Wanda Sports Group Company Limited Reports Third Quarter 2020 Results
Third Quarter 2020 Highlights:
- Total revenue from continuing operations for the third quarter of 2020 was €91.2 million (
US$107.0 million ), representing a decrease of 42% year-over-year, primarily attributable to a decrease in revenue from the Spectator Sports and DPSS segments due to the broad effects of COVID-19 mitigation efforts. Excluding reimbursement revenue, total revenue was €90.7 million (US$106.4 million ), a decrease of 41% over the third quarter of 2019. - Net profit for the period from continuing operations was €5.5 million (
US$6.4 million ), compared to a loss of €23.9 million in the third quarter of 2019. - Adjusted EBITDA from continuing operations was €29.5m million (
US$34.6 million ), representing an increase of 74% compared to €16.9 million in the third quarter of 2019. - The Group’s liquidity position remained solid in the third quarter of 2020. The Group had total cash and cash equivalents of €151.7 million (
US$177.8 million ) as of September 30, 2020. - The Group delivered a 30% increase in coverage across sub-Saharan Africa for the
English Premier League , one of the world’s top football leagues, as the new season 2020/21 began onSeptember 12 and runs untilMay 23 . The German Ski Association (DSV) and theAustrian Ski Association (ÖSV) have prolonged their exclusive marketing partnership for the annual Vierschanzentour-nee with the Group, for another four years until and including season 2025/26. This extension covers all marketing activities for the world’s biggest annual event in ski jumping.- The Group and Lega Basket Serie A (LBA) have agreed to an exclusive three-year partnership ahead of the presentation of the 2020/2021 Championship; the Group will be the exclusive marketing, sponsorship and digital rights partner starting from the 2020/21 season until the end of the 2022/23 season.
Mr. Hengming Yang, Chief Executive Officer of
Mr.
Third Quarter 2020 Business Highlights
Core Business Segments:
In its
Key events
- The Group delivered a 30% increase in coverage across sub-Saharan Africa for the
English Premier League , one of the world’s top football leagues, as the new season 2020/21 began onSeptember 12 and runs untilMay 23 . Over 25 broadcasters across more than 20 territories will show one match a week on free-to-air television, including English, French or Portuguese commentary as well as dedicated services in local languages such as Swahili. - Italian Serie A and B season 2019/2020 were completed in August. As it has in the past, the Group advised on the distribution of the international feed and packaged the rights for broadcasters and digital media (including film, sound, text and imagery) for various platforms across all markets. Pre-produced magazine and highlight programming as well as additional footage, background information and interviews were also generated around the matches, creating increased international exposure for Italian club football.
- Italian Serie A, the German Bundesliga and the
English Premier League successfully began their new football season 2020/21 in September, also allowing a limited number of home spectators to return to the stadiums. InItaly , 1,000 spectators were permitted to watch the games onsite, while the German clubs were allowed to fill 20% of their normal stadium capacity. - Following a five-month hiatus due to the COVID-19 pandemic, the 2020 FIM Motocross World Championship returned to the hard sand circuit of Kegum in
Latvia and continued acrossEurope toFaenza inItaly .
Major Prolongations
The German Ski Association and theAustrian Ski Association have prolonged their exclusive marketing partnership for the annual Vierschanzentour-nee with the Group, for another four years until and including season 2025/26. This extension covers all marketing activities for the world’s biggest annual event in ski jumping. Moreover, the Group closed a four-year Presenting Sponsorship agreement for the event with bet-at-home, the sports betting provider, until the end of the 2023/24 season.- The Group successfully arranged a global partnership agreement extension between TCL, a consumer electronics company, and the
International Basketball Federation (FIBA). The partnership will continue to cover allFIBA events for seasons 2020-2023 including theFIBA World Cup in 2023. A further extension was also closed by the Group betweenFIBA and sports good supplierSchelde Sports for backstop units until 2024. The multi-event partnership will coverFIBA's top-level international competitions including theFIBA Basketball World Cup 2023,FIBA Eurobasket 2022, and the basketball tournaments at theParis 2024Olympic Games . - The Group successfully extended a sponsorship agreement in which LIQUI MOLY, the German motor oil manufacturer, will be a partner of the
EHF Champions League Men for the 2020/21 season. The sponsorship sees LIQUI MOLY featured on LED boards, floor stickers and across all advertising materials. - The Group and the
Italian Winter Sports Federation (FISI) have extended their exclusive media rights partnership for all FIS World Cup events taking place inItaly through the end of the 2025/26 season. This renewal of the more than 20-year long partnership means the Group continues its role for the organization of production, broadcast and distribution of all FIS World Cup Alpine Skiing, Nordic Combined, Cross-Country Skiing, Ski Jumping, Snowboarding and Freestyle competitions. - The
Norwegian Ski Federation has extended its exclusive international media rights agreement with the Group, for FISWorld Cup events, including men's and women's alpine skiing, cross-country skiing, ski jumping and Nordic combined. This new five-year deal will run from 2021/22 to 2025/26. The Nordic Entertainment (NENT) Group has closed a five-season agreement with theGroup for Scottish Professional Football League (SPFL) broadcast rights, extending its coverage to 2024-25, and adding rights inIceland for the first time to the prior coverage ofDenmark ,Finland ,Norway andSweden . The agreement is for rights to the top-tier Premiership, second-tier Championship and theLeague Cup . The Group holds the SPFL international distribution rights in a five-season deal from 2020-21 to 2024-25.- The Group recently renewed its long-running commercial agreement with the
German Ice Hockey Federation (DEB) until the end of the 2023-24 season and continued to represent exclusive sponsorship and media rights, along with the merchandising rights, to Germany’s national teams. - The Group successfully extended an agreement for Pirelli, the Italian tire manufacturer, to continue to be the official tire supplier of the FIM Motocross World Championship until the end of the 2023 MXGP season.
Key New Business Wins
- The Group and Lega Basket Serie A (LBA) have agreed to an exclusive three-year partnership ahead of the presentation of the 2020/2021 Championship; the Group will be the exclusive marketing, sponsorship and digital rights partner starting from the 2020/21 season until the end of the 2022/23 season. The Group will manage sponsors at all LBA events including the regular season and playoff phases of the Serie A Championship, the Italian Cup 'Final Eight', the Italian Super Cup and the NextGen Cup, as well as non-competitive events exclusively managed by LBA. The agreement also covers the investment and implementation of a digital strategy aimed at growing LBA's digital channels, which includes post-production content creation of both recent and archived footage.
- The Group successfully arranged several media rights partnerships after a competitive pitch process on behalf of the EHF: the EHF Champions
League Men and theDELO EHF Champions League and European handball club competitions will be broadcast on DAZN inAustria ,Germany ,Spain andSwitzerland for six seasons up until the end of the 2025/26 season; BTRC inBelarus has also reached an agreement to cover EHF club handball tournaments for the next three seasons; and Eurosport will be the exclusive broadcaster for all men's and women's European handball club competitions, including theEHF Champions League , inFrance andPoland . This six-year agreement will run until the end of the 2025/26 season. - The Group successfully facilitated an agreement in which FOKUS CLAN, one of
Germany's top football esports organizations, will wear jerseys equipped by Adidas for the 2020/21 season. In addition, OUTFITTER, the online specialists for soccer, team sports and athleisure, has extended its agreement with FOKUS CLAN, providing merchandising and streetwear for the team and its fans. - The Group and the
Italian Ice Sports Federation (FISG) have signed an exclusive six-year marketing, sponsorship and digital rights partnership running until the end of the 2025/26 season. The Group will manage sponsorship research and activation at both the federation level and for individual events inItaly and will develop a digital activation concept to elevate the presence of Italian ice sports on social and digital platforms. - The Group, as the exclusive media rights partner of the
European Volleyball Confederation (CEV), has successfully secured a major media rights agreement with Polish broadcaster Polsat for the exclusive rights to broadcast the CEV ChampionsLeague Volley , CEV Volleyball Cup and CEV Volleyball Challenge Cup matches from the 2020/2021 to 2024/2025 seasons.
Digital, Production, Sports Solutions (DPSS)
The World Curling Federation has agreed to a two-year contract extension on digital content production and social media strategy with the Group to further advance their audience growth inChina ahead of the 2022 winter Olympic and Paralympic Games.- The Group closed several strategic deals, including an extension with
PGA TOUR (digital products & platforms), new product builds forNASCAR , a new partnership with a European telco provider around the Group's fan engagement products as well as the creation of digital 5G-based in-venue experience for an European-based football association. - The Group launched a joint venture with Minute.ly, a video optimization startup. This new sport tech partnership will allow the Group to sell Minute.ly's technology as part of its offering to prospective and existing customers in
Europe and the US, in order to increase user engagement and content outreach. - Eight rounds of Lega Serie A were delivered in July, in which the Group provided end-to-end media production service by handling the entire gamut of broadcast production and content creation across diverse platforms as well as media rights distribution, marketing and commercialization.
- The Group has been appointed by France’s Ligue Football Professional (LFP) for host broadcast production quality and consultancy services for the seasons 2020/21 to 2024/25.
- The Group has been appointed as the LED boards service provider for the FIFA Futsal World Cup Lithuania 2021.
Mass Participation
In the third quarter, although many mass participation events were cancelled or postponed due to the pandemic, the Group did host a few successful events to provide participants with a stimulating outlet during the pandemic.
- Megamarsch (50/100km walk/hike) in Mönchengladbach (
Germany ) took place with strict protective measures, staggered starting times, and limited participants for each starting time slots. The Group organized and managed the entire event. - The re-opening of Muddy
Angel Run in September and the XLETIX Challenge in early October both took place inBerlin, Germany , in compliance of strict protection guidelines and hygiene measures. Both events signaled a return of mass sport events and showed that it is possible to host outdoor sports events during these extraordinary times. The MuddyAngel Run , held at the Karlshorst harness racing track, saw the return of more than half of the 2,900 registered participants. Similarly, the XLETIX Challenge in the Offroad Park Berlin Brandenburg hosted more than 50% of the 3,000 registrations on the day.
China Business Highlights
In the third quarter of 2020, almost all sports events were cancelled or postponed across
- The 2020 Shenyang Marathon Carnival was held online from
August 27 to September 20 , and was one of the largest online road races since the pandemic with over 370,000 participants acrossChina . The online races included 3km, 5km, 10km, half-marathon, and marathon. The Group organized and managed the entire event.
Third Quarter 2020 Financial Results
Revenue
Total revenue for the third quarter of 2020 was €91.2 million (
The following table sets forth a breakdown of revenue by segment for the periods indicated:
Three Months Ended |
|||||||||
2020 | 2019 | ||||||||
(in millions, except percentages) | USD | EUR | % of Revenue |
EUR | % of Revenue |
YoY Change | |||
Core segments: | |||||||||
78.9 | 67.3 | 74% | 105.8 | 67% | (36%) | ||||
DPSS | 24.3 | 20.7 | 23% | 26.0 | 17% | (20%) | |||
Mass Participation | 3.8 | 3.2 | 4% | 25.4 | 16% | (87%) | |||
Total Revenue | 107.0 | 91.2 | 100% | 157.2 | 100% | (42%) | |||
DPSS excluding reimbursement revenue | 23.7 | 20.2 | 23.3 | (13%) | |||||
Total Revenue excluding reimbursement revenue | 106.4 | 90.7 | 154.5 | (41%) |
Nine Months Ended |
|||||||||
2020 | 2019 | ||||||||
(in millions, except percentages) | USD | EUR | % of Revenue |
EUR | % of Revenue |
YoY Change | |||
Core segments: | |||||||||
287.8 | 245.5 | 81% | 438.0 | 75% | (44%) | ||||
DPSS | 66.5 | 56.7 | 18% | 102.3 | 17% | (45%) | |||
Mass Participation | 5.2 | 4.5 | 1% | 46.6 | 8% | (90%) | |||
Total Revenue | 359.5 | 306.7 | 100% | 586.9 | 100% | (48%) | |||
DPSS excluding reimbursement revenue | 64.9 | 55.3 | 72.0 | (23%) | |||||
Total Revenue excluding reimbursement revenue | 357.9 | 305.3 | 556.6 | (45%) |
_______________
1 Reimbursement revenues represent revenue that has associated costs of a similar, generally matching, amount (reimbursement costs), thereby resulting in a negligible gross margin impact.
Spectator Sports : The decrease in revenue was primarily due to the cyclicality impact fromFIBA Basketball World Cup 2019 and CEV EuroVolley 2019, as well as postponement or cancellation of events as a result of the COVID-19 mitigation efforts. These decreases partially offset increased revenue from the Italian football and DFB business.- DPSS: The decrease in revenue was primarily driven by the cyclicality effect from FIFA Women's
World Cup 2019™ which partially offset the increased revenue from Italian football production business. - Mass Participation: The decrease in revenue was due to the cancellation of most scheduled events as a result of the COVID-19 mitigation efforts. There were three such events in the third quarter of 2020 compared to 45 events in the third quarter of 2019. The number of gross-paid athletes was 4,000 and 342,000 in the third quarter of 2020 and of 2019, respectively.
Gross profit
The following table sets forth a breakdown of gross profit and the corresponding gross margin by segment for the periods indicated:
Three Months Ended |
|||||||||
2020 | 2019 | ||||||||
(in millions, except percentages) | USD | EUR | Gross margin |
EUR | Gross margin |
YoY Change in Gross Profit |
|||
Core segments: | |||||||||
36.1 | 30.8 | 46% | 32.6 | 31% | (5%) | ||||
DPSS | 8.9 | 7.6 | 36% | 8.8 | 34% | (14%) | |||
Mass Participation | 1.4 | 1.2 | 37% | 10.6 | 42% | (89%) | |||
Total Gross Profit | 46.4 | 39.6 | 43% | 52.0 | 33% | (24%) |
Nine Months Ended |
|||||||||
2020 | 2019 | ||||||||
(in millions, except percentages) | USD | EUR | Gross margin |
EUR | Gross margin |
YoY Change in Gross Profit |
|||
Core segments: | |||||||||
125.8 | 107.3 | 44% | 132.0 | 30% | (19%) | ||||
DPSS | 28.0 | 23.8 | 42% | 31.2 | 30% | (24%) | |||
Mass Participation | 0.8 | 0.8 | 16% | 18.9 | 40% | (96%) | |||
Total Gross Profit | 154.6 | 131.9 | 43% | 182.1 | 31% | (28%) |
Spectator Sports : The decrease in gross profit was primarily due to the cyclicality impact as well as postponement or cancellation of events as mentioned above which partially offset the contribution from DFB business.- DPSS: The decrease in gross profit was primarily driven by the cyclicality effect from FIFA Women's
World Cup 2019™ which partially offset the increased gross profit from Italian football production business. - Mass Participation: The decrease in gross profit was due to the cancellation of most scheduled events as a result of the COVID-19 mitigation efforts.
Gross margin, or gross profit as a percentage of revenue, was 43%, compared with 33% in the corresponding quarter of 2019, primarily reflecting a higher weight of commission-model based business in football, which tends to have a higher gross margin.
Personnel expenses were €23.1 million (
Selling, office and administrative expenses were €6.1 million (
Depreciation and amortization expenses were €5.4 million (
Other operating income, net was €13.6 million (
Finance costs were €10.7 million (
Income tax was €3.4 million (
Profit for the period from continuing operations was €5.5 million (
Adjusted EBITDA from continuing operations was €29.5 million (
Net profit for the Group (inclusive of discontinued operations) attributable to ordinary shareholders of
Basic and diluted net profit for the Group (inclusive of discontinued operations) per American Depositary Share (“ADS”) were both €0.01 (
Cash and cash equivalents
As of
Indebtedness
As of
COVID-19 Business Operation & Outlook
Despite the continued public health restrictions throughout the third quarter, overall economic activities of various markets around the world increased compared to the second quarter, and this in turn led the resumption of certain sporting events, which benefitted the Group. As a leading media and marketing partner, the Group continues to focus on the meticulous planning to safely re-open organized sports in different markets (even if without spectators at venues).
In the
In
The Group remains hopeful for its upcoming
The DPSS business activities have resumed in delivering eight rounds of Lega Serie A production, and the World Triathlon Hamburg races in the third quarter, as well as the delayed
The Group’s on-going priority remains to ensure the safety and well-being of its athletes, employees, clients and key partners, while continue to be flexible in its full operation. Currently, some employees have returned to workplaces in compliance with the strict hygiene protocols as required by the respective public health authorities. Given the dedication and innovation of the employees, the Group continued to serve clients effectively in response to the profound global impact.
The Group’s commitment to innovation also continues to be reflected in the industry recognition by the clients as the Group enables them in adapting agile marketing strategies and in reshaping their operations for a “new normal”. Some examples included the increased broadcast coverage and digital media for compelling delivery of
The Group continues to maintain the financial flexibility of its business from both liquidity and cost management perspectives. After the closing of the IRONMAN transaction in the third quarter and applying a portion of the proceeds, the Group reduced its outstanding debt by 40% to
Finally, the Group is cautious about the recent (post third quarter of 2020) new wave of lockdowns throughout the world as COVID-19 cases started to rise again. The Group continues to be vigilant in managing its operations and adapting its business execution, while remaining optimistic about the long-term opportunities within the global sport media and marketing sector, despite the relatively limited visibility in the near term.
Liquidity
The Company had total cash and cash equivalents of €151.7 million (
Management is confident of the Group’s strong liquidity position and its disciplined approach in managing the ongoing capital requirements
Other Developments
- After the sale of
The IRONMAN Group was completed onJuly 17, 2020 , the Group continues to operate IRONMAN® and IRONMAN® 70.3® triathlon series, Rock 'n' Roll Marathon Series® and Epic Series® off-road mountain bike series races in China under an exclusive event license agreement. - Business relations with German Football Association DFB were terminated in September by mutual agreement, and the resulting financial obligations have been settled. The DFB will now market the DFB Cup itself, but should the DFB decide at a later date to put the marketing rights out to public tender again, this tender will be open to all market participants, including the Group.
- On
September 30, 2020 , the Group announced that its Board of Directors has received a preliminary non-binding proposal from Wanda Sports & Media (Hong Kong ) Holding Co. Limited to acquire all of the outstanding Class A ordinary shares of the Group, including American depositary shares representing Class A Ordinary Shares (with every two ADSs representing three Class A Ordinary Shares), for US$2.50 in cash per ADS, or US$1.67 per Class A Ordinary Share. OnOctober 6, 2020 , the Group announced that the Board formed an independent committee consisting of its independent directors, Mr. Edwin Fung and Mr. Kenneth Howard Jarrett, to consider the proposal. OnOctober 23, 2020 , the Group announced that the independent committee retained Houlihan Lokey (China ) Limited as its independent financial advisor and Skadden, Arps, Slate, Meagher & Flom LLP as its legal counsel. Despite the on-going review process, management continues to focus on strategic execution and daily operating performance.
About
Wanda Sports Group is a leading global sports events, media and marketing platform with a mission to unite people in sports and enable athletes and fans to live their passions and dreams. Through its businesses, Infront and the Wanda Sports China, Wanda Sports Group has significant intellectual property rights, long-term relationships and broad execution capabilities, enabling it to deliver inspiring sports event experiences, creating access to engaging content and building inclusive communities. Wanda Sports Group offers a comprehensive array of events, marketing and media services through its three primary segments: Spectator Sports, Digital, Production, Sports Solutions (DPSS) and Mass Participation. Wanda Sport Group's full-service platform creates value for its partners and clients as well as other stakeholders in the sports ecosystem, from rights owners, to brands and advertisers, and to fans and athletes.
Headquartered in China, Wanda Sports Group has more than 48 offices in 16 countries with over 1,000 employees around the world. For more information, please visit http://investor.wsg.cn/investor-relations.
Use of Non-IFRS Financial Measures
To supplement our consolidated financial statements which are presented in accordance with International Financial Reporting Standards as issued by the
Non-IFRS financial measures should not be considered in isolation or construed as an alternative to profit/(loss) from operations and net profit/(loss) or any other measure of performance, or as an indicator of our operating performance. Adjusted EBITDA may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting their usefulness as comparative measures to our data. We encourage investors and others to review our financial information in its entirety and not rely on a single financial measure.
Reconciliation of Adjusted EBITDA and EBITDA, another non-IFRS financial measure, to the most directly comparable IFRS financial measure is set forth at the end of this release.
Exchange Rate Information
This press release contains translation of certain Euro (“€”) amounts into
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include but are not limited to management quotes and the Company's financial outlook. These forward-looking statements can be identified by terminology such as "will," "estimate," "project," "predict," "believe," "expect," "anticipate," "intend," "potential," "plan," "goal" and similar statements. The Company may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission ("SEC"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the forward-looking statements and, consequently, could be affected by the uncertain and unprecedented impact of COVID-19 on the Company's business and operations and the related impact on its liquidity needs. These forward-looking statements include, but are not limited to, statements about: the impact of the spread of COVID-19 and related mitigation efforts on the Company's business, operations and operating results; the Company's goals and strategies; the expected growth in the Company's industry; the Company's expectations regarding its ability to attract rights-in partners and monetize their rights through rights-out arrangements; changes in consumer behavior and consumer and corporate spending, including as a result of the COVID-19 crisis; the Company's ability to reach acceptable levels of engagement with its athletes following the COVID-19 crisis; the Company's future business development, results of operations and financial condition; competition in the Company's industry; general economic and business conditions, including as a result of the COVID-19 crisis; the outcome of discussions with rights owners and lenders to mitigate the impact of the effects of COVID-19 on the Group; and assumptions underlying or related to any of the foregoing as well as risks, uncertainties, and other factors described in "Risk Factors" and elsewhere in the Company's annual report on Form 20-F for the year ended December 31, 2019, which is available on the SEC's website at www.sec.gov. Additional information will be made available in future filings that the Company makes from time to time with the SEC.
In addition, any forward-looking statements contained in this press release are based on assumptions that the Company's believes to be reasonable as of this date. The Company undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
For investor and media inquiries, please contact:
Tel: +86 (10) 8558 7456
E-mail: ir@wsg.cn
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS
(Amounts in thousands of Euro (“€”) or, for convenience translation, thousands of
For the three months ended | For the nine months ended | |||||||||||||||
September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||
$ | € | € | $ | € | € | |||||||||||
Continuing operations | ||||||||||||||||
Revenue | 106,960 | 91,237 | 157,162 | 359,535 | 306,683 | 586,881 | ||||||||||
Cost of sales | (60,547 | ) | (51,647 | ) | (105,210 | ) | (204,909 | ) | (174,787 | ) | (404,786 | ) | ||||
Gross profit | 46,413 | 39,590 | 51,952 | 154,626 | 131,896 | 182,095 | ||||||||||
Personnel expenses | (27,131 | ) | (23,143 | ) | (34,536 | ) | (88,013 | ) | (75,075 | ) | (88,376 | ) | ||||
Selling, office and administrative expenses | (7,182 | ) | (6,126 | ) | (9,620 | ) | (25,444 | ) | (21,704 | ) | (29,407 | ) | ||||
Depreciation and amortization | (6,318 | ) | (5,389 | ) | (4,576 | ) | (20,023 | ) | (17,080 | ) | (14,944 | ) | ||||
Other operating income/(expense), net | 15,958 | 13,612 | (1,415 | ) | 33,130 | 28,260 | (484 | ) | ||||||||
Finance costs | (12,562 | ) | (10,715 | ) | (20,611 | ) | (38,828 | ) | (33,120 | ) | (38,644 | ) | ||||
Finance income | 1,168 | 996 | 193 | 2,549 | 2,174 | 1,041 | ||||||||||
Share of loss of associates and joint ventures | 1 | 1 | 516 | (64 | ) | (55 | ) | 506 | ||||||||
Profit/(loss) before tax from continuing operations | 10,347 | 8,826 | (18,097 | ) | 17,933 | 15,296 | 11,787 | |||||||||
Income tax | (3,945 | ) | (3,365 | ) | (5,784 | ) | (10,104 | ) | (8,619 | ) | (13,303 | ) | ||||
Profit/(loss) for the period from continuing operations | 6,402 | 5,461 | (23,881 | ) | 7,829 | 6,677 | (1,516 | ) | ||||||||
Discontinued operations | ||||||||||||||||
Loss after tax for the period from discontinued operations | (4,770 | ) | (4,069 | ) | (7,318 | ) | (69,728 | ) | (59,478 | ) | (13,754 | ) | ||||
Profit/(loss) for the period | 1,632 | 1,392 | (31,199 | ) | (61,899 | ) | (52,801 | ) | (15,270 | ) | ||||||
Attributable to: | ||||||||||||||||
Equity holders of the parent | 1,832 | 1,563 | (31,264 | ) | (61,022 | ) | (52,052 | ) | (16,678 | ) | ||||||
Noncontrolling interests | (200 | ) | (171 | ) | 65 | (877 | ) | (749 | ) | 1,408 | ||||||
1,632 | 1,392 | (31,199 | ) | (61,899 | ) | (52,801 | ) | (15,270 | ) |
Earnings per share2: | ||||||||||||||
Basic profit/(loss) for the period attributable to ordinary equity holders of the parent | 0.01 | 0.01 | (0.15 | ) | (0.29 | ) | (0.25 | ) | (0.08 | ) | ||||
Diluted profit/(loss) for the period attributable to ordinary equity holders of the parent | 0.01 | 0.01 | (0.15 | ) | (0.29 | ) | (0.25 | ) | (0.08 | ) | ||||
Basic profit/(loss) for the period attributable to ADS holders of the parent | 0.01 | 0.01 | (0.23 | ) | (0.44 | ) | (0.38 | ) | (0.12 | ) | ||||
Diluted profit/(loss) for the period attributable to ADS holders of the parent | 0.01 | 0.01 | (0.23 | ) | (0.44 | ) | (0.38 | ) | (0.12 | ) | ||||
Earnings per share for continuing operations: | ||||||||||||||
Basic profit/(loss) for the period attributable to ordinary equity holders of the parent | 0.03 | 0.03 | (0.12 | ) | 0.04 | 0.04 | (0.01 | ) | ||||||
Diluted profit/(loss) for the period attributable to ordinary equity holders of the parent | 0.03 | 0.03 | (0.12 | ) | 0.04 | 0.03 | (0.01 | ) | ||||||
Basic profit/(loss) for the period attributable to ADS holders of the parent | 0.05 | 0.04 | (0.18 | ) | 0.06 | 0.05 | (0.02 | ) | ||||||
Diluted profit/(loss) for the period attributable to ADS holders of the parent | 0.05 | 0.04 | (0.18 | ) | 0.06 | 0.05 | (0.02 | ) |
_______________
2 Basic and diluted earnings per share and profit attributable to ADS holders of the parent for the three months ended
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(Amounts in thousands of Euro (“€”) or, for convenience translation, thousands of
For the three months ended | For the nine months ended | |||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 |
September 30, 2019 | |||||||||||||||
$ | € | € | $ | € | € | |||||||||||||
Profit/(loss) for the period | 1,632 | 1,392 | (31,199 | ) | (61,899 | ) | (52,801 | ) | (15,270 | ) | ||||||||
Other comprehensive income: | ||||||||||||||||||
Other comprehensive income to be reclassified to profit or loss in subsequent periods (net of tax): | ||||||||||||||||||
Net (loss)/gain on cash flow hedges | (2,502 | ) | (2,134 | ) | 229 | (10,347 | ) | (8,826 | ) | 133 | ||||||||
Exchange differences on translation of foreign operations | (2,979 | ) | (2,541 | ) | 26,304 | 1,768 | 1,508 | 17,835 | ||||||||||
Net other comprehensive (loss)/income to be reclassified to profit or loss in subsequent periods | (5,481 | ) | (4,675 | ) | 26,533 | (8,579 | ) | (7,318 | ) | 17,968 | ||||||||
Other comprehensive income not to be reclassified to profit or loss in subsequent periods: | ||||||||||||||||||
Net remeasurement on defined benefit plans | - | - | 12 | - | - | - | ||||||||||||
Net loss on equity instruments designated at fair value through other comprehensive income | - | - | - | (9,298 | ) | (7,931 | ) | - | ||||||||||
Net other comprehensive income/(loss) not to be reclassified to profit or loss in subsequent periods | 12 | (9,298 | ) | (7,931 | ) | - | ||||||||||||
Other comprehensive (loss)/income for the period, net of tax | (5,481 | ) | (4,675 | ) | 26,545 | (17,877 | ) | (15,249 | ) | 17,968 | ||||||||
Total comprehensive (loss)/income for the period, net of tax | (3,849 | ) | (3,283 | ) | (4,654 | ) | (79,776 | ) | (68,050 | ) | 2,698 | |||||||
Attributable to: | ||||||||||||||||||
Equity holders of the parent | (3,619 | ) | (3,087 | ) | (4,757 | ) | (78,750 | ) | (67,174 | ) | 779 | |||||||
Noncontrolling interests | (230 | ) | (196 | ) | 103 | (1,026 | ) | (876 | ) | 1,919 | ||||||||
(3,849 | ) | (3,283 | ) | (4,654 | ) | (79,776 | ) | (68,050 | ) | 2,698 | ||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(Amounts in thousands of Euro (“€”) or, for convenience translation, thousands of
$ | € | € | ||
ASSETS | ||||
CURRENT ASSETS | ||||
Cash and cash equivalents | 177,844 | 151,701 | 163,225 | |
Trade and other receivables | 287,675 | 245,387 | 264,041 | |
Accrued income | 1,524 | 1,300 | 10,498 | |
Contract assets | 28,691 | 24,473 | 53,541 | |
Inventories | 662 | 565 | 9,395 | |
Income tax receivables | 5,108 | 4,357 | 13,594 | |
Other assets | 76,917 | 65,610 | 81,001 | |
578,421 | 493,393 | 595,295 | ||
Assets held for sale | - | - | 8,125 | |
578,421 | 493,393 | 603,420 | ||
NONCURRENT ASSETS | ||||
Longterm receivables | 11,346 | 9,678 | 6,808 | |
Investments in associates and joint ventures | 4,172 | 3,559 | 3,277 | |
Property, plant and equipment | 14,302 | 12,200 | 26,294 | |
Right of use assets | 30,535 | 26,046 | 35,249 | |
Intangible assets | 74,947 | 63,930 | 486,933 | |
274,454 | 234,109 | 537,585 | ||
Contract assets | 10,742 | 9,163 | 10,268 | |
Deferred tax assets | 20,928 | 17,852 | 23,063 | |
Other assets | 70,822 | 60,411 | 63,164 | |
512,248 | 436,948 | 1,192,641 | ||
TOTAL ASSETS | 1,090,669 | 930,341 | 1,796,061 | |
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(Amounts in thousands of Euro (“€”) or, for convenience translation, thousands of
$ | € | € | ||||||
LIABILITIES | ||||||||
CURRENT LIABILITIES | ||||||||
Trade and other payables | 87,889 | 74,969 | 173,855 | |||||
Interestbearing liabilities | 478,855 | 408,463 | 204,583 | |||||
Lease liabilities | 8,993 | 7,671 | 10,041 | |||||
Accrued expense | 56,538 | 48,227 | 69,846 | |||||
Deferred income | - | - | 5 | |||||
Contract liabilities | 134,254 | 114,519 | 199,900 | |||||
Other liabilities | 10,246 | 8,740 | 19,208 | |||||
Income tax payable | 12,504 | 10,666 | 21,787 | |||||
Provisions | 8,693 | 7,415 | 9,234 | |||||
797,972 | 680,670 | 708,459 | ||||||
Liabilities directly associated with the assets held for sale | - | - | 6,975 | |||||
797,972 | 680,670 | 715,434 | ||||||
NONCURRENT LIABILITIES | ||||||||
Interestbearing liabilities | 1,176 | 1,003 | 641,085 | |||||
Lease liabilities | 22,647 | 19,318 | 29,154 | |||||
Accrued expenses | 3,586 | 3,059 | 3,051 | |||||
Contract liabilities | 10,464 | 8,926 | 17,271 | |||||
Deferred tax liabilities | 22,015 | 18,779 | 99,202 | |||||
Provisions | 3,295 | 2,811 | 3,936 | |||||
Longterm payroll payables | 19,113 | 16,303 | 15,336 | |||||
Other liabilities | 25,816 | 22,021 | 43,578 | |||||
108,112 | 92,220 | 852,613 | ||||||
TOTAL LIABILITIES | 906,084 | 772,890 | 1,568,047 | |||||
EQUITY | ||||||||
Share capital | 1,782,903 | 1,520,816 | 1,520,816 | |||||
Reserves | (973,510 | ) | (830,404 | ) | (813,300 | ) | ||
Accumulated deficit | (627,507 | ) | (535,263 | ) | (483,211 | ) | ||
Equity attributable to equity holders of the parent | 181,886 | 155,149 | 224,305 | |||||
Noncontrolling interests | 2,699 | 2,302 | 3,709 | |||||
TOTAL EQUITY | 184,585 | 157,451 | 228,014 | |||||
TOTAL LIABILITIES AND EQUITY | 1,090,669 | 930,341 | 1,796,061 | |||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
(Amounts in thousands of Euro (“€”) or, for convenience translation, thousands of
For the three months ended | For the nine months ended | ||||||||||||||
$ | € | € | $ | € | € | ||||||||||
NET CASH FLOWS USED IN OPERATING ACTIVITIES | (15,156 | ) | (12,928 | ) | (24,493 | ) | 8,864 | 7,561 | (23,676 | ) | |||||
NET CASH FLOWS FROM INVESTING ACTIVITIES | 358,315 | 305,643 | (6,882 | ) | 319,974 | 272,938 | (132,000 | ) | |||||||
NET CASH FLOWS USED IN FINANCING ACTIVITIES | (365,600 | ) | (311,857 | ) | (34,042 | ) | (295,081 | ) | (251,704 | ) | 97,957 | ||||
(22,441 | ) | (19,142 | ) | (65,417 | ) | 33,757 | 28,795 | (57,719 | ) | ||||||
Cash and cash equivalents at beginning of the period | 196,421 | 167,547 | 186,505 | 191,354 | 163,225 | 177,048 | |||||||||
Effect of foreign exchange rate changes, net | (301 | ) | (257 | ) | 1,697 | (4,113 | ) | (3,509 | ) | 3,456 | |||||
Net increase/(decrease) in cash and cash equivalents recorded in assets held for sale | 4,165 | 3,553 | - | (43,154 | ) | (36,810 | ) | - | |||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | 177,844 | 151,701 | 122,785 | 177,844 | 151,701 | 122,785 | |||||||||
RECONCILIATION OF NON-IFRS MEASURE – IFRS Profit for the Period and Year to Adjusted EBITDA (unaudited)
(Amounts in thousands of Euro (“€”) or, for convenience translation, thousands of
For the three months ended | For the nine months ended | ||||||||||||||||
September 30, 2020 | September 30, 2019 | September 30, 2020 | September 30, 2019 | ||||||||||||||
$ | € | € | $ | € | € | ||||||||||||
Continued operations | |||||||||||||||||
Profit/(loss) for the period from continuing operations | 6,402 | 5,461 | (23,881 | ) | 7,829 | 6,677 | (1,516 | ) | |||||||||
Income tax | 3,945 | 3,365 | 5,784 | 10,104 | 8,619 | 13,303 | |||||||||||
Net interest expenses | 10,144 | 8,653 | 18,598 | 28,001 | 23,885 | 36,125 | |||||||||||
Depreciation and amortization | 6,318 | 5,389 | 4,576 | 20,023 | 17,080 | 14,944 | |||||||||||
EBITDA from continuing operations | 26,809 | 22,868 | 5,077 | 65,957 | 56,261 | 62,856 | |||||||||||
Share-based compensation(1) | 1,011 | 862 | 9,028 | 3,773 | 3,218 | 9,758 | |||||||||||
Expenses or charges relating to acquisition(2) | - | - | - | - | - | 503 | |||||||||||
Expenses or charges relating to IPO or financing(3) | (50 | ) | (43 | ) | (267 | ) | 322 | 275 | 3,454 | ||||||||
Restructure and disposal of investments/subsidiaries(4) | 5,792 | 4,941 | - | 4,621 | 3,942 | - | |||||||||||
Loss on foreign exchange and derivatives, and other financial charges(5) | 1,250 | 1,066 | 1,820 |
8,278 |
7,061 |
1,478 |
|||||||||||
Estimated client compensation relating to fraudulent activities(6) | - | - | 1,269 | - | - | 8,298 | |||||||||||
Expenses or charges relating to Sarbanes-Oxley compliance(7) | - | - | - | 522 | 445 | - | |||||||||||
Remeasurement of contingent consideration(8) | (202 | ) | (172 | ) | - | (306 | ) | (261 | ) | - | |||||||
Net (gain)/loss on disposal of assets (9) | (7 | ) | (6 | ) | - | 96 | 82 | - | |||||||||
Expenses relating to shareholder class action lawsuit (10) | 2 | 2 | - | 169 | 144 | - | |||||||||||
Adjusted EBITDA from continuing operations | 34,605 | 29,518 | 16,927 | 83,432 | 71,167 | 86,347 | |||||||||||
Discontinued operations | |||||||||||||||||
Loss for the period from discontinued operations | (4,770 | ) | (4,069 | ) | (7,318 | ) | (69,728 | ) | (59,478 | ) | (13,754 | ) | |||||
Net interest expense, income tax, depreciation and amortization | (4 | ) | (3 | ) | 11,747 | 28,234 | 24,084 | 25,896 | |||||||||
EBITDA from discontinued operations | (4,774 | ) | (4,072 | ) | 4,429 | (41,494 | ) | (35,394 | ) | 12,142 | |||||||
Adjustments (11) | (2,889 | ) | (2,464 | ) | 17,913 | 9,278 | 7,914 | 24,053 | |||||||||
Adjusted EBITDA from discontinued operations | (7,663 | ) | (6,536 | ) | 22,342 | (32,216 | ) | (27,480 | ) | 36,195 | |||||||
Adjusted EBITDA | 26,942 | 22,982 | 39,269 | 51,216 | 43,687 | 122,542 | |||||||||||
- Share-based compensation consisted of share-based compensation and social insurance expenses. This item has been excluded as it is a non-recurring expense.
- Represents expenses incurred for professional fees such as legal counsel, auditors, underwriters, valuation experts and consultants mainly in respect of acquisitions.
- Represents professional fees of legal counsel, auditors, due diligence experts, consultants, and related expenses for our IPO and financing.
- Represents expenses or costs incurred in the restructuring and disposal of investments and subsidiary companies.
- Represents the loss on foreign exchange, derivative financial instruments at fair value through profit or loss, termination of the cross-currency swap and other financial charges.
- Represents the amount estimated to be paid by Infront as compensation in connection with fraudulent activities presumably undertaken by a former senior employee of Infront.
- Represents Sarbanes-Oxley Act consulting charges paid to third parties.
- Represents fair value change of contingent consideration from business combination.
- Represents net loss on disposal of property, plant and equipment and intangible assets.
- Represents legal fees related to shareholder class action, voluntarily dismissed on
May 18, 2020 . - Represents mainly gain on foreign exchange and change in fair value of investments.
Source: Wanda Sports Group Company Limited