EX-99.1 2 a18-13596_1ex99d1.htm EX-99.1

Exhibit 99.1

 

 

MANCHESTER, England. — 17 May 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 third quarter and nine months ended 31 March 2018.

 

Highlights

 

·                  Progressed to the FA Cup Final for a record-equalling 20th time

 

·                  Became the fastest growing sports club channel to launch on Youtube

 

·                  Revenue for the quarter £137.5m — up 8% from third quarter 2017

 

·                  Four sponsorship deals announced in the quarter

 

·                  PingAn (Financial Services)

·                  Science in Sport (Regional)

·                  Renewal of Cho-A-Pharm (Regional)

·                  Extension of Mlily (Global)

 

Commentary

 

Ed Woodward, Executive Vice Chairman, commented, “As another season nears its close, we have achieved our highest number of points and finish since 2012/13 and we look forward to another trip to Wembley. We anticipate another successful summer tour in the United States in preparation for the 2018/19 season.”

 

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)

 

£ million (except

 

Three months ended
31 March

 

 

 

Nine months ended
31 March

 

 

 

(loss)/earnings per share)

 

2018

 

2017

 

Change

 

2018

 

2017

 

Change

 

Commercial revenue

 

66.7

 

66.5

 

0.3

%

212.6

 

207.6

 

2.4

%

Broadcasting revenue

 

39.7

 

31.4

 

26.4

%

139.4

 

113.0

 

23.4

%

Matchday revenue

 

31.1

 

29.3

 

6.1

%

90.4

 

84.7

 

6.7

%

Total revenue

 

137.5

 

127.2

 

8.1

%

442.4

 

405.3

 

9.2

%

Adjusted EBITDA(1)

 

36.1

 

30.0

 

20.3

%

140.5

 

130.2

 

7.9

%

Operating (loss)/profit

 

(2.3

)

(4.1

)

(43.9

)%

41.6

 

39.7

 

4.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

0.1

 

(3.8

)

 

(21.0

)

14.9

 

 

Basic earnings/(loss) per share

 

0.07

 

(2.30

)

 

(12.81

)

9.10

 

 

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

 

(5.4

)

(6.3

)

(14.3

)%

18.2

 

11.8

 

54.2

%

Adjusted basic (loss)/ earnings per share (pence)(1)

 

(3.30

)

(3.84

)

(14.1

)%

11.10

 

7.22

 

53.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt(1)/(3)

 

301.3

 

366.3

 

(17.7

)%

301.3

 

366.3

 

(17.7

)%

 


(1) Adjusted EBITDA, adjusted (loss)/profit for the period, adjusted basic (loss)/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 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 nine months ended 31 March 2018 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 £66.7 million, an increase of £0.2 million, or 0.3%, over the prior year quarter.

 

·                  Sponsorship revenue for the quarter was £41.7 million, a decrease of £0.1 million, or 0.2%, over the prior year quarter;

·                  Retail, Merchandising, Apparel & Product Licensing revenue for the quarter was £25.0 million, an increase of £0.3 million, or 1.2%, over the prior year quarter.

 

Broadcasting

 

Broadcasting revenue for the quarter was £39.7 million, an increase of £8.3 million, or 26.4%, over the prior year quarter, primarily due to playing one additional PL home game and two additional PL games being broadcast live.

 

Matchday

 

Matchday revenue for the quarter was £31.1 million, an increase of £1.8 million, or 6.1%, over the prior year quarter, primarily due to playing an additional PL home game, partially offset by playing fewer domestic cup games.

 

2



 

Other Financial Information

 

Operating expenses

 

Total operating expenses for the quarter were £136.4 million, an increase of £6.6 million, or 5.1%, over the prior year quarter.

 

Employee benefit expenses

 

Employee benefit expenses for the quarter were £75.1 million, an increase of £8.6 million, or 12.9%, over the prior year quarter, primarily due to player salary uplifts related to participation in the UEFA Champions League.

 

Other operating expenses

 

Other operating expenses for the quarter were £26.3 million, a decrease of £4.4 million, or 14.3%, over the prior year quarter, reflecting lower home domestic cup gate share costs, reduced travel costs and a reduction in foreign exchange losses.

 

Depreciation & amortization

 

Depreciation for the quarter was £2.6 million, an increase of £0.1 million, or 4.0%, over the prior year quarter. Amortization for the quarter was £32.4 million, an increase of £2.3 million, or 7.6%, over the prior year quarter. The unamortized balance of registrations at 31 March 2018 was £321.3 million.

 

Loss on disposal of intangible assets

 

Loss on disposal of intangible assets for the quarter was £3.4 million compared to £1.5 million in the prior year quarter.

 

Net finance income/(costs)

 

Net finance income for the quarter was £1.0 million, compared to net finance costs of £3.3 million in the prior year quarter, primarily due to unrealized foreign exchange gains on unhedged USD borrowings.

 

Tax

 

The tax credit for the quarter was £1.4 million, compared to £3.6 million in the prior year quarter.

 

Cash flows

 

Overall cash and cash equivalents (including the effects of exchange rate changes) increased by £6.4 million in the quarter compared to an increase of £29.9 million in the prior year quarter.

 

Net cash generated from operating activities for the quarter was £21.2 million, a decrease of £18.6 million over the prior year quarter.

 

Net capital expenditure on property, plant and equipment for the quarter was £1.0 million, a decrease of £1.6 million over the prior year quarter.

 

Net capital proceeds on intangible assets for the quarter were £1.3 million, a decrease of £5.3 million over the prior year quarter.

 

Net debt

 

Net debt as of 31 March 2018 was £301.3 million, a decrease of £65.0 million over the year. The gross USD debt principal remains unchanged.

 

3



 

Dividend

 

A semi-annual dividend of $0.09 per share was paid during the quarter. A further semi-annual dividend of $0.09 per share will be paid on 5 June 2018, to shareholders of record on 27 April 2018. The stock began trading ex-dividend on 26 April 2018.

 

Conference Call Information

 

The Company’s conference call to review third quarter fiscal 2018 results will be broadcast live over the internet today, 17 May 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).

 

4



 

Non-IFRS Measures: Definitions and Use

 

1.                  Adjusted EBITDA

 

Adjusted EBITDA is defined as profit/(loss) 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/(loss) for the period to Adjusted EBITDA is presented in supplemental note 2.

 

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

 

Adjusted (loss)/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/adding the adjusted tax expense/credit for the period (based on a normalized tax rate of 28%; 2017: 35%). The normalized tax rate of 28% was the weighted average US federal corporate income tax rate applicable during the financial year.

 

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 weighted average US federal income tax rate of 28% (2017: 35%) applicable during the financial year. A reconciliation of profit/(loss) for the period to adjusted (loss)/profit for the period is presented in supplemental note 3.

 

3.                   Adjusted basic and diluted (loss)/earnings per share

 

Adjusted basic and diluted (loss)/earnings per share are calculated by dividing the adjusted (loss)/profit for the period by the weighted average number of ordinary shares in issue during the period. Adjusted diluted (loss)/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 (loss)/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

 

Nine months ended

 

 

 

31 March

 

31 March

 

 

 

2018

 

2017

 

2018

 

2017

 

Commercial % of total revenue

 

48.5

%

52.3

%

48.1

%

51.2

%

Broadcasting % of total revenue

 

28.9

%

24.7

%

31.5

%

27.9

%

Matchday % of total revenue

 

22.6

%

23.0

%

20.4

%

20.9

%

Home Matches Played

 

 

 

 

 

 

 

 

 

PL

 

5

 

4

 

16

 

14

 

UEFA competitions

 

1

 

2

 

4

 

5

 

Domestic Cups

 

2

 

3

 

3

 

5

 

Away Matches Played

 

 

 

 

 

 

 

 

 

UEFA competitions

 

1

 

2

 

5

 

5

 

Domestic Cups

 

2

 

4

 

4

 

5

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Employees at period end

 

930

 

888

 

930

 

888

 

Employee benefit expenses % of revenue

 

54.6

%

52.3

%

48.5

%

47.5

%

 

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

 

 

Contacts

 

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

 

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

 

Nine months ended
31 March

 

 

 

2018

 

2017

 

2018

 

2017

 

Revenue

 

137,469

 

127,197

 

442,411

 

405,268

 

Operating expenses

 

(136,411

)

(129,799

)

(415,699

)

(373,197

)

(Loss)/profit on disposal of intangible assets

 

(3,446

)

(1,521

)

14,846

 

7,599

 

Operating (loss)/profit

 

(2,388

)

(4,123

)

41,558

 

39,670

 

Finance costs

 

(5,935

)

(6,334

)

(18,293

)

(21,605

)

Finance income

 

7,027

 

3,056

 

14,239

 

424

 

Net finance income/(costs)

 

1,092

 

(3,278

)

(4,054

)

(21,181

)

(Loss)/profit before tax

 

(1,296

)

(7,401

)

37,504

 

18,489

 

Tax credit/(expense) (1)

 

1,404

 

3,632

 

(58,535

)

(3,564

)

Profit/(loss) for the period (1)

 

108

 

(3,769

)

(21,031

)

14,925

 

 

 

 

 

 

 

 

 

 

 

Basic earnings/(loss) per share:

 

 

 

 

 

 

 

 

 

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

 

0.07

 

(2.30

)

(12.81

)

9.10

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,195

 

164,025

 

164,195

 

164,025

 

Diluted earnings/(loss) per share:

 

 

 

 

 

 

 

 

 

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

 

0.07

 

(2.30

)

(12.81

)

9.08

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,591

 

164,448

 

164,591

 

164,448

 

 


(1) The US federal corporate income tax rate 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 tax expense for the nine months ended 31 March 2018 includes a non-cash tax accounting write off of £48.8 million. Accordingly, this has resulted in a loss for the nine months ended 31 March 2018 and basic and diluted loss per share.

 

(2) For the nine months ended 31 March 2018 and the three months ended 31 March 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
31 March
2018

 

As of
30 June
2017

 

As of
31 March
2017

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

245,186

 

244,738

 

244,137

 

Investment property

 

13,869

 

13,966

 

14,017

 

Intangible assets

 

752,016

 

717,544

 

707,578

 

Derivative financial instruments

 

3,404

 

1,666

 

2,127

 

Trade and other receivables

 

5,618

 

15,399

 

14,983

 

Tax receivable

 

1,033

 

 

 

Deferred tax asset

 

80,409

 

142,107

 

144,329

 

 

 

1,101,535

 

1,135,420

 

1,127,171

 

Current assets

 

 

 

 

 

 

 

Inventories

 

1,398

 

1,637

 

1,348

 

Derivative financial instruments

 

2,799

 

3,218

 

3,977

 

Trade and other receivables

 

90,567

 

103,732

 

86,290

 

Tax receivable

 

258

 

 

375

 

Cash and cash equivalents

 

161,717

 

290,267

 

152,653

 

 

 

256,739

 

398,854

 

244,643

 

Total assets

 

1,358,274

 

1,534,274

 

1,371,814

 

 

8



 

CONSOLIDATED BALANCE SHEET (continued)

(unaudited; in £ thousands)

 

 

 

As of
31 March
2018

 

As of
30 June
2017

 

As of
31 March
2017

 

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

 

(12,682

)

(31,724

)

(37,997

)

Retained earnings

 

161,296

 

191,436

 

177,904

 

 

 

466,519

 

477,617

 

457,811

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

655

 

1,398

 

Trade and other payables

 

74,998

 

83,587

 

63,744

 

Borrowings

 

457,011

 

497,630

 

516,286

 

Deferred revenue

 

32,208

 

39,648

 

34,142

 

Deferred tax liabilities

 

33,891

 

20,828

 

12,092

 

 

 

598,108

 

642,348

 

627,662

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

1,253

 

2,418

 

Tax liabilities

 

2,166

 

9,772

 

5,296

 

Trade and other payables

 

208,840

 

190,315

 

176,427

 

Borrowings

 

5,960

 

5,724

 

2,700

 

Deferred revenue

 

76,681

 

207,245

 

99,500

 

 

 

293,647

 

414,309

 

286,341

 

Total equity and liabilities

 

1,358,274

 

1,534,274

 

1,371,814

 

 

9



 

CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited; in £ thousands)

 

 

 

Three months ended
31 March

 

Nine months ended
31 March

 

 

 

2018

 

2017

 

2018

 

2017

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Cash generated from operations (see supplemental note 4)

 

28,743

 

48,070

 

17,254

 

71,220

 

Interest paid

 

(7,210

)

(8,116

)

(16,849

)

(17,763

)

Interest received

 

266

 

113

 

654

 

424

 

Tax paid

 

(620

)

(290

)

(6,388

)

(3,953

)

Net cash generated from/(used in) operating activities

 

21,179

 

39,777

 

(5,329

)

49,928

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

(998

)

(2,644

)

(9,585

)

(6,352

)

Proceeds from sale of property, plant and equipment

 

 

 

75

 

 

Payments for investment property

 

 

 

 

(659

)

Payments for intangible assets

 

(6,812

)

(4,871

)

(135,933

)

(170,282

)

Proceeds from sale of intangible assets

 

8,203

 

11,537

 

40,645

 

50,605

 

Net cash generated from/(used in) investing activities

 

393

 

4,022

 

(104,798

)

(126,688

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Repayment of borrowings

 

(106

)

(101

)

(312

)

(295

)

Dividends paid

 

(10,929

)

(11,824

)

(10,929

)

(11,824

)

Net cash used in financing activities

 

(11,035

)

(11,925

)

(11,241

)

(12,119

)

Net increase/(decrease) in cash and cash equivalents

 

10,537

 

31,874

 

(121,368

)

(88,879

)

Cash and cash equivalents at beginning of period

 

155,312

 

122,704

 

290,267

 

229,194

 

Effects of exchange rate changes on cash and cash equivalents

 

(4,132

)

(1,925

)

(7,182

)

12,338

 

Cash and cash equivalents at end of period

 

161,717

 

152,653

 

161,717

 

152,653

 

 

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/(loss) for the period to Adjusted EBITDA

 

 

 

Three months ended
31 March

 

Nine months ended
31 March

 

 

 

2018
£’000

 

2017
£’000

 

2018
£’000

 

2017
£’000

 

Profit/(loss) for the period

 

108

 

(3,769

)

(21,031

)

14,925

 

Adjustments:

 

 

 

 

 

 

 

 

 

Tax (credit)/expense

 

(1,404

)

(3,632

)

58,535

 

3,564

 

Net finance (income)/costs

 

(1,092

)

3,278

 

4,054

 

21,181

 

Loss/(profit) on disposal of intangible assets

 

3,446

 

1,521

 

(14,846

)

(7,599

)

Exceptional credit

 

 

 

 

(4,753

)

Amortization

 

32,400

 

30,138

 

105,789

 

95,159

 

Depreciation

 

2,622

 

2,458

 

7,951

 

7,721

 

Adjusted EBITDA

 

36,080

 

29,994

 

140,452

 

130,198

 

 

11



 

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

 

 

 

Three months ended
31 March

 

Nine months ended
31 March

 

 

 

2018
£’000

 

2017
£’000

 

2018
£’000

 

2017
£’000

 

Profit/(loss) for the period

 

108

 

(3,769

)

(21,031

)

14,925

 

Exceptional items

 

 

 

 

(4,753

)

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

 

(6,761

)

(2,943

)

(13,585

)

4,151

 

Fair value movement on derivative financial instruments

 

539

 

645

 

1,384

 

344

 

Tax (credit)/expense

 

(1,404

)

(3,632

)

58,535

 

3,564

 

Adjusted (loss)/profit before tax

 

(7,518

)

(9,699

)

25,303

 

18,231

 

Adjusted tax credit/(expense) (using a normalized tax rate of 28% (2017: 35%))

 

2,105

 

3,395

 

(7,085

)

(6,381

)

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

 

(5,413

)

(6,304

)

18,218

 

11,850

 

 

 

 

 

 

 

 

 

 

 

Adjusted basic (loss)/earnings per share:

 

 

 

 

 

 

 

 

 

Adjusted basic (loss)/earnings per share (pence)

 

(3.30

)

(3.84

)

11.10

 

7.22

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,195

 

164,025

 

164,195

 

164,025

 

Adjusted diluted (loss)/earnings per share:

 

 

 

 

 

 

 

 

 

Adjusted diluted (loss)/earnings per share (pence)(1)

 

(3.30

)

(3.84

)

11.07

 

7.21

 

Weighted average number of ordinary shares outstanding (thousands)

 

164,591

 

164,448

 

164,591

 

164,448

 

 


(1) For the three months ended 31 March 2018 and 31 March 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.

 

12



 

4                              Cash generated from operations

 

 

 

Three months ended
31 March

 

Nine months ended
31 March

 

 

 

2018
£’000

 

2017
£’000

 

2018
£’000

 

2017
£’000

 

Profit/(loss) for the period

 

108

 

(3,769

)

(21,031

)

14,925

 

Tax (credit)/expense

 

(1,404

)

(3,632

)

58,535

 

3,564

 

(Loss)/profit before tax

 

(1,296

)

(7,401

)

37,504

 

18,489

 

Depreciation

 

2,622

 

2,458

 

7,951

 

7,721

 

Amortization

 

32,400

 

30,138

 

105,789

 

95,159

 

Reversal of impairment

 

 

 

 

(4,753

)

Loss/(profit) on disposal of intangible assets

 

3,446

 

1,521

 

(14,846

)

(7,599

)

Net finance (income)/costs

 

(1,092

)

3,278

 

4,054

 

21,181

 

Profit on disposal of property, plant and equipment

 

 

 

(75

)

 

Equity-settled share-based payments

 

617

 

498

 

1,820

 

1,436

 

Foreign exchange losses on operating activities

 

200

 

1,526

 

1,200

 

2,404

 

Reclassified from hedging reserve

 

3,772

 

1,161

 

11,480

 

2,407

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

Inventories

 

520

 

(255

)

239

 

(422

)

Trade and other receivables

 

15,431

 

51,887

 

7,268

 

33,270

 

Trade and other payables and deferred revenue

 

(27,877

)

(36,741

)

(145,130

)

(98,073

)

Cash generated from operations

 

28,743

 

48,070

 

17,254

 

71,220

 

 

13