EX-99.1 2 a14-5740_2ex99d1.htm EX-99.1

Exhibit 99.1

 

RED FOOTBALL LIMITED

 

Second Quarter and Year to Date Results

 

Fiscal Year Ended 30 June 2014

 

Bond Group Parent: Red Football Limited

 

Bond Issuer: MU Finance plc

 

 

19 February 2014

 

1



 

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 and six months ended 31 December 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



 

CONSOLIDATED INCOME STATEMENT - UNAUDITED

 

 

 

Three months ended
 31 December

 

Six months ended
 31 December

 

 

 

2013
£’000

 

2012
£’000

 

2013
£’000

 

2012
£’000

 

Commercial revenue

 

42,296

 

35,514

 

102,153

 

78,544

 

Broadcasting revenue

 

46,923

 

39,508

 

66,253

 

53,230

 

Matchday revenue

 

33,708

 

35,034

 

53,042

 

54,598

 

Group revenue

 

122,927

 

110,056

 

221,448

 

186,372

 

 

 

 

 

 

 

 

 

 

 

Employee benefit expenses

 

(51,604

)

(44,214

)

(104,499

)

(84,486

)

Other operating expenses

 

(19,712

)

(15,662

)

(43,100

)

(35,363

)

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

 

51,611

 

50,180

 

73,849

 

66,523

 

Depreciation

 

(2,085

)

(1,852

)

(4,068

)

(3,769

)

Amortization of players’ registrations

 

(13,418

)

(10,660

)

(25,322

)

(20,483

)

Exceptional items

 

(293

)

 

(293

)

 

Operating profit before profit on disposal of players’ registrations

 

35,815

 

37,668

 

44,166

 

42,271

 

Profit on disposal of players’ registrations

 

846

 

687

 

1,842

 

5,505

 

Operating profit

 

36,661

 

38,355

 

46,008

 

47,776

 

Net interest payable on loans, deferred element of terminated interest rate swap and unwinding of discount factors

 

(629

)

(802

)

(1,283

)

(1,483

)

Interest payable on secured term loan and senior secured notes

 

(4,656

)

(7,688

)

(9,572

)

(16,741

)

Amortization of issue discount and debt issue/finance costs

 

(331

)

(495

)

(627

)

(3,567

)

Premium on repurchase of senior secured notes

 

 

 

 

 

(5,244

)

Foreign exchange gains/(losses) on US dollar bank accounts

 

318

 

(1,464

)

(2,696

)

(1,580

)

Foreign exchange gains on US dollar secured term loan and senior secured notes

 

 

1,165

 

 

8,809

 

Fair value movement on derivative financial instruments

 

(665

)

73

 

(1,550

)

57

 

Hedge ineffectiveness on cash flow hedges

 

248

 

 

248

 

 

Net finance costs

 

(5,715

)

(9,211

)

(15,480

)

(19,749

)

Profit before tax

 

30,946

 

29,144

 

30,528

 

28,027

 

Tax expense

 

(13,175

)

(9,662

)

(10,759

)

(9,763

)

Profit for the period

 

17,771

 

19,482

 

19,769

 

18,264

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

Owners of the parent

 

17,771

 

19,395

 

19,769

 

18,095

 

Non-controlling interests

 

 

87

 

 

169

 

 

 

17,771

 

19,482

 

19,769

 

18,264

 

 

3



 

INTERIM CONSOLIDATED BALANCE SHEET - UNAUDITED

 

 

 

 

 

At 31 December

 

 

 

Note

 

2013
£’000

 

2012
£’000

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

256,511

 

253,609

 

Investment property

 

 

 

13,728

 

14,140

 

Goodwill

 

 

 

421,453

 

421,453

 

Players’ registrations

 

 

 

132,123

 

125,945

 

Derivative financial instruments

 

 

 

1,013

 

 

Trade and other receivables

 

1

 

141

 

1,500

 

 

 

 

 

824,969

 

816,647

 

Current assets

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

201

 

161

 

Trade and other receivables

 

1

 

682,901

 

672,613

 

Current tax receivable

 

 

 

 

2,500

 

Cash and cash equivalents

 

 

 

71,930

 

66,625

 

 

 

 

 

755,032

 

741,899

 

Total assets

 

 

 

1,580,001

 

1,558,546

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

Capital contribution reserve

 

 

 

474,203

 

474,684

 

Hedging reserve

 

 

 

24,446

 

1

 

Retained earnings

 

 

 

428,343

 

435,364

 

Equity attributable to owners of the parent

 

 

 

926,992

 

910,049

 

Non-controlling interest

 

 

 

 

(1,834

)

 

 

 

 

926,992

 

908,215

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,864

 

1,629

 

Trade and other payables

 

2

 

14,829

 

21,086

 

Borrowings

 

 

 

341,121

 

349,005

 

Deferred revenue

 

 

 

12,828

 

4,888

 

Provisions

 

 

 

 

1,158

 

Deferred tax liabilities

 

 

 

22,184

 

28,161

 

 

 

 

 

392,826

 

405,927

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,048

 

60

 

Current tax liabilities

 

 

 

5,560

 

1,128

 

Trade and other payables

 

2

 

107,647

 

93,441

 

Borrowings

 

 

 

15,438

 

17,625

 

Deferred revenue

 

 

 

130,490

 

131,712

 

Provisions

 

 

 

 

438

 

 

 

 

 

260,183

 

244,404

 

Total equity and liabilities

 

 

 

1,580,001

 

1,558,546

 

 

4



 

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS — UNAUDITED

 

 

 

Three months ended
31 December

 

Six months ended
 31 December

 

 

 

2013

 

2012

 

2013

 

2012

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit before tax

 

30,946

 

29,144

 

30,528

 

28,027

 

Depreciation charges

 

2,085

 

1,852

 

4,068

 

3,769

 

Impairment charges

 

293

 

 

293

 

 

Amortization of players’ registrations

 

13,418

 

10,660

 

25,322

 

20,483

 

Profit on disposal of players’ registrations

 

(846

)

(687

)

(1,842

)

(5,505

)

Net finance costs

 

5,715

 

9,211

 

15,480

 

19,749

 

Profit on disposal of property, plant and equipment

 

(43

)

 

(43

)

 

Equity-settled share based payments

 

 

154

 

 

481

 

Exchange losses on operating activities

 

367

 

 

367

 

 

Fair value losses/(gains) on derivative financial instruments

 

34

 

102

 

(126

)

(9

)

Reclassified from hedging reserve

 

(330

)

 

(518

)

 

(Increase)/decrease in trade and other receivables

 

(3,936

)

8,140

 

(3,400

)

11,400

 

Decrease in trade and other payables and deferred revenue

 

(44,086

)

(30,506

)

(33,401

)

(16,296

)

Decrease in provisions

 

(1,315

)

(90

)

(1,475

)

(236

)

Cash generated from operations

 

2,302

 

27,980

 

35,253

 

61,863

 

Debt finance costs relating to borrowings

 

(104

)

 

(123

)

 

Interest paid

 

(4,818

)

(3,431

)

(13,964

)

(27,934

)

Interest received

 

48

 

72

 

107

 

157

 

Income tax (paid)/refund

 

(759

)

802

 

(1,246

)

600

 

Net cash (used in)/generated from operating activities

 

(3,331

)

25,423

 

20,027

 

34,686

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(2,785

)

(5,942

)

(6,878

)

(9,338

)

Proceeds from sale of property, plant and equipment

 

50

 

 

50

 

 

Purchases of players’ registrations

 

(3,837

)

(3,361

)

(37,287

)

(38,258

)

Proceeds from sale of players’ registrations

 

401

 

999

 

7,056

 

6,363

 

Net cash used in investing activities

 

(6,171

)

(8,304

)

(37,059

)

(41,233

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Capital contribution

 

 

 

 

68,404

 

Repayment of borrowings

 

(96

)

(92

)

(187

)

(62,796

)

Loan to parent undertaking

 

(411

)

(1,459

)

(592

)

(1,459

)

Net cash (used in)/generated from financing activities

 

(507

)

(1,551

)

(779

)

4,149

 

Net (decrease)/increase in cash and cash equivalents

 

(10,009

)

15,568

 

(17,811

)

(2,398

)

Cash and cash equivalents at beginning of period

 

83,384

 

52,521

 

94,200

 

70,603

 

Exchange losses on cash and cash equivalents

 

(1,445

)

(1,464

)

(4,459

)

(1,580

)

Cash and cash equivalents at end of period

 

71,930

 

66,625

 

71,930

 

66,625

 

 

5



 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1. Trade and other receivables

 

 

 

At 31 December

 

 

 

2013
£’000

 

2012
£’000

 

Net trade receivables

 

18,096

 

22,775

 

Receivables owed by group undertakings

 

614,114

 

610,643

 

Other receivables

 

217

 

267

 

Accrued income

 

37,200

 

30,624

 

 

 

669,627

 

664,309

 

Prepayments

 

13,415

 

9,804

 

 

 

683,042

 

674,113

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

141

 

1,500

 

Non-current trade and other receivables

 

141

 

1,500

 

Current trade and other receivables

 

682,901

 

672,613

 

 

2.Trade and other payables

 

 

 

At 31 December

 

 

 

2013
£’000

 

2012
£’000

 

Trade payables

 

39,623

 

31,924

 

Payables owed to group undertakings

 

40,473

 

27,891

 

Other payables

 

14,242

 

18,538

 

Accrued expenses

 

20,999

 

26,049

 

 

 

115,337

 

104,402

 

Social security and other taxes

 

7,139

 

10,125

 

 

 

122,476

 

114,527

 

Less: non-current portion:

 

 

 

 

 

Trade payables

 

6,955

 

7,639

 

Other payables

 

7,874

 

13,447

 

Non-current trade and other payables

 

14,829

 

21,086

 

Current trade and other payables

 

107,647

 

93,441

 

 

6