XML 509 R68.htm IDEA: XBRL DOCUMENT v3.19.2
Restatement of prior periods following implementation of IFRS 15 (Tables)
12 Months Ended
Jun. 30, 2019
Restatement of prior periods following implementation of IFRS 15  
Schedule of restatement of prior periods following implementation of IFRS 15

Consolidated statement of profit or loss for the year ended 30 June 2017

 

 

 

 

 

 

 

 

 

    

As previously

    

 

    

 

 

 

reported

 

Adjustment

 

Restated

 

 

£’000

 

£’000

 

£’000

Commercial revenue

 

275,471

 

50

 

275,521

Broadcasting revenue

 

194,098

 

 —

 

194,098

Matchday revenue

 

111,635

 

 —

 

111,635

Total revenue

 

581,204

 

50

 

581,254

Operating expenses

 

(511,315)

 

 —

 

(511,315)

Profit on disposal of intangible assets

 

10,926

 

 —

 

10,926

Operating profit

 

80,815

 

50

 

80,865

Finance costs

 

(25,013)

 

 —

 

(25,013)

Finance income

 

736

 

 —

 

736

Net finance costs

 

(24,277)

 

 —

 

(24,277)

Profit before income tax

 

56,538

 

50

 

56,588

Income tax expense

 

(17,361)

 

(18)

 

(17,379)

Profit for the year

 

39,177

 

32

 

39,209

 

 

 

 

 

 

 

Earnings per share during the year:

 

  

 

  

 

  

Basic earnings per share (pence)

 

23.88

 

0.02

 

23.90

Diluted earnings per share (pence)

 

23.82

 

0.02

 

23.84

 

Consolidated statement of comprehensive income for the year ended 30 June 2017

 

 

 

 

 

 

 

 

 

    

As previously

    

 

    

 

 

 

reported

 

Adjustment

 

Restated

 

 

£’000

 

£’000

 

£’000

Profit for the year

 

39,177

 

32

 

39,209

Other comprehensive income:

 

  

 

  

 

  

Items that may be subsequently reclassified to profit or loss

 

  

 

  

 

  

Movements on hedges

 

1,946

 

525

 

2,471

Tax expense relating to movements on hedges

 

(681)

 

(184)

 

(865)

Other comprehensive income for the year, net of tax

 

1,265

 

341

 

1,606

Total comprehensive income for the year

 

40,442

 

373

 

40,815

 

Consolidated balance sheet as of 30 June 2017

 

 

 

 

 

 

 

 

 

    

As previously

 

 

 

 

 

 

reported

 

Adjustment

 

Restated

 

 

£’000

 

£’000

 

£’000

ASSETS

 

  

 

 

 

  

Non-current assets

 

  

 

 

 

  

Property, plant and equipment

 

244,738

 

 —

 

244,738

Investment properties

 

13,966

 

 —

 

13,966

Intangible assets

 

717,544

 

 —

 

717,544

Deferred tax asset

 

142,107

 

(622)

 

141,485

Trade receivables

 

15,399

 

 —

 

15,399

Derivative financial instruments

 

1,666

 

 —

 

1,666

 

 

1,135,420

 

(622)

 

1,134,798

Current assets

 

 

 

 

 

  

Inventories

 

1,637

 

 —

 

1,637

Prepayments

 

13,500

 

 —

 

13,500

Contract assetsaccrued revenue

 

28,755

 

 —

 

28,755

Trade receivables

 

61,207

 

 —

 

61,207

Other receivables

 

270

 

 —

 

270

Derivative financial instruments

 

3,218

 

 —

 

3,218

Cash and cash equivalents

 

290,267

 

 —

 

290,267

 

 

398,854

 

 —

 

398,854

Total assets

 

1,534,274

 

(622)

 

1,533,652

EQUITY AND LIABILITIES

 

  

 

  

 

  

Equity

 

  

 

  

 

  

Share capital

 

53

 

 —

 

53

Share premium

 

68,822

 

 —

 

68,822

Merger reserve

 

249,030

 

 —

 

249,030

Hedging reserve

 

(31,724)

 

453

 

(31,271)

Retained earnings

 

191,436

 

2,017

 

193,453

 

 

477,617

 

2,470

 

480,087

Non-current liabilities

 

 

 

 

 

 

Deferred tax liabilities

 

20,828

 

708

 

21,536

Contract liabilities—deferred revenue

 

39,648

 

 —

 

39,648

Trade and other payables

 

83,587

 

 —

 

83,587

Borrowings

 

497,630

 

 —

 

497,630

Derivative financial instruments

 

655

 

 —

 

655

 

 

642,348

 

708

 

643,056

Current liabilities

 

 

 

 

 

 

Contract liabilities—deferred revenue

 

207,245

 

(3,800)

 

203,445

Trade and other payables

 

190,315

 

 —

 

190,315

Tax liabilities

 

9,772

 

 —

 

9,772

Borrowings

 

5,724

 

 —

 

5,724

Derivative financial instruments

 

1,253

 

 —

 

1,253

 

 

414,309

 

(3,800)

 

410,509

Total equity and liabilities

 

1,534,274

 

(622)

 

1,533,652

 

Consolidated statement of cash flows for the year ended 30 June 2017

The implementation of IFRS 15 affected elements of cash generated from operations but did not affect the overall total. Other than that, the implementation of IFRS 15 had no impact on the consolidated statement of cash flows.

Cash generated from operations for the year ended 30 June 2017

 

 

 

 

 

 

 

 

 

    

As previously

    

 

    

 

 

 

reported

 

Adjustment

 

Restated

 

 

£’000

 

£’000

 

£’000

Profit before tax

 

56,538

 

50

 

56,588

Depreciation

 

10,228

 

 —

 

10,228

Impairment reversal

 

(4,753)

 

 —

 

(4,753)

Amortization

 

124,434

 

 —

 

124,434

Profit on disposal of intangible assets

 

(10,926)

 

 —

 

(10,926)

Net finance costs

 

24,277

 

 —

 

24,277

Loss on disposal of property, plant and equipment

 

43

 

  

 

43

Non-cash employee benefit expenseequity-settled share-based payments

 

2,187

 

 —

 

2,187

Foreign exchange losses on operating activities

 

2,646

 

 —

 

2,646

Reclassified from hedging reserve

 

4,765

 

525

 

5,290

Changes in working capital:

 

  

 

  

 

  

Inventories

 

(711)

 

 —

 

(711)

Prepayments

 

895

 

 —

 

895

Contract assets—accrued revenue

 

12,198

 

 —

 

12,198

Trade receivables

 

5,089

 

 —

 

5,089

Other receivables

 

(657)

 

 —

 

(657)

Contract liabilities—deferred revenue

 

19,151

 

(575)

 

18,576

Trade and other payables

 

6,355

 

 —

 

6,355

Cash generated from operations

 

251,759

 

 —

 

251,759

 

Consolidated statement of profit or loss for the year ended 30 June 2018

 

 

 

 

 

 

 

 

 

    

As previously

    

 

    

 

 

 

reported

 

Adjustment

Restated

 

 

£’000

 

£’000

£’000

Commercial revenue

 

276,099

 

(264)

 

275,835

Broadcasting revenue

 

204,137

 

 —

 

204,137

Matchday revenue

 

109,786

 

 —

 

109,786

Total revenue

 

590,022

 

(264)

 

589,758

Operating expenses

 

(564,006)

 

 —

 

(564,006)

Profit on disposal of intangible assets

 

18,119

 

 —

 

18,119

Operating profit

 

44,135

 

(264)

 

43,871

Finance costs

 

(24,233)

 

 —

 

(24,233)

Finance income

 

6,195

 

 —

 

6,195

Net finance costs

 

(18,038)

 

 —

 

(18,038)

Profit before income tax

 

26,097

 

(264)

 

25,833

Income tax expense

 

(63,367)

 

(95)

 

(63,462)

Loss for the year

 

(37,270)

 

(359)

 

(37,629)

 

 

 

 

 

 

 

Loss per share during the year:

 

  

 

  

 

  

Basic loss per share (pence)

 

(22.70)

 

(0.22)

 

(22.92)

Diluted loss per share (pence)

 

(22.70)

 

(0.22)

 

(22.92)

 

Consolidated statement of comprehensive income for the year ended 30 June 2018

 

 

 

 

 

 

 

 

 

    

As previously

    

 

    

 

 

 

reported

 

Adjustment

 

Restated

 

 

£’000

 

£’000

 

£’000

Loss for the year

 

(37,270)

 

(359)

 

(37,629)

Other comprehensive income:

 

  

 

  

 

  

Items that may be subsequently reclassified to profit or loss

 

  

 

  

 

  

Movements on hedges

 

25,878

 

(481)

 

25,397

Tax expense relating to movements on hedges

 

(21,892)

 

208

 

(21,684)

Other comprehensive income for the year, net of tax

 

3,986

 

(273)

 

3,713

Total comprehensive loss for the year

 

(33,284)

 

(632)

 

(33,916)

 

Consolidated balance sheet as of 30 June 2018

 

 

 

 

 

 

 

 

 

 

    

As previously

    

 

 

 

 

 

 

reported

 

Adjustment

Restated

 

 

 

£’000

 

£’000

£’000

 

ASSETS

 

  

 

  

  

 

 

Non-current assets

 

  

 

  

  

 

 

Property, plant and equipment

 

245,401

 

 —

 

245,401

 

Investment properties

 

13,836

 

 —

 

13,836

 

Intangible assets

 

799,640

 

 —

 

799,640

 

Deferred tax asset

 

63,974

 

(642)

 

63,332

 

Trade receivables

 

4,724

 

 —

 

4,724

 

Tax receivable

 

547

 

 —

 

547

 

Derivative financial instruments

 

4,807

 

 —

 

4,807

 

 

 

1,132,929

 

(642)

 

1,132,287

 

Current assets

 

 

 

 

 

 

 

Inventories

 

1,416

 

 —

 

1,416

 

Prepayments

 

10,862

 

 —

 

10,862

 

Contract assets—accrued revenue

 

38,018

 

 —

 

38,018

 

Trade receivables

 

119,073

 

 —

 

119,073

 

Other receivables

 

107

 

 —

 

107

 

Tax receivable

 

800

 

 —

 

800

 

Derivative financial instruments

 

1,159

 

 —

 

1,159

 

Cash and cash equivalents

 

242,022

 

 —

 

242,022

 

 

 

413,457

 

 —

 

413,457

 

Total assets

 

1,546,386

 

(642)

 

1,545,744

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

  

 

 

 

 

 

Share capital

 

53

 

 —

 

53

 

Share premium

 

68,822

 

 —

 

68,822

 

Merger reserve

 

249,030

 

 —

 

249,030

 

Hedging reserve

 

(27,738)

 

180

 

(27,558)

 

Retained earnings

 

135,099

 

1,658

 

136,757

 

 

 

425,266

 

1,838

 

427,104

 

Non-current liabilities

 

 

 

 

 

 

 

Deferred tax liabilities

 

28,559

 

575

 

29,134

 

Contract liabilities—deferred revenue

 

37,085

 

 —

 

37,085

 

Trade and other payables

 

104,271

 

 —

 

104,271

 

Borrowings

 

486,694

 

 —

 

486,694

 

 

 

656,609

 

575

 

657,184

 

Current liabilities

 

 

 

 

 

 

 

Contract liabilities—deferred revenue

 

183,567

 

(3,055)

 

180,512

 

Trade and other payables

 

267,996

 

 —

 

267,996

 

Tax liabilities

 

3,874

 

 —

 

3,874

 

Borrowings

 

9,074

 

 —

 

9,074

 

 

 

464,511

 

(3,055)

 

461,456

 

Total equity and liabilities

 

1,546,386

 

(642)

 

1,545,744

 

 

Consolidated statement of cash flows for the year ended 30 June 2018

The implementation of IFRS 15 affected elements of cash generated from operations but did not affect the overall total. Other than that, the implementation of IFRS 15 had no impact on the consolidated statement of cash flows.

Cash generated from operations for the year ended 30 June 2018

 

 

 

 

 

 

 

 

 

    

As previously

    

 

    

 

 

 

reported

 

Adjustment

 

Restated

 

 

£’000

 

£’000

 

£’000

Profit before tax

 

26,097

 

(264)

 

25,833

Depreciation

 

10,755

 

 —

 

10,755

Amortization

 

138,380

 

 —

 

138,380

Profit on disposal of intangible assets

 

(18,119)

 

 —

 

(18,119)

Net finance costs

 

18,038

 

 —

 

18,038

Profit on disposal of property, plant and equipment

 

(81)

 

  

 

(81)

Equity-settled share-based payments

 

2,915

 

 —

 

2,915

Foreign exchange losses on operating activities

 

994

 

 —

 

994

Reclassified from hedging reserve

 

14,395

 

(481)

 

13,914

Changes in working capital:

 

  

 

  

 

  

Inventories

 

221

 

 —

 

221

Prepayments

 

2,638

 

 —

 

2,638

Contract assets—accrued revenue

 

(9,263)

 

 —

 

(9,263)

Trade receivables

 

(64,492)

 

 —

 

(64,492)

Other receivables

 

163

 

 —

 

163

Contract liabilities—deferred revenue

 

(26,241)

 

745

 

(25,496)

Trade and other payables

 

23,204

 

 —

 

23,204

Cash generated from operations

 

119,604

 

 —

 

119,604