MANCHESTER, England--(BUSINESS WIRE)--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 2021 fiscal second quarter ended 31 December 2020.
Management Commentary
Ed Woodward, Executive Vice Chairman, commented, “As we approach a full year since our last game with fans at Old Trafford, we reflect on an extraordinarily challenging 12 months for football and society as a whole. The rapid rollout of vaccines in the UK and beyond gives us confidence that we are now on a path towards normality, including the return of fans to stadia. While the disruption to our operations remains significant, we are pleased by the tremendous resilience the club has demonstrated through the pandemic, underpinned by the dedication of our people and the strength of our commercial business. We have been reminded of the importance of football as a source of community, entertainment and pride to fans around the world, even as we have sorely missed them at Old Trafford. The progress made by Ole and the players this season is clear and our thriving Academy and Women’s team are also adding to the optimism we feel about the future on and off the pitch.”
Key Financials (unaudited)
£ million (except earnings per share) |
Three months ended
|
|
Six months ended
|
|
||
|
2020 |
2019 |
Change |
2020 |
2019 |
Change |
Commercial revenue |
62.6 |
70.6 |
(11.3%) |
122.3 |
151.0 |
(19.0%) |
Broadcasting revenue |
108.7 |
64.7 |
68.0% |
156.3 |
97.6 |
60.1% |
Matchday revenue |
1.5 |
33.1 |
(95.5%) |
3.2 |
55.2 |
(94.2%) |
Total revenue |
172.8 |
168.4 |
2.6% |
281.8 |
303.8 |
(7.2%) |
Adjusted EBITDA(1) |
70.3 |
72.1 |
(2.5%) |
91.1 |
106.9 |
(14.8%) |
Operating profit |
48.5 |
36.5 |
32.9% |
21.4 |
47.5 |
(54.9%) |
|
||||||
Profit for the period (i.e. net income) |
63.9 |
35.0 |
82.6% |
33.6 |
36.1 |
(6.9%) |
Basic earnings per share (pence) |
39.17 |
21.27 |
84.2% |
20.60 |
21.96 |
(6.2%) |
Adjusted profit for the period (i.e. adjusted net income)(1) |
35.3 |
25.8 |
36.8% |
10.7 |
29.7 |
(64.0%) |
Adjusted basic earnings per share (pence)(1) |
21.69 |
15.67 |
38.4% |
6.57 |
18.02 |
(63.5%) |
|
||||||
Non-current and current borrowings |
536.1 |
492.2 |
8.9% |
536.1 |
492.2 |
8.9% |
Cash and cash equivalents |
80.6 |
100.9 |
(20.1%) |
80.6 |
100.9 |
(20.1%) |
Net debt(1)/(2) |
455.5 |
391.3 |
16.4% |
455.5 |
391.3 |
16.4% |
(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” on page 7 and the accompanying Supplemental Notes for the definitions and reconciliations for these non-IFRS measures and the reasons we believe these measures provide useful information to investors regarding the Group’s financial condition and results of operations.
(2) The gross USD debt principal remains unchanged. Non-current and current borrowings and cash and cash equivalents as at 31 December 2020 reflect the impact a £60.0 million drawdown on our £200 million revolving credit facilities during the quarter. The increase in net debt compared to 31 December 2019 is primarily driven by the loss of 2020/21 season Matchday cash receipts and the impact of deferred sponsorship payments, partially offset by increased broadcasting receipts.
COVID-19 Impact
Operationally, the impact of the pandemic and measures to prevent further spread continues to disrupt our businesses. The Old Trafford Stadium, Museum and Stadium Tour operations remain closed to visitors. The Old Trafford based Megastore was closed to footfall on 31 December 2020 and remains closed as of the date of this report.
Commencement of playing the 2020/21 Premier league fixtures was delayed until 19 September 2020, due to the deferred completion of the 2019/20 season. 2020/21 matches will be played over a more condensed period with most of the current season shortfall being played in the third and fourth quarters, as outlined below.
During the second quarter, the first team played in thirteen Premier League home and away matches, consistent with the prior year quarter. This is in addition to playing six UEFA Champions league home and away matches, compared to five UEFA Europa League matches in the prior year quarter.
During the second quarter, a total of ten home matches were played behind closed doors across all competitions, compared with a total nine home matches with fans in attendance during the prior quarter, creating a significant shortfall in Matchday revenues relative to last year.
The Matchday revenue shortfall has however, been more than offset by Broadcasting revenues given the first teams participation in the UEFA Champions League competition. A large portion of UEFA Champions league broadcasting revenues are attributable to the Group stages of the competition, which was played in full during the second quarter.
Given ongoing uncertainty due to the COVID-19 pandemic, the Company is not providing revenue or adjusted EBITDA guidance for fiscal 2021 at this time.
Phasing of Premier League games |
Quarter 1 |
Quarter 2 |
Quarter 3 |
Quarter 4 |
Total |
2020/21 season* |
2 |
13 |
14 |
9 |
38 |
2019/20 remaining season |
6 |
- |
- |
- |
6 |
Total FY 2021 |
8 |
13 |
14 |
9 |
44 |
2019/20 season |
7 |
13 |
9 |
3 |
32 |
2018/19 season |
7 |
13 |
11 |
7 |
38 |
*Subject to changes in broadcasting scheduling
Working Capital and Liquidity
As of 31 December 2020, the Company had £80.6 million of cash balances together with access to an additional £140.0 million available under the Company’s revolving credit facilities. This provides financial flexibility to support the Club through the disruption caused by COVID-19.
Revenue Analysis
Commercial
Commercial revenue for the quarter was £62.6 million, a decrease of £8.0 million, or 11.3%, over the prior year quarter.
- Sponsorship revenue was £37.8 million, a decrease of £7.3 million, or 16.2%, over the prior year quarter, primarily due to a one-off sponsorship credit in the prior quarter, combined with the impact of the shirt sponsorship extension.
- Retail, Merchandising, Apparel & Product Licensing revenue was £24.8 million, a decrease of £0.7 million, or 2.7%, over the prior year quarter.
Broadcasting
Broadcasting revenue for the quarter was £108.7 million, an increase of £44.0 million, or 68.0%, over the prior year quarter, due to participation in the UEFA Champions League.
Matchday
Matchday revenue for the quarter was £1.5 million, a decrease of £31.6 million, or 95.5%, over the prior year quarter, due to all matches being played behind closed doors. Nine home games were played in the prior year quarter with fans in attendance.
Other Financial Information
Operating expenses
Total operating expenses for the quarter were £138.6 million, an increase of £7.4 million, or 5.6%, over the prior year quarter.
Employee benefit expenses
Employee benefit expenses for the quarter were £81.7 million, an increase of £10.8 million, or 15.2%, over the prior year quarter. This is due to contracted increases in player salaries due to participation in the UEFA Champions League and continued investment in the first team playing squad.
Other operating expenses
Other operating expenses for the quarter were £20.8 million, a decrease of £4.6 million, or 18.1%, over the prior year quarter, primarily due to reduced business activity as a result of COVID-19. This includes the impact of all matches being played behind closed doors.
Depreciation and amortization
Depreciation for the quarter was £3.6 million, a decrease of £0.1 million or 2.7% over the prior year quarter. Amortization for the quarter was £32.5 million, an increase of £1.3 million, or 4.2%, over the prior year quarter. The unamortized balance of registrations on 31 December 2020 was £350.4 million.
Profit/(loss) on disposal of intangible assets
Profit on disposal of intangible assets for the quarter was £14.3 million, compared to a loss of £0.7 million for the prior year quarter. This is due to the close of the summer transfer window during the current year quarter.
Net finance income
Net finance income for the quarter was £19.7 million, compared to net finance income of £15.3 million in the prior year quarter. In both the current and prior year quarter, the movement was driven by foreign exchange gains on unhedged USD borrowings. Underlying net finance costs are consistent with the prior year quarter.
Income tax
The income tax expense for the quarter was £4.3 million, compared to £16.8 million in the prior year quarter.
Cash flows
Overall cash and cash equivalents (including the effects of exchange rate movements) increased by £21.7 million in the quarter to 31 December 2020, compared to a decrease of £39.4 million in the prior year quarter.
Net cash outflow from operating activities for the quarter was £1.0 million, a decrease of £14.2 million over the prior year quarter. This is primarily due to lower working capital movements related to Matchday revenue due to matches being played behind closed doors.
Net capital expenditure on property, plant and equipment for the quarter was £1.4 million, a decrease of £8.5 million over the prior year quarter.
Net capital expenditure on intangible assets for the quarter was £35.0 million, an increase of £27.9 million over the prior year quarter.
Net capital expenditure on derivative financial assets for the quarter was £0.9m, compared to £nil in the prior year quarter.
Net cash inflow from financing activities for the quarter was £59.6 million, compared to a net cash outflow from financing activities in the prior year quarter of £0.4 million. This is due to a £60.0 million drawdown on the revolving credit facilities in the current year quarter.
Net debt
Net Debt as of 31 December 2020 was £455.5 million, an increase of £64.2 million over the year. The increase in net debt compared to 31 December 2019 reflects the loss of 2020/21 season Matchday advance cash receipts, and the impact of deferred sponsorship payments, partially offset by increased broadcasting receipts.
Conference Call Details
The Company’s conference call to review fiscal 2021 second quarter results will be broadcast live over the internet today, 4 March 2021 at 4:30 p.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 143-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, 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 certain expectations and uncertainties related to the COVID-19 pandemic and 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/loss on disposal of intangible assets, net finance income, 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 and amortization), material volatile items (primarily profit/loss on disposal of intangible assets and exceptional items), capital structure (primarily finance income/costs), and items outside the control of our management (primarily taxes). Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation, or as a substitute for an analysis of our results as reported under IFRS as issued by the IASB. A reconciliation of profit for the period to adjusted EBITDA is presented in supplemental note 2.
2. Adjusted profit for the period (i.e. adjusted net income)
Adjusted profit for the period is calculated, where appropriate, by adjusting for charges/credits related to exceptional items, foreign exchange gains/losses on unhedged US dollar denominated borrowings (including foreign exchange losses immediately reclassified from the hedging reserve following change in contract currency denomination of future revenues), and fair value movements on embedded foreign exchange derivatives and foreign currency options, 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 21%; 2019: 21%). 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% (2019: 21%) applicable during the financial year. A reconciliation of profit for the period to adjusted profit for the period is presented in supplemental note 3.
3. Adjusted basic and diluted earnings per share
Adjusted basic and diluted earnings per share are calculated by dividing the adjusted profit for the period by the weighted average number of ordinary shares in issue during the period. Adjusted diluted 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. 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 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.
Key Performance Indicators
|
Three months ended |
Six months ended |
|||
31 December |
31 December |
||||
|
2020 |
2019 |
2020 |
2019 |
|
Revenue |
|
|
|
|
|
Commercial % of total revenue |
36.2% |
41.9% |
43.4% |
49.7% |
|
Broadcasting % of total revenue |
62.9% |
38.4% |
55.5% |
32.1% |
|
Matchday % of total revenue |
0.9% |
19.7% |
1.1% |
18.2% |
|
|
2020/21
|
2019/20
|
2020/21
|
2019/20
|
2019/20
|
Home Matches Played |
|
|
|
|
|
PL |
7 |
6 |
8 |
3 |
10 |
UEFA competitions |
3 |
2 |
3 |
1 |
3 |
Domestic Cups |
- |
1 |
- |
- |
2 |
Away Matches Played |
|
|
|
|
|
PL |
6 |
7 |
7 |
3 |
10 |
UEFA competitions |
3 |
3 |
3 |
2 |
3 |
Domestic Cups |
1 |
1 |
3 |
1 |
1 |
Other |
|
|
|
|
|
Employees at period end |
991 |
979 |
991 |
979 |
|
Employee benefit expenses % of revenue |
47.3% |
42.1% |
54.5% |
46.5% |
|
| CONSOLIDATED STATEMENT OF PROFIT OR LOSS (unaudited; in £ thousands, except per share and shares outstanding data) |
||||||||
|
Three months ended
|
Six months ended
|
||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
Revenue from contracts with customers |
172,850 |
|
168,455 |
|
281,822 |
|
303,826 |
|
Operating expenses |
(138,659 |
) |
(131,253 |
) |
(262,132 |
) |
(267,674 |
) |
Profit/(loss) on disposal of intangible assets |
14,278 |
|
(715 |
) |
1,683 |
|
11,302 |
|
Operating profit |
48,469 |
|
36,487 |
|
21,373 |
|
47,454 |
|
Finance costs |
(5,722 |
) |
(5,386 |
) |
(25,296 |
) |
(11,912 |
) |
Finance income |
25,424 |
|
20,644 |
|
45,019 |
|
18,732 |
|
Net finance income |
19,702 |
|
15,258 |
|
19,723 |
|
6,820 |
|
Profit before income tax |
68,171 |
|
51,745 |
|
41,096 |
|
54,274 |
|
Income tax expense |
(4,343 |
) |
(16,738 |
) |
(7,538 |
) |
(18,139 |
) |
Profit for the period |
63,828 |
|
35,007 |
|
33,558 |
|
36,135 |
|
|
|
|
|
|
||||
Basic earnings per share: |
|
|
|
|
||||
Basic earnings per share (pence) |
39.17 |
|
21.27 |
|
20.60 |
|
21.96 |
|
Weighted average number of ordinary shares used as the denominator in calculating basic earnings per share (thousands) |
162,939 |
|
164,573 |
|
162,939 |
|
164,573 |
|
Diluted earnings per share: |
|
|
|
|
||||
Diluted earnings per share (pence) |
39.07 |
|
21.25 |
|
20.54 |
|
21.94 |
|
Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating diluted earnings per share (thousands) (1) |
163,385 |
|
164,746 |
|
163,385 |
|
164,737 |
|
CONSOLIDATED BALANCE SHEET
|
|||||
|
As of |
||||
|
31 December
|
30 June
|
31 December
|
||
ASSETS |
|
|
|
||
Non-current assets |
|
|
|
||
Property, plant and equipment |
251,183 |
254,439 |
253,523 |
||
Right-of-use assets |
3,930 |
4,559 |
5,168 |
||
Investment properties |
20,692 |
20,827 |
24,792 |
||
Intangible assets |
777,473 |
775,170 |
758,476 |
||
Deferred tax asset |
61,786 |
58,362 |
53,862 |
||
Trade receivables |
34,333 |
43,694 |
40,586 |
||
Derivative financial instruments |
536 |
1,609 |
- |
||
|
1,149,933 |
1,158,660 |
1,136,407 |
||
Current assets |
|
|
|
||
Inventories |
2,792 |
2,186 |
2,535 |
||
Prepayments |
16,183 |
6,503 |
13,211 |
||
Contract assets – accrued revenue |
65,795 |
45,966 |
78,098 |
||
Trade receivables |
62,907 |
115,985 |
26,313 |
||
Other receivables |
371 |
239 |
614 |
||
Income tax receivable |
1,223 |
1,214 |
618 |
||
Derivative financial instruments |
1,776 |
1,174 |
- |
||
Cash and cash equivalents |
80,620 |
51,539 |
100,856 |
||
|
231,667 |
224,806 |
222,245 |
||
Total assets |
1,381,600 |
1,383,466 |
1,358,652 |
||
CONSOLIDATED BALANCE SHEET (continued)
|
|||||||
As of |
|||||||
|
31 December
|
30 June
|
31 December
|
||||
EQUITY AND LIABILITIES |
|
|
|
||||
Equity |
|
|
|
||||
Share capital |
53 |
|
53 |
|
53 |
|
|
Share premium |
68,822 |
|
68,822 |
|
68,822 |
|
|
Treasury shares |
(21,305 |
) |
(21,305 |
) |
- |
|
|
Merger reserve |
249,030 |
|
249,030 |
|
249,030 |
|
|
Hedging reserve |
(13,529 |
) |
(32,565 |
) |
(26,247 |
) |
|
Retained earnings |
122,508 |
|
87,197 |
|
169,341 |
|
|
|
405,579 |
|
351,232 |
|
460,999 |
|
|
Non-current liabilities |
|
|
|
||||
Deferred tax liabilities |
30,851 |
|
31,337 |
|
37,766 |
|
|
Contract liabilities - deferred revenue |
13,772 |
|
18,759 |
|
23,605 |
|
|
Trade and other payables |
60,809 |
|
51,322 |
|
31,241 |
|
|
Borrowings |
471,026 |
|
520,010 |
|
486,852 |
|
|
Lease liabilities |
3,255 |
|
3,326 |
|
3,626 |
|
|
Derivative financial instruments |
7,390 |
|
9,136 |
|
2,323 |
|
|
|
587,103 |
|
633,890 |
|
585,413 |
|
|
Current liabilities |
|
|
|
||||
Contract liabilities - deferred revenue |
137,447 |
|
171,574 |
|
143,577 |
|
|
Trade and other payables |
173,008 |
|
216,093 |
|
152,093 |
|
|
Income tax liabilities |
12,607 |
|
4,005 |
|
9,429 |
|
|
Borrowings |
65,114 |
|
5,605 |
|
5,288 |
|
|
Lease liabilities |
568 |
|
1,067 |
|
1,622 |
|
|
Derivative financial instruments |
174 |
|
- |
|
231 |
|
|
|
388,918 |
|
398,344 |
|
312,240 |
|
|
Total equity and liabilities |
1,381,600 |
|
1,383,466 |
|
1,358,652 |
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||
|
Three months ended
|
Six months ended
|
||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
Cash flows from operating activities |
|
|
|
|
||||
Cash generated from/(used in) operations (see supplemental note 4) |
2,100 |
|
(13,833 |
) |
74,510 |
|
(18,439 |
) |
Interest paid |
(2,498 |
) |
(1,585 |
) |
(10,184 |
) |
(10,506 |
) |
Interest received |
- |
|
406 |
|
1 |
|
1,050 |
|
Tax paid |
(641 |
) |
(208 |
) |
(3,056 |
) |
(1,697 |
) |
Net cash (outflow)/inflow from operating activities |
(1,039 |
) |
(15,220 |
) |
61,271 |
|
(29,592 |
) |
Cash flows from investing activities |
|
|
|
|
||||
Payments for property, plant and equipment |
(1,339 |
) |
(9,879 |
) |
(3,158 |
) |
(13,030 |
) |
Payments for intangible assets |
(37,968 |
) |
(11,598 |
) |
(108,775 |
) |
(187,311 |
) |
Proceeds from sale of intangible assets |
2,991 |
|
4,530 |
|
22,182 |
|
22,009 |
|
Payments for derivative financial assets |
(939 |
) |
- |
|
(939 |
) |
- |
|
Net cash outflow from investing activities |
(37,255 |
) |
(16,947 |
) |
(90,690 |
) |
(178,332 |
) |
Cash flows from financing activities |
|
|
|
|
||||
Proceeds from borrowings |
60,000 |
|
- |
|
60,000 |
|
- |
|
Principal elements of lease payments |
(412 |
) |
(382 |
) |
(820 |
) |
(761 |
) |
Net cash inflow/(outflow) from financing activities |
59,588 |
|
(382 |
) |
59,180 |
|
(761 |
) |
Net increase/(decrease) in cash and cash equivalents |
21,294 |
|
(32,549 |
) |
29,761 |
|
(208,685 |
) |
Cash and cash equivalents at beginning of period |
58,940 |
|
140,307 |
|
51,539 |
|
307,637 |
|
Effects of exchange rate changes on cash and cash equivalents |
386 |
|
(6,902 |
) |
(680 |
) |
1,904 |
|
Cash and cash equivalents at end of period |
80,620 |
|
100,856 |
|
80,620 |
|
100,856 |
|
SUPPLEMENTAL NOTES
1 General information
Manchester United plc (the “Company”) and its subsidiaries (together the “Group”) is a men’s and women’s professional football club together with related and ancillary activities. The Company incorporated under the Companies Law (as amended) of the Cayman Islands.
2 Reconciliation of profit for the period to adjusted EBITDA
|
Three months ended
|
Six months ended
|
||||||
|
2020
|
2019
|
2020
|
2019
|
||||
Profit for the period |
63,828 |
|
35,007 |
|
33,558 |
|
36,135 |
|
Adjustments: |
|
|
|
|
||||
Income tax expense |
4,343 |
|
16,738 |
|
7,538 |
|
18,139 |
|
Net finance income |
(19,702 |
) |
(15,258 |
) |
(19,723 |
) |
(6,820 |
) |
(Profit)/loss on disposal of intangible assets |
(14,278 |
) |
715 |
|
(1,683 |
) |
(11,302 |
) |
Amortization |
32,459 |
|
31,257 |
|
64,002 |
|
63,444 |
|
Depreciation |
3,663 |
|
3,626 |
|
7,449 |
|
7,268 |
|
Adjusted EBITDA |
70,313 |
|
72,085 |
|
91,141 |
|
106,864 |
|
3 Reconciliation of profit for the period to adjusted profit for the period and adjusted basic and diluted earnings per share
|
Three months ended
|
Six months ended
|
||||||
|
2020
|
2019
|
2020
|
2019
|
||||
Profit for the period |
63,828 |
|
35,007 |
|
33,558 |
|
36,135 |
|
Foreign exchange gains on unhedged US dollar denominated borrowings |
(23,752 |
) |
(19,522 |
) |
(42,835 |
) |
(17,074 |
) |
Foreign exchange losses immediately reclassified from the hedging reserve following change in contract currency denomination of future revenues |
- |
|
- |
|
14,837 |
|
- |
|
Fair value movement on embedded foreign exchange derivatives/foreign currency options |
316 |
|
425 |
|
446 |
|
346 |
|
Income tax expense |
4,343 |
|
16,738 |
|
7,538 |
|
18,139 |
|
Adjusted profit before income tax |
44,735 |
|
32,648 |
|
13,544 |
|
37,546 |
|
Adjusted income tax expense (using a normalized tax rate of 21% (2019: 21%)) |
(9,394 |
) |
(6,856 |
) |
(2,844 |
) |
(7,885 |
) |
Adjusted profit for the period (i.e. adjusted net income) |
35,341 |
|
25,792 |
|
10,700 |
|
29,661 |
|
|
|
|
|
|
||||
Adjusted basic earnings per share: |
|
|
|
|
||||
Adjusted basic earnings per share (pence) |
21.69 |
|
15.67 |
|
6.57 |
|
18.02 |
|
Weighted average number of ordinary shares used as the denominator in calculating adjusted basic earnings per share (thousands) |
162,939 |
|
164,573 |
|
162,939 |
|
164,573 |
|
Adjusted diluted earnings per share: |
|
|
|
|
||||
Adjusted diluted earnings per share (pence) |
21.63 |
|
15.66 |
|
6.55 |
|
18.01 |
|
Weighted average number of ordinary shares and potential ordinary shares used as the denominator in calculating adjusted diluted earnings per share (thousands) |
163,385 |
164,746 |
163,385 |
164,737 |
||||
4 Cash generated from/(used in) operations
|
Three months ended
|
Six months
ended
|
||||||||
|
2020
|
2019
|
2020
|
2019
|
||||||
Profit for the period |
63,828 |
|
35,007 |
|
33,558 |
|
36,135 |
|
||
Income tax expense |
4,343 |
|
16,738 |
|
7,538 |
|
18,139 |
|
||
Profit before income tax |
68,171 |
|
51,745 |
|
41,096 |
|
54,274 |
|
||
Adjustments for: |
|
|
|
|
||||||
Depreciation |
3,663 |
|
3,626 |
|
7,449 |
|
7,268 |
|
||
Amortization |
32,459 |
|
31,257 |
|
64,002 |
|
63,444 |
|
||
(Profit)/loss on disposal of intangible assets |
(14,278 |
) |
715 |
|
(1,683 |
) |
(11,302 |
) |
||
Net finance income |
(19,702 |
) |
(15,258 |
) |
(19,723 |
) |
(6,820 |
) |
||
Non-cash employee benefit expense – equity-settled share-based payments |
488 |
|
227 |
|
1,753 |
|
365 |
|
||
Foreign exchange losses/(gains) on operating activities |
50 |
|
87 |
|
1,174 |
|
(286 |
) |
||
Reclassified from hedging reserve |
114 |
|
2,957 |
|
(412 |
) |
5,811 |
|
||
Changes in working capital: |
|
|
|
|
||||||
Inventories |
750 |
|
129 |
|
(606 |
) |
(405 |
) |
||
Prepayments |
3,519 |
|
2,171 |
|
(9,908 |
) |
(181 |
) |
||
Contract assets – accrued revenue |
(38,920 |
) |
(38,165 |
) |
(19,829 |
) |
(38,566 |
) |
||
Trade receivables |
9,950 |
|
6,160 |
|
63,256 |
|
8,504 |
|
||
Other receivables |
67 |
|
14,655 |
|
(132 |
) |
574 |
|
||
Contract liabilities – deferred revenue |
(41,234 |
) |
(66,449 |
) |
(39,114 |
) |
(56,318 |
) |
||
Trade and other payables |
(2,997 |
) |
(7,690 |
) |
(12,813 |
) |
(44,801 |
) |
||
Cash generated from/(used in) operations |
2,100 |
|
(13,833 |
) |
74,510 |
|
(18,439 |
) |
||
