EX-99.1 2 a14-24630_3ex99d1.htm EX-99.1

EXHIBIT 99.1

 



 

RED FOOTBALL LIMITED

 

First Quarter Results

 

Fiscal Year Ended 30 June 2015

 

Bond Group Parent: Red Football Limited

 

Bond Issuer: MU Finance plc

 

 

21 November 2014

 

1



 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS

 

The summary financial information provided overleaf has been derived from the unaudited interim consolidated financial statements of Red Football Limited as at and for the three months ended 30 September 2014 and 2013, which have been prepared in accordance with International Financial Reporting Standards (“IFRSs”), as issued by the International Accounting Standards Board (‘IASB’) and IFRS Interpretations Committee (“IFRS IC”) interpretations.

 

2



 

INTERIM CONSOLIDATED INCOME STATEMENT - UNAUDITED

 

 

 

Three months ended
 30 September

 

 

 

2014
£’000

 

2013
£’000

 

Commercial

 

56,746

 

59,857

 

Broadcasting

 

16,811

 

19,330

 

Matchday

 

15,113

 

19,334

 

Total revenue

 

88,670

 

98,521

 

 

 

 

 

 

 

Employee benefit expenses

 

(49,352

)

(52,895

)

Other operating expenses

 

(18,987

)

(23,388

)

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

 

20,331

 

22,238

 

Depreciation

 

(2,336

)

(1,983

)

Amortization

 

(21,177

)

(11,904

)

Operating (loss)/profit before profit on disposal of players’ registrations

 

(3,182

)

8,351

 

Profit on disposal of players’ registrations

 

18,328

 

996

 

Operating profit

 

15,146

 

9,347

 

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

 

(521

)

(616

)

Foreign exchange losses on US dollar denominated bank accounts

 

 

(3,014

)

Interest payable on secured term loan facility and senior secured notes

 

(5,085

)

(4,916

)

Amortization of issue discount and debt issue/finance costs

 

(522

)

(296

)

Costs associated with debt refinancing

 

(1,249

)

 

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

 

(519

)

(38

)

Fair value movement on derivative financial instruments

 

1,324

 

(885

)

Ineffectiveness of cash flow hedges

 

435

 

 

Net finance costs

 

(6,137

)

(9,765

)

Profit/(loss) before tax

 

9,009

 

(418

)

Tax (expense)/ credit

 

(5,131

)

2,416

 

Profit for the period

 

3,878

 

1,998

 

 

3



 

INTERIM CONSOLIDATED BALANCE SHEET - UNAUDITED

 

 

 

 

 

At 30 September

 

 

 

Note

 

2014
£’000

 

2013
£’000

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

254,338

 

256,244

 

Investment property

 

 

 

13,643

 

14,051

 

Goodwill

 

 

 

421,453

 

421,453

 

Players’ registrations and other intangible assets

 

 

 

292,496

 

144,680

 

Derivative financial instruments

 

 

 

1,155

 

 

Trade and other receivables

 

1

 

 

241

 

 

 

 

 

983,085

 

836,669

 

Current assets

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

74

 

882

 

Trade and other receivables

 

1

 

672,881

 

678,011

 

Cash and cash equivalents

 

 

 

90,047

 

83,384

 

 

 

 

 

763,002

 

762,277

 

Total assets

 

 

 

1,746,087

 

1,598,946

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

Capital contribution reserve

 

 

 

474,203

 

474,203

 

Hedging reserve

 

 

 

18,882

 

19,395

 

Retained earnings

 

 

 

432,125

 

410,573

 

 

 

 

 

925,210

 

904,171

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,498

 

1,649

 

Trade and other payables

 

2

 

47,137

 

18,014

 

Borrowings

 

 

 

359,445

 

353,476

 

Deferred revenue

 

 

 

15,291

 

18,023

 

Provisions

 

 

 

 

845

 

Deferred tax liabilities

 

 

 

26,022

 

14,913

 

 

 

 

 

449,393

 

406,920

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

650

 

571

 

Current tax liabilities

 

 

 

1,976

 

5,472

 

Trade and other payables

 

2

 

180,608

 

107,020

 

Borrowings

 

 

 

2,731

 

7,571

 

Deferred revenue

 

 

 

185,519

 

166,757

 

Provisions

 

 

 

 

464

 

 

 

 

 

371,484

 

287,855

 

Total equity and liabilities

 

 

 

1,746,087

 

1,598,946

 

 

4



 

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS — UNAUDITED

 

 

 

Three months ended
30 September

 

 

 

2014
£’000

 

2013
£’000

 

Cash flows from operating activities

 

 

 

 

 

Profit/(loss) before tax

 

9,009

 

(418

)

Depreciation

 

2,336

 

1,983

 

Amortization

 

21,177

 

11,904

 

Profit on disposal of players’ registrations

 

(18,328

)

(996

)

Net finance costs

 

6,137

 

9,765

 

Profit on disposal of property, plant and equipment

 

4

 

 

Foreign exchange gains on operating activities

 

(627

)

 

Other fair value losses/(gains) on derivative financial instruments

 

634

 

(160

)

Reclassified from hedging reserve

 

(1,195

)

(188

)

Decrease in trade and other receivables

 

72,109

 

536

 

(Decrease)/increase in trade and other payables and deferred revenue

 

(8,038

)

10,685

 

Decrease in provisions

 

 

(160

)

Cash generated from operations

 

83,218

 

32,951

 

Interest paid

 

(8,729

)

(9,146

)

Debt finance costs paid relating to borrowings

 

(866

)

(19

)

Interest received

 

49

 

59

 

Income tax paid

 

(763

)

(487

)

Net cash generated from operating activities

 

72,909

 

23,358

 

Cash flows from investing activities

 

 

 

 

 

Purchases of property, plant and equipment

 

(1,942

)

(4,093

)

Purchases of players’ registrations and other intangible assets

 

(71,302

)

(33,450

)

Proceeds from sale of players’ registrations

 

15,443

 

6,655

 

Net cash used in investing activities

 

(57,801

)

(30,888

)

Cash flows from financing activities

 

 

 

 

 

Loan to parent undertaking

 

 

(181

)

Proceeds from borrowings

 

4,704

 

 

Repayment of borrowings

 

(97

)

(91

)

Net cash generated from/(used in) financing activities

 

4,607

 

(272

)

Net increase/(decrease) in cash and cash equivalents

 

19,715

 

(7,802

)

Cash and cash equivalents at beginning of period

 

66,158

 

94,200

 

Exchange gains/(losses) on cash and cash equivalents

 

4,174

 

(3,014

)

Cash and cash equivalents at end of period

 

90,047

 

83,384

 

 

5



 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1.              Trade and other receivables

 

 

 

At 30 September

 

 

 

2014
£’000

 

2013
£’000

 

Net trade receivables

 

30,334

 

11,353

 

Receivables owed by group undertakings

 

601,391

 

613,862

 

Other receivables

 

918

 

3,178

 

Accrued income

 

29,149

 

30,976

 

 

 

661,792

 

659,369

 

Prepayments

 

11,089

 

18,883

 

 

 

672,881

 

678,252

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

 

241

 

Non-current trade and other receivables

 

 

241

 

Current trade and other receivables

 

672,881

 

678,011

 

 

2.              Trade and other payables

 

 

 

At 30 September

 

 

 

2014
£’000

 

2013
£’000

 

Trade payables

 

130,128

 

42,339

 

Payables owed to group undertakings

 

40,391

 

34,091

 

Other payables

 

9,667

 

16,792

 

Accrued expenses

 

31,920

 

20,026

 

 

 

212,106

 

113,248

 

Social security and other taxes

 

15,639

 

11,786

 

 

 

227,745

 

125,034

 

Less: non-current portion:

 

 

 

 

 

Trade payables

 

43,518

 

7,291

 

Other payables

 

3,619

 

10,723

 

Non-current trade and other payables

 

47,137

 

18,014

 

Current trade and other payables

 

180,608

 

107,020

 

 

6