EX-99.1 2 a13-25124_2ex99d1.htm EX-99.1

Exhibit 99.1

 

RED FOOTBALL LIMITED

 

First Quarter Results

 

Fiscal Year Ended 30 June 2014

 

Bond Group Parent: Red Football Limited

 

Bond Issuer: MU Finance plc

 

 

14 November 2013

 

1



 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

The summary financial information provided overleaf has been derived from the unaudited interim consolidated financial statements of Red Football Limited as at and for the three months ended 30 September 2013 and 2012, which have been prepared in accordance with International Financial Reporting Standards (“IFRSs”), as adopted by the European Union, International Financial Reporting Interpretations Committee (“IFRIC”) interpretations, and the Companies Act 2006.

 

2



 

INTERIM CONSOLIDATED INCOME STATEMENT - UNAUDITED

 

 

 

Three months ended
30 September

 

 

 

2013
£’000

 

2012
£’000

 

Commercial revenue

 

59,857

 

43,030

 

Broadcasting revenue

 

19,330

 

13,722

 

Matchday revenue

 

19,334

 

19,564

 

Group revenue

 

98,521

 

76,316

 

 

 

 

 

 

 

Employee benefit expenses

 

(52,895

)

(40,272

)

Other operating expenses

 

(23,388

)

(19,701

)

Operating profit before depreciation, amortization of, and profit on disposal of, players’ registrations (“EBITDA”)

 

22,238

 

16,343

 

Depreciation

 

(1,983

)

(1,917

)

Amortization of players’ registrations

 

(11,904

)

(9,823

)

Operating profit before profit on disposal of players’ registrations

 

8,351

 

4,603

 

Profit on disposal of players’ registrations

 

996

 

4,818

 

Operating profit

 

9,347

 

9,421

 

Net interest payable on loans and deferred element of terminated interest rate swap

 

(654

)

(681

)

Foreign exchange losses on US dollar denominated bank accounts

 

(3,014

)

(116

)

Interest payable on secured term loan facility and senior secured notes

 

(4,916

)

(9,053

)

Amortization of issue discount and debt issue/finance costs

 

(296

)

(3,072

)

Premium on repurchase of senior secured notes

 

 

(5,244

)

Foreign exchange gains on US dollar denominated secured term loan facility and senior secured notes (1)

 

 

7,644

 

Fair value movement on derivative financial instruments

 

(885

)

(16

)

Net finance costs

 

(9,765

)

(10,538

)

Loss before tax

 

(418

)

(1,117

)

Tax credit/(expense)

 

2,416

 

(101

)

Profit/(loss) for the period

 

1,998

 

(1,218

)

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

Owners of the parent

 

1,998

 

(1,300

)

Non-controlling interest

 

 

82

 

 

 

1,998

 

(1,218

)

 


(1) On 1 July 2013 the Group started hedging the foreign exchange risk on a portion of future US dollar revenues using the Group’s US dollar borrowings as the hedging instrument. As a result, foreign exchange gains or losses arising on re-translation of the Group’s US dollar borrowings are now initially recognised in other comprehensive income, rather than recognised in the income statement immediately. Amounts previously recognised in other comprehensive income and accumulated in a hedging reserve are subsequently reclassified into the income statement in the same accounting period, and within the same income statement line (i.e. commercial revenue), as the underlying future US dollar revenues. This will reduce foreign exchange volatility in the consolidated income statement.

 

3



 

INTERIM CONSOLIDATED BALANCE SHEET - UNAUDITED

 

 

 

 

 

At 30 September

 

 

 

Note

 

2013
£’000

 

2012
£’000

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

256,244

 

250,479

 

Investment property

 

 

 

14,051

 

14,169

 

Goodwill

 

 

 

421,453

 

421,453

 

Players’ registrations

 

 

 

144,680

 

135,634

 

Trade and other receivables

 

1

 

241

 

1,500

 

 

 

 

 

836,669

 

823,235

 

Current assets

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

882

 

1,228

 

Trade and other receivables

 

1

 

678,011

 

689,128

 

Current tax receivable

 

 

 

 

3,551

 

Cash and cash equivalents

 

 

 

83,384

 

52,521

 

 

 

 

 

762,277

 

746,428

 

Total assets

 

 

 

1,598,946

 

1,569,663

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

Capital contribution reserve

 

 

 

474,203

 

474,530

 

Hedging reserve

 

 

 

19,395

 

791

 

Retained earnings

 

 

 

410,573

 

416,000

 

Equity attributable to owners of the parent

 

 

 

904,171

 

891,321

 

Non-controlling interest

 

 

 

 

(1,921

)

 

 

 

 

904,171

 

889,400

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,649

 

1,701

 

Trade and other payables

 

2

 

18,014

 

23,232

 

Borrowings

 

 

 

353,476

 

353,966

 

Deferred revenue

 

 

 

18,023

 

7,131

 

Provisions

 

 

 

845

 

1,247

 

Deferred tax liabilities

 

 

 

14,913

 

25,608

 

 

 

 

 

406,920

 

412,885

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

571

 

 

Current tax liabilities

 

 

 

5,472

 

3,172

 

Trade and other payables

 

2

 

107,020

 

107,326

 

Borrowings

 

 

 

7,571

 

5,740

 

Deferred revenue

 

 

 

166,757

 

150,714

 

Provisions

 

 

 

464

 

426

 

 

 

 

 

287,855

 

267,378

 

Total equity and liabilities

 

 

 

1,598,946

 

1,569,663

 

 

4



 

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS — UNAUDITED

 

 

 

Three months ended
30 September

 

 

 

2013
£’000

 

2012
£’000

 

Cash flows from operating activities

 

 

 

 

 

Loss before tax

 

(418

)

(1,117

)

Depreciation charges

 

1,983

 

1,917

 

Amortization of players’ registrations

 

11,904

 

9,823

 

Profit on disposal of players’ registrations

 

(996

)

(4,818

)

Net finance costs

 

9,765

 

10,538

 

Fair value gains on derivative financial instruments

 

(160

)

(111

)

Reclassified from hedging reserve

 

(188

)

 

Decrease in trade and other receivables

 

536

 

3,587

 

Increase in trade and other payables and deferred revenue

 

10,685

 

14,210

 

Decrease in provisions

 

(160

)

(146

)

Cash generated from operations

 

32,951

 

33,883

 

Interest paid

 

(9,146

)

(24,503

)

Debt finance costs relating to borrowings

 

(19

)

 

Interest received

 

59

 

85

 

Income tax paid

 

(487

)

(202

)

Net cash generated from operating activities

 

23,358

 

9,263

 

Cash flows from investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

(4,093

)

(3,396

)

Purchases of players’ registrations

 

(33,450

)

(34,897

)

Proceeds from sale of players’ registrations

 

6,655

 

5,364

 

Net cash used in investing activities

 

(30,888

)

(32,929

)

Cash flows from financing activities

 

 

 

 

 

Capital contribution

 

 

68,404

 

Loan to parent undertaking

 

(181

)

 

Repayment of borrowings

 

(91

)

(62,704

)

Net cash (used in)/generated from financing activities

 

(272

)

5,700

 

Net decrease in cash and cash equivalents

 

(7,802

)

(17,966

)

Cash and cash equivalents at beginning of period

 

94,200

 

70,603

 

Exchange losses on cash and cash equivalents

 

(3,014

)

(116

)

Cash and cash equivalents at end of period

 

83,384

 

52,521

 

 

5



 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1.    Trade and other receivables

 

 

 

At 30 September

 

 

 

2013
£’000

 

2012
£’000

 

Net trade receivables

 

11,353

 

39,939

 

Receivables owed by group undertakings

 

613,862

 

619,241

 

Other receivables

 

3,178

 

163

 

Accrued income

 

30,976

 

18,309

 

 

 

659,369

 

677,652

 

Prepayments

 

18,883

 

12,976

 

 

 

678,252

 

690,628

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

241

 

1,500

 

Non-current trade and other receivables

 

241

 

1,500

 

Current trade and other receivables

 

678,011

 

689,128

 

 

2.    Trade and other payables

 

 

 

At 30 September

 

 

 

2013
£’000

 

2012
£’000

 

Trade payables

 

42,339

 

32,783

 

Payables owed to group undertakings

 

34,091

 

27,891

 

Other payables

 

16,792

 

21,805

 

Accrued expenses

 

20,026

 

33,649

 

 

 

113,248

 

116,128

 

Social security and other taxes

 

11,786

 

14,430

 

 

 

125,034

 

130,558

 

Less: non-current portion:

 

 

 

 

 

Trade payables

 

7,291

 

7,213

 

Other payables

 

10,723

 

16,019

 

Non-current trade and other payables

 

18,014

 

23,232

 

Current trade and other payables

 

107,020

 

107,326

 

 

6