EX-99.1 2 a15-4441_2ex99d1.htm EX-99.1

Exhibit 99.1

 

RED FOOTBALL LIMITED

 

Second Quarter and Year to Date Results

 

Fiscal Year Ended 30 June 2015

 

Bond Group Parent: Red Football Limited

 

Bond Issuer: MU Finance plc

 

 

13 February 2015

 

1



 

CONSOLIDATED FINANCIAL STATEMENTS

 

The summary financial information provided overleaf has been derived from the unaudited interim consolidated financial statements of Red Football Limited as at and for the three and six months ended 31 December 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



 

CONSOLIDATED INCOME STATEMENT - UNAUDITED

 

 

 

Three months ended
 31 December

 

Six months ended
 31 December

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Commercial revenue

 

46,441

 

42,296

 

103,187

 

102,153

 

Broadcasting revenue

 

28,384

 

46,923

 

45,195

 

66,253

 

Matchday revenue

 

30,936

 

33,708

 

46,049

 

53,042

 

Total revenue

 

105,761

 

122,927

 

194,431

 

221,448

 

 

 

 

 

 

 

 

 

 

 

Employee benefit expenses

 

(48,724

)

(51,604

)

(98,076

)

(104,499

)

Other operating expenses

 

(14,631

)

(19,712

)

(33,618

)

(43,100

)

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

 

42,406

 

51,611

 

62,737

 

73,849

 

Depreciation

 

(2,560

)

(2,085

)

(4,896

)

(4,068

)

Amortization

 

(27,046

)

(13,418

)

(48,223

)

(25,322

)

Exceptional items

 

 

(293

)

 

(293

)

Operating profit before profit on disposal of players’ registrations

 

12,800

 

35,815

 

9,618

 

44,166

 

Profit on disposal of players’ registrations

 

1,432

 

846

 

19,760

 

1,842

 

Operating profit

 

14,232

 

36,661

 

29,378

 

46,008

 

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

 

(1,405

)

(629

)

(3,694

)

(1,283

)

Interest payable on secured term loan and senior secured notes

 

(5,249

)

(4,656

)

(10,334

)

(9,572

)

Amortization of issue discount and debt issue/finance costs

 

(540

)

(331

)

(1,062

)

(627

)

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

 

 

318

 

 

(2,696

)

Fair value movement on derivative financial instruments

 

1,154

 

(665

)

2,478

 

(1,550

)

Ineffectiveness on cash flow hedges

 

(201

)

248

 

234

 

248

 

Net finance costs

 

(6,241

)

(5,715

)

(12,378

)

(15,480

)

Profit before tax

 

7,991

 

30,946

 

17,000

 

30,528

 

Tax expense

 

(5,180

)

(13,175

)

(10,311

)

(10,759

)

Profit for the period

 

2,811

 

17,771

 

6,689

 

19,769

 

 

3



 

INTERIM CONSOLIDATED BALANCE SHEET - UNAUDITED

 

 

 

 

 

As at 31 December

 

 

 

Note

 

2014
£’000

 

2013
£’000

 

ASSETS

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

254,398

 

256,511

 

Investment property

 

 

 

13,615

 

13,728

 

Goodwill

 

 

 

421,453

 

421,453

 

Players’ registrations and other intangible assets

 

 

 

270,061

 

132,123

 

Derivative financial instruments

 

 

 

857

 

1,013

 

Trade and other receivables

 

1

 

 

141

 

 

 

 

 

960,384

 

824,969

 

Current assets

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

544

 

201

 

Trade and other receivables

 

1

 

689,740

 

682,901

 

Cash and cash equivalents

 

 

 

36,887

 

71,930

 

 

 

 

 

727,171

 

755,032

 

Total assets

 

 

 

1,687,555

 

1,580,001

 

 

 

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Share capital

 

 

 

 

 

Capital contribution reserve

 

 

 

474,203

 

474,203

 

Hedging reserve

 

 

 

7,406

 

24,446

 

Retained earnings

 

 

 

434,936

 

428,343

 

 

 

 

 

916,545

 

926,992

 

Non-current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

1,612

 

1,864

 

Trade and other payables

 

2

 

47,181

 

14,829

 

Borrowings

 

 

 

374,034

 

341,121

 

Deferred revenue

 

 

 

14,260

 

12,828

 

Deferred tax liabilities

 

 

 

24,084

 

22,184

 

 

 

 

 

461,171

 

392,826

 

Current liabilities

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

617

 

1,048

 

Current tax liabilities

 

 

 

2,399

 

5,560

 

Trade and other payables

 

2

 

171,945

 

107,647

 

Borrowings

 

 

 

6,447

 

15,438

 

Deferred revenue

 

 

 

128,431

 

130,490

 

 

 

 

 

309,839

 

260,183

 

Total equity and liabilities

 

 

 

1,687,555

 

1,580,001

 

 

4



 

INTERIM CONSOLIDATED STATEMENT OF CASH FLOWS — UNAUDITED

 

                                                                                                                       

 

 

 

Three months ended
31 December

 

Six months ended
31 December

 

 

 

2014
£’000

 

2013
£’000

 

2014
£’000

 

2013
£’000

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Profit before tax

 

7,991

 

30,946

 

17,000

 

30,528

 

Depreciation

 

2,560

 

2,085

 

4,896

 

4,068

 

Impairment

 

 

293

 

 

293

 

Amortization

 

27,046

 

13,418

 

48,223

 

25,322

 

Profit on disposal of players’ registrations

 

(1,432

)

(846

)

(19,760

)

(1,842

)

Net finance costs

 

6,241

 

5,715

 

12,378

 

15,480

 

Loss/(profit) on disposal of property, plant and equipment

 

1

 

(43

)

5

 

(43

)

Foreign exchange (gains)/losses on operating activities

 

(321

)

367

 

(948

)

367

 

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

 

577

 

34

 

1,211

 

(126

)

Reclassified from hedging reserve

 

(1,196

)

(330

)

(2,391

)

(518

)

(Increase)/decrease in trade and other receivables

 

(20,446

)

(3,936

)

51,663

 

(3,400

)

Decrease in trade and other payables and deferred revenue

 

(55,441

)

(44,086

)

(63,479

)

(33,401

)

Decrease in provisions

 

 

(1,315

)

 

(1,475

)

Cash (used in)/generated from operations

 

(34,420

)

2,302

 

48,798

 

35,253

 

Interest paid

 

(4,500

)

(4,818

)

(13,229

)

(13,964

)

Debt finance costs paid relating to borrowings

 

42

 

(104

)

(824

)

(123

)

Interest received

 

40

 

48

 

89

 

107

 

Tax paid

 

(124

)

(759

)

(887

)

(1,246

)

Net cash (used in)/generated from operating activities

 

(38,962

)

(3,331

)

33,947

 

20,027

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(1,851

)

(2,785

)

(3,793

)

(6,878

)

Proceeds from sale of property, plant and equipment

 

 

50

 

 

50

 

Purchases of players’ registrations and other intangible assets

 

(15,565

)

(3,837

)

(86,867

)

(37,287

)

Proceeds from sale of players’ registrations

 

1,273

 

401

 

16,716

 

7,056

 

Net cash used in investing activities

 

(16,143

)

(6,171

)

(73,944

)

(37,059

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Proceeds from borrowings

 

 

 

4,704

 

 

Repayment of borrowings

 

(102

)

(96

)

(199

)

(187

)

Loan to parent undertaking

 

 

(411

)

 

(592

)

Net cash (used in)/generated from financing activities

 

(102

)

(507

)

4,505

 

(779

)

Net decrease in cash and cash equivalents

 

(55,207

)

(10,009

)

(35,492

)

(17,811

)

Cash and cash equivalents at beginning of period

 

90,047

 

83,384

 

66,158

 

94,200

 

Foreign exchange gains/(losses) on cash and cash equivalents

 

2,047

 

(1,445

)

6,221

 

(4,459

)

Cash and cash equivalents at end of period

 

36,887

 

71,930

 

36,887

 

71,930

 

 

5



 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1. Trade and other receivables

 

 

 

As at 31 December

 

 

 

2014
£’000

 

2013
£’000

 

Net trade receivables

 

34,226

 

18,096

 

Receivables owed by group undertakings

 

606,023

 

614,114

 

Other receivables

 

425

 

217

 

Accrued income

 

41,049

 

37,200

 

 

 

681,723

 

669,627

 

Prepayments

 

8,017

 

13,415

 

 

 

689,740

 

683,042

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

 

141

 

Non-current trade and other receivables

 

 

141

 

Current trade and other receivables

 

689,740

 

682,901

 

 

2. Trade and other payables

 

 

 

As at 31 December

 

 

 

2014
£’000

 

2013
£’000

 

Trade payables

 

119,933

 

39,623

 

Payables owed to group undertakings

 

49,054

 

40,473

 

Other payables

 

8,154

 

14,242

 

Accrued expenses

 

35,330

 

20,999

 

 

 

212,471

 

115,337

 

Social security and other taxes

 

6,655

 

7,139

 

 

 

219,126

 

122,476

 

Less: non-current portion:

 

 

 

 

 

Trade payables

 

46,625

 

6,955

 

Other payables

 

556

 

7,874

 

Non-current trade and other payables

 

47,181

 

14,829

 

Current trade and other payables

 

171,945

 

107,647

 

 

6