EX-99.1 2 a18-5500_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

·                  Q2 REVENUES OF £163.9 MILLION

·                  Q2 ADJUSTED EBITDA OF £67.8 MILLION

·                  Q2 OPERATING PROFIT OF £28.7 MILLION

 

MANCHESTER, England. — 8 February 2018 — 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 2018 fiscal second quarter ended 31 December 2017.

 

Highlights

 

·                  Extended manager Jose Mourinho’s contract

 

·                  Revenue for the quarter £163.9m — up 4% from second quarter 2017

 

·                  Announced Melitta as the Club’s first official coffee partner

 

Commentary

 

Ed Woodward, Executive Vice Chairman, commented, “Our solid business model has allowed us to invest in the future of the Club with the extension of Jose Mourinho’s contract as manager and the acquisition of Alexis Sanchez. We look forward to the remainder of the season with confidence.”

 

Outlook

 

For fiscal 2018, Manchester United continues to expect:

 

·                  Revenue to be £575m to £585m.

·                  Adjusted EBITDA to be £175m to £185m.

 

1



 

Key Financials (unaudited)

 

 

 

Three months ended
31 December

 

 

 

Six months ended
31 December

 

 

 

£ million (except
(loss)/earnings per share)

 

2017

 

2016

 

Change

 

2017

 

2016

 

Change

 

Commercial revenue

 

65.4

 

66.8

 

(2.1

)%

145.9

 

141.1

 

3.4

%

Broadcasting revenue

 

61.6

 

52.5

 

17.3

%

99.7

 

81.6

 

22.2

%

Matchday revenue

 

36.9

 

38.6

 

(4.4

)%

59.3

 

55.4

 

7.0

%

Total revenue

 

163.9

 

157.9

 

3.8

%

304.9

 

278.1

 

9.6

%

Adjusted EBITDA(1)

 

67.8

 

69.0

 

(1.7

)%

104.4

 

100.2

 

4.2

%

Operating profit

 

28.7

 

37.6

 

(23.7

)%

43.9

 

43.8

 

0.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss)/profit for the period (i.e. net (loss)/income) (2)

 

(29.0

)

17.5

 

 

(21.1

)

18.7

 

 

Basic (loss)/earnings per share (pence)

 

(17.71

)

10.69

 

 

(12.87

)

11.40

 

 

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

 

15.1

 

17.4

 

(13.2

)%

21.3

 

18.2

 

17.0

%

Adjusted basic earnings per share (pence)(1)

 

9.23

 

10.63

 

(13.2

)%

12.99

 

11.07

 

17.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt(1)/(3)

 

328.6

 

409.3

 

(19.7

)%

328.6

 

409.3

 

(19.7

)%

 


(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 US federal corporate income tax rate has reduced from 35% to 21% following the substantive enactment of US tax reform on 22 December 2017. This necessitated a re-measurement of the existing US deferred tax position in the period to 31 December 2017. As a result the loss for the three and six months ended 31 December 2017 includes a non-cash tax accounting write off of £48.8 million.

 

(3) The gross USD debt principal remains unchanged.

 

Revenue Analysis

 

Commercial

 

Commercial revenue for the quarter was £65.4 million, a decrease of £1.4 million, or 2.1%, over the prior year quarter.

 

·                  Sponsorship revenue for the quarter was £39.4 million, a decrease of £1.3 million, or 3.2%, over the prior year quarter;

·                  Retail, Merchandising, Apparel & Product Licensing revenue for the quarter was £26.0 million, a decrease of £0.1 million, or 0.4% over the prior year quarter.

 

Broadcasting

 

Broadcasting revenue for the quarter was £61.6 million, an increase of £9.1 million, or 17.3%, over the prior year quarter, primarily due to participation in the UEFA Champions League and two additional PL games broadcast live.

 

Matchday

 

Matchday revenue for the quarter was £36.9 million, a decrease of £1.7 million, or 4.4%, over the prior year quarter, primarily due to playing two fewer domestic cup home games.

 

2



 

Other Financial Information

 

Operating expenses

 

Total operating expenses for the quarter were £136.2 million, an increase of £15.0 million, or 12.4%, over the prior year quarter.

 

Employee benefit expenses

 

Employee benefit expenses for the quarter were £69.6 million, an increase of £6.0 million, or 9.4%, over the prior year quarter, primarily due to player salary uplifts due to participation in the UEFA Champions League.

 

Other operating expenses

 

Other operating expenses for the quarter were £26.5 million, an increase of £1.2 million, or 4.7%, over the prior year quarter.

 

Depreciation & amortization

 

Depreciation for the quarter was £2.8 million, a decrease of £0.1 million, or 3.4%, over the prior year quarter. Amortization for the quarter was £37.3 million, an increase of £3.1 million, or 9.1%, over the prior year quarter. The unamortized balance of registrations at 31 December 2017 was £341.8 million.

 

Exceptional items

 

Exceptional items for the quarter were £nil. Exceptional credit for the prior year quarter was £4.8 million, relating to a reversal of a registrations impairment charge for a player 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 £1.0 million compared to a profit of £0.9 million in the prior year quarter.

 

Net finance costs

 

Net finance costs for the quarter were £4.3 million, a decrease of £7.7 million, or 64.2%, over the prior year quarter, primarily due to unrealized foreign exchange gains on unhedged USD borrowings.

 

Tax

 

The US federal corporate income tax rate has reduced from 35% to 21% following the substantive enactment of US tax reform on 22 December 2017. This necessitated a re-measurement of the existing US deferred tax position in the period to 31 December 2017. As a result the current quarter expense includes a non-cash tax accounting write off of £48.8 million. Accordingly, the tax expense for the quarter was £53.4 million, compared to £8.1 million in the prior year quarter.

 

Cash flows

 

Overall cash and cash equivalents (including the effects of exchange rate changes) decreased by £60.9 million in the quarter compared to a decrease of £41.6m in the prior year quarter.

 

Net cash used in operating activities for the quarter was £44.4 million, an increase of £1.9 million over the prior year quarter.

 

Net capital expenditure on property, plant and equipment and investment property for the quarter was £4.1 million, an increase of £2.0 million over the prior year quarter.

 

Net capital expenditure on intangible assets for the quarter was £11.8 million, an increase of £8.1 million over the prior year quarter.

 

3



 

Net Debt

 

Net Debt as of 31 December 2017 was £328.6 million, a decrease of £80.7 million over the year. The gross USD debt principal remains unchanged.

 

Dividend

 

A semi-annual cash dividend of $0.09 per share was paid on 5 January 2018. A further semi-annual cash dividend of $0.09 per share will be paid on 5 June 2018, to shareholders of record on 27 April 2018. The stock will begin to trade ex-dividend on 26 April 2018.

 

Conference Call Information

 

The Company’s conference call to review second quarter fiscal 2018 results will be broadcast live over the internet today, 8 February 2018 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 teams in the world, playing one of the most popular spectator sports on Earth.

 

Through our 140-year heritage we have won 66 trophies, enabling us to develop what we believe is one of the world’s leading sports brands 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, 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).

 

Non-IFRS Measures: Definitions and Use

 

1.                  Adjusted EBITDA

 

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

 

4



 

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 (loss)/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 a normalized tax rate of 35%; 2016: 35%). The normalized tax rate of 35% was the US federal corporate income tax rate applicable during the period.

 

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 the items referred to above and then to apply a ‘normalized’ tax rate (for both the current and prior periods) of the US federal income tax rate of 35% applicable during the period. A reconciliation of (loss)/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

 

 

 

2017

 

2016

 

2017

 

2016

 

Commercial % of total revenue

 

39.9

%

42.3

%

47.9

%

50.7

%

Broadcasting % of total revenue

 

37.6

%

33.3

%

32.7

%

29.4

%

Matchday % of total revenue

 

22.5

%

24.4

%

19.4

%

19.9

%

Home Matches Played

 

 

 

 

 

 

 

 

 

PL

 

7

 

7

 

11

 

10

 

UEFA competitions

 

2

 

2

 

3

 

3

 

Domestic Cups

 

 

2

 

1

 

2

 

Away Matches Played

 

 

 

 

 

 

 

 

 

UEFA competitions

 

2

 

2

 

4

 

3

 

Domestic Cups

 

2

 

 

2

 

1

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Employees at period end

 

923

 

839

 

923

 

839

 

Employee benefit expenses % of revenue

 

42.5

%

40.3

%

45.8

%

45.2

%

 

Phasing of Premier League home 
games

 

Quarter 1

 

Quarter 2

 

Quarter 3

 

Quarter 4

 

Total

 

2017/18 season*

 

4

 

7

 

5

 

3

 

19

 

2016/17 season

 

3

 

7

 

4

 

5

 

19

 

 


*Subject to changes in broadcasting scheduling

 

Contacts

 

Manchester United plc

Manchester United plc

Investor Relations:

Media:

Cliff Baty

Philip Townsend

Chief Financial Officer

+44 161 868 8148

+44 161 868 8650

philip.townsend@manutd.co.uk

ir@manutd.co.uk

 

 

 

 

Sard Verbinnen & Co

 

Jim Barron / Devin Broda

 

+ 1 212 687 8080

 

JBarron@SARDVERB.com

 

dbroda@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

 

 

2017

 

2016

 

2017

 

2016

 

Revenue

 

163,962

 

157,858

 

304,942

 

278,071

 

Operating expenses

 

(136,252

)

(121,156

)

(279,288

)

(243,398

)

Profit on disposal of intangible assets

 

1,013

 

915

 

18,292

 

9,120

 

Operating profit

 

28,723

 

37,617

 

43,946

 

43,793

 

Finance costs

 

(4,533

)

(12,116

)

(5,534

)

(18,214

)

Finance income

 

170

 

131

 

388

 

311

 

Net finance costs

 

(4,363

)

(11,985

)

(5,146

)

(17,903

)

Profit before tax

 

24,360

 

25,632

 

38,800

 

25,890

 

Tax expense (1)

 

(53,446

)

(8,099

)

(59,939

)

(7,196

)

(Loss)/profit for the period (1)

 

(29,086

)

17,533

 

(21,139

)

18,694

 

 

 

 

 

 

 

 

 

 

 

Basic (loss)/earnings per share:

 

 

 

 

 

 

 

 

 

Basic (loss)/earnings per share (pence) (1)

 

(17.71

)

10.69

 

(12.87

)

11.40

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,195

 

164,025

 

164,195

 

164,025

 

Diluted (loss)/earnings per share:

 

 

 

 

 

 

 

 

 

Diluted (loss)/earnings per share (pence) (1)/(2)

 

(17.71

)

10.66

 

(12.87

)

11.36

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,585

 

164,489

 

164,585

 

164,489

 

 


(1) The US federal corporate income tax rate has reduced from 35% to 21% following the substantive enactment of US tax reform on 22 December 2017. This necessitated a re-measurement of the existing US deferred tax position in the period to 31 December 2017. As a result the current period tax expense includes a non-cash tax accounting write off of £48.8 million. Accordingly, this has resulted in a loss for the period and basic and diluted loss per share for the period.

 

(2) For the three and six months ended 31 December 2017 potential ordinary shares are anti-dilutive, as their inclusion in the diluted loss per share calculation would reduce the loss per share, and hence have been excluded.

 

7



 

CONSOLIDATED BALANCE SHEET

(unaudited; in £ thousands)

 

 

 

As of

 

As of

 

As of

 

 

 

31 December

 

30 June

 

31 December

 

 

 

2017

 

2017

 

2016

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

246,673

 

244,738

 

244,064

 

Investment property

 

13,901

 

13,966

 

14,049

 

Intangible assets

 

770,076

 

717,544

 

773,260

 

Derivative financial instruments

 

1,192

 

1,666

 

2,435

 

Trade and other receivables

 

10,560

 

15,399

 

4,280

 

Tax receivable

 

1,882

 

 

 

Deferred tax asset

 

80,341

 

142,107

 

144,942

 

 

 

1,124,625

 

1,135,420

 

1,183,030

 

Current assets

 

 

 

 

 

 

 

Inventories

 

1,918

 

1,637

 

1,093

 

Derivative financial instruments

 

2,704

 

3,218

 

4,583

 

Trade and other receivables

 

105,753

 

103,732

 

124,395

 

Cash and cash equivalents

 

155,312

 

290,267

 

122,704

 

 

 

265,687

 

398,854

 

252,775

 

Total assets

 

1,390,312

 

1,534,274

 

1,435,805

 

 

8



 

CONSOLIDATED BALANCE SHEET (continued)

(unaudited; in £ thousands)

 

 

 

As of

 

As of

 

As of

 

 

 

31 December

 

30 June

 

31 December

 

 

 

2017

 

2017

 

2016

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

53

 

53

 

52

 

Share premium

 

68,822

 

68,822

 

68,822

 

Merger reserve

 

249,030

 

249,030

 

249,030

 

Hedging reserve

 

(24,209

)

(31,724

)

(43,237

)

Retained earnings

 

171,500

 

191,436

 

192,999

 

 

 

465,196

 

477,617

 

467,666

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

655

 

2,656

 

Trade and other payables

 

70,331

 

83,587

 

64,967

 

Borrowings

 

474,748

 

497,630

 

525,830

 

Deferred revenue

 

32,704

 

39,648

 

32,927

 

Deferred tax liabilities

 

31,834

 

20,828

 

13,274

 

 

 

609,617

 

642,348

 

639,654

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,253

 

2,925

 

Tax liabilities

 

3,704

 

9,772

 

5,453

 

Trade and other payables

 

182,965

 

190,315

 

166,710

 

Borrowings

 

9,160

 

5,724

 

6,158

 

Deferred revenue

 

119,670

 

207,245

 

147,239

 

 

 

315,499

 

414,309

 

328,485

 

Total equity and liabilities

 

1,390,312

 

1,534,274

 

1,435,805

 

 

9



 

CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited; in £ thousands)

 

 

 

Three months ended

 

Six months ended

 

 

 

31 December

 

31 December

 

 

 

2017

 

2016

 

2017

 

2016

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

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

 

(38,440

)

(40,633

)

(11,489

)

23,150

 

Interest paid

 

(1,621

)

(1,743

)

(9,639

)

(9,647

)

Interest received

 

170

 

131

 

388

 

311

 

Tax paid

 

(4,530

)

(211

)

(5,768

)

(3,663

)

Net cash (used in)/generated from operating activities

 

(44,421

)

(42,456

)

(26,508

)

10,151

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

(4,243

)

(2,151

)

(8,587

)

(3,708

)

Proceeds from sale of property, plant and equipment

 

75

 

 

75

 

 

Payments for investment property

 

 

(15

)

 

(659

)

Payments for intangible assets

 

(12,000

)

(6,563

)

(129,121

)

(165,411

)

Proceeds from sale of intangible assets

 

256

 

2,909

 

32,442

 

39,068

 

Net cash used in investing activities

 

(15,912

)

(5,820

)

(105,191

)

(130,710

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Repayment of borrowings

 

(106

)

(100

)

(206

)

(194

)

Net cash used in financing activities

 

(106

)

(100

)

(206

)

(194

)

Net decrease in cash and cash equivalents

 

(60,439

)

(48,376

)

(131,905

)

(120,753

)

Cash and cash equivalents at beginning of period

 

216,236

 

164,277

 

290,267

 

229,194

 

Effects of exchange rate changes on cash and cash equivalents

 

(485

)

6,803

 

(3,050

)

14,263

 

Cash and cash equivalents at end of period

 

155,312

 

122,704

 

155,312

 

122,704

 

 

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 (loss)/profit for the period to Adjusted EBITDA

 

 

 

Three months ended

 

Six months ended

 

 

 

31 December

 

31 December

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

£’000

 

£’000

 

£’000

 

£’000

 

(Loss)/profit for the period

 

(29,086

)

17,533

 

(21,139

)

18,694

 

Adjustments:

 

 

 

 

 

 

 

 

 

Tax expense

 

53,446

 

8,099

 

59,939

 

7,196

 

Net finance costs

 

4,363

 

11,985

 

5,146

 

17,903

 

Profit on disposal of intangible assets

 

(1,013

)

(915

)

(18,292

)

(9,120

)

Exceptional items

 

 

(4,753

)

 

(4,753

)

Amortization

 

37,335

 

34,216

 

73,389

 

65,021

 

Depreciation

 

2,755

 

2,851

 

5,329

 

5,263

 

Adjusted EBITDA

 

67,800

 

69,016

 

104,372

 

100,204

 

 

11



 

3                               Reconciliation of (loss)/profit for the period to adjusted profit for the period and adjusted basic and diluted earnings per share

 

 

 

Three months ended

 

Six months ended

 

 

 

31 December

 

31 December

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

£’000

 

£’000

 

£’000

 

£’000

 

(Loss)/profit for the period

 

(29,086

)

17,533

 

(21,139

)

18,694

 

Exceptional items

 

 

(4,753

)

 

(4,753

)

Foreign exchange (gains)/losses on unhedged US dollar borrowings

 

(1,328

)

4,983

 

(6,824

)

7,094

 

Fair value movement on derivative financial instruments

 

291

 

973

 

845

 

(301

)

Tax expense

 

53,446

 

8,099

 

59,939

 

7,196

 

Adjusted profit before tax

 

23,323

 

26,835

 

32,821

 

27,930

 

 

 

 

 

 

 

 

 

 

 

Adjusted tax expense (using a normalized US statutory rate of 35% (2016: 35%))

 

(8,163

)

(9,392

)

(11,487

)

(9,776

)

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

 

15,160

 

17,443

 

21,334

 

18,154

 

 

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per share:

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per share (pence)

 

9.23

 

10.63

 

12.99

 

11.07

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,195

 

164,025

 

164,195

 

164,025

 

Adjusted diluted earnings per share:

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings per share (pence)

 

9.21

 

10.60

 

12.96

 

11.04

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,585

 

164,489

 

164,585

 

164,489

 

 

12



 

4                               Cash (used in)/generated from operations

 

 

 

Three months ended

 

Six months ended

 

 

 

31 December

 

31 December

 

 

 

2017

 

2016

 

2017

 

2016

 

 

 

£’000

 

£’000

 

£’000

 

£’000

 

(Loss)/profit for the period

 

(29,086

)

17,533

 

(21,139

)

18,694

 

Tax expense

 

53,446

 

8,099

 

59,939

 

7,196

 

Profit before tax

 

24,360

 

25,632

 

38,800

 

25,890

 

Depreciation

 

2,755

 

2,851

 

5,329

 

5,263

 

Amortization

 

37,335

 

34,216

 

73,389

 

65,021

 

Reversal of impairment

 

 

(4,753

)

 

(4,753

)

Profit on disposal of intangible assets registrations

 

(1,013

)

(915

)

(18,292

)

(9,120

)

Net finance costs

 

4,363

 

11,974

 

5,146

 

17,903

 

Profit on disposal of property, plant and equipment

 

(75

)

 

(75

)

 

Equity-settled share-based payments

 

618

 

481

 

1,203

 

938

 

Foreign exchange losses on operating activities

 

9

 

2,914

 

1,000

 

878

 

Reclassified from hedging reserve

 

3,707

 

480

 

7,708

 

1,246

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

Inventories

 

156

 

329

 

(281

)

(167

)

Trade and other receivables

 

(24,836

)

(58,064

)

(8,163

)

(18,617

)

Trade and other payables and deferred revenue

 

(85,819

)

(55,778

)

(117,253

)

(61,332

)

Cash (used in)/generated from operations

 

(38,440

)

(40,633

)

(11,489

)

23,150

 

 

13