Interim Results and Trading Update

Clarissa Elsner

GVC Holdings PLC (AIM:GVC), a leading provider of services to the online gaming industry, today announces its Interim Results for the six months ended 30 June 2013 and a Trading Update to 22 September 2013.

Download
The full results are available to
download in PDF format.

 

Presentation

View the slides of the Interim Results Presentation

Interim Highlights

  • Revenues increased by 144% to €72.3 million (H1-2012: €29.6 million)
  • Clean EBITDA* rose by 132% to €17.8 million (H1-2012: €7.7 million)
  • Restructure of Sportingbet nearing completion and now profitable
  • Like–for-like revenues in H1-2013, 8.5% higher than H1-2012
  • EBITDA for full year to be ahead of current market expectations
  • Basic EPS (before exceptional items), €0.330, 100% higher than H1-2012 (€0.165)
  • Dividend of 10.5 €cents per share declared (Dividends for 2013 total 28 €cents)

Trading Update, 84 day period to 22 September 2013 (“Q3-2013”)

  • Group revenues up 249% to €516k per day (Q3-2012: €148k)
  • Like-for-like revenues in Q3 up 3.4% on 2012 despite a significantly stronger Euro
  • Sports margin percentage across all products 9.7% in Q3-2013 (Q3-2012: 9.1%)

* Earnings before interest, taxation, depreciation, amortisation, share option charges and exceptional items

** Sportingbet PLC was acquired on 19 March 2013. Under a court approved Scheme of Arrangement, it excluded the Australian business of Sportingbet PLC which was acquired by William Hill PLC. References to Sportingbet in this statement exclude Australia.

Commenting on the results, Kenneth Alexander, Chief Executive of GVC Holdings plc, said: “The Board is pleased to report another period of solid growth, increased profitability and a further dividend for our shareholders. In the first half of 2013, we completed our acquisition of Sportingbet PLC and have since been working hard to turnaround this business and integrate it into the Group. The execution of our strategic plan to restructure and return this business to profitability is near completion and has gone far better than expected. Under GVC’s leadership, revenues in the Sportingbet business have increased and by the end of 2013 the Board expects that the inherited cost base will have already been reduced by around 50%. The balance sheet has been completely repaired, the cash burn stopped and this business is now profitable.

“As a result, we are pleased to be able announce today our third dividend of 2013, of 10.5 €cents, which means that the Group will have paid a total dividend of 28 €cents per share to shareholders in 2013. The Group has performed well in the first half of 2013 and continues to trade well in Q3-2013. The Board is therefore confident that market expectations for the current financial year will be exceeded and our confidence in the future is represented in the Group’s dividend to shareholders.”

For further information:

GVC Holdings PLC
Kenneth Alexander, Chief ExecutiveTel: +44 (0) 20 7398 7702
Richard Cooper, Group Finance Directorwww.gvc-plc.com
Daniel Stewart & Company PlcTel: +44 (0) 20 7776 6550
David Hart / Paul Shackleton / James Felixwww.danielstewart.co.uk

Media enquiries:

Abchurch
Henry Harrison-Topham / Shabnam BashirTel: +44 (0) 20 7398 7702
henry.ht@abchurch-group.comwww.abchurch-group.com

 

About GVC Holdings PLC

GVC Holdings PLC is a leading provider of services to the online gaming industry. Its core brands are now CasinoClub, Betboo and Sportingbet. The Group has over 600 employees and is headquartered in the Isle of Man and is licensed in Malta, the UK, South Africa, Italy, Germany Denmark, Alderney and the Netherlands Antilles.

GVC is financially focused on generating cash and returning a high proportion of this to shareholders by way of dividends. From 2007, GVC has declared over €85 million or £2.00 per share via dividends to its shareholders. Further information on the Group is available at www.gvc-plc.com

Chief Executive’s Statement

The first half of 2013 included the completion of the acquisition of Sportingbet PLC (excluding Australia), its subsequent restructuring and its successful integration into GVC. The Sportingbet business the Group acquired was in a poor state and heavily loss making. Its balance sheet had net current liabilities of €47 million, declining revenues and a high cost base resulting in material operating cash outflows.

I am pleased to report that the restructuring of this business is nearing completion and has gone far better than expected.

The GVC management team immediately set about reducing the cost base. This, coupled with our successful efforts at increasing revenues, has resulted in Sportingbet being turned around and reaching profitability. The balance sheet has been completely repaired, the Sportingbet business is now generating a modest amount of cash and its cost base, by the end of the year, will be around 50% of the inherited position.

The acquisition, along with successes elsewhere in the Group has lead to: 144% growth in H1-2013 Group revenues and 132% growth in H1-2013 Clean EBITDA compared to H1-2012. GVC continues to run a lean head-office and has demonstrated its capability to continue to grow and remains ambitious to execute other business combinations should such future opportunities arise.

The Group is trading ahead of current market expectations and today declares a further interim dividend of 10.5 €cents per share.

Financial performance for the six months ended 30 June 2013
Group revenues for the half-year were €72.3 million (144%) higher at than in H1-2012 (€29.6 million). This was accompanied by a 158% increase in contribution to €45.6 million (H1-2012: €17.7 million). Around half of this increase was the mitigation of the deferred consideration liability otherwise payable on the B2B business to Sportingbet PLC for the period since 19 March 2013.

Clean EBITDA in H1-2013 increased by 132% to €17.8 million from €7.7 million in H1-2012 reflecting both the underlying performance of the existing GVC businesses together with the impact of the acquisition of Sportingbet PLC.

William Hill PLC has exercised its option to acquire the Spanish “Miapuesta” business, but GVC retained the commercial benefit of this business line until 16 September 2013. The contribution of this business is shown separately in the Income Statement, and in the 102 days from 20 March 2013 to 30 June 2013 amounted to €1.3 million.

The six months to 30 June 2013 were affected by exceptional costs relating to the acquisition of €9.3 million together with a further €5.4 million on restructuring incurred to 30 June 2013.

Consortium bid with William Hill PLC
As shareholders will be aware, the bid for Sportingbet PLC was a consortium bid made with FTSE 100 company William Hill PLC. Under the Consortium Deed, William Hill plc agreed to provide £36.5 million (€42.6 million) as a “Funding Contribution” together with various loan facilities determined by the opening balance sheet position of Sportingbet PLC.

This Funding Contribution, together with a loan of €8.0 million, has protected the GVC shareholders from the deal costs which Sportingbet PLC itself incurred, together with the funds required to repair its balance sheet and a contribution to restructuring costs. Furthermore the actual amount of loan GVC has drawn-down has been significantly less than the facility put in place at the time of the acquisition.

Progress with restructuring
GVC’s restructuring plans involved; dismantling the Sportingbet PLC function, cancelling unnecessary IT projects, outsourcing core IT support to low cost jurisdictions, closing the high-cost Guernsey operation, halving the London footprint, integrating the various sportsbooks, using state-of-the-art trading tools to reduce the costs of the trading function and the termination of inefficient upfront marketing acquisition, in particular sponsorships deals.

The Board is pleased to report that these actions are nearing completion and will be fully complete by December 2013, six months ahead of where the Board estimated the Group would be at the time of the acquisition.

Like-for-like and current trading
GVC acquired the Sportingbet businesses on 19 March 2013. GVC reports its standard metric of “revenues per day” in 000’s of Euro. The data included below shows the performance of the Group’s revenues as if Sportingbet had been acquired on 1 January 2012. This is described as “like-for-like” revenues.

Average revenue per day in €000’s Q3-2013Q3-2012Q2-2013Q2-2012Q1-2013Q1-2012
    
Day basis849291919091
   
Sportingbet*   
    
Sports Margin %8.8%8.2%7.5%8.1%10.6%9.7%
Sports NGR157140150154192164
Gaming & other revenue 130116126129137127
Total287256276283329291
   
B2B   
   
Sport Margin %11.9%10.8%11.2%11.1%13.2%11.8%
Sports NGR101115127112171143
Gaming & other revenue 515756626143
Total152172182174232186
   
CasinoClub   
   
Gaming & other revenue 777185798576
   
TOTALS   
   
Sports Margin %9.7%9.1%8.8%9.1%11.6%10.6%
Sports NGR258255277265363306
Gaming & other revenue 258244267270284247
Total516499543536646553
   

* includes Betboo Latam

Year-on-year figures have increased in all quarters despite the absence of the UEFA Euro 2012 football tournament and weaknesses in both Brazilian Real and Turkish Lira.

H1-2013

Sportingbet
Revenues which averaged €302k per day in H1-2013 were 5.2% ahead of H1-2012 (€287k). The sports margin achieved in H1-2013 was 9.1% (H1-2012: 8.9%). This was against the backdrop of no major football tournament this year. The Board is pleased to report that the sports margin percentage has been more than sustained during a period of organisational change within the Group where GVC increased the level of automated trading and reduced the cost of the trading operation.

B2B
Revenues which averaged €207k per day in H1-2013 were 15% ahead of H1-2012 (€180k per day). The sports margin achieved in H1-2013 was 12.3% (H1-2012: 11.5%). Again this was against the backdrop of no major football tournament this year.

CasinoClub
Revenues which averaged €85k per day in H1-2013 were 9% higher than in H1-2012 (€78k per day).

Overall
Total like-for-like revenues averaging €594k per day were 8.5% higher than in H1-2012 (€544k per day).

Q3-2013 (84 days to 22 September 2013)

Sportingbet
Revenues which averaged €287k per day were 12.1% higher than in Q3-2012 (€256k per day). The sports margin achieved in Q3-2013 was 8.8% (Q3-2012: 8.2%).

B2B
Revenues averaged €152k per day (Q3-2012: €172k per day). The sports margin achieved in Q3-2013 was 11.9% (Q3-2012: 10.8%). Over the same period the Turkish Lira weakened by 13% against the Euro. The Group also noticed a slight reduction in player activity due to modifications in the regulatory regime in its main B2B market, Turkey.

CasinoClub
Revenues were €77k per day, 8.3% higher than in Q3-2012 (€71k per day).

Overall
Revenues were €516k per day, 3.4% higher on a like-for-like basis than in Q3-2012.

Regulatory developments
The European regulatory environment remains unclear and GVC continues to monitor all developments closely.

On 2 August 2013, legislation was revised in Turkey to provide for increased sanctions. As shareholders will be aware, the Turkish business of Superbahis is owned not by the Group but by East Pioneer Corporation B.V.

Dividend
The strength in trading to date and the Board’s optimism for the outcome of the current financial year means that GVC is trading ahead of market expectations. As a result, the Board of GVC is pleased to be able announce today its third dividend of 2013, of 10.5 €cents, which means that GVC will have paid a total of 28 €cents in dividends to shareholders in 2013. This dividend will be paid on 1 November 2013 to shareholders on the register at the close of business on Friday 11 October 2013.

GVC’s dividend policy is highly aggressive and the Group has a strong track record of paying a very attractive dividend to shareholders. The executive bonus plans are triggered by dividend payments, aligning the Board with shareholders, and whilst the Board aims to retain a modest amount of cash for contingencies and working capital, the policy is to then pay the rest to GVC’s shareholders.

Outlook
GVC is well placed to continue to grow its business organically and also looks continually at acquisition and B2B opportunities. The Group has performed well in H1-2013 and continues to trade well in Q3-2013. The Board is therefore confident that market expectations for the current financial year will be exceeded, and our confidence in the future is represented in the Group’s dividend to shareholders.

 

Kenneth Alexander
Chief Executive
25 September 2013

 

Report of the Group Finance Director

Introduction
This report is designed to help shareholders navigate through the principal changes to the primary financial statements since 30 June 2012.

The principal difference is of course the result of GVC’s acquisition of Sportingbet PLC, the funding contribution received from William Hill PLC, and the restructuring programme commenced and largely completed for the business the Group acquired.

In line with GVC’s philosophy of adopting accounting policies as close to cash accounting as IFRS allows, these financial statements do not contain provisions for the cost of restructuring expected to be borne in H2-2013, nor does it include provision for properties expected to become vacant after December 2013.

GVC is a diverse international group with a number of foreign exchange exposures which in the past it has chosen not to hedge. This policy is expected to come under review as the Group nears the end of its restructuring process.

Around 47% of 2012 revenues were Euro denominated, the dominant currency exposure. This compares to a diluted position now of around one third. Only 25% of the current operating cost is denominated in Euro.

In the immediate aftermath of the acquisition and throughout 2013 the Group has had cost exposure to the UK and much of the exceptional costs have been incurred in Sterling.

In terms of the balance sheet, the FX exposure is a mixed but changing position principally between the Euro and Sterling. Non-Euro denominated payment processing and customer liabilities are broadly flat in their local currencies. In preparation for continuing restructuring costs, a large constituent of cash balances is held in Sterling. The William Hill loan is also denominated in Sterling. The Group aims to match assets and liabilities in currency blocks.

The appreciation of the Euro therefore has had a mixed impact on the Group. It has softened revenues and contribution, but has meant that the Euro cost of much of the Sportingbet UK and Guernsey cost base has reduced when expressed in Euro and this offset the aforementioned revenue softness.

Key foreign exchange rates over the periods reported here are shown in the table below:

GBPTRYBRL
30 June 2012
Period end rate0.79562.29602.4935
Average rate over six months0.82682.32032.4467
30 June 2013
Period end rate0.85332.46522.7898
Average rate over six months0.84702.37332.6690
% change on prior year
Period end rate6.8%6.9%10.6%
Average rate over six months2.4%2.2%8.3%
23 September 2012
Period end rate0.79562.31032.6047
Average rate (1 July to 23 September)0.79232.25962.5403
23 September 2013
Period end rate0.84502.68192.9925
Average rate (1 July to 23 September)0.85532.60453.0073
% change on prior year
Period end rate5.8%13.9%13.0%
Average rate (1 July to 23 September)7.4%13.2%15.5%

 

INCOME STATEMENT

H1-2013H1-2012H2-2012
€000’s€000’s€000’s
Revenues72.329.630.7
Contribution45.617.718.8
Contribution margin63%60%61%
Clean EBITDA17.8 7.7 7.8
 – existing GVC businesses19.0 7.7 7.8
 – Sportingbet(1.2)  
Contribution from Spain1.3
Exceptional items – acquisition costs(9.3)
Exceptional items – restructuring costs(5.4)
Exceptional items – other(0.4)0.2
Depreciation and Amortisation(1.8)(1.2)(1.3)
Share option charge(0.2)0.2(0.3)
Deferred discount release on Betboo earn-out(0.9)(1.2)(1.1)
Other financial income and expense
Profit before taxation1.15.55.3
Taxation(0.3)(0.3)(0.2)
Profit after taxation0.85.25.1

Revenues
Revenues rose 144% to €72.3 million (H1-2012: €29.6 million). A fuller analysis of revenues is contained within the Report of the Chief Executive. Revenues are stated net of winnings and bonuses.

Cost of sales
Chargebacks, software royalties and betting taxes are accounted for in Cost of Sales.

In August 2013, HMRC published their summary of the consultation responses on taxation remote gambling on a place of consumption basis and the UK Government expects to pass the Finance Bill 2014 effecting the reform from 1 December 2014. The rate of taxation is proposed to be 15% on gross gambling profits. Based on current trading the cost of this taxation will be less than €2.0 million per year.

Contribution
Contribution (revenue less variable costs) increased to €45.6 million, up 158% on H1-2012 (€17.7 million). Contribution margin rose to 63% from 60% reflecting a changing mix of businesses assisted by business synergies.

Clean EBITDA, and Available for Sale Asset

Clean EBITDA rose by €10.1 million or 132% to €17.8 million up from €7.7 million in H1-2012. The constituent parts of this change were:

€ millions
Sportingbet(1.2)
Impact of B2B mitigation8.8
GVC2.5
10.1

The loss from Sportingbet operations of €1.2 million was significantly lower than expected due to a combination of faster cost-cutting and quicker driving of revenue improvement than anticipated.

This €1.2 million loss was effectively erased due to a €1.3 million contribution from the Spanish business acquired under option by William Hill PLC on 16 September 2013. This has meant that in operational profit terms, GVC has managed to turn a profoundly loss-making business into profit in 102 days.

Miapuesta, the Spanish regulated business of Sportingbet was acquired by William Hill on 1 September 2013, although GVC enjoys the commercial benefit of this asset until 16 September 2013. The results of this business from 20 March to 30 June 2013 amounted to €1.3 million. Further details of this are shown in note 5.

2

Exceptional items
Items of an exceptional expenditure nature amounting to €15.1 million were incurred during H1-2013. The principal items were €9.3 million of expenditure incurred on acquisition related items, and a further €5.4 million of restructuring costs (mainly redundancies and contract terminations). For the sake of transparency, the principal components of the acquisition costs are listed in note 3.1 in these interim financial statements.

The Board expects to incur further restructuring costs in H2-2013, being the tail-end of various downsizing, outsourcing and technology migrations. By the end of 2013 all the restructuring should be complete, other than property legacies inherited by GVC from Sportingbet.

Transaction costs incurred by Sportingbet PLC amounting to €8.6 million have been taken to the acquisition balance sheet along with a further €8.5 million incurred in paying-off Sportingbet PLC board members, various other day one leavers and the national insurance on employee share options cashed-out.

Amortisation
The charge for amortisation, a non-cash item, has increased, reflecting the €646k of value put on intangible assets either acquired in the acquisition or arising from it. The full year’s amortisation charge for these assets is expected to be €1.8 million in 2013 and €2.4 million in 2014.

Depreciation
Depreciation of tangible fixed assets increased to €184k (€96k in H1-2012). The fair value of fixed assets acquired under the acquisition only amounted to €1 million.

Profit before tax (“PBT”)
Adjusted profit before tax, that is PBT before exceptional items (€15.1 million) and the amortisation of intangibles acquired under the Sportingbet acquisition, (€0.7 million) increased by 207% to €16.9 million.

Earnings per share
Basic EPS before exceptional items rose 100% from €0.165 to €0.330. Basic EPS was €0.017 (H1 2012: €0.136).

BALANCE SHEET

Acquisition balance sheet
The balance sheet reflects the acquisition of Sportingbet plc in a number of ways.

Firstly was the consideration; this was in the form of the issue of 29,018,075 shares at a price of 233.5 pence per share. At a Sterling/Euro rate of 1.1661 this totaled €79.0 million.

The balance sheet immediately prior to acquisition was in a poor state with €46.8 million of net current liabilities. This was funded by the capital contribution from William Hill PLC of €42.6 million (£36.5 million), and a further loan of €8.0 million.

Fixed assets, were written-down to €0.9 million.

The difference between the consideration (€79.0 million), the fair value of fixed assets (€0.9 million), the negative net current assets (€46.8 million), and the William Hill capital contribution (€42.6million) is €78.8 million of which €76.5 million has been treated as Goodwill and €5.8 million as other intangible assets subject to an amortisation charge.

Since the nominal value of GVC’s shares is 1 €cent, the difference between this and the 233.5 pence at which GVC shares were issued has been taken to the Share Premium account.

A summary of the acquisition balance sheet is shown below:

Allocated between
€millionsOpeningPost acquisition
Balance sheetBalance sheet
Cash at bank24.224.2
Bank facilities(31.4)(30.0)(1.4)
Payment processor balances and other trade debtors15.815.8
Customer liabilities(12.1)(12.1)
Fees payable on deal completion(8.6)(8.6)
Payoffs to Sportingbet board, other day-1 leavers and NI on Sportingbet share options(8.5)(2.9)(5.6)
Taxation creditors and accruals(8.1)(8.1)
Trade creditors(15.1)(15.1)
Other net current liabilities(3.0)(3.0)
(46.8)(41.5)(5.3)
Less: William Hill contribution treated as pre-acquisition42.642.6
Net current liabilities absorbed by GVC(4.2)1.1(5.3)

 

Balance sheet at 30 June 2013
Net current assets have increased by €4.7 million over 30 June 2012, after both the payment of dividends in November 2012 and March 2013 amounting to €6.9 million, and after the incurrence of both deal and restructuring costs of €14.7 million.

Operating now in over 25 different markets, the enlarged GVC Group facilitates its customers in using a variety of payment processing methods. Some of these settle quickly with GVC, others, particularly in B2B and other emerging markets take longer and absorb working capital.

GVC internally reports on these daily and whilst it cannot eliminate payment processor failure, the Group seeks to minimise these risks. Payment processing balances amounted to €17.0 million at 30 June 2013 (30 June 2012: €11.9 million).

GVC inherited a balance on the Accounts Payable ledger of over €15 million. The Board is pleased to report that all suppliers are now paid up to date and in line with their payment terms. The Accounts Payable balances for Sportingbet plc at 30 June 2013 were €3.0 million.

Movements in cash
There was a €11.7million increase in available cash over 30 June 2013. The movements in cash over both 30 June 2012 and 31 December 2012 are shown below:

 

SUMMARISED CASHFLOW
12 months since6 months since
30-Jun-1231-Dec-12
EBITDA25.617.8
Spain1.31.3
William Hill capital contribution42.642.6
Liabilities settled at acquisition(41.5)(41.5)
1.11.1
William Hill loan8.08.0
Proceeds for issue of share options0.20.2
Exceptional items(14.9)(15.1)
Taxation(0.5)(0.1)
Capex(0.7)
Betboo earn-out payments(3.1)(2.5)
Dividends(6.9)(2.2)
Cash acquired on acquisition24.224.2
All other working capital movements including the settlement of liabilities acquired from Sportingbet(22.6)(23.1)
Movement in cash11.79.6
Opening cash net of customer balances2.84.9
Closing cash at 30 June 201314.514.5
Add: customer funds13.813.8
Cash as reported on Balance Sheet at 30 June 201328.328.3

Cash is either held to support the working capital needs of the business (for example to settle creditors or to provide funds for anticipated player withdrawals), or to provide deposits of suitable quality to the various regulators of GVC’s businesses with whom the Group works closely. During the post acquisition period, GVC has increased the value of deposits in segregated bank accounts to demonstrate greater financial credibility to its regulators. These balances now stand at €7.0 million.

Loan from William Hill
GVC had the right to draw-down not less than £12 million from William Hill. In the event, the Group chose to draw-down (and thus only have to repay) a smaller amount, £6.9 million. This loan is repayable in three equal tranches in; December 2014, December 2015 and June 2016. Unless repayments are late, the loan is interest free.

Share Capital and share options
At 1 January 2013, the Company had 31,592,172 ordinary shares in issue. 29,018,075 ordinary shares were issued pursuant to the acquisition of Sportingbet. In the six months to 30 June 2013 a director, Richard Cooper, exercised 106,667 share options granted on 12 December 2008 at £1.26 and in line with his employment agreements has retained these shares. Subsequent to the period end, an employee has exercised 31,513 share options at £1.29.

As at 22 September 2013 the issued share capital was 60,748,427 ordinary shares of €0.01 each.

Details of dividend payment
A dividend of 10.5 €cents per share will be paid on 1 November 2013 to those shareholders on the Register at the close of business on Friday 11 October 2013.

Richard Cooper
Group Finance Director
25 September 2013

Consolidated Income Statement
for the six months ended 30 June 2013

Six months
ended
30 June
2013
Six months
ended
30 June
2012*
Year
ended
31 Dec
2012*
(Unaudited)(Unaudited)(Audited)
Notes€000’s€000’s€000’s
Revenue272,33529,62660,325
Variable costs(26,785)(11,951)(23,849)
Contribution245,55017,67536,476
Operating costs3(44,853)(11,061)(23,442)
Analysed as: 
Other operating costs(27,749)(9,999)(21,024)
Share based payments(224)174(79)
Exceptional items3(15,109)208
Depreciation and amortisation(1,771)(1,236)(2,547)
Operating profit6976,61413,034
Profit from available for sale asset51,311
Financial income512
Financial expense(868)(1,102)(2,206)
Profit before tax1,1455,51310,830
Taxation charge4(316)(328)(480)
Profit after taxation from continuing operations8295,18510,350
Loss after taxation from discontinued operations6(922)(1,114)
Profit after tax8294,2639,236
  
Earnings per share
Basic 
Profit from continuing operations0.0170.1650.328
Loss from discontinued operations(0.029)(0.035)
Total70.0170.1360.293
  
Diluted 
Profit from continuing operations0.0170.1630.323
Loss from discontinued operations(0.029)(0.035)
Total70.0170.1340.288

 

Consolidated Statement of Comprehensive Income
for the six months ended 30 June 2013

Six months
ended
30 June
2013
Six months
ended
30 June
2012
Year
ended
31 Dec
2012
(Unaudited)(Unaudited)(Audited)
€000’s€000’s€000’s
Profit for the period8294,2639,236
Exchange differences on translation of foreign operations123
Profit and total comprehensive income for the period9524,2639,236

 

Consolidated Balance Sheet
As at 30 June 2013

  30 June
2013
30 June
2012
31 Dec
2012
  (Unaudited)(Unaudited)(Audited)
 Notes€000’s€000’s€000’s
Assets
Property, plant and equipment649465653
Intangible assets146,96866,27865,440
Deferred tax asset8383
Total non-current assets147,61766,82666,176
 
Receivables and prepayments923,52714,16917,356
Income taxes reclaimable1,5821,813943
Cash and cash equivalents1028,2984,0146,632
Total current assets53,40719,99624,931
 
Current liabilities 
Trade and other payables11(42,775)(14,482)(18,982)
Income taxes payable(2,351)(2,327)(1,185)
Other taxation liabilities(671)(252)(186)
Total current liabilities(45,797)(17,061)(20,353)
 
Current assets less current liabilities7,6102,9354,578
 
Long term liabilities 
Non-interest bearing loan12(8,020)
Deferred consideration on Betboo(10,601)(11,778)(12,283)
 
Total net assets136,60657,98358,471
 
Capital and reserves 
Issued share capital13607316316
Merger reserve40,40740,40740,407
Share premium79,491610611
Retained earnings16,10116,65017,137
Total equity attributable to equity holders of the parent136,60657,98358,471

 

Consolidated Statement of Changes in Equity
for the six months ended 30 June 2013

Attributable to equity holders of the parent company:

Share
Capital
Merger
Reserve
Share
Premium
Retained
Earnings
Total
€000’s€000’s€000’s€000’s€000’s
 
Balance at 1 January 201231540,40741616,03657,174
 
Share option charges315315
Lapsed share options(489)(489)
Share options exercised1194195
Dividend paid(3,475)(3,475)
Transactions with owners1194(3,649)(3,454)
 
Profit and total comprehensive income4,2634,263
 
Balance as at 30 June 201231640,40761016,65057,983
 
Balance at 1 July 201231640,40761016,65057,983
 
Share option charges253253
Share options exercised11
Dividend paid(4,739)(4,739)
Transactions with owners1(4,486)(4,485)
 
Profit and total comprehensive income4,9734,973
 
Balance as at 31 December 201231640,40761117,13758,471
 
Balance at 1 January 201331640,40761117,13758,471
 
Share option charges230230
Lapsed share options(6)(6)
Share options exercised1158159
Issue of share capital for the acquisition of Sportingbet PLC29078,72279,012
Dividend paid(2,212)(2,212)
Transactions with owners29178,880(1,988)77,182
 
Profit and total comprehensive income952952
 
Balance as at 30 June 201360740,40779,49116,101136,606

All reserves of the Company are distributable, as under The Isle of Man Companies Act 2006, distributions are not governed by reserves but by the Directors undertaking an assessment of the Company’s solvency at the time of distribution.

 

Consolidated Statement of Cashflows
for the six months ended 30 June 2013

 Six months
ended
30 June
2013
Six months
ended
30 June
2012
Year
ended
31 Dec
2012
 (Unaudited)(Unaudited)(Audited)
€000’s€000’s€000’s
Cash flows from operating activities 
Cash receipts from customers85,02227,16456,881
Cash paid to suppliers and employees(102,148)(26,974)(47,686)
Corporate taxes recovered1,529
Corporate taxes paid(89)(22)(1,946)
Net cash from operating activities(17,215)1688,778
 
Cash flows from investing activities 
Interest received512
Acquisition earn-out payments(2,541)(2,264)(2,863)
Acquisition (net of cash acquired)66,834
Non-interest bearing loan8,020
Acquisition of property, plant and equipment(151)(492)
Acquisition of intangible assets(313)(628)
Net cash from investing activities72,318(2,727)(3,981)
 
Cash flows from financing activities 
Proceeds from issue of share capital159195196
Repayment of borrowings(31,384)
Dividend paid(2,212)(3,475)(8,214)
Net cash from financing activities(33,437)(3,280)(8,018)
 
Net increase/(decrease) in cash and cash equivalents21,666(5,839)(3,221)
Cash and cash equivalents at beginning of the period6,6329,8539,853
Cash and cash equivalents at end of the period28,2984,0146,632

 

Notes

The notes are available in the PDF download.