EX-99.1 2 a12-28247_1ex99d1.htm EX-99.1

Exhibit 99.1

 

MU FINANCE PLC

 

First Quarter Results

 

Fiscal Year Ending 30 June 2013

 

 

 

 

29 November 2012

 

1



 

CONSOLIDATED FINANCIAL STATEMENTS OF RED FOOTBALL LIMITED

 

The following is a required report issued to holders of the 8 3/4% pound sterling senior secured notes due 2017 and the 8 3/8% US dollar senior secured notes due 2017 issued by MU Finance plc, a subsidiary of Manchester United plc.

 

The summary financial information provided below has been derived from the unaudited consolidated interim financial report of the Red Football Limited group (RFL or the Company) as at and for the three month period ended 30 September 2012 and 2011, each of which has been prepared in accordance with International Financial Reporting Standards (IFRS) using the same accounting principles and on the same basis. Our interim results are not necessarily indicative of results to be expected for the full year.

 

Red Football Limited is a subsidiary of Manchester United plc and is the parent company of the Bond Group and these accounts are to enable Bondholders to make like for like comparisons with prior period quarterly reports.  Although the majority of the financial information is the same as that for the ultimate parent (Manchester United plc) there are a small number of important differences in the Consolidated Income Statement, including:

 

·                  Exceptional costs of £3.1 million only arise at the Manchester United plc level.

·                  Finance costs differ by £1.8 million due to foreign exchange movements on the cash proceeds from the IPO which were held above Red Football Limited.

·                  Tax — the tax credit for the quarter of £26.5 million (and related deferred tax asset) only arises at the Manchester United plc level as this is the entity that assumed certain US tax bases following the transfer of Red Football Shareholder Ltd and its subsidiaries from the controlling shareholders.

 

The items noted above also result in differences in certain line items within the Consolidated Statement of Financial Position and Consolidated Statement of Cashflows.

 

2



 

CONSOLIDATED INCOME STATEMENT - UNAUDITED

 

 

 

Three months ended
30 September

 

(£ thousands)

 

2011

 

2012

 

Commercial revenue

 

34,560

 

43,030

 

Broadcasting revenue

 

21,885

 

13,722

 

Matchday revenue

 

17,337

 

19,564

 

Group revenue

 

73,782

 

76,316

 

 

 

 

 

 

 

Staff costs

 

(37,828

)

(40,272

)

Other operating expenses

 

(16,665

)

(19,701

)

Operating profit before depreciation, amortisation of, and profit on disposal of, players’ registrations (‘EBITDA’)

 

19,289

 

16,343

 

Depreciation

 

(1,839

)

(1,917

)

Amortisation of players’ registrations

 

(10,094

)

(9,823

)

Operating profit before profit on disposal of players’ registrations

 

7,356

 

4,603

 

Profit on disposal of players’ registrations

 

5,624

 

4,818

 

Operating profit

 

12,980

 

9,421

 

Net interest payable on loans and senior secured notes

 

(10,059

)

(9,850

)

Amortisation of issue discount and debt issue/finance costs

 

(803

)

(3,072

)

Premium on repurchase of senior secured notes

 

(1,900

)

(5,244

)

Unrealised fx (losses)/gains on dollar denominated senior secured notes

 

(6,252

)

7,644

 

Fair value movement on derivative financial instruments

 

(321

)

(16

)

Net finance costs

 

(19,335

)

(10,538

)

Loss on ordinary activities before tax

 

(6,355

)

(1,117

)

Tax charge

 

(522

)

(101

)

Loss on ordinary activities after tax

 

(6,877

)

(1,218

)

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

Owners of the Company

 

(6,925

)

(1,300

)

Non-controlling interests

 

48

 

82

 

 

 

(6,877

)

(1,218

)

 

3



 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION - UNAUDITED

 

 

 

 

 

At 30
September

 

(£ thousands)

 

Note

 

2011

 

2012

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

244,746

 

250,479

 

Investment property

 

 

 

13,816

 

14,169

 

Intangible assets—goodwill

 

 

 

421,453

 

421,453

 

Intangible assets—players’ registrations

 

 

 

120,234

 

135,634

 

Non-current trade and other receivables

 

1

 

13,000

 

1,500

 

Non-current tax receivable

 

 

 

2,500

 

 

Non-current assets

 

 

 

815,749

 

823,235

 

 

 

 

 

 

 

 

 

Current assets—other

 

1

 

674,887

 

693,907

 

Current assets — cash and cash equivalents

 

 

 

64,967

 

52,521

 

Current liabilities

 

2

 

(230,223

)

(267,378

)

Net current assets

 

 

 

509,631

 

479,050

 

 

 

 

 

 

 

 

 

Total assets less current liabilities

 

 

 

1,325,380

 

1,302,285

 

Non-current liabilities

 

3

 

(520,620

)

(412,885

)

Net assets

 

 

 

804,760

 

889,400

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

 

 

 

807,042

 

891,321

 

Non-controlling interests

 

 

 

(2,282

)

(1,921

)

Equity

 

 

 

804,760

 

889,400

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS  — UNAUDITED

 

 

 

Three months
ended 30 September

 

(£ thousands)

 

2011

 

2012

 

 

 

 

 

 

 

EBITDA

 

19,289

 

16,343

 

 

 

 

 

 

 

Movement in working capital

 

3,192

 

17,424

 

 

 

 

 

 

 

Net cash inflow from operating activities

 

22,481

 

33,767

 

 

 

 

 

 

 

Net interest paid

 

(20,978

)

(24,418

)

Tax paid

 

(3,212

)

(202

)

 

 

 

 

 

 

Net cash outflow from player capital expenditure

 

(47,068

)

(29,533

)

Net cash outflow from general capital expenditure

 

(13,775

)

(3,396

)

 

 

 

 

 

 

Net change in borrowings

 

(23,126

)

5,700

 

Net decrease in cash and cash equivalents

 

(85,678

)

(18,082

)

 

4



 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1. Current assets - other

 

 

 

At 30
September

 

(£ thousands)

 

2011

 

2012

 

Derivative financial instruments

 

643

 

1,228

 

Net trade receivables

 

16,194

 

39,939

 

Amounts owed by parent undertaking

 

618,385

 

619,241

 

Other receivables

 

10,269

 

163

 

Prepayments and accrued income

 

42,396

 

31,285

 

Current tax receivable

 

 

3,551

 

 

 

687,887

 

695,407

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

(3,000

)

(1,500

)

Other receivables

 

(10,000

)

 

 

 

674,887

 

693,907

 

 

2. Current liabilities

 

 

 

At 30
September

 

(£ thousands)

 

2011

 

2012

 

Derivative financial instruments

 

1,725

 

 

Borrowings

 

6,942

 

5,740

 

Trade payables

 

15,598

 

25,570

 

Amounts owed to parent undertakings

 

30,114

 

27,891

 

Current tax liabilities

 

1,127

 

3,172

 

Social security and other taxes

 

9,852

 

14,430

 

Other payables

 

5,632

 

5,786

 

Accruals

 

24,112

 

33,649

 

Deferred revenue

 

134,642

 

150,714

 

Provisions

 

479

 

426

 

 

 

230,223

 

267,378

 

 

3. Non-current liabilities

 

 

 

At 30
September

 

(£ thousands)

 

2011

 

2012

 

Derivative financial instruments

 

 

1,701

 

Borrowings

 

426,299

 

353,966

 

Trade payables

 

4,006

 

7,213

 

Other payables

 

19,067

 

16,019

 

Deferred revenue

 

16,106

 

7,131

 

Provisions

 

1,795

 

1,247

 

Deferred tax liabilities

 

53,347

 

25,608

 

 

 

520,620

 

412,885

 

 

5