JD Sports Results Presentation Deck
September 2021
Consideration Paid
Net Debt Acquired
Net Cash Outflow
Deferred / contingent consideration
Net Assets Acquired
Goodwill & Fascia Names
Other Intangible Assets
Right of Use Asset
Tangible Fixed Assets
Stocks
Other Working Capital
Income Tax
Deferred Tax
Lease Liabilities
Interest Bearing Loans and
Borrowings
Minority Interest On Acquisition
Interim Results - Acquisitions
DTLR
£m
299.9
(95.2)
204.7
204.7
303.8
5.0
139.9
53.9
40.3
(33.3)
0.4
(25.2)
(139.9)
(140.2)
204.7
204.7
(1) Principally 80s Casual Classics, WatchShop and Missy Empire
MIG
£m
63.6
16.7
80.3
1.6
81.9
69.8
1.8
12.5
17.7
67.2
(53.8)
0.1
(4.5)
(12.5)
98.3
(16.4)
81.9
Other
Acquisitions (1)
£m
54.1
(18.8)
35.3
1.9
37.2
38.4
2.8
1.8
4.9
10.6.
(11.5)
(1.4)
(1.2)
(1.8)
(0.1)
42.5
(5.3)
37.2
Total
Acquisitions
£m
417.6
(97.3)
320.3
3.5
323.8
412.0
9.6
154.2
76.5
118.1
(98.6)
(0.9)
(30.9)
(154.2)
(140.3)
345.5
(21.7)
323.8
Memo: Other
Investments
£m
54.8
54.8
0.1
54.9
JD Group
Total
£m
472.4
(97.3)
375.1
3.6
378.7
IAMUDView entire presentation