EX-99.2 3 a13-11796_1ex99d2.htm EX-99.2

Exhibit 99.2

 

MU FINANCE PLC

 

Third Quarter and Year to Date Results

 

Fiscal Year Ending 30 June 2013

 

 

9 May 2013

 

1



 

CONSOLIDATED FINANCIAL STATEMENTS

 

The summary financial information provided overleaf has been derived from the unaudited interim consolidated financial report of the Red Football Limited group (RFL or the Company) as at and for the three and nine month periods ended 31 March 2013 and 2012, which have been prepared in accordance with International Financial Reporting Standards (IFRS), as adopted by the European Union, using the same accounting principles and on the same basis. Our interim results are not necessarily indicative of results to be expected for the full year.

 

Note

 

The interim consolidated income statement for the three months ended 31 March 2012 has been restated to exclude a tax credit of £21,270,000 relating to the recognition of a deferred tax asset in respect of previously unrecognised tax losses. As a result the tax credit for the three months ended 31 March 2012 of £16,384,000, as previously reported, has reduced and become a tax expense of £4,886,000. The tax credit of £21,270,000 has now been recognised in the six months ended 31 December 2011 and consequently the deferred tax liability as at 31 March 2012 of £31,995,000, as previously reported, is unchanged.

 

2



 

CONSOLIDATED INCOME STATEMENT - UNAUDITED

 

 

 

Three months ended
31 March

 

Nine months ended
31 March

 

(£ thousands)

 

2012(1)

 

2013

 

2012(1)

 

2013

 

Commercial revenue

 

27,329

 

35,978

 

89,535

 

114,522

 

Broadcasting revenue

 

16,862

 

21,758

 

76,433

 

74,988

 

Matchday revenue

 

26,577

 

33,985

 

79,860

 

88,583

 

Group revenue

 

70,768

 

91,721

 

245,828

 

278,093

 

 

 

 

 

 

 

 

 

 

 

Staff costs

 

(35,866

)

(44,823

)

(112,386

)

(129,309

)

Other operating expenses

 

(14,483

)

(21,816

)

(48,814

)

(57,179

)

Operating profit before depreciation, amortisation of, and profit on disposal of, players’ registrations (‘EBITDA pre exceptional costs’)

 

20,419

 

25,082

 

84,628

 

91,605

 

Depreciation

 

(2,111

)

(1,974

)

(5,671

)

(5,743

)

Amortisation of players’ registrations

 

(9,747

)

(10,389

)

(29,767

)

(30,872

)

Operating expenses—exceptional costs

 

(4,337

)

 

(6,363

)

 

Operating profit before profit on disposal of players’ registrations

 

4,224

 

12,719

 

42,827

 

54,990

 

Profit on disposal of players’ registrations

 

2,066

 

2,520

 

7,896

 

8,025

 

Operating profit

 

6,290

 

15,239

 

50,723

 

63,015

 

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

 

(723

)

(526

)

(2,271

)

(2,009

)

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

 

(252

)

3,108

 

(350

)

1,528

 

Interest payable on senior secured notes

 

(8,657

)

(7,770

)

(27,278

)

(24,511

)

Amortisation of issue discount and debt issue/finance costs

 

(427

)

(538

)

(1,812

)

(4,105

)

Premium on repurchase of senior secured notes

 

 

 

(2,180

)

(5,244

)

Unrealised foreign exchange gains/(losses) on US dollar denominated senior secured notes

 

6,488

 

(12,655

)

(933

)

(3,846

)

Fair value movement on derivative financial instruments

 

107

 

57

 

(224

)

114

 

Net finance costs

 

(3,464

)

(18,324

)

(35,048

)

(38,073

)

Profit/(loss) on ordinary activities before tax

 

2,826

 

(3,085

)

15,675

 

24,942

 

Tax

 

(4,886

)

(9,399

)

7,269

 

(19,162

)

(Loss)/profit on ordinary activities after tax

 

(2,060

)

(12,484

)

22,944

 

5,780

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

(2,142

)

(12,484

)

22,710

 

5,611

 

Non-controlling interests

 

82

 

 

234

 

169

 

 

 

(2,060

)

(12,484

)

22,944

 

5,780

 

 

3



 


(1) As restated, see note on page 2

 

4



 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION - UNAUDITED

 

 

 

 

 

At 31 March

 

(£ thousands)

 

Note

 

2012

 

2013

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

 

243,863

 

252,888

 

Investment property

 

 

 

14,210

 

14,111

 

Intangible assets—goodwill

 

 

 

421,453

 

421,453

 

Intangible assets—players’ registrations

 

 

 

99,362

 

126,457

 

Non-current trade and other receivables

 

1

 

13,000

 

2,500

 

Non-current tax receivable

 

 

 

2,500

 

 

Non-current assets

 

 

 

794,388

 

817,409

 

 

 

 

 

 

 

 

 

Current assets—other

 

1

 

663,428

 

673,317

 

Current assets — cash and cash equivalents

 

 

 

25,576

 

35,977

 

Current liabilities

 

2

 

(163,013

)

(206,605

)

Net current assets

 

 

 

525,991

 

502,689

 

 

 

 

 

 

 

 

 

Total assets less current liabilities

 

 

 

1,320,379

 

1,320,098

 

Non-current liabilities

 

3

 

(486,093

)

(426,545

)

Net assets

 

 

 

834,286

 

893,553

 

 

 

 

 

 

 

 

 

Equity attributable to owners of the Company

 

 

 

836,382

 

893,553

 

Non-controlling interests

 

 

 

(2,096

)

 

Equity

 

 

 

834,286

 

893,553

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS  — UNAUDITED

 

 

 

Three months
ended 31 March

 

Nine months
ended 31 March

 

(£ thousands)

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

 

 

 

EBITDA pre exceptional costs

 

20,419

 

25,082

 

84,628

 

91,605

 

 

 

 

 

 

 

 

 

 

 

Movement in working capital

 

(26,474

)

(30,248

)

(70,849

)

(34,908

)

 

 

 

 

 

 

 

 

 

 

Net cash (outflow)/inflow from operating activities

 

(6,055

)

(5,166

)

13,779

 

56,697

 

 

 

 

 

 

 

 

 

 

 

Net interest paid

 

(18,157

)

(18,678

)

(42,730

)

(46,455

)

Tax (paid)/received

 

(65

)

 

(3,275

)

600

 

 

 

 

 

 

 

 

 

 

 

Net cash inflow/(outflow) from player capital expenditure

 

887

 

(1,311

)

(47,029

)

(33,298

)

Net cash outflow from general capital expenditure

 

(1,597

)

(1,403

)

(17,002

)

(10,649

)

Cash outflow from acquisition of additional interest in subsidiary

 

 

(2,664

)

 

(2,664

)

Net change in borrowings

 

(86

)

(4,534

)

(28,463

)

(67,330

)

Capital contribution from parent undertaking

 

 

 

 

68,404

 

Loan to parent undertaking

 

 

 

 

(1,459

)

Net decrease in cash and cash equivalents

 

(25,073

)

(33,756

)

(124,720

)

(36,154

)

Cash and cash equivalents at beginning of period

 

50,900

 

66,625

 

150,645

 

70,603

 

Exchange (losses)/gains on cash and cash equivalents

 

(251

)

3,108

 

(349

)

1,528

 

Cash and cash equivalents at end of period

 

25,576

 

35,977

 

25,576

 

35,977

 

 

5



 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS - UNAUDITED

 

1.   Current assets - other

 

 

 

At 31 March

 

(£ thousands)

 

2012

 

2013

 

 

 

 

 

 

 

Derivative financial instruments

 

401

 

546

 

Net trade receivables

 

18,909

 

35,256

 

Amounts owed by parent undertaking

 

617,828

 

595,974

 

Other receivables

 

10,007

 

48

 

Prepayments and accrued income

 

29,283

 

41,493

 

Current tax receivable

 

 

2,500

 

 

 

676,428

 

675,817

 

Less: non-current portion:

 

 

 

 

 

Trade receivables

 

(3,000

)

(2,500

)

Other receivables

 

(10,000

)

 

 

 

663,428

 

673,317

 

 

2.   Current liabilities

 

 

 

At 31 March

 

(£ thousands)

 

2012

 

2013

 

 

 

 

 

 

 

Derivative financial instruments

 

6

 

154

 

Borrowings

 

6,604

 

5,487

 

Trade payables

 

11,587

 

34,070

 

Amounts owed to parent undertakings

 

42,924

 

27,891

 

Current tax liabilities

 

1,127

 

1,128

 

Social security and other taxes

 

7,866

 

10,654

 

Other payables

 

5,503

 

5,301

 

Accruals

 

22,551

 

26,523

 

Deferred revenue

 

64,408

 

94,936

 

Provisions

 

437

 

461

 

 

 

163,013

 

206,605

 

 

3.   Non-current liabilities

 

 

 

At 31 March

 

(£ thousands)

 

2012

 

2013

 

 

 

 

 

 

 

Derivative financial instruments

 

1,628

 

1,571

 

Borrowings

 

416,676

 

362,102

 

Trade payables

 

4,337

 

7,995

 

Other payables

 

18,308

 

13,389

 

Deferred revenue

 

11,619

 

17,980

 

Provisions

 

1,530

 

1,092

 

Deferred tax liabilities

 

31,995

 

22,416

 

 

 

486,093

 

426,545

 

 

6