EX-99.1 2 a14-12070_4ex99d1.htm EX-99.1

Exhibit 99.1

 

Manchester United plc

 

Interim report (unaudited) for the three and nine months

 

ended 31 March 2014

 



 

Contents

 

Management’s discussion and analysis of financial condition and results of operations

2

Interim consolidated income statement for the three and nine months ended 31 March 2014 and 2013

14

Interim consolidated statement of comprehensive income for the three and nine months ended 31 March 2014 and 2013

15

Interim consolidated balance sheet as of 31 March 2014, 30 June 2013 and 31 March 2013

16

Interim consolidated statement of changes in equity for the nine months ended 31 March 2014, the three months ended 30 June 2013 and the nine months ended 31 March 2013

18

Interim consolidated statement of cash flows for the three and nine months ended 31 March 2014 and 2013

19

Notes to the interim consolidated financial statements

20

 

1



 

Manchester United plc

Management’s discussion and analysis of financial condition and results of operations

 

GENERAL INFORMATION AND FORWARD-LOOKING STATEMENTS

 

The following Management’s discussion and analysis of financial condition and results of operations should be read in conjunction with the interim consolidated financial statements and notes thereto included as part of this report. This report contains forward-looking statements. You should not place undue reliance on such statements because they are subject to numerous risks and uncertainties relating to Manchester United plc’s (“the Company”) operations and business environment, all of which are difficult to predict and many are beyond the Company’s control. Forward-looking statements include information concerning the Company’s possible or assumed future results of operations, including descriptions of its business strategy. These statements often include words such as “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “seek,” “believe,” “estimate,” “predict,” “potential,” “continue,” “contemplate,” “possible” or similar expressions. The forward-looking statements contained in this interim report are based on our current expectations and estimates of future events and trends, which affect or may affect our businesses and operations. You should understand that these statements are not guarantees of performance or results. They involve known and unknown risks, uncertainties and assumptions. Although the Company believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect its actual financial results or results of operations and could cause actual results to differ materially from those in these forward-looking statements. These factors are more fully discussed in the “Risk Factors” section and elsewhere in the Company’s Annual Report on Form 20-F for the year ended 30 June 2013, as filed with the Securities and Exchange Commission on 24 October 2013 (File No. 001-35627).

 

GENERAL

 

Manchester United is one of the most popular and successful sports team in the world, playing one of the most popular spectator sports on Earth. Through our 135-year heritage we have won 62 trophies, including a record 20 English league titles, enabling us to develop what we believe is one of the world’s leading sports brands and a global community of 659 million followers. Our large, passionate community provides Manchester United with a worldwide platform to generate significant revenue from multiple sources, including sponsorship, merchandising, product licensing, new media & mobile, broadcasting and matchday. We attract leading global companies such as Aon, General Motors (Chevrolet) and Nike that want access and exposure to our community of followers and association with our brand.

 

2



 

RESULTS OF OPERATIONS

 

Three months ended 31 March 2014 as compared to the three months ended 31 March 2013

 

 

 

Unaudited

 

 

 

 

 

three months ended

 

 

 

 

 

31 March

 

% Change

 

 

 

(in £ millions)

 

2014 over

 

 

 

2014

 

2013

 

2013

 

Revenue

 

115.5

 

91.7

 

26.0

%

Commercial revenue

 

42.8

 

36.0

 

18.9

%

Broadcasting revenue

 

35.6

 

21.7

 

64.1

%

Matchday revenue

 

37.1

 

34.0

 

9.1

%

Total operating expenses

 

(91.5

)

(79.0

)

15.8

%

Employee benefit expenses

 

(53.4

)

(44.9

)

18.9

%

Other operating expenses

 

(22.1

)

(21.8

)

1.4

%

Depreciation

 

(2.2

)

(1.9

)

15.8

%

Amortization of players’ registrations

 

(13.8

)

(10.4

)

32.7

%

Profit on disposal of players’ registrations

 

2.4

 

2.5

 

(4.0

)%

Net finance costs

 

(5.9

)

(18.3

)

(67.8

)%

Tax (expense)/credit

 

(9.5

)

6.7

 

 

 

Revenue

 

Our consolidated revenue for the three months ended 31 March 2014 was £115.5 million, an increase of £23.8 million, or 26.0%, as a result of increases in each of our three revenue sectors, as described below.

 

Commercial revenue

 

Commercial revenue for the three months ended 31 March 2014 was £42.8 million, an increase of £6.8 million, or 18.9%.

 

·                  Sponsorship revenue for the three months ended 31 March 2014 was £30.7 million, an increase of £9.3 million, or 43.5%, primarily due to higher renewals and activation of new global and regional sponsorships;

·                  Retail, Merchandising, Apparel & Product Licensing revenue for the three months ended 31 March 2014 was £8.4 million, a decrease of £0.8 million, or 8.7%; and

·                  New Media & Mobile revenue for the three months ended 31 March 2014 was £3.7 million, a decrease of £1.7 million, or 31.5%, due to the expiration of a few of our mobile partnerships.

 

Broadcasting revenue

 

Broadcasting revenue for the three months ended 31 March 2014 was £35.6 million, an increase of £13.9 million, or 64.1%, due to increased revenue from the Premier League domestic and international rights agreements, two additional home Premier League games, and having five additional Premier League games broadcast live.

 

Matchday revenue

 

Matchday revenue for the three months ended 31 March 2014 was £37.1 million, an increase of £3.1 million, or 9.1%, primarily due to playing two additional home Premier League games and one additional home Capital One Cup games, partly offset by playing three fewer home FA Cup games.

 

3



 

Total operating expenses

 

Total operating expenses (defined as employee benefit expenses, other operating expenses, depreciation, and amortisation of players’ registrations) for the three months ended 31 March 2014 were £91.5 million, an increase of £12.5 million, or 15.8%.

 

Employee benefit expenses

 

Employee benefit expenses for the three months ended 31 March 2014 were £53.4 million, an increase of £8.5 million, or 18.9%, primarily due to the impact of player acquisitions and renegotiated player contracts.

 

Other operating expenses

 

Other operating expenses for the three months ended 31 March 2014 were £22.1 million, an increase of £0.3 million, or 1.4%, due primarily to increases in fixed costs from foreign exchange losses and higher sponsorship servicing, largely offset by lower variable costs from three fewer home FA Cup games.

 

Depreciation

 

Depreciation for the three months ended 31 March 2014 was £2.2 million, an increase of £0.3 million, or 15.8%.

 

Amortization of players’ registrations

 

Amortization of players’ registrations for the three months ended 31 March 2014 was £13.8 million, an increase of £3.4 million, or 32.7%. The unamortized balance of players’ registrations as of 31 March 2014 was £161.8 million.

 

Profit on disposal of players’ registrations

 

Profit on disposal of players’ registrations for the three months ended 31 March 2014 was £2.4 million, a decrease of £0.1 million, or 4.0%.

 

Net finance costs

 

Net finance costs for the three months ended 31 March 2014 were £5.9 million, a decrease of £12.4 million, or 67.8%. The decrease was primarily due to a £2.8 million reduction in interest payable on our secured borrowings following the refinancing in June 2013 and a £9.5 million net foreign exchange loss on the re-translation of our US dollar net borrowings in the prior year quarter.

 

On 1 July 2013 we started hedging the foreign exchange risk on a portion of future US dollar revenues using the our US dollar borrowings as the hedging instrument. From 1 November 2013, the hedging instrument was revised to also take into account a portion of our US dollar cash balances i.e. net borrowings. As a result, foreign exchange gains or losses arising on re-translation of our US dollar borrowings and a portion of our US dollar cash balances are now initially recognized in other comprehensive income, rather than being recognized in the income statement immediately. Amounts previously recognized 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.

 

Tax

 

The tax expense for the third quarter was £9.5 million reflecting an effective full year tax rate of 40.1% and a charge of £0.5 million relating to the adjustment of deductions in respect of previous years, in line with the most recently filed US tax return. The prior year adjustment includes the finalisation of the

 

4



 

deductible element of the ‘step-up’, previously based on management’s best estimate at the 30 June 2013 year-end. This compares to a credit of £6.7 million in the prior year quarter.

 

Nine months ended 31 March 2014 as compared to the nine months ended 31 March 2013

 

 

 

Unaudited

 

 

 

 

 

nine months ended

 

 

 

 

 

31 March

 

% Change

 

 

 

(in £ millions)

 

2014 over

 

 

 

2014

 

2013

 

2013

 

Revenue

 

336.9

 

278.1

 

21.1

%

Commercial revenue

 

145.0

 

114.5

 

26.6

%

Broadcasting revenue

 

101.8

 

75.0

 

35.7

%

Matchday revenue

 

90.1

 

88.6

 

1.7

%

Total operating expenses

 

(269.4

)

(227.0

)

18.7

%

Employee benefit expenses

 

(157.9

)

(129.4

)

22.0

%

Other operating expenses

 

(65.8

)

(57.2

)

15.0

%

Depreciation

 

(6.3

)

(5.7

)

10.5

%

Amortization of players’ registrations

 

(39.1

)

(30.8

)

26.9

%

Exceptional items

 

(0.3

)

(3.9

)

(92.3

)%

Profit on disposal of players’ registrations

 

4.2

 

8.0

 

(47.5

)%

Net finance costs

 

(21.4

)

(39.9

)

(46.4

)%

Tax (expense)/credit

 

(20.6

)

21.1

 

 

 

Revenue

 

Our consolidated revenue for the nine months ended 31 March 2014 was £336.9 million, an increase of £58.8 million, or 21.1%, as a result of increases in each of our three revenue sectors, as described below.

 

Commercial revenue

 

Commercial revenue for the nine months ended 31 March 2014 was £145.0 million, an increase of £30.5 million, or 26.6%.

 

·                  Sponsorship revenue for the nine months ended 31 March 2014 was £104.9 million, an increase of £34.8 million, or 49.6%, primarily due to a significant increase from the pre-season tour and higher renewals and activation of new global and regional sponsorships;

·                  Retail, Merchandising, Apparel & Product Licensing revenue for the nine months ended 31 March 2014 was £28.2 million, an increase of £0.1 million, or 0.4%, primarily due to additional profit share pursuant to the agreement with Nike; and

·                  New Media & Mobile revenue for the nine months ended 31 March 2014 was £11.9 million, a decrease of £4.4 million, or 27.0%, due to the expiration of a few of our mobile partnerships.

 

Broadcasting revenue

 

Broadcasting revenue for the nine months ended 31 March 2014 was £101.8 million, an increase of £26.8 million, or 35.7%, due to increased revenue from the Premier League domestic and international rights agreements, one additional home Premier League game, five additional live broadcast Premier League games, and increases in share of UEFA Champions League fixed pool distributions as we finished 1st in the Premier League in season 2012/13 compared to 2nd in the 2011/12 season.

 

5



 

Matchday revenue

 

Matchday revenue for the nine months ended 31 March 2014 was £90.1 million, an increase of £1.5 million, or 1.7%, primarily due to playing one additional home Premier League game, partly offset by playing one fewer domestic cup home game. The nine months ended 31 March 2013 also included one-off fees earned from the staging of Olympic Games football matches at Old Trafford.

 

Total operating expenses

 

Total operating expenses (defined as employee benefit expenses, other operating expenses, depreciation, amortisation of players’ registrations and exceptional items) for the nine months ended 31 March 2014 were £269.4 million, an increase of £42.4 million, or 18.7%.

 

Employee benefit expenses

 

Employee benefit expenses for the nine months ended 31 March 2014 were £157.9 million, an increase of £28.5 million, or 22.0%. This increase was primarily due to the impact of player signings, contractual player wage increases and bonuses associated with the growth of our commercial business. The prior year period also benefitted from a one-off receipt of £1.3 million in respect of players on International duty at Euro 2012.

 

Other operating expenses

 

Other operating expenses for the nine months ended 31 March 2014 were £65.8 million, an increase of £8.6 million, or 15.0%. This increase was primarily due to increased pre-season tour travel costs and foreign exchange losses.

 

Depreciation

 

Depreciation for the nine months ended 31 March 2014 was £6.3 million, an increase of £0.6 million, or 10.5%.

 

Amortization of players’ registrations

 

Amortization of players’ registrations for the nine months ended 31 March 2014 was £39.1 million, an increase of £8.3 million, or 26.9%.

 

Exceptional items

 

Exceptional items for the nine months ended 31 March 2014 were £0.3 million and related to investment property impairment charges based on an external valuation. Exceptional items for the nine months ended 31 March 2013 were £3.9 million and related to professional advisor fees in connection with our initial public offering.

 

Profit on disposal of players’ registrations

 

Profit on disposal of players’ registrations for the nine months ended 31 March 2014 was £4.2 million, a decrease of £3.8 million, or 47.5%.

 

Net finance costs

 

Net finance costs for the nine months ended 31 March 2014 were £21.4 million, a decrease of £18.5 million, or 46.4%. The decrease was primarily due to a £9.9 million reduction in interest payable on secured borrowings and a £8.0 million reduction in premium paid and accelerated amortization related to senior secured note repurchases in the prior year period.

 

6



 

Tax

 

The tax expense for the nine months ended 31 March 2014 was £20.6 million, compared to a credit of £21.1 million for the nine months ended 31 March 2013.

 

The tax credit for the nine months ended 31 March 2013 primarily related to the recognition of a deferred tax asset in respect of certain US tax bases assumed by Manchester United plc following the transfer of Red Football Shareholder Limited and its subsidiaries from the controlling shareholders to Manchester United plc.

 

LIQUIDITY AND CAPITAL RESOURCES

 

Our primary cash requirements stem from the payment of transfer fees for the acquisition of players’ registrations, capital expenditure for the improvement of facilities at Old Trafford and the Aon Training Complex, payment of interest on our borrowings, employee benefit expenses and other operating expenses. Historically, we have met these cash requirements through a combination of operating cash flow and proceeds from the transfer fees from the sale of players’ registrations. Our existing borrowings primarily consist of our secured term loan and our senior secured notes, although we have in the past, and may from time to time in the future, repurchase our senior secured notes in open market transactions. Repurchased senior secured notes have been retired. Additionally, although we have not needed to draw any borrowings under our revolving credit facility since 2009, we have no intention of retiring our revolving credit facility and may draw on it in the future in order to satisfy our working capital requirements. We manage our cash flow interest rate risk where appropriate using interest rate swaps at contract lengths consistent with the repayment schedule of our long term borrowings. Such interest rate swaps have the economic effect of converting borrowings from floating to fixed rates. We have foreign exchange rate forward contracts outstanding that we use to hedge our Euro exposure relating to distributions from UEFA. We also have US dollar borrowings that we use to hedge a portion of our US dollar sponsorship revenue exposure.

 

Our business generates a significant amount of cash from gate revenues and commercial contractual arrangements at or near the beginning of our fiscal year, with a steady flow of other cash received throughout the fiscal year. In addition, we generate a significant amount of our cash through advance receipts, including season tickets (which include general admission season tickets and seasonal hospitality tickets), most of which are received prior to the end of June for the following season. Our broadcasting revenue from the Premier League and UEFA are paid periodically throughout the season, with primary payments made in late summer, December, January and the end of the football season. Our sponsorship and other commercial revenue tends to be paid either quarterly or annually in advance. However, while we typically have a high cash balance at the beginning of each fiscal year, this is largely attributable to deferred revenue, the majority of which falls under current liabilities in the consolidated balance sheet, and this deferred revenue is unwound through the income statement over the course of the fiscal year. Over the course of a year, we use our cash on hand to pay employee benefit expenses, other operating expenses, interest payments and other liabilities as they become due. This typically results in negative working capital movement at certain times during the year. In the event it ever became necessary to access additional operating cash, we also have access to cash through our revolving credit facility. As of 31 March 2014, we had no borrowings under our revolving credit facility.

 

Pursuant to our contract with Nike, we are entitled to share in the cumulative net profits (incremental to the guaranteed sponsorship and licensing fees) generated by Nike from the licensing, merchandising and retail operations. The annual installment Nike pays us in respect of the £303 million in minimum guaranteed sponsorship and licensing fees can be affected each year by the level of cumulative profits generated. Nike is required to pay us the cumulative profit share in cash as the first installment of the

 

7



 

minimum guarantee in each fiscal year, with the balance (up to the portion of the minimum guarantee for that year) paid to us in equal quarterly installments. In the event the cumulative profit share paid to us in the first installment exceeds the portion of the minimum guarantee for that year, no additional payments are made for the remainder of the year. The excess of the amount received in cash from Nike above the minimum guarantee, if any, for any particular year is deemed to be the amount of cumulative profit retained in a particular year. At the end of the contract, we will receive a cash payment equal to the cumulative profit not previously retained, as described above. We are currently accruing cumulative profit share revenue on our balance sheet that will be paid to us by Nike at the end of the contract, in 2015.

 

Our cost base is more evenly spread throughout the fiscal year than our cash inflows. Employee benefit expenses and fixed costs constitute the majority of our cash outflows and are generally paid throughout the 12 months of the fiscal year. Our working capital levels tend to be at their lowest in November, in advance of Premier League and UEFA broadcasting receipts in December.

 

In addition, transfer windows for acquiring and disposing of players’ registrations occur in January and the summer. During these periods, we may require additional cash to meet our acquisition needs for new players and we may generate additional cash through the sale of existing players’ registrations. Depending on the terms of the agreement, transfer fees may be paid or received by us in multiple installments, resulting in deferred cash paid or received. Although we have not historically drawn on our revolving credit facility during the summer transfer window, if we seek to acquire players with values substantially in excess of the values of players we seek to sell, we may be required to draw on our revolving credit facility to meet our cash needs.

 

Acquisition and disposal of players’ registrations also affects our current trade receivables and payables, which affects our overall working capital. Our current trade receivables include accrued income from sponsors as well as transfer fees receivable from other football clubs, whereas our trade payables include transfer fees and other associated costs in relation to the acquisition of players’ registrations.

 

8



 

Cash Flow

 

The following table summarizes our cash flows for the nine months ended 31 March 2014 and 2013:

 

 

 

Unaudited
nine months ended
31 March

(in £ millions)

 

 

 

2014

 

2013

 

Cash flows from operating activities

 

 

 

 

 

Cash generated from operations

 

30.7

 

56.9

 

Interest paid

 

(22.8

)

(46.9

)

Debt finance costs relating to borrowings

 

(0.1

)

 

Interest received

 

0.1

 

0.4

 

Tax (paid)/refund

 

(1.1

)

0.6

 

Net cash generated from operating activities

 

6.8

 

11.0

 

Cash flows from investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

(8.5

)

(10.6

)

Purchases of players’ registrations

 

(62.1

)

(41.3

)

Proceeds from sale of players’ registrations

 

8.6

 

8.0

 

Net cash used in investing activities

 

(62.0

)

(43.9

)

Cash flows from financing activities

 

 

 

 

 

Proceeds from issue of shares

 

 

70.3

 

Expenses directly attributable to issue of shares

 

 

(1.5

)

Acquisition of additional interest in subsidiary

 

 

(2.7

)

Repayment of borrowings

 

(0.3

)

(67.3

)

Net cash used in financing activities

 

(0.3

)

(1.2

)

Net decrease in cash and cash equivalents

 

(55.5

)

(34.1

)

 

Net cash generated from operating activities

 

Net cash generated from operations represents our operating results and net movements in our working capital. Our working capital is generally impacted by the timing of cash received from the sale of tickets and hospitality and other matchday revenues, broadcasting revenue from the Premier League and UEFA and sponsorship and commercial revenue. Cash generated from operations for the nine months ended 31 March 2014 produced a cash inflow of £30.7 million, a decrease of £26.2 million from an inflow of £56.9 million for the nine months ended 31 March 2013.

 

Additional changes in net cash generated from operating activities generally reflect our finance costs. We currently pay fixed rates of interest on our senior secured notes and variable rates of interest on our secured term loan. From 25 November 2013 we now have in place an interest rate swap which has the economic effect of converting interest on our secured term loan from variable rates to a fixed rate (see note 30.1 to the unaudited interim consolidated financial statements as of and for the three and nine months ended 31 March 2014). Net cash generated from operating activities for the nine months ended 31 March 2014 was £6.8 million, a decrease of £4.2 million from net cash generated of £11.0 million for the nine months ended 31 March 2013.

 

Net cash used in investing activities

 

Capital expenditure for the acquisition of players as well as for improvements to property, principally at Old Trafford and the Aon Training Complex, are funded through cash flow generated from operations, proceeds from the sale of players’ registrations and, if necessary, from our revolving credit facility. Capital expenditure on the acquisition, disposal and trading of players’ registrations tends to vary

 

9



 

significantly from year to year depending on the requirements of our first team, overall availability of players, our assessment of their relative value and competitive demand for players from other clubs. By contrast, capital expenditure on the purchase of property, plant and equipment tends to remain relatively stable as we continue to make improvements at Old Trafford and invest in our training facility, the Aon Training Complex.

 

Net cash used in investing activities for the nine months ended 31 March 2014 was £62.0 million, an increase of £18.1 million from £43.9 million for the nine months ended 31 March 2013.

 

Net property, plant and equipment capital expenditure for the nine months ended 31 March 2014 was £8.5 million, a decrease of £2.1 million from £10.6 million for the nine months ended 31 March 2013.

 

Net player capital expenditure for the nine months ended 31 March 2014 was £53.5 million, an increase of £20.2 million from £33.3 million for the nine months ended 31 March 2013.

 

Net cash used in financing activities

 

Net cash used in financing activities for the nine months ended 31 March 2014 was £0.3 million, a decrease of £0.9 million from net cash used of £1.2 million for the nine months ended 31 March 2013. In the prior year period the Company raised £70.3 million from our initial public offering, the proceeds of which were used to repurchase a portion of our US dollar denominated senior secured notes, comprising a principal value of £62.6 million and a premium on repurchase of £5.3 million.

 

Indebtedness

 

Our primary sources of indebtedness consist of our secured term loan and our senior secured notes. As part of the security for our secured term loan, our senior secured notes and our revolving credit facility, substantially all of our assets are subject to liens and mortgages.

 

Description of principal indebtedness

 

Secured term loan

 

Our wholly-owned finance subsidiary, MU Finance plc, has a secured term loan with Bank of America, N.A. As of 31 March 2014 the sterling equivalent of £186.8 million (net of unamortized issue costs of £2.7 million) was outstanding under our secured term loan. The outstanding principal amount was $315.7 million.

 

We have the option, subject to certain conditions, to repay the secured term loan at any time, with scheduled repayments of 2.5% per annum of the initial $315.7 million loan (first payable in June 2014) with an additional repayment of up to an incremental 2.5% per annum (for a total of up to 5.0% per annum) depending on the level of excess cash flow generated by us (likely to be first payable in October 2014). The remaining balance of the loan is repayable on 21 June 2018. Amounts repaid may not be reborrowed.

 

10



 

Loans under the secured term loan bear interest at a rate per annum equal to US dollar Libor plus the applicable margin. The applicable margin means 2.75% per annum, except if no event of default has occurred and is continuing, it means the following:

 

Total net leverage ratio (as defined in the secured term loan
agreement)

 

Margin
%
(per
annum)

 

Greater than 4.0

 

2.75

 

Greater than 3.5 but less than or equal to 4.0

 

2.50

 

Greater than 3.0 but less than or equal to 3.5

 

2.25

 

Greater than 2.5 but less than or equal to 3.0

 

2.00

 

Greater than 2.0 but less than or equal to 2.5

 

1.75

 

Less than or equal to 2.00

 

1.50

 

 

Our secured term loan is guaranteed by Red Football Limited, Red Football Junior Limited, Manchester United Limited, Manchester United Football Club Limited and MU Finance plc and secured against the assets of those entities.

 

The secured term loan contains a financial maintenance covenant (identical to the covenant contained in the revolving credit facility) requiring us to maintain consolidated EBITDA of not less than £65 million for each 12 month testing period. We are able to claim certain dispensations from complying with the consolidated EBITDA floor up to twice (in non-consecutive years) during the life of the secured term loan if we fail to qualify for the Champions League.

 

Senior secured notes

 

Our senior secured notes initially consisted of two tranches: £250 million 83/4% senior secured notes due 2017 and $425 million 83/8% senior secured notes due 2017. Our senior secured notes were issued by our wholly-owned finance subsidiary, MU Finance plc, and are guaranteed by Red Football Limited, Red Football Junior Limited, Manchester United Limited and Manchester United Football Club Limited and are secured against all of the assets of Red Football Limited and each of the guarantors.

 

The indenture governing our senior secured notes contains customary covenants and restrictions on the activities of Red Football Limited and each of Red Football Limited’s subsidiaries, including, but not limited to, the incurrence of additional indebtedness; dividends or distributions in respect of capital stock or certain other restricted payments or investments; entering into agreements that restrict distributions from restricted subsidiaries; the sale or disposal of assets, including capital stock of restricted subsidiaries; transactions with affiliates; the incurrence of liens; and mergers, consolidations or the sale of substantially all of Red Football Limited’s assets. The covenants in the indenture governing our senior secured notes are subject to certain thresholds and exceptions described in the indenture governing our senior secured notes.

 

As of 31 March 2014 the sterling equivalent of £156.5 million (net of unamortized discounts and issue costs of £5.1 million) of our senior secured notes was outstanding. The outstanding principal amount was $269.2 million.

 

11



 

Revolving credit facility

 

Our revolving credit facility agreement allows Manchester United Limited and Manchester United Football Club Limited to borrow up to £75 million from a syndicate of lenders and J.P. Morgan Europe Limited as agent and security trustee. The facility consists of two individual facilities of £50 million and £25 million. As of 31 March 2014, we had no outstanding borrowings and had £75 million in borrowing capacity under our revolving credit facility agreement.

 

Our revolving credit facility is guaranteed by Red Football Limited, Red Football Junior Limited, Manchester United Limited, Manchester United Football Club Limited and MU Finance plc and secured against the assets of those entities.

 

Alderley facility

 

The Alderley facility consists of a bank loan to Alderley Urban Investments Limited, a subsidiary of Manchester United Limited. The loan attracts interest at LIBOR plus 1%. As of 31 March 2014, £6.2 million was outstanding under the Alderley facility, £2.0 million of the loan is repayable in quarterly installments through July 2018, and the remaining balance of £4.2 million is repayable at par on 9 July 2018. The loan is secured against the Manchester International Freight Terminal which is owned by Alderley Urban Investments Limited.

 

RESEARCH AND DEVELOPMENT, PATENTS AND LICENSES, ETC.

 

We do not conduct research and development activities.

 

OFF BALANCE SHEET ARRANGEMENTS

 

Transfer fees payable

 

Under the terms of certain contracts with other football clubs in respect of player transfers, additional amounts would be payable by us if certain specific performance conditions are met. We estimate the fair value of any contingent consideration at the date of acquisition based on the probability of conditions being met and monitor this on an ongoing basis. A provision of £0.3 million relating to this contingent consideration has been recognized on our balance sheet as of 31 March 2014, and the maximum additional amount that could be payable as of that date is £20.4 million.

 

Transfer fees receivable

 

Similarly, under the terms of contracts with other football clubs for player transfers, additional amounts would be payable to us if certain specific performance conditions are met. In accordance with the recognition criteria for contingent assets, such amounts are only disclosed by the Company when probable and recognised when virtually certain. As of 31 March 2014, we do not believe receipt of any such amounts to be probable.

 

Other commitments

 

In the ordinary course of business, we enter into operating lease commitments and capital commitments. These transactions are recognised in the consolidated financial statements in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB”), and are more fully disclosed therein.

 

As of 31 March 2014, we had not entered into any other off-balance sheet transactions.

 

12



 

TABULAR DISCLOSURE OF CONTRACTUAL OBLIGATIONS

 

Contractual Obligations

 

The following table summarizes our contractual obligations as of 31 March 2014:

 

 

 

Payments due by period(1)

 

 

 

Less than
1 year

 

1-3 years

 

3-5 years

 

More than
five years

 

Total

 

 

 

(in £ thousands)

 

Long-term debt obligations(2)

 

30,108

 

60,290

 

341,077

 

 

431,475

 

Finance lease obligations

 

 

 

 

 

 

Operating lease obligations(3)

 

1,946

 

1,784

 

259

 

4,211

 

8,200

 

Purchase obligations(4)

 

72,035

 

25,660

 

2,443

 

996

 

101,134

 

Other long-term liabilities

 

 

 

 

 

 

Total

 

104,089

 

87,734

 

343,779

 

5,207

 

540,809

 

 


(1)              This table reflects contractual non-derivative financial obligations including interest and operating lease payments and therefore differs from the carrying amounts in our consolidated financial statements.

(2)              As of 31 March 2014, we had $315.7 million of our secured term loan outstanding, $269.2 million of our 83/8% US dollar senior secured notes outstanding, and £6.2 million outstanding under the Alderley facility.

(3)              We enter into operating leases in the normal course of business. Most lease arrangements provide us with the option to renew the leases at defined terms. The future operating lease obligations would change if we were to exercise these options, or if we were to enter into additional new operating leases.

(4)              Purchase obligations include other payable obligations, including obligations payable in the year ending 31 March 2015 related to the acquisition of players’ registrations and capital commitments.

 

Except as disclosed above and in note 28.3 to the unaudited interim consolidated financial statements as of and for the three and nine months ended 31 March 2014 included elsewhere in this interim report, as of 31 March 2014, we did not have any material contingent liabilities or guarantees.

 

13



 

Manchester United plc

Interim consolidated income statement

 

 

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
31 March

 

 

 

Note

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Revenue

 

6

 

115,495

 

91,721

 

336,943

 

278,093

 

Operating expenses

 

7

 

(91,499

)

(79,069

)

(269,422

)

(227,049

)

Profit on disposal of players’ registrations

 

 

 

2,361

 

2,520

 

4,203

 

8,025

 

Operating profit

 

 

 

26,357

 

15,172

 

71,724

 

59,069

 

Finance costs

 

 

 

(5,959

)

(18,607

)

(21,562

)

(40,360

)

Finance income

 

 

 

36

 

285

 

143

 

441

 

Net finance costs

 

9

 

(5,923

)

(18,322

)

(21,419

)

(39,919

)

Profit/(loss) on ordinary activities before tax

 

 

 

20,434

 

(3,150

)

50,305

 

19,150

 

Tax (expense)/credit

 

10

 

(9,520

)

6,784

 

(20,644

)

21,170

 

Profit for the period

 

 

 

10,914

 

3,634

 

29,661

 

40,320

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

 

 

10,914

 

3,634

 

29,661

 

40,151

 

Non-controlling interest

 

 

 

 

 

 

169

 

 

 

 

 

10,914

 

3,634

 

29,661

 

40,320

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to owners of the parent during the period

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share (pence)

 

11

 

6.66

 

2.22

 

18.11

 

24.70

 

 

See accompanying notes to the interim consolidated financial statements.

 

14



 

Manchester United plc

Interim consolidated statement of comprehensive income

 

 

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
31 March

 

 

 

Note

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Profit for the period

 

 

 

10,914

 

3,634

 

29,661

 

40,320

 

Items that may subsequently be reclassified to the income statement:

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(loss):

 

 

 

 

 

 

 

 

 

 

 

Fair value movements on cash flow hedges, net of tax

 

10

 

673

 

397

 

20,925

 

(268

)

Exchange gain/(loss) on translation of overseas subsidiary, net of tax

 

10

 

1

 

(64

)

27

 

(68

)

Other comprehensive income/(loss) for the period

 

 

 

674

 

333

 

20,952

 

(336

)

Total comprehensive income for the period

 

 

 

11,588

 

3,967

 

50,613

 

39,984

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

Owners of the parent

 

 

 

11,588

 

3,967

 

50,613

 

35,848

 

Non-controlling interest

 

 

 

 

 

 

169

 

 

 

 

 

11,588

 

3,967

 

50,613

 

36,017

 

 

Items in the statement above are disclosed net of tax. The tax relating to each component of other comprehensive income is disclosed in note 10.

 

See accompanying notes to the interim consolidated financial statements.

 

15



 

Manchester United plc

Interim consolidated balance sheet

 

 

 

Note

 

Unaudited
As of
31 March
2014
£’000

 

Audited
As of
30 June
2013
£’000

 

Unaudited
As of
31 March
2013
£’000

 

ASSETS

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

13

 

255,332

 

252,808

 

252,888

 

Investment property

 

14

 

13,700

 

14,080

 

14,111

 

Goodwill

 

15

 

421,453

 

421,453

 

421,453

 

Players’ registrations

 

16

 

161,769

 

119,947

 

126,457

 

Derivative financial instruments

 

17

 

791

 

 

 

Trade and other receivables

 

18

 

141

 

1,583

 

2,500

 

Deferred tax asset

 

25

 

128,368

 

145,128

 

16,402

 

 

 

 

 

981,554

 

954,999

 

833,811

 

Current assets

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

17

 

317

 

260

 

546

 

Trade and other receivables

 

18

 

77,014

 

68,619

 

74,297

 

Current tax receivable

 

19

 

 

 

2,500

 

Cash and cash equivalents

 

 

 

34,344

 

94,433

 

36,211

 

 

 

 

 

111,675

 

163,312

 

113,554

 

Total assets

 

 

 

1,093,229

 

1,118,311

 

947,365

 

 

See accompanying notes to the interim consolidated financial statements.

 

16



 

Manchester United plc

Interim consolidated balance sheet (continued)

 

 

 

Note

 

Unaudited
As of
31 March
2014
£’000

 

Audited
As of
30 June
2013
£’000

 

Unaudited
As of
31 March
2013
£’000

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

Share capital

 

20

 

52

 

52

 

52

 

Share premium

 

 

 

68,822

 

68,822

 

68,822

 

Merger reserve

 

 

 

249,030

 

249,030

 

249,030

 

Hedging reserve

 

 

 

21,156

 

231

 

398

 

Retained earnings

 

 

 

160,431

 

129,825

 

23,548

 

Equity attributable to owners of the parent

 

 

 

499,491

 

447,960

 

341,850

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

17

 

1,919

 

1,337

 

1,571

 

Trade and other payables

 

21

 

27,941

 

18,413

 

21,384

 

Borrowings

 

22

 

339,679

 

377,474

 

362,102

 

Deferred revenue

 

23

 

14,440

 

17,082

 

17,980

 

Provisions

 

24

 

 

988

 

1,092

 

Deferred tax liabilities

 

25

 

29,140

 

17,168

 

22,416

 

 

 

 

 

413,119

 

432,462

 

426,545

 

Current liabilities

 

 

 

 

 

 

 

 

 

Derivative financial instruments

 

17

 

1,072

 

29

 

154

 

Current tax liabilities

 

 

 

3,147

 

900

 

1,128

 

Trade and other payables

 

21

 

76,468

 

78,451

 

76,804

 

Borrowings

 

22

 

11,991

 

11,759

 

5,487

 

Deferred revenue

 

23

 

87,941

 

146,278

 

94,936

 

Provisions

 

24

 

 

472

 

461

 

 

 

 

 

180,619

 

237,889

 

178,970

 

Total equity and liabilities

 

 

 

1,093,229

 

1,118,311

 

947,365

 

 

See accompanying notes to the interim consolidated financial statements.

 

17



 

Manchester United plc

Interim consolidated statement of changes in equity

 

 

 

Share
capital

£’000

 

Share
premium

£’000

 

Merger
reserve

£’000

 

Hedging
reserve

£’000

 

Retained
earnings

£’000

 

Total
attributable
to owners of
the parent

£’000

 

Non-
controlling
interest

£’000

 

Total
equity

£’000

 

Balance at 1 July 2012 (audited)

 

50

 

25

 

249,030

 

666

 

(12,671

)

237,100

 

(2,003

)

235,097

 

Profit for the period

 

 

 

 

 

40,151

 

40,151

 

169

 

40,320

 

Cash flow hedges, net of tax

 

 

 

 

(268

)

 

(268

)

 

(268

)

Currency translation differences

 

 

 

 

 

(68

)

(68

)

 

(68

)

Total comprehensive (loss)/income for the period

 

 

 

 

(268

)

40,083

 

39,815

 

169

 

39,984

 

Equity-settled share-based payments

 

 

 

 

 

634

 

634

 

 

634

 

Proceeds from shares issued

 

2

 

70,256

 

 

 

 

70,258

 

 

70,258

 

Expenses directly attributable to issue of shares

 

 

(1,459

)

 

 

 

(1,459

)

 

(1,459

)

Acquisition of non-controlling interest in subsidiary

 

 

 

 

 

(4,498

)

(4,498

)

1,834

 

(2,664

)

Balance at 31 March 2013 (unaudited)

 

52

 

68,822

 

249,030

 

398

 

23,548

 

341,850

 

 

341,850

 

Profit for the period

 

 

 

 

 

106,099

 

106,099

 

 

106,099

 

Cash flow hedges, net of tax

 

 

 

 

(167

)

 

(167

)

 

(167

)

Currency translation differences

 

 

 

 

 

(20

)

(20

)

 

(20

)

Total comprehensive (loss)/income for the period

 

 

 

 

(167

)

106,079

 

105,912

 

 

105,912

 

Equity-settled share-based payments

 

 

 

 

 

198

 

198

 

 

198

 

Balance at 30 June 2013 (audited)

 

52

 

68,822

 

249,030

 

231

 

129,825

 

447,960

 

 

447,960

 

Profit for the period

 

 

 

 

 

29,661

 

29,661

 

 

29,661

 

Cash flow hedges, net of tax

 

 

 

 

20,925

 

 

20,925

 

 

20,925

 

Currency translation differences, net of tax

 

 

 

 

 

27

 

27

 

 

27

 

Total comprehensive income for the period

 

 

 

 

20,925

 

29,688

 

50,613

 

 

50,613

 

Equity-settled share-based payments

 

 

 

 

 

918

 

918

 

 

918

 

Balance at 31 March 2014 (unaudited)

 

52

 

68,822

 

249,030

 

21,156

 

160,431

 

499,491

 

 

499,491

 

 

See accompanying notes to the interim consolidated financial statements.

 

18



 

Manchester United plc

Interim consolidated statement of cash flows

 

 

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
 31 March

 

 

 

Note

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

Cash (used in)/generated from operations

 

26

 

(3,970

)

(4,938

)

30,693

 

56,925

 

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

 

 

 

(12,589

)

(23,616

)

6,848

 

11,070

 

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

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issue of shares

 

 

 

 

 

 

70,258

 

Expenses directly attributable to issue of shares

 

 

 

 

 

 

(1,459

)

Acquisition of additional interest in subsidiary

 

 

 

 

(2,664

)

 

(2,664

)

Repayment of borrowings

 

 

 

(97

)

(4,534

)

(284

)

(67,330

)

Net cash used in financing activities

 

 

 

(97

)

(7,198

)

(284

)

(1,195

)

Net decrease in cash and cash equivalents

 

 

 

(37,680

)

(33,528

)

(55,489

)

(34,072

)

Cash and cash equivalents at beginning of period

 

 

 

72,144

 

66,631

 

94,433

 

70,603

 

Exchange (losses)/gains on cash and cash equivalents

 

 

 

(120

)

3,108

 

(4,600

)

(320

)

Cash and cash equivalents at end of period

 

 

 

34,344

 

36,211

 

34,344

 

36,211

 

 

See accompanying notes to the interim consolidated financial statements.

 

19



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

1                                         General information

 

Manchester United plc (the “Company”) and its subsidiaries (together the “Group”) is a professional football club together with related and ancillary activities. The Company incorporated under the Companies Law (2011 Revision) of the Cayman Islands, as amended and restated from time to time. The Company’s shares are listed on the New York Stock Exchange under the symbol “MANU”.

 

These financial statements are presented in pounds sterling and all values are rounded to the nearest thousand (£’000) except when otherwise indicated.

 

These interim consolidated financial statements were approved for issue by the Audit Committee of the Board of Directors on 13 May 2014.

 

2                                         Basis of preparation

 

The interim consolidated financial statements of Manchester United plc have been prepared on a going concern basis and in accordance with International Accounting Standard 34 “Interim Financial Reporting”. The interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended 30 June 2013, as filed with the Securities and Exchange Commission on 24 October 2013, contained within the Company’s Annual Report on Form 20-F, which were prepared in accordance with International Financial Reporting Standards (“IFRSs”), as issued by the International Accounting Standards Board (“IASB”) and International Financial Reporting Interpretations Committee (“IFRIC”) interpretations. The report of the auditors on those financial statements was unqualified and did not contain an emphasis of matter paragraph. The results of operations for the interim periods should not be considered indicative of results to be expected for the full fiscal year.

 

Out of period adjustments


The interim consolidated financial statements for nine months ended 31 March 2014 include certain out of period adjustments which are not considered material to the prior year financial statements.

 

Out of period adjustments in the three months ended 31 March 2014:

 

There were no out of period adjustments in the three months ended 31 March 2014.

 

Out of period adjustments in the nine months ended 31 March 2014:

 

The details of these items, which result in a net impact to the income statement in the period of £nil, are outlined below:

 

·             A credit of £0.7 million related to the recognition of fair value movements on embedded foreign exchange derivatives from the prior period.

·             A charge of £0.9 million related to a tax adjustment in respect of the prior year.

·             A credit of £0.5 million related to the release of a provision re player registration costs following a tribunal ruling in the prior year.

·             A charge of £0.3 million related to an impairment of investment property which arose in the prior year.

 

20



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

3                                         Accounting policies

 

The accounting policies adopted are consistent with those of the previous financial year, except as described below.

 

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.

 

New and amended standards adopted by the Group

 

The Group has adopted the following new and amended IFRS standards for the first time for the financial year beginning on 1 July 2013. None of these had a material impact on the interim consolidated financial statements of the Group.

 

·                  Amendment to IFRS 7, “Financial instruments: Disclosures”

·                  IAS 19 (revised 2011), “Employee benefits”

·                  Annual improvements to IFRSs 2011

·                  IFRS 10, “Consolidated financial statements”

·                  IFRS 12, “Disclosures of interests in other entities”

·                  IFRS 13, “Fair value measurement”.

 

New and amended standards and interpretations issued but not yet adopted

 

The following new standards, amendments to standards and interpretations are not yet effective and have not been applied in preparing these interim consolidated financial statements. Adoption may affect the disclosures in the Group’s financial statements in the future. The adoption of these standards, amendments and interpretations is not expected to have a material impact on the consolidated financial statements of the Group.

 

·                      Amendment to IAS 32, “Financial Instruments: Presentation”

·                      IFRS 9, “Financial instruments”

·                      Amendment to IAS 39 “Financial instruments: Recognition and measurement”

·                      Amendment to IAS 19 “Employee benefits”

·                      Annual improvements to IFRSs 2012 and 2013.

 

There are no other IFRSs or IFRIC interpretations that are not yet effective that would be expected to have a material impact on the Group.

 

21



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

4                                         Estimates

 

The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the interim consolidated financial statements are considered to be impairment of goodwill and non-current assets, intangible assets — players’ registrations, revenue recognition - estimates in certain commercial contracts, revenue recognition — commercial contracts with multiple elements, and recognition of deferred tax assets.

 

In preparing these interim consolidated financial statements, the significant judgements made by management in applying the Group’s accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the year ended 30 June 2013, with the exception of changes in estimates that are required in determining the provision for income taxes. There have been no changes to the estimates and judgements in relation to the valuation of deferred tax assets since the June 2013 year end.

 

5                                         Seasonality of revenue

 

We experience seasonality in our revenue and cash flow, limiting the overall comparability of interim financial periods. In any given interim period, our total revenue can vary based on the number of games played in that period, which affects the amount of Matchday and Broadcasting revenue recognised. Similarly, certain of our costs are derived from hosting games at Old Trafford, and these costs will also vary based on the number of games played in the period. We historically recognize the most revenue in our second and third fiscal quarters due to the scheduling of matches. However, a strong performance by our first team in the Champions League and domestic cups could result in significant additional Broadcasting and Matchday revenue, and consequently we may also recognize the most revenue in our fourth fiscal quarter in those years.

 

22



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

5                                         Seasonality of revenue (continued)

 

Commercial revenue comprises revenue receivable from the exploitation of the Manchester United brand through sponsorship and other commercial agreements, including minimum guaranteed revenue, and fees for the Manchester United first team undertaking tours. For sponsorship contracts any additional revenue receivable over and above the minimum guaranteed revenue contained in the sponsorship and licensing agreements is taken to revenue when a reliable estimate of the future performance of the contract can be obtained and it is probable that the amounts will not be recouped by the sponsor in future years. Revenue is recognized over the term of the sponsorship agreement in line with the performance obligations included within the contract and based on the sponsorship benefits enjoyed by the individual sponsor. In instances where the sponsorship benefits remain the same over the duration of the contract, revenue is recognised on a straight-line basis. In respect of contracts with multiple elements, the Group allocates the total consideration receivable to each separately identifiable element based on their relative fair values, and then recognizes the allocated revenue on a straight-line basis over the relevant period of each element. Additional profit share recognized in the nine months ended 31 March 2014 amounted to £8.9 million, cumulative £39.0 million (2013: £8.6 million, cumulative £25.9 million); in the three months ended 31 March 2014 amounted to £2.3 million (2013: £2.9 million). Revenue relating to commercial contracts with multiple elements recognized in the nine months ended 31 March 2014 amounted to £15.1 million (2013: £8.7 million); in the three months ended 31 March 2014 amounted to £5.8 million (2013: £3.2 million).

 

Broadcasting rights revenue represents revenue receivable from all UK and overseas media contracts, including contracts negotiated centrally by the FA Premier League and UEFA. In addition, broadcasting rights revenue includes revenue receivable from the exploitation of Manchester United media rights through the internet or wireless applications. Distributions from the FA Premier League comprise a fixed element (which is recognized evenly as domestic home matches are played), facility fees for live coverage and highlights of domestic home and away matches (which are recognized when the respective match is played), and merit awards (which are only recognized when they are known at the end of the football season). Distributions from UEFA relating to participation in European cup competitions comprise market pool payments (which are recognized over the matches played in the competition, a portion of which reflects Manchester United’s performance relative to the other FA Premier League clubs in the competition) and fixed amounts for participation in individual matches (which are recognized when the matches are played).

 

Matchday revenue is recognized based on matches played throughout the year with revenue from each match being recognized only after the match to which the revenue relates has been played. Revenue from related activities such as Conference and Events or the Museum is recognized as the event or service is provided or the facility is enjoyed. Matchday revenue includes revenue receivable from all domestic and European match day activities from Manchester United games at Old Trafford, together with the Group’s share of gate receipts from cup matches not played at Old Trafford (where applicable), and fees for arranging other events at the Old Trafford stadium. The share of gate receipts payable to the other participating club and competition organiser for cup matches played at Old Trafford (where applicable) is treated as an operating expense.

 

23



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

6                                         Segment information

 

The principal activity of the Group is the operation of a professional football club. All of the activities of the Group support the operation of the football club and the success of the first team is critical to the on-going development of the Group. Consequently the Chief Operating Decision Maker (being the Board and Executive Officers of Manchester United plc) regards the Group as operating in one material segment, being the operation of a professional football club.

 

Revenue, all of which arises within the United Kingdom from the Group’s principal activity, can be analysed into its three main components as follows:

 

 

 

Unaudited
 three months ended
 31 March

 

Unaudited
 nine months ended
 31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Commercial

 

42,833

 

35,978

 

144,986

 

114,522

 

Broadcasting

 

35,608

 

21,758

 

101,861

 

74,988

 

Matchday

 

37,054

 

33,985

 

90,096

 

88,583

 

 

 

115,495

 

91,721

 

336,943

 

278,093

 

 

All non-current assets, other than US deferred tax assets, are held within the United Kingdom.

 

7                                        Operating expenses

 

 

 

Unaudited
 three months ended
 31 March

 

Unaudited
 nine months ended
 31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Employee benefit expenses

 

(53,366

)

(44,877

)

(157,937

)

(129,363

)

Other operating expenses

 

(22,086

)

(21,829

)

(65,755

)

(57,192

)

Depreciation - property, plant and equipment (note 13)

 

(2,178

)

(1,945

)

(6,187

)

(5,654

)

Depreciation - investment property (note 14)

 

(28

)

(29

)

(87

)

(89

)

Amortization of players’ registrations (note 16)

 

(13,841

)

(10,389

)

(39,163

)

(30,872

)

Exceptional items (note 8)

 

 

 

(293

)

(3,879

)

 

 

(91,499

)

(79,069

)

(269,422

)

(227,049

)

 

24



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

8                                         Exceptional items

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Impairment — investment property (note 14)

 

 

 

(293

)

 

Professional adviser fees relating to public offer of shares

 

 

 

 

(3,879

)

 

 

 

 

(293

)

(3,879

)

 

The investment property impairment charge represents reductions in the carrying value of investment properties held by the Group, based on an external valuation. Professional adviser fees relating to a public offer of shares are recognized as an expense when they are not directly attributable to the issue of new shares.

 

9                                         Net finance costs

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Interest payable on bank loans, overdrafts and deferred element of terminated interest rate swap

 

(622

)

(770

)

(1,965

)

(2,333

)

Interest payable on secured term loan and senior secured notes

 

(5,008

)

(7,770

)

(14,580

)

(24,511

)

Amortization of issue discount, debt finance and debt issue costs on secured term loan and senior secured notes

 

(765

)

(538

)

(1,392

)

(4,105

)

Premium on repurchase of senior secured notes (see note 22)

 

 

 

 

(5,244

)

Foreign exchange gain/(loss) on US dollar bank accounts(1)

 

 

3,108

 

(2,712

)

(320

)

Foreign exchange loss on US dollar secured term loan and senior secured notes(1)

 

 

(12,655

)

 

(3,846

)

Unwinding of discount factors relating to onerous lease provision and player transfer fees

 

(17

)

(39

)

(64

)

(115

)

Fair value movement on derivative financial instruments:

 

 

 

 

 

 

 

 

 

Embedded foreign exchange derivatives

 

(129

)

 

(1,930

)

 

Interest rate swaps

 

39

 

57

 

290

 

114

 

Ineffectiveness on cash flow hedges

 

543

 

 

791

 

 

Total finance costs

 

(5,959

)

(18,607

)

(21,562

)

(40,360

)

Total finance income - interest receivable

 

36

 

285

 

143

 

441

 

Net finance costs

 

(5,923

)

(18,322

)

(21,419

)

(39,919

)

 

25



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

9                                         Net finance costs (continued)

 


(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. From 1 November 2013, the hedging instrument was revised to also take into account a portion of the Group’s US dollar cash balances i.e. net borrowings. As a result, foreign exchange gains or losses arising on re-translation of the Group’s US dollar borrowings and a portion of the Group’s US dollar cash balances are now initially recognized in other comprehensive income, rather than being recognized in the income statement immediately. Amounts previously recognized 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.

 

10                                  Tax

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Current tax

 

 

 

 

 

 

 

 

 

Current tax on result for the period

 

(108

)

 

(360

)

 

Foreign tax suffered

 

 

 

 

(450

)

Adjustment in respect of previous years

 

 

 

 

1,049

 

Total current tax (expense)/credit

 

(108

)

 

(360

)

599

 

Deferred tax

 

 

 

 

 

 

 

 

 

Origination and reversal of timing differences

 

(8,920

)

6,784

 

(18,927

)

(5,793

)

Adjustment in respect of previous years

 

(492

)

 

(1,357

)

1,364

 

Recognition of deferred tax asset as a result of change in tax base

 

 

 

 

25,000

 

Total deferred tax (expense)/credit

 

(9,412

)

6,784

 

(20,284

)

20,571

 

Total tax (expense)/credit

 

(9,520

)

6,784

 

(20,644

)

21,170

 

 

Tax is recognised based on management’s estimate of the weighted average annual tax rate expected for the full financial year. Based on current forecasts, the estimated weighted average annual tax rate used for the year to 30 June 2014 is 40.1%.

 

The adjustment in respect of previous years for the three months ended 31 March 2014 arises due to a refinement in tax estimates arising on finalisation of the Group’s most recently filed US tax return. The additional amount in the nine month period is due to the out of period adjustment described in note 2.

 

26



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

10                                  Tax (continued)

 

In addition to the amount recognized in the income statement, the following amounts relating to tax have been recognized directly in other comprehensive income:

 

 

 

Unaudited
nine months ended
31 March 2014

 

Unaudited
nine months ended
31 March 2013

 

 

 

Before tax
£’000

 

Tax
£’000

 

After tax
£’000

 

Before tax
£’000

 

Tax
£’000

 

After tax
£’000

 

Arising on income and expenses recognized in other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements in fair value of financial instruments treated as cash flow hedges

 

32,317

 

(11,392

)

20,925

 

(361

)

93

 

(268

)

Exchange gain/(loss) on translation of overseas subsidiary

 

42

 

(15

)

27

 

(68

)

 

(68

)

Other comprehensive income/(loss)

 

32,359

 

(11,407

)

20,952

 

(429

)

93

 

(336

)

Current tax

 

 

 

(2,959

)

 

 

 

 

 

 

 

Deferred tax (note 25)

 

 

 

(8,448

)

 

 

 

 

93

 

 

 

 

 

 

 

(11,407

)

 

 

 

 

93

 

 

 

 

 

 

Unaudited
three months ended
31 March 2014

 

Unaudited
three months ended
31 March 2013

 

 

 

Before tax
£’000

 

Tax
£’000

 

After tax
£’000

 

Before tax
£’000

 

Tax
£’000

 

After tax
£’000

 

Arising on income and expenses recognized in other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements in fair value of financial instruments treated as cash flow hedges

 

1,160

 

(487

)

673

 

515

 

(118

)

397

 

Exchange gain/(loss) on translation of overseas subsidiary

 

2

 

(1

)

1

 

(64

)

 

(64

)

Other comprehensive income/(loss)

 

1,162

 

(488

)

674

 

451

 

(118

)

333

 

Current tax

 

 

 

2,949

 

 

 

 

 

 

 

 

Deferred tax (note 25)

 

 

 

(3,437

)

 

 

 

 

(118

)

 

 

 

 

 

 

(488

)

 

 

 

 

(118

)

 

 

 

27



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

11                                  Earnings per share

 

Basic earnings per share is calculated by dividing the profit attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares in issue during the period. The Company did not have any dilutive shares during the period (2013: none).

 

 

 

Unaudited
three months ended
31 March

 

Unaudited
nine months ended
31 March

 

 

 

2014

 

2013

 

2014

 

2013

 

Profit attributable to owners of the parent (£’000)

 

10,914

 

3,634

 

29,661

 

40,151

 

Weighted average Class A ordinary shares (thousands)

 

39,812

 

39,826

 

39,815

 

38,586

 

Weighted average Class B ordinary shares (thousands)

 

124,000

 

124,000

 

124,000

 

124,000

 

Basic and diluted earnings per share (pence)

 

6.66

 

2.22

 

18.11

 

24.70

 

 

12                                  Dividends

 

No dividend has been paid by the Company during the nine months ended 31 March 2014 (nine months ended 31 March 2013: £nil) and the directors are not proposing to pay a dividend relating to the nine months ended 31 March 2014.

 

28



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

13           Property, plant and equipment

 

 

 

Freehold
property

£’000

 

Plant and
machinery
£’000

 

Fixtures
and
fittings

£’000

 

Total
£’000

 

Cost

 

 

 

 

 

 

 

 

 

At 1 July 2013

 

270,057

 

36,177

 

29,362

 

335,596

 

Additions

 

172

 

2,861

 

5,690

 

8,723

 

Disposals

 

 

(424

)

(9

)

(433

)

At 31 March 2014

 

270,229

 

38,614

 

35,043

 

343,886

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

At 1 July 2013

 

33,556

 

30,748

 

18,484

 

82,788

 

Charge for the period

 

2,513

 

1,645

 

2,029

 

6,187

 

Disposals

 

 

(412

)

(9

)

(421

)

At 31 March 2014

 

36,069

 

31,981

 

20,504

 

88,554

 

Net book amount

 

 

 

 

 

 

 

 

 

At 31 March 2014 (unaudited)

 

234,160

 

6,633

 

14,539

 

255,332

 

At 30 June 2013 (audited)

 

236,501

 

5,429

 

10,878

 

252,808

 

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

 

 

 

 

 

At 1 July 2012

 

264,505

 

35,845

 

25,544

 

325,894

 

Additions

 

6,274

 

1,440

 

2,962

 

10,676

 

Disposals

 

 

(104

)

 

(104

)

At 31 March 2013

 

270,779

 

37,181

 

28,506

 

336,466

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

At 1 July 2012

 

30,230

 

31,204

 

16,594

 

78,028

 

Charge for the period

 

2,488

 

1,336

 

1,830

 

5,654

 

Disposals

 

 

(104

)

 

(104

)

At 31 March 2013

 

32,718

 

32,436

 

18,424

 

83,578

 

Net book amount

 

 

 

 

 

 

 

 

 

At 31 March 2013 (unaudited)

 

238,061

 

4,745

 

10,082

 

252,888

 

 

29



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

14           Investment property

 

 

 

Total
£’000

 

Cost

 

 

 

At 1 July 2013

 

19,128

 

Additions

 

 

At 31 March 2014

 

19,128

 

Accumulated depreciation and impairment

 

 

 

At 1 July 2013

 

5,048

 

Charge for the period

 

87

 

Impairment

 

293

 

At 31 March 2014

 

5,428

 

Net book amount

 

 

 

At 31 March 2014 (unaudited)

 

13,700

 

At 30 June 2013 (audited)

 

14,080

 

 

 

 

 

Cost

 

 

 

At 1 July 2012

 

19,126

 

Additions

 

3

 

At 31 March 2013

 

19,129

 

Accumulated depreciation and impairment

 

 

 

At 1 July 2012

 

4,929

 

Charge for the period

 

89

 

At 31 March 2013

 

5,018

 

Net book amount

 

 

 

At 31 March 2013 (unaudited)

 

14,111

 

 

Investment properties were externally valued as at 30 June 2013 in accordance with UK practice statements contained within the Royal Institute of Chartered Surveyors Valuations Standards, 6th edition. The valuation materially supported the carrying amount as of 30 June 2013 and consequently there were no changes to the net book amount.

 

Management obtained an update report from the external valuer as of 31 December 2013 which indicated that the properties had been impaired and consequently an impairment charge was recognised in the six month period ended 31 December 2013. Management has obtained a further update report from the external valuer as of 31 March 2014 which supported the carrying value as of that date and consequently no further impairment charge is required.

 

30



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

15           Goodwill

 

 

 

Total
£’000

 

Cost and net book value at 31 March 2014 (unaudited), 30 June 2013 (audited) and 31 March 2013 (unaudited)

 

421,453

 

 

Goodwill is not subject to amortisation and is tested annually for impairment (normally at the end of the third fiscal quarter) or more frequently if events or changes in circumstances indicate a potential impairment.

 

An impairment test has been performed on the carrying value of goodwill as of 31 March 2014 based on value-in-use calculations. The value-in-use calculations have used pre-tax cash flow projections based on the financial budgets approved by management covering a five year period. The budgets are based on past experience and identified initiatives in respect of revenues, variable and fixed costs, player and capital expenditure and working capital assumptions. For each accounting period, cash flows beyond the five year period are extrapolated using a terminal growth rate of 2.5% (2013: 2.5%), which does not exceed the long term average growth rate for the UK economy in which the cash generating unit operates.

 

The other key assumptions used in the value in use calculations for each period are the discount rate, which has been determined at 9.3% (2013: 11.1%) for each period, and certain assumptions around progression in domestic and European cup competitions, notably the UEFA Champions League. The cash flow projections for the financial year ending 30 June 2015 assume no cash flows associated with European competitions.

 

Management determined budgeted revenue growth based on historic performance and its expectations of market development. The discount rates are pre-tax and reflect the specific risks relating to the business.

 

The following sensitivity analysis was performed:

 

·             increase the discount rate by 3%;

·             failure to qualify for the UEFA Champions League once during the period between the financial year ending 30 June 2015 and the financial year ending 30 June 2019.

 

In each of these scenarios the estimated recoverable amount substantially exceeds the carrying value for the cash generating unit and accordingly no impairment was identified.

 

Having assessed the future anticipated cash flows, management believes that any reasonably possible changes in key assumptions would not result in an impairment of goodwill.

 

31



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

16           Players’ registrations

 

 

 

Total
£’000

 

Cost

 

 

 

At 1 July 2013

 

317,745

 

Additions

 

81,282

 

Disposals

 

(3,193

)

At 31 March 2014

 

395,834

 

Accumulated amortisation

 

 

 

At 1 July 2013

 

197,798

 

Charge for the period

 

39,163

 

Disposals

 

(2,896

)

At 31 March 2014

 

234,065

 

Net book amount

 

 

 

At 31 March 2014 (unaudited)

 

161,769

 

At 30 June 2013 (audited)

 

119,947

 

 

 

 

 

Cost

 

 

 

At 1 July 2012

 

306,817

 

Additions

 

46,843

 

Disposals

 

(38,758

)

At 31 March 2013

 

314,902

 

Accumulated amortisation

 

 

 

At 1 July 2012

 

194,418

 

Charge for the period

 

30,872

 

Disposals

 

(36,845

)

At 31 March 2013

 

188,445

 

Net book amount

 

 

 

At 31 March 2013 (unaudited)

 

126,457

 

 

32



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

17           Derivative financial instruments

 

 

 

Unaudited
31 March 2014

 

Audited
30 June 2013

 

Unaudited
31 March 2013

 

 

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

£’000

 

£’000

 

£’000

 

£’000

 

£’000

 

£’000

 

Derivatives that are designated and effective as hedging instruments carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

791

 

 

 

 

 

 

Forward foreign exchange contracts

 

317

 

(14

)

260

 

(29

)

546

 

(154

)

Financial instruments carried at fair value through profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded foreign exchange derivatives

 

 

(1,930

)

 

 

 

 

Interest rate swaps

 

 

(1,047

)

 

(1,337

)

 

(1,571

)

 

 

1,108

 

(2,991

)

260

 

(1,366

)

546

 

(1,725

)

Less non-current portion:

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives that are designated and effective as hedging instruments carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

791

 

 

 

 

 

 

Financial instruments carried at fair value through profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

Embedded foreign exchange derivatives

 

 

(872

)

 

 

 

 

Interest rate swaps

 

 

(1,047

)

 

(1,337

)

 

(1,571

)

Non-current derivative financial instruments

 

791

 

(1,919

)

 

(1,337

)

 

(1,571

)

Current derivative financial instruments

 

317

 

(1,072

)

260

 

(29

)

546

 

(154

)

 

During the nine months ended 31 March 2014 the ineffective portion recognised in profit or loss that arises from cash flow hedges amounted to a gain of £791,000 (nine months ended 31 March 2013: £nil).

 

Further details of derivative financial instruments are provided in note 30.

 

33



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

18           Trade and other receivables

 

 

 

Unaudited
31 March
2014
£’000

 

Audited
30 June
2013
£’000

 

Unaudited
31 March
2013
£’000

 

Trade receivables

 

38,165

 

39,530

 

40,116

 

Less: provision for impairment of trade receivables

 

(5,116

)

(6,055

)

(4,860

)

Net trade receivables

 

33,049

 

33,475

 

35,256

 

Other receivables

 

662

 

85

 

48

 

Accrued revenue

 

35,364

 

24,621

 

29,752

 

 

 

69,075

 

58,181

 

65,056

 

Prepayments

 

8,080

 

12,021

 

11,741

 

 

 

77,155

 

70,202

 

76,797

 

Less: non-current portion

 

 

 

 

 

 

 

Trade receivables

 

141

 

1,583

 

2,500

 

Non-current trade and other receivables

 

141

 

1,583

 

2,500

 

Current trade and other receivables

 

77,014

 

68,619

 

74,297

 

 

Net trade receivables include transfer fees receivable from other football clubs of £3,218,000 (30 June 2013: £7,913,000; 31 March 2013: £8,395,000) of which £141,000 (30 June 2013: £1,583,000; 31 March 2013: £2,500,000) is receivable after more than one year. Net trade receivables also include £21,783,000 (30 June 2013: £15,712,000; 31 March 2013: £22,859,000) of deferred revenue that is contractually payable to the Group, but recorded in advance of the earnings process, with corresponding amounts recorded as current deferred revenue liabilities.

 

19     Tax receivable

 

 

 

Unaudited
31 March
2014
£’000

 

Audited
30 June
 2013
£’000

 

Unaudited
31 March
2013
£’000

 

Current tax receivable

 

 

 

2,500

 

 

Current tax receivable as of 31 March 2013 related to tax withheld at 25% of the loans made to directors during 2009 under s455 CTA 2010. The corresponding liability was paid on 1 April 2010 and was recovered following repayment of the directors’ loans in April 2012.

 

34



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

20                        Share capital

 

 

 

Number of
shares
(thousands)

 

Ordinary shares
£’000

 

At 1 July 2012

 

155,353

 

50

 

Issue of shares

 

8,333

 

2

 

Employee share-based compensation awards — issue of shares

 

140

 

 

At 30 June 2013 (audited) and 31 March 2013 (unaudited)

 

163,826

 

52

 

Reduction of issued share capital

 

(14

)

 

At 31 March 2014 (unaudited)

 

163,812

 

52

 

 

The Company has two classes of ordinary shares outstanding: Class A ordinary shares and Class B ordinary shares, each with a par value of $0.0005 per share. The rights of the holders of Class A ordinary shares and Class B ordinary shares are identical, except with respect to voting and conversion. Each Class A ordinary share is entitled to one vote per share and is not convertible into any other shares. Each Class B ordinary share is entitled to 10 votes per share and is convertible into one Class A ordinary share at any time. In addition, Class B ordinary shares will automatically convert into Class A ordinary shares upon certain transfers and other events, including upon the date when holders of all Class B ordinary shares cease to hold Class B ordinary shares representing, in the aggregate, at least 10% of the total number of Class A and Class B ordinary shares outstanding. For special resolutions (which are required for certain important matters including mergers and changes to the Company’s governing documents), which require the vote of two-thirds of the votes cast, at any time that Class B ordinary shares remain outstanding, the voting power permitted to be exercised by the holders of the Class B ordinary shares will be weighted such that the Class B ordinary shares shall represent, in the aggregate, 67% of the voting power of all shareholders.

 

On 10 August 2012, the Company issued 8,333,334 ordinary shares at an issue price of $14.00 per share and listed its shares on the New York Stock Exchange.

 

On 15 August 2012 certain directors and members of our executive management were awarded newly issued shares, pursuant to our Equity Plan, as a reward for their efforts in connection with the initial public offering and to align their interests with our shareholders going forward. The total number of newly issued shares awarded was 139,895 Class A ordinary shares. These shares are subject to varying vesting schedules over a three year period.

 

On 15 August 2013, 37,304 Class A ordinary shares previously awarded to certain directors and members of our executive management pursuant to our Equity Plan were due to vest. Of this total the equivalent of 13,152 Class A ordinary shares were settled in cash in order to match the recipient’s liability to income tax and social security contributions. The Company’s issued share capital was reduced by 13,152 Class A ordinary shares on 15 August 2013.

 

As of 31 March 2014, the Company’s issued share capital comprised 39,812,443 Class A ordinary shares and 124,000,000 Class B ordinary shares.

 

35



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

21                                  Trade and other payables

 

 

 

Unaudited 
31 March 
2014 
£’000

 

Audited 
30 June 
2013 
£’000

 

Unaudited 
31 March 
2013 
£’000

 

Trade payables

 

54,301

 

41,681

 

42,065

 

Other payables

 

14,240

 

17,764

 

18,690

 

Accrued expenses

 

27,616

 

21,698

 

26,779

 

 

 

96,157

 

81,143

 

87,534

 

Social security and other taxes

 

8,252

 

15,721

 

10,654

 

 

 

104,409

 

96,864

 

98,188

 

Less: non-current portion:

 

 

 

 

 

 

 

Trade payables

 

20,130

 

7,667

 

7,995

 

Other payables

 

7,811

 

10,746

 

13,389

 

Non-current trade and other payables

 

27,941

 

18,413

 

21,384

 

Current trade and other payables

 

76,468

 

78,451

 

76,804

 

 

Trade payables include transfer fees and other associated costs in relation to the acquisition of players’ registrations of £51,776,000 (30 June 2013: £33,637,000; 31 March 2013: £34,010,000) of which £20,130,000 (30 June 2013: £7,667,000; 31 March 2013: £7,995,000) is due after more than one year.

 

Other payables include the deferred element of a terminated interest rate swap (related to the former secured senior facilities) of £11,122,000 (30 June 2013: £13,671,000; 31 March 2013: £15,986,000) of which £5,804,000 (30 June 2013: £8,555,000; 31 March 2013: £11,139,000) is due after more than one year. This is being repaid to the bank counterparties over 6 years from 2010 and accrues interest at an effective interest rate of 5.13%.

 

36



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

22                                  Borrowings

 

 

 

Unaudited 
31 March 
2014 
£’000

 

Audited 
30 June 
2013 
£’000

 

Unaudited 
31 March 
2013 
£’000

 

Non-current:

 

 

 

 

 

 

 

Secured term loan

 

177,415

 

199,889

 

 

Senior secured notes

 

156,477

 

171,497

 

355,917

 

Secured bank loan

 

5,787

 

6,088

 

6,185

 

 

 

339,679

 

377,474

 

362,102

 

Current:

 

 

 

 

 

 

 

Secured term loan

 

9,338

 

5,125

 

 

Secured bank loan

 

398

 

381

 

375

 

Accrued interest on secured term loan and senior secured notes

 

2,255

 

6,253

 

5,112

 

 

 

11,991

 

11,759

 

5,487

 

Total borrowings

 

351,670

 

389,233

 

367,589

 

 

The secured term loan of £186,753,000 (30 June 2013: £205,014,000; 31 March 2013: £nil) comprises:

 

a)                 a loan of £206,470,000 (30 June 2013: £206,041,000; 31 March 2013: £nil), net of unamortized issue costs amounting to £2,720,000 (30 June 2013: £3,149,000; 31 March 2013: £nil), translated at the historic exchange rate. The outstanding principal amount of the loan is $315,700,000 (30 June 2013: $315,700,000; 31 March 2013: $nil). The loan attracts interest of US dollar Libor plus an applicable margin of between 1.5% and 2.75% per annum

b)                 £19,717,000 (30 June 2013: £1,027,000; 31 March 2013: £nil) of cumulative unrealized foreign exchange gains arising on the translation of the US dollar denominated loan, being the difference between the historic exchange rate and the period-end spot rate.

 

The senior secured notes of £156,477,000 (30 June 2013: £171,497,000; 31 March 2013: £355,917,000) comprise:

 

a)                 £161,136,000 (30 June 2013: 160,220,000; 31 March 2013: £343,442,000) of senior secured notes, net of unamortized issue discount and unamortized debt finance costs amounting to £5,076,000 (30 June 2013: £5,992,000; 31 March 2013: £13,723,000), translated at the historic exchange rate. The notes comprise principal amounts of $269,180,000 (30 June 2013: $269,180,000; 31 March 2013: $291,270,000) of US dollar denominated senior secured notes attracting a fixed coupon rate of 8.375% per annum and £nil (30 June 2013: £nil; 31 March 2013: £177,775,000) of pounds sterling senior secured notes attracting a fixed coupon rate of 8.75% per annum.

b)                 £4,659,000 of cumulative unrealized foreign exchange gains (30 June 2013: losses of £11,277,000; 31 March 2013: gains of £12,475,000) arising on the translation of the US dollar denominated senior secured notes being the difference between the historic exchange rate and the period-end spot rate.

 

37



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

22                                  Borrowings (continued)

 

The Group has the option to redeem the senior secured notes at any time prior to their 2017 repayment date by paying a specified premium on the principal amounts redeemed dependant on the date of redemption. No senior secured notes were redeemed during the nine months ended 31 March 2014. During the year ended 30 June 2013 the Group repurchased the pounds sterling equivalent of £254,500,000 (31 March 2013: £62,618,000) of senior secured notes comprising £177,775,000 (31 March 2013: £nil) of pounds sterling senior secured notes and $123,820,000 (31 March 2013: $101,730,000) of US dollar denominated senior secured notes. The consideration paid amounted to £276,477,000 (31 March 2013: £67,862,000) including a premium on repurchase of £21,977,000 (31 March 2013: £5,244,000). The premium on repurchase and consequent accelerated amortization of issue discount and debt finance costs were immediately recognized in the income statement. Repurchased senior secured notes have been retired.

 

The secured bank loan of £6,185,000 (30 June 2013: £6,469,000; 31 December 2012: £6,651,000) comprises £1,986,000 (30 June 2013: £2,270,000; 31 December 2012: £2,452,000) repayable in quarterly instalments through to July 2018, with the remaining balance of £4,199,000 (30 June 2013: £4,199,000; 31 December 2012: £4,199,000) being re-payable at par on 9 July 2018. The loan attracts interest of Libor plus 1% per annum.

 

The Group also has undrawn committed borrowing facilities of £75,000,000 (30 June 2013 and 31 March 2013: £75,000,000). No drawdowns were made from these facilities during the nine months ended 31 March 2014 or the twelve months ended 30 June 2013.

 

At 31 March 2014 the Group was in compliance with all covenants in relation to borrowings.

 

23                                  Deferred revenue

 

 

 

Unaudited 
31 March 
2014 
£’000

 

Audited 
30 June 
2013 
£’000

 

Unaudited 
31 March 
2013 
£’000

 

Total

 

102,381

 

163,360

 

112,916

 

Less non-current deferred revenue

 

(14,440

)

(17,082

)

(17,980

)

Current deferred revenue

 

87,941

 

146,278

 

94,936

 

 

Revenue from commercial, broadcasting and matchday activities received in advance of the period to which it relates is treated as deferred revenue. The deferred revenue is then released to revenue in accordance with the substance of the relevant agreements or, where applicable, as matches are played. The Group receives substantial amounts of deferred revenue prior to the previous financial year end which is then released to revenue throughout the current and, where applicable, future financial years.

 

38



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

24                                  Provisions

 

The provision related entirely to an onerous property lease in the Republic of Ireland. The lease was surrendered during the nine months ended 31 March 2014 for a one-off payment by the Group of €1,250,000 (£1,040,000). The movement in the provision was as follows:

 

 

 

Unaudited
31 March
2014
£’000

 

Audited
30 June
2013
£’000

 

Unaudited
31 March
2013
£’000

 

At the beginning of the period

 

1,460

 

1,806

 

1,806

 

Utilised

 

(1,329

)

(508

)

(376

)

Unused amounts reversed

 

(103

)

 

 

Unwinding of discount

 

15

 

55

 

41

 

Movements on foreign exchange

 

(43

)

107

 

82

 

At the end of the period

 

 

1,460

 

1,553

 

The balance comprises:

 

 

 

 

 

 

 

Non-current provisions

 

 

988

 

1,092

 

Current provisions

 

 

472

 

461

 

 

 

 

1,460

 

1,553

 

 

25                                  Deferred tax

 

Deferred tax assets and liabilities are offset where the Group has a legally enforceable right to do so. The following is the analysis of the deferred tax balances (after offset) for financial reporting purposes:

 

 

 

Unaudited
31 March
2014
£’000

 

Audited
30 June
2013
£’000

 

Unaudited
31 March
2013
£’000

 

US deferred tax assets

 

(128,368

)

(145,128

)

(16,402

)

UK deferred tax liabilities

 

29,140

 

17,168

 

22,416

 

Net deferred tax (asset)/liabilities

 

(99,228

)

(127,960

)

6,014

 

 

The movement in the net deferred tax (asset)/liabilities are as follows:

 

 

 

Unaudited
31 March
2014
£’000

 

Audited
30 June
2013
£’000

 

Unaudited
31 March
2013
£’000

 

At the beginning of the period

 

(127,960

)

26,678

 

26,678

 

Expensed/(credited) to the income statement

 

20,284

 

(154,427

)

(20,571

)

Expensed/(credited) to other comprehensive income

 

8,448

 

(211

)

(93

)

At the end of the period

 

(99,228

)

(127,960

)

6,014

 

 

39



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

26                                  Cash generated from operations

 

 

 

Unaudited 
three months ended 
31 March

 

Unaudited 
nine months ended 
31 March

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Profit/(loss) on ordinary activities before tax

 

20,434

 

(3,150

)

50,305

 

19,150

 

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

 

5,923

 

18,322

 

21,419

 

39,919

 

Profit on disposal of property, plant and equipment

 

 

 

(43

)

 

Equity-settled share-based payments

 

377

 

153

 

918

 

634

 

Exchange losses on operating activities

 

97

 

 

469

 

 

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

 

(7,594

)

(12,393

)

(11,535

)

2,334

 

Decrease in trade and other payables and deferred revenue

 

(36,575

)

(17,879

)

(69,930

)

(33,623

)

Decrease in provisions

 

 

(58

)

(1,475

)

(294

)

Cash (used in)/generated from operations

 

(3,970

)

(4,938

)

30,693

 

56,925

 

 

27                                  Contingencies

 

At 31 March 2014, the Group had no material contingent liabilities in respect of legal claims arising in the ordinary course of business (31 March 2013: none).

 

40



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

28                                  Commitments

 

28.1                        Operating lease commitments

 

The Group leases various premises and plant and equipment under non-cancellable operating lease agreements.

 

28.2                        Capital commitments

 

At 31 March 2014 the Group had capital commitments amounting to £3.2 million (30 June 2013: £7.9 million; 31 March 2013: £6.6 million).

 

28.3                        Transfer fees payable

 

Under the terms of certain contracts with other football clubs in respect of player transfers, additional amounts, in excess of the amounts included in the cost of players’ registrations, would be payable by the Group if certain substantive performance conditions are met. These excess amounts are only recognised within the cost of players’ registrations when the Company considers that it is probable that the condition related to the payment will be achieved. For MUFC appearances, the Company estimates the probability of the player achieving the contracted number of appearances. The conditions relating to the signing of a new contract and international appearances are only considered to be probable once they have been achieved. The maximum additional amounts that could be payable is £20,399,000 (30 June 2013: £20,649,000; 31 March 2013: £25,252,000).

 

At 31 March 2014 the potential amount payable by type of condition and category of player was:

 

Type of condition

 

First team 
squad
£’000

 

Other
£’000

 

Total 
£’000

 

MUFC appearances/new contract

 

12,640

 

3,899

 

16,539

 

International appearances

 

3,700

 

160

 

3,860

 

 

 

16,340

 

4,059

 

20,399

 

 

41



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

29                        Pension arrangements

 

Certain employees of the Group are members of The Football League Limited Pension and Life Assurance Scheme (“the Scheme”). Accrual of benefits on a final salary basis was suspended with effect from 31 August 1999 following an actuarial review which revealed a substantial deficit. As one of 92 participating employers, the Group is unable to identify its share of the assets and liabilities of the Scheme and therefore accounts for its contributions as if they were paid to a defined contribution scheme. The Group is advised only of the additional contributions it is required to pay to make good the deficit. The Group has received confirmation that the assets and liabilities of the Scheme cannot be split between the participating employers. Full provision has been made for the additional contributions that the Group has been requested to pay to help fund the deficit as it is principally attributable to employees who have left the Group or retired. These contributions could increase in the future if one or more of the participating employers exits the Scheme.

 

Based on the latest actuarial valuation as at 31 August 2011, the Group has been advised that the overall deficit of the Scheme has increased to £25,700,000. The Group has agreed to make contributions of £3,839,000 over a period of ten years from September 2012. The discounted liability as at 31 March 2014 amounts to £242,000 (30 June 2013: £229,000; 31 March 2013: £225,000) due within one year and £2,008,000 (30 June 2013: £2,191,000; 31 March 2013: £2,250,000) due after more than one year and is included within other payables.

 

Contributions are also made to defined contribution pension arrangements and are charged to the income statement in the period in which they become payable.

 

42



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

30                                  Financial risk management

 

30.1                        Financial risk factors

 

The Group’s activities expose it to a variety of financial risks: market risk (including currency risk and interest rate risk), credit risk, and liquidity risk. The Group uses derivative financial instruments to hedge certain exposures, and has designated certain derivatives as hedges of cash flows (cash flow hedge).

 

The interim consolidated financial statements do not include all financial risk management information and disclosures required in the annual financial statements, they should be read in conjunction with the audited consolidated financial statements and notes thereto for the year ended 30 June 2013, as filed with the Securities and Exchange Commission on 24 October 2013, in the Company’s Annual Report on Form 20-F.

 

There have been no changes in risk management since the previous financial year end or in any risk management policies, except as described below.

 

Currency risk

 

On 1 July 2013 the Group began hedging the foreign exchange risk on a portion of future US dollar revenues using the Group’s US dollar borrowings as the hedging instrument. From 1 November 2013, the hedging instrument was revised to also take into account a portion of the Group’s US dollar cash balances i.e. net borrowings. The hedge is designated as a cash flow hedge. The foreign exchange gains or losses arising on re-translation of the Group’s US dollar borrowings and a portion of the Group’s US dollar cash balances are now initially recognized in other comprehensive income, rather than being recognized in the income statement immediately. Amounts previously recognized 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. The currency retranslation for the nine months ended 31 March 2014 resulted in a credit to the hedging reserve of £33,207,000. The amount reclassified as a credit into the income statement in the same period was £778,000. These amounts are stated gross, before deducting related tax.

 

Interest rate risk

 

During the nine months ended 31 March 2014 the Group entered into an interest rate swap on the $315.7 million secured term loan. The following table details the interest rate swaps committed to at the 31 March 2014:

 

Principal value of loan
outstanding

’000

 

Rate received

 

Rate paid

 

Expiry date

 

*£6,185 — £4,199

 

3 month Libor

 

Fixed 6.1

%

9 July 2018

 

*$307,808 - $244,667

 

3 month US$Libor

 

Fixed 1.308

%

21 June 2018

 

 


*The principal value of the interest rate swaps reduce due to anticipated loan repayments.

 

43



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

30                                  Financial risk management (continued)

 

30.2                        Fair value estimation

 

The following table presents the assets and liabilities that are measured at fair value. The fair value hierarchy used in measuring fair value has the following levels:

 

·             Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities;

 

·             Level 2 - inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices);

 

·             Level 3 - inputs for the asset or liability that are not based on observable market data (unobservable inputs).

 

 

 

Unaudited
31 March
2014
£’000

 

Audited
30 June
2013
£’000

 

Unaudited
31 March
2013
£’000

 

Assets

 

 

 

 

 

 

 

Derivative financial assets designated as cash flow hedges

 

1,108

 

260

 

546

 

Liabilities

 

 

 

 

 

 

 

Derivative financial liabilities designated as cash flow hedges

 

(14

)

(29

)

(154

)

Derivative financial liabilities at fair value through profit or loss

 

(2,977

)

(1,337

)

(1,571

)

 

 

(1,883

)

(1,106

)

(1,179

)

 

The fair value of financial instruments that are not traded in an active market is determined by using valuation techniques. These valuation techniques maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is categorised as Level 2. All of the derivative assets and liabilities detailed above are categorised as Level 2.

 

31                                 Related party transactions

 

The immediate parent undertaking of Manchester United plc is Red Football LLC, a company incorporated in the state of Delaware. The ultimate parent undertaking and controlling party is Red Football Limited Partnership, a limited partnership formed in the state of Nevada, United States of America whose general partner is Red Football General Partner, Inc., a corporation formed in the state of Nevada, United States of America. Red Football Limited Partnership and Red Football General Partner, Inc. are controlled by family trusts affiliated with the Glazer family.

 

44



 

Manchester United plc

Notes to the interim consolidated financial statements (continued)

 

31                                 Related party transactions (continued)

 

The following transactions were carried out with related parties:

 

Interest in senior secured notes

 

Mr. Kevin Glazer, a director of the Company, and certain members of his immediate family hold an interest in the Group’s US dollar denominated senior secured notes. The principal amount of the Group’s senior secured notes held by Mr. Kevin Glazer and certain members of his immediate family as at 31 March 2014 was $7.3 million (30 June 2013: $7.3 million; 31 March 2013: $7.9 million). The US dollar denominated notes attract a fixed coupon rate of 8.375%. Interest payable to Mr. Kevin Glazer and certain members of his immediate family during the nine months ended 31 March 2014 amounted to £283,000 (nine months ended 31 March 2013: £343,000) of which £59,000 (30 June 2013: £158,000; 31 March 2013: £70,000) was accrued at the period end.

 

32                                  Subsidiaries

 

The following companies are the principal subsidiary undertakings of the Company as of 31 March 2014:

 

Subsidiaries

 

Principal activity

 

Issued share
capital

 

Description of
share classes
owned

Red Football Finance Limited

 

Finance company

 

USD 0.01

 

100% Ordinary

Red Football Holdings Limited

 

Holding company

 

GBP 150,000,001

 

100% Ordinary

Red Football Shareholder Limited

 

Holding company

 

GBP 99

 

100% Ordinary

Red Football Joint Venture Limited

 

Holding company

 

GBP 99

 

100% Ordinary

Red Football Limited

 

Holding company

 

GBP 99

 

100% Ordinary

Red Football Junior Limited

 

Holding company

 

GBP 100

 

100% Ordinary

Manchester United Limited

 

Commercial company

 

GBP 26,519,248

 

100% Ordinary

Manchester United Football Club Limited

 

Professional football club

 

GBP 1,008,546

 

100% Ordinary

MU Finance plc

 

Debt-holding company

 

GBP 15,000,000

 

100% Ordinary

Manchester United Interactive Limited

 

Media company

 

GBP 10,000

 

100% Ordinary

Manchester United Commercial Enterprises (Ireland) Limited

 

Property investment

 

EUR 13

 

100% Ordinary

Alderley Urban Investments Limited

 

Property investment

 

GBP 2

 

100% Ordinary

MUTV Limited

 

Subscription TV channel

 

GBP 2,400

 

100% Ordinary

 

All of the above are incorporated and operate in England and Wales, with the exception of Red Football Finance Limited which is incorporated and operates in the Cayman Islands and Manchester United Commercial Enterprises (Ireland) Limited which was incorporated and operates in Ireland.

 

33                                  Events after the reporting date

 

Subsequent to 31 March 2014, the team manager and certain members of the coaching staff left the Group. Compensation payable on loss of office amounts to £4,825,000.

 

45