Quarter 3

 

Quarter 4

 

Total

 

2016/17 season*

 

3

 

7

 

4

 

5

 

19

 

2015/16 season

 

4

 

5

 

5

 

5

 

19

 

 


*Subject to changes in broadcasting scheduling

 

Contacts

 

Investor Relations:
Cliff Baty
Chief Financial Officer
+44 161 868 8650
ir@manutd.co.uk

Media: Philip Townsend
Manchester United plc
+44 161 868 8148
philip.townsend@manutd.co.uk

 

Jim Barron / Michael Henson
Sard Verbinnen & Co
+ 1 212 687 8080
JBarron@SARDVERB.com

 

6



 

CONSOLIDATED INCOME STATEMENT

(unaudited; in £ thousands, except per share and shares outstanding data)

 

 

 

Three months ended
31 December

 

Six months ended
31 December

 

 

 

2016

 

2015

 

2016

 

2015

 

Revenue

 

157,858

 

133,764

 

278,071

 

257,326

 

Operating expenses

 

(121,156

)

(101,804

)

(243,398

)

(208,410

)

Profit/(loss) on disposal of intangible assets

 

915

 

648

 

9,120

 

(6,788

)

Operating profit

 

37,617

 

32,608

 

43,793

 

42,128

 

Finance costs

 

(12,116

)

(4,799

)

(18,214

)

(9,178

)

Finance income

 

131

 

67

 

311

 

105

 

Net finance costs

 

(11,985

)

(4,732

)

(17,903

)

(9,073

)

Profit before tax

 

25,632

 

27,876

 

25,890

 

33,055

 

Tax expense

 

(8,099

)

(9,269

)

(7,196

)

(9,488

)

Profit for the period

 

17,533

 

18,607

 

18,694

 

23,567

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share:

 

 

 

 

 

 

 

 

 

Basic earnings per share (pence)

 

10.69

 

11.35

 

11.40

 

14.38

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,025

 

163,892

 

164,025

 

163,888

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

Diluted earnings per share (pence)

 

10.66

 

11.33

 

11.36

 

14.35

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,489

 

164,263

 

164,489

 

164,263

 

 

7



 

CONSOLIDATED BALANCE SHEET

(unaudited; in £ thousands)

 

 

 

As of
31 December
2016

 

As of
30 June
2016

 

As of
31 December
2015

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

244,064

 

245,714

 

248,314

 

Investment property

 

14,049

 

13,447

 

13,503

 

Intangible assets

 

773,260

 

665,634

 

663,345

 

Derivative financial instruments

 

2,435

 

3,760

 

1,680

 

Trade and other receivables

 

4,280

 

11,223

 

10,375

 

Deferred tax asset

 

144,942

 

145,460

 

132,910

 

 

 

1,183,030

 

1,085,238

 

1,070,127

 

Current assets

 

 

 

 

 

 

 

Inventories

 

1,093

 

926

 

1,504

 

Derivative financial instruments

 

4,583

 

7,888

 

1,971

 

Trade and other receivables

 

124,395

 

128,657

 

81,807

 

Cash and cash equivalents

 

122,704

 

229,194

 

121,611

 

 

 

252,775

 

366,665

 

206,893

 

Total assets

 

1,435,805

 

1,451,903

 

1,277,020

 

 

8



 

CONSOLIDATED BALANCE SHEET (continued)

(unaudited; in £ thousands)

 

 

 

As of
31 December
2016

 

As of
30 June
2016

 

As of
31 December
2015

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

52

 

52

 

52

 

Share premium

 

68,822

 

68,822

 

68,822

 

Merger reserve

 

249,030

 

249,030

 

249,030

 

Hedging reserve

 

(43,237

)

(32,989

)

(9,220

)

Retained earnings

 

192,999

 

173,367

 

174,834

 

 

 

467,666

 

458,282

 

483,518

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

2,656

 

10,637

 

2,454

 

Trade and other payables

 

64,967

 

41,450

 

19,587

 

Borrowings

 

525,830

 

484,528

 

437,656

 

Deferred revenue

 

32,927

 

38,899

 

16,944

 

Deferred tax liabilities

 

13,274

 

14,364

 

14,070

 

 

 

639,654

 

589,878

 

490,711

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

2,925

 

2,800

 

2,207

 

Tax liabilities

 

5,453

 

6,867

 

4,870

 

Trade and other payables

 

166,710

 

199,668

 

164,769

 

Borrowings

 

6,158

 

5,564

 

6,057

 

Deferred revenue

 

147,239

 

188,844

 

124,888

 

 

 

328,485

 

403,743

 

302,791

 

Total equity and liabilities

 

1,435,805

 

1,451,903

 

1,277,020

 

 

9



 

CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited; in £ thousands)

 

 

 

Three months ended 
31 December

 

Six months ended
31 December

 

 

 

2016

 

2015

 

2016

 

2015

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Cash (used in)/generated from operations (see supplemental note 4)

 

(40,633

)

(7,007

)

23,150

 

31,108

 

Interest paid

 

(1,743

)

(1,576

)

(9,647

)

(3,118

)

Interest received

 

131

 

50

 

311

 

117

 

Tax paid

 

(211

)

(660

)

(3,663

)

(1,602

)

Net cash (used in)/generated from operating activities

 

(42,456

)

(9,193

)

10,151

 

26,505

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

(2,151

)

(223

)

(3,708

)

(576

)

Proceeds from sale of property, plant and equipment

 

 

(2

)

 

19

 

Payments for investment property

 

(15

)

 

(659

)

 

Payments for intangible assets

 

(6,563

)

(9,360

)

(165,411

)

(95,892

)

Proceeds from sale of intangible assets

 

2,909

 

(818

)

39,068

 

35,773

 

Net cash used in investing activities

 

(5,820

)

(10,403

)

(130,710

)

(60,676

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Repayment of borrowings

 

(100

)

(94

)

(194

)

(183

)

Dividends paid

 

 

(4,813

)

 

(4,813

)

Net cash used in financing activities

 

(100

)

(4,907

)

(194

)

(4,996

)

Net decrease in cash and cash equivalents

 

(48,376

)

(24,503

)

(120,753

)

(39,167

)

Cash and cash equivalents at beginning of period

 

164,277

 

143,525

 

229,194

 

155,752

 

Effects of exchange rate changes on cash and cash equivalents

 

6,803

 

2,589

 

14,263

 

5,026

 

Cash and cash equivalents at end of period

 

122,704

 

121,611

 

122,704

 

121,611

 

 

10



 

SUPPLEMENTAL NOTES

 

1                                         General information

 

Manchester United plc (the “Company”) and its subsidiaries (together the “Group”) is a professional football club together with related and ancillary activities. The Company incorporated under the Companies Law (2011 Revision) of the Cayman Islands, as amended and restated from time to time.

 

2                               Reconciliation of profit for the period to Adjusted EBITDA

 

 

 

Three months ended
31 December

 

Six months ended
31 December

 

 

 

2016
£’000

 

2015
£’000

 

2016
£’000

 

2015
£’000

 

Profit for the period

 

17,533

 

18,607

 

18,694

 

23,567

 

Adjustments:

 

 

 

 

 

 

 

 

 

Tax expense

 

8,099

 

9,269

 

7,196

 

9,488

 

Net finance costs

 

11,985

 

4,732

 

17,903

 

9,073

 

(Profit)/loss on disposal of intangible assets

 

(915

)

(648

)

(9,120

)

6,788

 

Exceptional items

 

(4,753

)

 

(4,753

)

 

Amortization

 

34,216

 

21,639

 

65,021

 

43,786

 

Depreciation

 

2,851

 

2,473

 

5,263

 

4,967

 

Adjusted EBITDA

 

69,016

 

56,072

 

100,204

 

97,669

 

 

11



 

3                               Reconciliation of profit for the period to adjusted profit for the period and adjusted basic and diluted earnings per share

 

 

 

Three months ended
31 December

 

Six months ended
31 December

 

 

 

2016
£’000

 

2015
£’000

 

2016
£’000

 

2015
£’000

 

Profit for the period

 

17,533

 

18,607

 

18,694

 

23,567

 

Exceptional items

 

(4,753

)

 

(4,753

)

 

Foreign exchange losses on unhedged US dollar borrowings

 

4,983

 

455

 

7,094

 

1,214

 

Fair value movement on derivative financial instruments

 

973

 

(1,105

)

(301

)

(2,912

)

Tax expense

 

8,099

 

9,269

 

7,196

 

9,488

 

Adjusted profit before tax

 

26,835

 

27,226

 

27,930

 

31,357

 

Adjusted tax expense (using a normalised tax rate of 35% (2015: 35%))

 

(9,392

)

(9,529

)

(9,776

)

(10,975

)

Adjusted profit for the period (i.e. adjusted net income)

 

17,443

 

17,697

 

18,155

 

20,382

 

 

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per share:

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per share (pence)

 

10.63

 

10.80

 

11.07

 

12.44

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,025

 

163,892

 

164,025

 

163,888

 

Adjusted diluted earnings per share:

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share (pence)

 

10.60

 

10.77

 

11.04

 

12.41

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,489

 

164,263

 

164,489

 

164,263

 

 

12



 

4                               Cash generated from operations

 

 

 

Three months ended
31 December

 

Six months ended
31 December

 

 

 

2016
£’000

 

2015
£’000

 

2016
£’000

 

2015
£’000

 

Profit for the period

 

17,533

 

18,607

 

18,694

 

23,567

 

Tax expense

 

8,099

 

9,269

 

7,196

 

9,488

 

Profit before tax

 

25,632

 

27,876

 

25,890

 

33,055

 

Depreciation

 

2,851

 

2,473

 

5,263

 

4,967

 

Amortization

 

34,216

 

21,639

 

65,021

 

43,786

 

Reversal of impairment

 

(4,753

)

 

(4,753

)

 

(Profit)/loss on disposal of intangible assets registrations

 

(915

)

(648

)

(9,120

)

6,788

 

Net finance costs

 

11,974

 

4,732

 

17,903

 

9,073

 

Loss on disposal of property, plant and equipment

 

 

1

 

 

10

 

Equity-settled share-based payments

 

481

 

420

 

938

 

795

 

Foreign exchange losses/(gains) on operating activities

 

2,914

 

324

 

878

 

(1,857

)

Reclassified from hedging reserve

 

480

 

321

 

1,246

 

663

 

Decrease/(increase) in inventories

 

329

 

(144

)

(167

)

(1,504

)

(Increase)/decrease in trade and other receivables

 

(58,064

)

24,541

 

(18,617

)

14,375

 

Decrease in trade and other payables and deferred revenue

 

(55,778

)

(88,542

)

(61,332

)

(79,043

)

Cash (used in)/generated from operations

 

(40,633

)

(7,007

)

23,150

 

31,108

 

 

13