EX-99.1 2 a19-18880_3ex99d1.htm EX-99.1

Exhibit 99.1

 

 

 

CORPORATE RELEASE

24 September 2019

 

Manchester United PLC Reports

Fourth Quarter and Full Year Fiscal 2019 Results;

Provides Fiscal 2020 Outlook

 

·              Record fiscal 2019 Revenues of £627.1 million, in line with annual guidance

·              Fiscal 2019 adjusted EBITDA of £185.8 million, in line with annual guidance

·              Fiscal 2019 Operating Profit of £50.0 million

 

Highlights

 

·                      Signed three new first team players, completed several key player contract extensions

·                      Announced 10 new or renewed global sponsorship deals for fiscal 2019

·                      Global fans and followers increased to 1.1 billion, as measured by Kantar

·                      Partnership with Harves China to open multiple club ‘Experience Centres’

·                      New EPL broadcasting cycle with improved international distribution begins 2019/20

 

MANCHESTER, England. — 24 September 2019 — 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 2019 fiscal fourth quarter and twelve months ended 30 June 2019.

 

Management Commentary

 

Ed Woodward, Executive Vice Chairman, commented, “We remain focused on our plan of rebuilding the team and continuing to strengthen our youth system, in line with the philosophy of the club and the manager. This is reflected in the recent addition of three new exciting first team players, key player contract extensions and the talent we have coming through our Academy. Everyone at Manchester United is committed to delivering on our primary objective of winning trophies.”

 

1


 

Outlook

 

For fiscal 2020, the company expects total revenues to be in a range of £560 to £580 million and total adjusted EBITDA to be in a range of £155 to £165 million. For fiscal 2020, the team will compete in the UEFA Europa League contributing to a reduction versus fiscal 2019 due to the absence of Champions’ League competition revenues.

 

Phasing of Premier League
games

 

Quarter 1

 

Quarter 2

 

Quarter 3

 

Quarter 4

 

Total

 

2019/20 season*

 

7

 

13

 

12

 

6

 

38

 

2018/19 season

 

7

 

13

 

11

 

7

 

38

 

2017/18 season

 

7

 

14

 

10

 

7

 

38

 

 


*Subject to changes in broadcasting scheduling

 

Key Financials (unaudited)

 

 

 

Twelve months ended
30 June

 

 

 

Three months ended
30 June

 

 

 

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

 

2019

 

Restated(1)
2018

 

Change

 

2019

 

Restated(1)
2018

 

Change

 

Commercial revenue

 

275.1

 

275.8

 

(0.3

)%

66.7

 

63.4

 

5.2

%

Broadcasting revenue

 

241.2

 

204.2

 

18.1

%

40.9

 

38.8

 

5.4

%

Matchday revenue

 

110.8

 

109.8

 

0.9

%

23.8

 

19.4

 

22.7

%

Total revenue

 

627.1

 

589.8

 

6.3

%

131.4

 

121.6

 

8.1

%

Adjusted EBITDA(2)

 

185.8

 

176.8

 

5.1

%

10.9

 

10.6

 

2.8

%

Operating profit/(loss)

 

50.0

 

43.9

 

13.9

%

(22.1

)

(23.5

)

(6.0

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit/(loss) for the period (i.e. net income/(loss))(3)

 

18.9

 

(37.6

)

 

(22.2

)

(34.4

)

(35.5

)%

Basic earnings/(loss) per share

 

11.48

 

(22.92

)

 

(13.49

)

(20.95

)

(35.6

)%

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

 

39.6

 

17.2

 

130.2

%

(21.5

)

(19.5

)

10.3

%

Adjusted basic earnings/ (loss) per share (pence)(2)

 

24.06

 

10.47

 

129.8

%

(13.06

)

(11.90

)

9.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net debt(2)/(4)

 

203.6

 

253.7

 

(19.7

)%

203.6

 

253.7

 

(19.7

)%

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

(2) Adjusted EBITDA, adjusted profit/(loss) for the period, adjusted basic earnings/(loss) per share and net debt are non-IFRS measures. See “Non-IFRS Measures: Definitions and Use” on page 6 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.

(3) The US federal corporate income tax rate reduced from 35% to 21% following the enactment of US tax reform on 22 December 2017. This necessitated a re-measurement of the then existing US deferred tax position in the period to 31 December 2017. As a result the loss for the twelve months ended 30 June 2018 included a non-cash tax accounting write off of £49.0 million.

(4) The gross USD debt principal remains unchanged.

 

2


 

Revenue Analysis

 

Commercial

 

Commercial revenue for the year was £275.1 million, a decrease of £0.7 million, or 0.3%, over the prior year.

 

·                  Sponsorship revenue was £173.0 million, consistent with the prior year, reflecting lower tour revenue as a result of a shorter summer tour, offset by an increase in underlying sponsorship revenues.

·                  Retail, Merchandising, Apparel & Product Licensing revenue was £102.1 million, a decrease of £0.7 million, or 0.7%, over the prior year.

 

For the quarter, commercial revenue was £66.7 million, an increase of £3.3 million, or 5.2%, over the prior year quarter.

 

·                  Sponsorship revenue was £41.5 million, an increase of £2.6 million, or 6.7%, over the prior year quarter.

·                  Retail, Merchandising, Apparel & Product Licensing revenue was £25.2 million, an increase of £0.7 million, or 2.9%, over the prior year quarter.

 

Broadcasting

 

Broadcasting revenue for the year was £241.2 million, an increase of £37.0 million, or 18.1%, over the prior year, primarily due to the new UEFA Champions League broadcasting rights agreement.

 

Broadcasting revenue for the quarter was £40.9 million, an increase of £2.1 million, or 5.4%, over the prior year quarter.

 

Matchday

 

Matchday revenue for the year was £110.8 million, an increase of £1.0 million, or 0.9%, over the prior year.

 

Matchday revenue for the quarter was £23.8 million, an increase of £4.4 million, or 22.7%, over the prior year quarter, primarily due to playing two additional home games in the quarter.

 

Other Financial Information

 

Operating expenses

 

Total operating expenses for the year were £602.9 million, an increase of £38.9 million, or 6.9%, over the prior year.

 

Employee benefit expenses

 

Employee benefit expenses for the year were £332.3 million, an increase of £36.3 million, or 12.3%, over the prior year, primarily due to investment in the first team playing squad.

 

Other operating expenses

 

Other operating expenses for the year were £109.0 million, a decrease of £8.0 million, or 6.8%, over the prior year, in part due to a shorter summer tour and reduced domestic cup related costs.

 

3


 

Depreciation, impairment and amortization

 

Depreciation and impairment for the year was £12.8 million, an increase of £2.1 million, or 19.6%, over the prior year. Amortization for the year was £129.2 million, a decrease of £9.2 million, or 6.6%, over the prior year. The unamortized balance of registrations at 30 June 2019 was £340.4 million.

 

Exceptional items

 

Exceptional items for the year were £19.6 million, relating to compensation to the former manager and certain members of the coaching staff for loss of office. Exceptional costs for the prior year were £1.9 million, relating to the present value of the additional contributions the Group is expected to pay to make good the increased deficit of the Football League pension scheme pursuant to the latest triennial actuarial valuation at 31 August 2017.

 

Profit on disposal of intangible assets

 

Profit on disposal of intangible assets for the year was £25.8 million, compared to £18.1 million for the prior year.

 

Net finance costs

 

Net finance costs for the year were £22.5 million, an increase of £4.4 million, or 24.3%, over the prior year. The increase was due to unrealized foreign exchange losses on unhedged USD borrowings.

 

Tax

 

The tax expense for the year was £8.6 million, compared to £63.4 million in the prior year. The prior year charge included a non-cash, tax accounting write-off of £49.0 million following the enactment of US tax reform on 22 December 2017. The non-cash write-off was primarily due to the reduction in the US federal corporate income tax rate from 35% to 21%, which necessitated re-measurement of the then existing US deferred tax position in the period to 31 December 2017.

 

Cash flows

 

Overall cash and cash equivalents (including the effects of exchange rate movements) increased by £65.6 million in the year.

 

Net cash inflow from operating activities for the year was £244.8 million, an increase of £149.6 million over the prior year, primarily due to timing of cash receipts on commercial contractual arrangements.

 

Net capital expenditure on property, plant and equipment for the year was £13.7 million, an increase of £0.5 million over the prior year.

 

Net capital expenditure on investment properties for the year was £12.4 million compared to £nil in the prior year.

 

Net capital expenditure on intangible assets for the year was £135.2 million, an increase of £27.1 million over the prior year.

 

Net debt

 

Net Debt as of 30 June 2019 was £203.6 million, a decrease of £50.1 million over the year, primarily due to an overall increase in cash and cash equivalents as described above. The gross USD debt principal remains unchanged.

 

4


 

Dividend

 

Two semi-annual dividends of $0.09 per share were paid during the year.

 

Conference Call Details

 

The Company’s conference call to review fiscal 2019 and fourth quarter results will be broadcast live over the internet today, 24 September 2019 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 141-year football heritage we have won 66 trophies, enabling us to develop what we believe is one of the world’s leading sports and entertainment brands with a global community of 1.1 billion fans and followers. Our large, passionate and highly engaged fan base provides Manchester United with a worldwide platform to generate significant revenue from multiple sources, including sponsorship, merchandising, product licensing, new media & mobile, broadcasting and matchday initiatives which in turn, directly fund our ability to continuously reinvest in the club.

 

Cautionary Statements

 

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).

 

Statement Regarding Unaudited Financial Information

 

The unaudited financial information set forth is preliminary and subject to adjustments. The audit of the financial statements and related notes to be included in our annual report on Form 20-F for the year ended 30 June 2019 is still

 

5


 

in progress. Adjustments to the financial statements may be identified when audit work is completed, which could result in significant differences from this preliminary unaudited financial information.

 

Non-IFRS Measures: Definitions and Use

 

1.                  Adjusted EBITDA

 

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

 

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, impairment and amortization), material volatile items (primarily profit on disposal of intangible assets and exceptional items), 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 profit/(loss) for the period (i.e. adjusted net income/(loss)

 

Adjusted profit/(loss) 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 embedded foreign exchange derivatives, adding/subtracting the actual tax expense/credit for the period, and subtracting/adding the adjusted tax expense/credit for the period (based on an normalized tax rate of 21%; 2018: 28%). The normalized tax rate of 21% is the current US federal corporate income tax rate.

 

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 corporate income tax rate of 21% (2018: 28%) applicable during the financial year. A reconciliation of profit/(loss) for the period to adjusted profit/(loss) for the period is presented in supplemental note 3.

 

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

 

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

 

6


 

Key Performance Indicators

 

 

 

Twelve months ended
30 June

 

Three months ended
30 June

 

 

 

2019

 

Restated(1)
2018

 

2019

 

Restated(1)
2018

 

Commercial % of total revenue

 

43.9

%

46.8

%

50.8

%

52.1

%

Broadcasting % of total revenue

 

38.4

%

34.6

%

31.1

%

31.9

%

Matchday % of total revenue

 

17.7

%

18.6

%

18.1

%

16.0

%

Home Matches Played

 

 

 

 

 

 

 

 

 

PL

 

19

 

19

 

4

 

3

 

UEFA competitions

 

5

 

4

 

1

 

 

Domestic Cups

 

2

 

3

 

 

 

Away Matches Played

 

 

 

 

 

 

 

 

 

PL

 

19

 

19

 

3

 

4

 

UEFA competitions

 

5

 

5

 

1

 

 

Domestic Cups

 

3

 

6

 

 

2

 

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Employees at period end

 

958

 

922

 

958

 

922

 

Employee benefit expenses % of revenue

 

53.0

%

50.2

%

70.5

%

66.9

%

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

Contacts

 

Investor Relations:
Corinna Freedman
Head of Investor Relations
+44 161 868 8431
Corinna.Freedman@manutd.co.uk

 

Media Relations:
Charlie Brooks
Director of Communications
+44 161 868 8148
charlie.brooks@manutd.co.uk

 

 

 

 

 

Sard Verbinnen & Co
Jim Barron / Devin Broda

+ 1 212 687 8080
JBarron@SARDVERB.com
dbroda@SARDVERB.com

 

7


 

CONSOLIDATED STATEMENT OF PROFIT OR LOSS

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

 

 

 

Twelve months ended
30 June

 

Three months ended
30 June

 

 

 

2019

 

Restated(1)
2018

 

2019

 

Restated(1)
2018

 

Revenue from contracts with customers

 

627,122

 

589,758

 

131,416

 

121,619

 

Operating expenses

 

(602,936

)

(564,006

)

(154,906

)

(148,307

)

Profit on disposal of intangible assets

 

25,799

 

18,119

 

1,342

 

3,273

 

Operating profit/(loss)

 

49,985

 

43,871

 

(22,148

)

(23,415

)

Finance costs

 

(25,470

)

(24,233

)

(8,593

)

(14,868

)

Finance income

 

2,961

 

6,195

 

704

 

884

 

Net finance costs

 

(22,509

)

(18,038

)

(7,889

)

(13,984

)

Profit/(loss) before tax

 

27,476

 

25,833

 

(30,037

)

(37,399

)

Tax (expense)/credit(2)

 

(8,595

)

(63,462

)

7,849

 

3,004

 

Profit/(loss) for the period(2)

 

18,881

 

(37,629

)

(22,188

)

(34,395

)

 

 

 

 

 

 

 

 

 

 

Basic earnings/(loss) per share:

 

 

 

 

 

 

 

 

 

Basic earnings/(loss) per share (pence)(2)

 

11.48

 

(22.92

)

(13.49

)

(20.95

)

Weighted average number of ordinary shares outstanding (thousands)

 

164,526

 

164,195

 

164,526

 

164,195

 

Diluted earnings/(loss) per share:

 

 

 

 

 

 

 

 

 

Diluted earnings/(loss) per share (pence)(2)/(3)

 

11.47

 

(22.92

)

(13.49

)

(20.95

)

Weighted average number of ordinary shares outstanding (thousands)

 

164,666

 

164,610

 

164,666

 

164,610

 

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

(2) The US federal corporate income tax rate reduced from 35% to 21% following the enactment of US tax reform on 22 December 2017. This necessitated a re-measurement of the then existing US deferred tax position in the period to 31 December 2017. As a result the tax expense for the year ended 30 June 2018 included a non-cash tax accounting write off of £49.0 million. Accordingly, this resulted in a loss for the twelve months ended 30 June 2018 and also a basic and diluted loss per share.

 

(3) For the three months ended 30 June 2019, and the twelve and three months ended 30 June 2018, 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.

 

8


 

CONSOLIDATED BALANCE SHEET

(unaudited; in £ thousands)

 

 

 

As of
30 June
2019

 

Restated(1)
As of
30 June
2018

 

ASSETS

 

 

 

 

 

Non-current assets

 

 

 

 

 

Property, plant and equipment

 

246,032

 

245,401

 

Investment properties

 

24,979

 

13,836

 

Intangible assets

 

768,857

 

799,640

 

Deferred tax asset

 

58,415

 

63,332

 

Trade receivables

 

9,889

 

4,724

 

Tax receivables

 

 

547

 

Derivative financial instruments

 

30

 

4,807

 

 

 

1,108,202

 

1,132,287

 

Current assets

 

 

 

 

 

Inventories

 

2,130

 

1,416

 

Prepayments

 

13,030

 

10,862

 

Contract assets — accrued revenue

 

39,532

 

38,018

 

Trade receivables

 

23,851

 

119,073

 

Other receivables

 

1,188

 

107

 

Tax receivables

 

643

 

800

 

Derivative financial instruments

 

312

 

1,159

 

Cash and cash equivalents

 

307,637

 

242,022

 

 

 

388,323

 

413,457

 

Total assets

 

1,496,525

 

1,545,744

 

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

9


 

CONSOLIDATED BALANCE SHEET (continued)

(unaudited; in £ thousands)

 

 

 

As of
30 June
2019

 

Restated(1)
As of
30 June
2018

 

EQUITY AND LIABILITIES

 

 

 

 

 

Equity

 

 

 

 

 

Share capital

 

53

 

53

 

Share premium

 

68,822

 

68,822

 

Merger reserve

 

249,030

 

249,030

 

Hedging reserve

 

(35,544

)

(27,558

)

Retained earnings

 

132,841

 

136,757

 

 

 

415,202

 

427,104

 

Non-current liabilities

 

 

 

 

 

Deferred tax liabilities

 

31,865

 

29,134

 

Contract liabilities - deferred revenue

 

33,354

 

37,085

 

Trade and other payables

 

79,183

 

104,271

 

Borrowings

 

505,779

 

486,694

 

Derivative financial instruments

 

2,298

 

 

 

 

652,479

 

657,184

 

Current liabilities

 

 

 

 

 

Contract liabilities - deferred revenue

 

190,146

 

180,512

 

Trade and other payables

 

230,386

 

267,996

 

Tax liabilities

 

2,859

 

3,874

 

Borrowings

 

5,453

 

9,074

 

 

 

428,844

 

461,456

 

Total equity and liabilities

 

1,496,525

 

1,545,744

 

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

10


 

CONSOLIDATED STATEMENT OF CASH FLOWS

(unaudited; in £ thousands)

 

 

 

Twelve months ended
30 June

 

Three months ended
30 June

 

 

 

2019

 

2018

 

2019

 

2018

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Cash generated from operations (see supplemental note 4)

 

263,609

 

119,604

 

151,469

 

102,350

 

Interest paid

 

(18,986

)

(18,904

)

(1,800

)

(2,055

)

Interest received

 

2,857

 

1,187

 

805

 

533

 

Tax paid

 

(2,696

)

(6,637

)

(308

)

(249

)

Net cash inflow from operating activities

 

244,784

 

95,250

 

150,166

 

100,579

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Payments for property, plant and equipment

 

(13,737

)

(13,260

)

(4,860

)

(3,675

)

Proceeds from sale of property, plant and equipment

 

 

81

 

 

6

 

Payments for investment properties

 

(12,424

)

 

(12,424

)

 

Payments for intangible assets

 

(178,175

)

(154,955

)

(18,310

)

(19,022

)

Proceeds from sale of intangible assets

 

42,994

 

46,865

 

5,102

 

6,220

 

Net cash outflow from investing activities

 

(161,342

)

(121,269

)

(30,492

)

(16,471

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Repayment of borrowings

 

(3,750

)

(419

)

 

(107

)

Dividends paid

 

(23,326

)

(21,982

)

(11,716

)

(11,053

)

Net cash outflow from financing activities

 

(27,076

)

(22,401

)

(11,716

)

(11,160

)

Net increase/(decrease) in cash and cash equivalents

 

56,366

 

(48,420

)

107,958

 

72,948

 

Cash and cash equivalents at beginning of period

 

242,022

 

290,267

 

193,855

 

161,717

 

Effects of exchange rate changes on cash and cash equivalents

 

9,249

 

175

 

5,824

 

7,357

 

Cash and cash equivalents at end of period

 

307,637

 

242,022

 

307,637

 

242,022

 

 

11


 

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

 

 

 

Twelve months ended
30 June

 

Three months ended
30 June

 

 

 

2019
£’000

 

Restated(1)
2018
£’000

 

2019
£’000

 

Restated(1)
2018
£’000

 

Profit/(loss) for the period

 

18,881

 

(37,629

)

(22,188

)

(34,395

)

Adjustments:

 

 

 

 

 

 

 

 

 

Tax expense/(credit)

 

8,595

 

63,462

 

(7,849

)

(3,004

)

Net finance costs

 

22,509

 

18,038

 

7,889

 

13,984

 

Profit on disposal of intangible assets

 

(25,799

)

(18,119

)

(1,342

)

(3,273

)

Exceptional items

 

19,599

 

1,917

 

 

1,917

 

Amortization

 

129,154

 

138,380

 

30,149

 

32,591

 

Depreciation and impairment

 

12,850

 

10,755

 

4,219

 

2,804

 

Adjusted EBITDA

 

185,789

 

176,804

 

10,878

 

10,624

 

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

12


 

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

 

 

 

Twelve months ended
30 June

 

Three months ended
30 June

 

 

 

2019
£’000

 

Restated(1)
2018
£’000

 

2019
£’000

 

Restated(1)
2018
£’000

 

Profit/(loss) for the period

 

18,881

 

(37,629

)

(22,188

)

(34,395

)

Exceptional items

 

19,599

 

1,917

 

 

1,917

 

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

 

2,650

 

(4,952

)

2,545

 

8,633

 

Fair value movement on embedded foreign exchange derivatives

 

380

 

1,089

 

298

 

(295

)

Tax expense/(credit)

 

8,595

 

63,462

 

(7,849

)

(3,004

)

Adjusted profit/(loss) before tax

 

50,105

 

23,887

 

(27,194

)

(27,144

)

Adjusted tax (expense)/credit (using a normalized tax rate of 21% (2018: 28%))

 

(10,522

)

(6,688

)

5,711

 

7,600

 

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

 

39,583

 

17,199

 

(21,483

)

(19,544

)

 

 

 

 

 

 

 

 

 

 

Adjusted basic earnings/(loss) per share:

 

 

 

 

 

 

 

 

 

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

 

24.06

 

10.47

 

(13.06

)

(11.90

)

Weighted average number of ordinary shares outstanding (thousands)

 

164,526

 

164,195

 

164,526

 

164,195

 

Adjusted diluted earnings/(loss) per share:

 

 

 

 

 

 

 

 

 

Adjusted diluted earnings/(loss) per share (pence)(2)

 

24.04

 

10.45

 

(13.06

)

(11.90

)

Weighted average number of ordinary shares outstanding (thousands)

 

164,666

 

164,610

 

164.666

 

164,610

 

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

(2) For the three months ended 30 June 2019 and the three months ended 30 June 2018 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.

 

13


 

4                               Cash generated from operations

 

 

 

Twelve months ended
30 June

 

Three months ended
30 June

 

 

 

2019
£’000

 

Restated(1)
2018
£’000

 

2019
£’000

 

Restated(1)
2018
£’000

 

Profit/(loss) for the period

 

18,881

 

(37,629

)

(22,188

)

(34,395

)

Tax expense/(credit)

 

8,595

 

63,462

 

(7,849

)

(3,004

)

Profit/(loss) before tax

 

27,476

 

25,833

 

(30,037

)

(37,399

)

Adjustments for:

 

 

 

 

 

 

 

 

 

Depreciation and impairment

 

12,850

 

10,755

 

4,219

 

2,804

 

Amortization

 

129,154

 

138,380

 

30,149

 

32,591

 

Profit on disposal of intangible assets

 

(25,799

)

(18,119

)

(1,342

)

(3,273

)

Net finance costs

 

22,509

 

18,038

 

7,889

 

13,984

 

Profit on disposal of property, plant and equipment

 

 

(81

)

 

(6

)

Non-cash employee benefit expense - equity-settled share-based payments

 

699

 

2,915

 

164

 

1,095

 

Foreign exchange (gains)/losses on operating activities

 

(76

)

994

 

(164

)

(206

)

Reclassified from hedging reserve

 

6,250

 

13,914

 

2,239

 

2,795

 

Changes in working capital:

 

 

 

 

 

 

 

 

 

Inventories

 

(714

)

221

 

(47

)

(18

)

Prepayments

 

(2,168

)

2,638

 

(23

)

904

 

Contract assets — accrued revenue

 

(1,514

)

(9,263

)

13,541

 

13,533

 

Trade receivables

 

82,086

 

(64,492

)

91,650

 

(65,747

)

Other receivables

 

(1,081

)

163

 

(752

)

18

 

Contract liabilities — deferred revenue

 

5,903

 

(25,496

)

16,283

 

110,901

 

Trade and other payables

 

8,034

 

23,204

 

17,700

 

30,374

 

Cash generated from operations

 

263,609

 

119,604

 

151,469

 

102,350

 

 


(1) Comparative amounts have been restated following the implementation of IFRS 15 — see supplemental note 5 for further details.

 

5                                     Retrospective impact of adoption of IFRS 15

 

The Group adopted IFRS 15, “Revenue from contracts with customers”, with effect from 1 July 2018. The implementation of IFRS 15 had an impact on the Group’s financial statements as at 1 July 2018 and consequently prior year amounts have been restated. The table below shows the retrospective impact on revenue for the four quarters ended 30 June 2018. Note 36 to the consolidated financial statements for the year ended 30 June 2019, included within the Company’s Annual Report on Form 20-F, contains tables and notes which explain how the restatement affected the consolidated statement of profit or loss, consolidated statement of comprehensive income, consolidated balance sheet, and consolidated statement of cash flows.

 

14


 

Commercial revenue

 

IFRS 15 focuses on the identification and satisfaction of performance obligations and includes specific guidance on the methods for measuring progress towards complete satisfaction of a performance obligation therefore revenue on certain commercial contracts is recognized earlier under IFRS 15. The effect of the retrospective application is an increase in cumulative revenue recognized over the financial years up to and including the year ended 30 June 2018, including a reduction to the amount of revenue recognized during the financial year ended 30 June 2018 only.

 

Broadcasting revenue

 

Following adoption of IFRS 15, certain performance obligations are satisfied over time as each Premier League match (home and away) is played — accordingly revenue is recognized evenly as each Premier League match (home and away) is played. Broadcasting merit awards were previously recognized one share in the first quarter with the remainder being recognized when they were known at the end of each football season. Merit awards represent variable consideration and therefore, following adoption of IFRS 15, are estimated using the most likely amount method based on management’s estimate of where the Club’s finishing position will be at the end of each season. Broadcasting equal share payments were previously recognized evenly as each Premier League home match was played. Note, these changes only affect the amount of broadcasting revenue recognized in each quarter, they do not affect the amount of broadcasting revenue recognized for the financial year as a whole.

 

Matchday revenue

 

Adoption of IFRS 15 has no impact on the recognition of matchday revenue.

 

£’000

 

Three months
ended
30 September
2017

 

Three months
ended
31 December
2017

 

Three months
ended
31 March
2018

 

Three months
ended
30 June
2018

 

Twelve months
ended
30 June
2018

 

Commercial revenue

 

 

 

 

 

 

 

 

 

 

 

Reported

 

80,544

 

65,366

 

66,673

 

63,516

 

276,099

 

Adjustment

 

(66

)

(66

)

(66

)

(66

)

(264

)

Restated

 

80,478

 

65,300

 

66,607

 

63,450

 

275,835

 

Broadcasting revenue

 

 

 

 

 

 

 

 

 

 

 

Reported

 

38,082

 

61,628

 

39,674

 

64,753

 

204,137

 

Adjustment

 

2,751

 

13,519

 

9,656

 

(25,926

)

 

Restated

 

40,833

 

75,147

 

49,330

 

38,827

 

204,137

 

Matchday revenue

 

 

 

 

 

 

 

 

 

 

 

Reported

 

22,354

 

36,968

 

31,122

 

19,342

 

109,786

 

Adjustment

 

 

 

 

 

 

Restated

 

22,354

 

36,968

 

31,122

 

19,342

 

109,786

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

 

 

 

 

 

 

 

 

 

Reported

 

140,980

 

163,962

 

137,469

 

147,611

 

590,022

 

Adjustment

 

2,685

 

13,453

 

9,590

 

(25,992

)

(264

)

Restated

 

143,665

 

177,415

 

147,059

 

121,619

 

589,758

 

 

15