EX-99.1 2 a14-12070_5ex99d1.htm EX-99.1

Exhibit 99.1

 

RED FOOTBALL LIMITED

 

Third Quarter and Year to Date Results

 

Fiscal Year Ended 30 June 2014

 

Bond Group Parent: Red Football Limited

 

Bond Issuer: MU Finance plc

 

 

22 May 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 nine months ended 31 March 2014 and 2013, 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 March

 

Nine months ended
 31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Commercial revenue

 

42,833

 

35,978

 

144,986

 

114,522

 

Broadcasting revenue

 

35,608

 

21,758

 

101,861

 

74,988

 

Matchday revenue

 

37,054

 

33,985

 

90,096

 

88,583

 

Group revenue

 

115,495

 

91,721

 

336,943

 

278,093

 

 

 

 

 

 

 

 

 

 

 

Employee benefit expenses

 

(53,333

)

(44,823

)

(157,832

)

(129,309

)

Other operating expenses

 

(22,052

)

(21,816

)

(65,152

)

(57,179

)

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

 

40,110

 

25,082

 

113,959

 

91,605

 

Depreciation

 

(2,206

)

(1,974

)

(6,274

)

(5,743

)

Amortization of players’ registrations

 

(13,841

)

(10,389

)

(39,163

)

(30,872

)

Exceptional items

 

 

 

(293

)

 

Operating profit before profit on disposal of players’ registrations

 

24,063

 

12,719

 

68,229

 

54,990

 

Profit on disposal of players’ registrations

 

2,361

 

2,520

 

4,203

 

8,025

 

Operating profit

 

26,424

 

15,239

 

72,432

 

63,015

 

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

 

(601

)

(526

)

(1,884

)

(2,009

)

Interest payable on secured term loan and senior secured notes

 

(5,008

)

(7,770

)

(14,580

)

(24,511

)

Amortization of issue discount and debt issue/finance costs

 

(765

)

(538

)

(1,392

)

(4,105

)

Premium on repurchase of senior secured notes

 

 

 

 

(5,244

)

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

 

 

3,108

 

(2,696

)

1,528

 

Foreign exchange gains/(losses) on US dollar secured term loan and senior secured notes

 

 

(12,655

)

 

(3,846

)

Fair value movement on derivative financial instruments

 

(90

)

57

 

(1,640

)

114

 

Hedge ineffectiveness on cash flow hedges

 

543

 

 

791

 

 

Net finance costs

 

(5,921

)

(18,324

)

(21,401

)

(38,073

)

Profit/(loss) before tax

 

20,503

 

(3,085

)

51,031

 

24,942

 

Tax expense

 

(13,726

)

(9,399

)

(24,485

)

(19,162

)

Profit/(loss) for the period

 

6,777

 

(12,484

)

26,546

 

5,780

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

Owners of the parent

 

6,777

 

(12,484

)

26,546

 

5,611

 

Non-controlling interests

 

 

 

 

169

 

 

 

6,777

 

(12,484

)

26,546

 

5,780

 

 

3



 

INTERIM CONSOLIDATED BALANCE SHEET - UNAUDITED

 

 

 

 

 

At 31 March

 

 

 

Note

 

2014
£’000

 

2013
£’000

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

255,332

 

252,888

 

Investment property

 

 

 

13,700

 

14,111

 

Goodwill

 

 

 

421,453

 

421,453

 

Players’ registrations

 

 

 

161,769

 

126,457

 

Derivative financial instruments

 

 

 

791

 

 

Trade and other receivables

 

1

 

141

 

2,500

 

 

 

 

 

853,186

 

817,409

 

Current assets

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

317

 

546

 

Trade and other receivables

 

1

 

690,955

 

670,271

 

Current tax receivable

 

 

 

 

2,500

 

Cash and cash equivalents

 

 

 

34,131

 

35,977

 

 

 

 

 

725,403

 

709,294

 

Total assets

 

 

 

1,578,589

 

1,526,703

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

Capital contribution reserve

 

 

 

474,203

 

474,837

 

Hedging reserve

 

 

 

25,656

 

398

 

Retained earnings

 

 

 

435,121

 

418,318

 

Equity attributable to owners of the parent

 

 

 

934,980

 

893,553

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,919

 

1,571

 

Trade and other payables

 

2

 

27,941

 

21,384

 

Borrowings

 

 

 

339,679

 

362,102

 

Deferred revenue

 

 

 

14,440

 

17,980

 

Provisions

 

 

 

 

1,092

 

Deferred tax liabilities

 

 

 

29,140

 

22,416

 

 

 

 

 

413,119

 

426,545

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,072

 

154

 

Current tax liabilities

 

 

 

2,786

 

1,128

 

Trade and other payables

 

2

 

126,700

 

104,439

 

Borrowings

 

 

 

11,991

 

5,487

 

Deferred revenue

 

 

 

87,941

 

94,936

 

Provisions

 

 

 

 

461

 

 

 

 

 

230,490

 

206,605

 

Total equity and liabilities

 

 

 

1,578,589

 

1,526,703

 

 

4



 

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS — UNAUDITED

 

 

 

Three months ended
31 March

 

Nine months ended
 31 March

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

£’000

 

£’000

 

£’000

 

£’000

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit/(loss) before tax

 

20,503

 

(3,085

)

51,031

 

24,942

 

Depreciation charges

 

2,206

 

1,974

 

6,274

 

5,743

 

Impairment charges

 

 

 

293

 

 

Amortization of players’ registrations

 

13,841

 

10,389

 

39,163

 

30,872

 

Profit on disposal of players’ registrations

 

(2,361

)

(2,520

)

(4,203

)

(8,025

)

Net finance costs

 

5,921

 

18,324

 

21,401

 

38,073

 

Profit on disposal of property, plant and equipment

 

 

 

(43

)

 

Exchange losses on operating activities

 

97

 

 

464

 

 

Fair value losses/(gains) on derivative financial instruments

 

(58

)

224

 

(184

)

215

 

Reclassified from hedging reserve

 

(260

)

 

(778

)

 

(Increase)/decrease in trade and other receivables

 

(7,217

)

(12,833

)

(10,617

)

(952

)

Decrease in trade and other payables and deferred revenue

 

(36,598

)

(17,581

)

(69,999

)

(33,877

)

Decrease in provisions

 

 

(58

)

(1,475

)

(294

)

Cash (used in)/generated from operations

 

(3,926

)

(5,166

)

31,327

 

56,697

 

Debt finance costs relating to borrowings

 

 

 

(123

)

 

Interest paid

 

(8,830

)

(18,963

)

(22,794

)

(46,897

)

Interest received

 

36

 

285

 

143

 

442

 

Tax refund/(paid)

 

175

 

 

(1,071

)

600

 

Net cash (used in)/generated from operating activities

 

(12,545

)

(23,844

)

7,482

 

10,842

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(1,679

)

(1,311

)

(8,557

)

(10,649

)

Proceeds from sale of property, plant and equipment

 

 

 

50

 

 

Purchases of players’ registrations

 

(24,815

)

(3,009

)

(62,102

)

(41,267

)

Proceeds from sale of players’ registrations

 

1,500

 

1,606

 

8,556

 

7,969

 

Net cash used in investing activities

 

(24,994

)

(2,714

)

(62,053

)

(43,947

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Capital contribution

 

 

 

 

68,404

 

Acquisition of additional interest in subsidiary

 

 

(2,664

)

 

(2,664

)

Repayment of borrowings

 

(97

)

(4,534

)

(284

)

(67,330

)

Loan to parent undertaking

 

(42

)

 

(634

)

(1,459

)

Net cash used in financing activities

 

(139

)

(7,198

)

(918

)

(3,049

)

Net decrease in cash and cash equivalents

 

(37,678

)

(33,756

)

(55,489

)

(36,154

)

Cash and cash equivalents at beginning of period

 

71,930

 

66,625

 

94,200

 

70,603

 

Exchange (losses)/gains on cash and cash equivalents

 

(121

)

3,108

 

(4,580

)

1,528

 

Cash and cash equivalents at end of period

 

34,131

 

35,977

 

34,131

 

35,977

 

 

5



 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1. Trade and other receivables

 

 

 

At 31 March

 

 

 

2014
£’000

 

2013
£’000

 

Net trade receivables

 

33,049

 

35,256

 

Receivables owed by group undertakings

 

613,941

 

595,974

 

Other receivables

 

662

 

48

 

Accrued income

 

35,364

 

29,752

 

 

 

683,016

 

661,030

 

Prepayments

 

8,080

 

11,741

 

 

 

691,096

 

672,771

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

141

 

2,500

 

Non-current trade and other receivables

 

141

 

2,500

 

Current trade and other receivables

 

690,955

 

670,271

 

 

2. Trade and other payables

 

 

 

At 31 March

 

 

 

2014
£’000

 

2013
£’000

 

Trade payables

 

54,300

 

42,065

 

Payables owed to group undertakings

 

50,303

 

27,891

 

Other payables

 

14,242

 

18,690

 

Accrued expenses

 

27,544

 

26,523

 

 

 

146,389

 

115,169

 

Social security and other taxes

 

8,252

 

10,654

 

 

 

154,641

 

125,823

 

Less: non-current portion:

 

 

 

 

 

Trade payables

 

20,130

 

7,995

 

Other payables

 

7,811

 

13,389

 

Non-current trade and other payables

 

27,941

 

21,384

 

Current trade and other payables

 

126,700

 

104,439

 

 

6