-
EPS FOR FISCAL 2012 INCREASED 87.5%
-
NET INCOME FOR THE YEAR INCREASED 79.2%
-
EBITDA OUTLOOK FOR FISCAL 2013: INCREASE OF 17% to 20%
MANCHESTER, England--(BUSINESS WIRE)--Sep. 18, 2012--
Manchester United (NYSE: MANU; the “Company” and “Group”) – one of the
most popular and successful sports team in the world - today announced
financial results for the fourth quarter and full year ended 30 June
2012.
Highlights
-
Earnings Per Share increased 87.5% to £0.15 and Net Income grew
79.2% to £23m.
-
New sponsorship deals since 1 July 2012 include Bwin, Toshiba
Medical Systems, Yanmar, Fuji TV, Santander, Shinsei Bank and MBNA.
-
A world-record $559m sponsorship deal with General Motors for
Chevrolet to be our exclusive shirt sponsor for seven years beginning
in our 2014/15 season – an increase of approximately 120% in annual
revenues over our existing shirt sponsor Aon
-
the deal includes $37m to be received for pre-sponsorship support
and exposure in fiscal 2013 and 2014.
-
Commercial revenues grew 13.7% for fiscal 2012 to a record
£117.6m due to:
-
the innovative DHL training kit deal
-
New Media and Mobile up 20.3% to £20.7 million
-
continued growth in renewals, additional categories and regional
deals.
-
Broadcasting update
-
Premier League UK live TV rights increased 70% to £1bn a year for
2013/14 to 2015/16.
-
UEFA Champions League distributions available to clubs
increased 20.7% to €910m a year for 2012/13 to 2014/15.
-
IPO completed in August raising net primary proceeds of $110.3m
(approximately £68m) used to reduce our senior secured notes.
Commentary
Ed Woodward, Executive Vice Chairman commented, ‘We are delighted to
announce our first results as a NYSE listed company; fiscal 2012 was the
best year ever for Manchester United’s commercial business. Our
world-record $559m shirt sponsorship deal with Chevrolet and the Premier
League’s new £1bn a year UK television rights deal (a 70%
increase) highlight the outstanding growth prospects for the future. We
also expect a substantial increase in the value of the Premier League’s
international television contracts scheduled to be announced later this
year.
‘In addition, we continued to strengthen our team by signing world-class
players such as Robin van Persie and Shinji Kagawa over the summer. We
also opened a new commercial sales office in Hong Kong (our first
outside the UK) to better position ourselves for growth in a region that
represents 325 million of our 659 million followers.’
Outlook
For fiscal 2013, Manchester United expects:
-
Revenue to be £350m to £360m.
-
Adjusted EBITDA to be £107m to £110m.
This assumes the team reaches the quarter-finals of the UEFA
Champions League and the domestic cups.
|
Key Financials (unaudited)
|
|
|
|
|
|
Twelve months ended
|
|
|
|
|
Three months ended
|
|
|
|
£ million
|
|
30 June
|
|
|
|
|
30 June
|
|
|
|
|
|
2012
|
|
2011
|
|
Change
|
|
|
2012
|
|
2011
|
|
Change
|
|
Commercial revenue
|
|
117.6
|
|
103.4
|
|
13.7%
|
|
|
28.1
|
|
26.7
|
|
5.2%
|
|
Broadcasting revenue
|
|
104.0
|
|
117.2
|
|
(11.3%)
|
|
|
27.5
|
|
43.9
|
|
(37.4%)
|
|
Matchday revenue
|
|
98.7
|
|
110.8
|
|
(10.9%)
|
|
|
18.9
|
|
29.2
|
|
(35.3%)
|
|
Total revenue
|
|
320.3
|
|
331.4
|
|
(3.3%)
|
|
|
74.5
|
|
99.8
|
|
(25.4%)
|
|
Adjusted EBITDA*
|
|
91.6
|
|
109.7
|
|
(16.5%)
|
|
|
7.0
|
|
29.0
|
|
(75.9%)
|
|
Profit/(loss) for the year from continuing operations (i.e. Net
Income)
|
|
23.3
|
|
13.0
|
|
79.2%
|
|
|
(14.9)
|
|
(0.4)
|
|
-
|
|
Basic and diluted earnings/(loss) per share**
|
|
0.15
|
|
0.08
|
|
87.5%
|
|
|
(0.10)
|
|
(0.00)
|
|
-
|
|
Gross debt
|
|
436.9
|
|
458.9
|
|
(4.8%)
|
|
|
436.9
|
|
458.9
|
|
(4.8%)
|
|
Cash and cash equivalents
|
|
70.6
|
|
150.6
|
|
(53.1%)
|
|
|
70.6
|
|
150.6
|
|
(53.1%)
|
|
|
Our Net Debt/Adjusted EBITDA (Pro-forma for the IPO) as at 30 June 2012
was 3.3x.
*Adjusted EBITDA is a non-IFRS measure. We define Adjusted EBITDA as
profit/(loss) for the period from continuing operations before net
finance costs, tax credit/(expense), depreciation, amortisation of, and
profit on disposal of, players’ registrations and exceptional items. We
believe Adjusted EBITDA is useful as a measure of comparative operating
performance from period to period and among companies as it is
reflective of changes in pricing decisions, cost controls and other
factors that affect operating performance, and it removes the effect of
our capital structure (primarily interest expense), asset base
(primarily depreciation and amortisation) and items outside the control
of our management (primarily income taxes and interest income and
expense). Adjusted EBITDA has limitations as an analytical tool, and you
should not consider it in isolation, or as a substitute for an analysis
of our results as reported under IFRS as issued by IASB. A
reconciliation of Adjusted EBITDA to profit/(loss) for the period from
continuing operations is presented in supplemental note 3.
**Basic and diluted earnings/(loss) per share is calculated by dividing
the profit/(loss) attributable to owners of the Company by the weighted
average number of ordinary shares in issue during the year, as adjusted
for the reorganisation transactions described in supplemental note 1.
Sector Results
Commercial
Commercial revenue for the year increased 13.7% to £117.6 million driven
by the addition of several new global and regional sponsorships
including the innovative training kit deal signed with DHL, an increase
in profit share pursuant to the arrangement with Nike, and the
commencement of new mobile partnerships and increased payments from
existing partnerships. For the year:
-
Sponsorship revenue increased 14.9% to £63.1 million;
-
Retail, Merchandising, Apparel & Product Licensing revenue
increased 8.0% to £33.8 million; and
-
New Media & Mobile revenue increased 20.3% to £20.7 million.
For the fourth quarter, Commercial revenue increased 5.2% to £28.1
million, with:
-
Sponsorship revenue up 14.4% to £14.3 million,
-
Retail, Merchandising, Apparel & Product Licensing down
10.4% to £8.6 million, and
-
New Media & Mobile up 15.5% to £5.2 million.
Broadcasting
Broadcasting revenues for the year decreased 11.3% to £104.0 million
primarily as a result of our elimination at the group stages of the
Champions League. For the fourth quarter, revenues decreased 37.4% to
£27.5 million as no participation fees were earned compared to Champions
League participation fees from the quarter-final, semi-final and final
in the fourth quarter of the prior year. In addition, we earned minimal
revenues from the FA Cup following our fourth round exit, compared with
reaching the semi-final in the previous year.
In June the Premier League has awarded the UK live rights to BSkyB and
BT Vision (a new entrant) for £1bn a year (a 70% increase) for seasons
2013/14 to 2015/16. Since the year end UEFA have announced that the
distributions available to clubs from the 2012/13 UEFA Champions League
will increase by 20.7% to €910m.
Matchday
Matchday revenues for the year decreased 10.9% to £98.7 million as a
result of having played four fewer home games compared with the prior
season when we also received a share of the gate receipts from the
Champions League final and FA Cup semi-final, both of which were held at
Wembley Stadium. For the fourth quarter, revenues decreased 35.3% to
£18.9 million as a result of playing two fewer home games compared with
the prior year period and the impact from the previously mentioned gate
receipts received in the fourth quarter of 2011.
Other Financial Information – Full Year
Operating Expenses
Total operating expenses increased 4.6% for the year to £285.1 million,
primarily due to an increase in football player and staff compensation
as we continue to invest in the team (partially offset by lower success
related bonuses compared to the prior year); together with an increase
in costs related to additional non-player headcount driven by the
continued growth of our commercial operations.
Net Finance Costs
Net finance costs for the year decreased 3.5% to £49.5 million. The main
reasons for this decrease are a £6.4 million decrease in interest
payable on bank loans and senior secured notes primarily due to
repurchases of senior secured notes (which were subsequently retired as
part of the IPO process) and a £16.9 million decrease in interest
payable and accelerated amortisation of debt issue costs on the payment
in kind loan repaid in fiscal 2011, partially offset by an adverse FX
swing of £21.6 million on the translation of the Group’s U.S. dollar
denominated senior secured notes. In fiscal 2012, the Group reported an
unrealized FX loss of £5.2 million compared to an unrealized gain of
£16.4 million in fiscal 2011.
Foreign exchange gains or losses are not a cash charge and could reverse
depending on dollar/sterling exchange rate movements. Any gain or loss
on a cumulative basis will not be realised until 2017 (or earlier if our
senior secured notes are refinanced or redeemed prior to their stated
maturity). This exposure to FX movements has now been reduced now that
the net primary proceeds (of approximately $110.3m) have been used to
reduce our USD denominated senior secured notes.
Depreciation & Amortisation of Players’ Registrations
Depreciation for the year increased 7.1% to £7.5 million; and
amortisation of players’ registrations for the year was relatively flat
at £38.3 million. Increases in amortisation due to player acquisitions
(primarily Phil Jones, David de Gea and Ashley Young) were offset by
reductions due to contract extensions (primarily Luis Anderson, Chris
Smalling and Antonio Valencia) and departed players (mainly Owen
Hargreaves). The unamortised balance of existing players’ registrations
at 30 June 2012 was £112.4 million.
Profit on the disposal of Players’ registration
Profit on the disposal of players’ registrations for the year was £9.7
million (as compared with £4.5 million the previous year).
Exceptional items
Exceptional items for the year were for £10.7 million (as compared with
£4.7 million the previous year).
Income Taxes
The tax credit for the year increased £27.0 million to £28.0 million
primarily due to the recognition of previously unrecognised tax losses
as a deferred tax asset and the continuing release of the deferred tax
liabilities.
Profit for the year from continuing operations
Profit for the year from continuing operations for the year increased
79.2% to £23.3 million primarily as a result of the increase in our tax
credit.
Cash Flow
Cash flow from operating activities for the year decreased 35.8% to
£80.3 million primarily due to lower Broadcasting and Matchday revenues,
partially offset by increased Commercial revenues.
Net capital expenditures on property, plant and equipment and investment
property for the year increased £15.4 million to £22.7 million relating
mainly to the expansion of the Group’s property portfolio around Old
Trafford, upgrades to its corporate hospitality facilities and general
developments at Old Trafford, together with the commencement of the
redevelopment of the First Team’s training facility at Carrington.
Net player capital expenditure for the year increased £38.2 million to
£49.6 million relating primarily to the 2011 acquisitions of David de
Gea, Phil Jones and Ashley Young partially offset by payments received
from various disposals.
Net cash used in financing activities for the year was £38.8 million
compared to net cash generated from financing activities of £46.6
million in the prior year. In fiscal 2012, the Company repurchased £28.2
million of the Company’s senior secured notes in open market
transactions and paid an interim dividend of £10.0 million.
Cash and cash equivalents
Cash and cash equivalents at the year-end were £70.6 million.
Borrowings
Total borrowings were £436.9 million at 30 June 2012 compared to £458.9
million at 30 June 2011, and since the year end we have used the net
primary proceeds from the IPO to reduce our U.S. dollar denominated
senior secured notes.
Conference Call Information
The Company’s conference call to review fourth quarter and fiscal 2012
results will be broadcast live over the internet today, 18 September
2012 at 11:00 am Eastern Time and will be available on Manchester
United’s investor relations website at http://ir.manutd.com.
Thereafter, a replay of the webcast will be available for thirty days.
About Manchester United
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 134-year heritage we have won 60 trophies, enabling us to
develop the world’s leading sports brand 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.
Cautionary Statement
This press release contains forward-looking statements. You should not
place undue reliance on such statements because they are subject to
numerous risks and uncertainties relating to the Company’s 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 press release 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 Registration
Statement on Form F-1, as amended (File No. 333-182535).
|
Key Performance Indicators
|
|
|
|
|
|
|
|
|
|
Twelve months ended
|
|
Three months ended
|
|
|
30 June
|
|
30 June
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
Matchday % of total revenue
|
|
30.8%
|
|
33.4%
|
|
25.4%
|
|
29.3%
|
|
Home Matches Played
|
|
|
|
|
|
|
|
|
|
FAPL
|
|
19
|
|
19
|
|
4
|
|
4
|
|
UEFA competitions
|
|
5
|
|
6
|
|
-
|
|
2
|
|
Domestic Cups
|
|
1
|
|
4
|
|
-
|
|
-
|
|
Away Matches Played*
|
|
|
|
|
|
|
|
|
|
UEFA competitions
|
|
5
|
|
7
|
|
-
|
|
3
|
|
Domestic Cups
|
|
4
|
|
4
|
|
-
|
|
1
|
|
*Away matches played includes games played at a neutral venue (i.e.
UCL final /FA Cup semi-final)
|
|
|
|
Broadcasting % of total revenue
|
|
32.5%
|
|
35.4%
|
|
36.9%
|
|
44.0%
|
|
Commercial % of total revenue
|
|
36.7%
|
|
31.2%
|
|
37.7%
|
|
26.7%
|
|
Nike and Aon % of Commercial
|
|
44.0%
|
|
47.4%
|
|
43.0%
|
|
52.6%
|
|
Partners and other % of Commercial
|
|
56.0%
|
|
52.6%
|
|
57.0%
|
|
47.4%
|
|
Other
|
|
|
|
|
|
|
|
|
|
Employees at period end
|
|
696
|
|
628
|
|
696
|
|
628
|
|
Staff costs % of revenue
|
|
50.5%
|
|
46.1%
|
|
66.2%
|
|
50.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Phasing of Premier League home games
|
|
Quarter 1
|
|
Quarter 2
|
|
Quarter 3
|
|
Quarter 4
|
|
Total
|
|
2012/13 season*
|
|
3
|
|
7
|
|
5
|
|
4
|
|
19
|
|
2011/12 season
|
|
3
|
|
7
|
|
5
|
|
4
|
|
19
|
|
2010/11 season
|
|
3
|
|
7
|
|
5
|
|
4
|
|
19
|
*Note - Games can be rescheduled for TV or clashes due to
domestic cup competitions. We will update each Quarter.
|
|
|
MANCHESTER UNITED plc
|
|
CONSOLIDATED INCOME STATEMENT
|
|
(unaudited; in £ thousands, except per share data)
|
|
|
|
|
|
Year ended
|
|
|
Three months ended
|
|
|
|
30 June
|
|
|
30 June
|
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
Revenue
|
|
320,320
|
|
|
331,441
|
|
|
|
74,492
|
|
|
99,801
|
|
|
Operating expenses
|
|
(285,139
|
)
|
|
(272,653
|
)
|
|
|
(82,138
|
)
|
|
(87,113
|
)
|
|
Profit on disposal of players’ registrations
|
|
9,691
|
|
|
4,466
|
|
|
|
1,795
|
|
|
1,096
|
|
|
Operating profit/(loss)
|
|
44,872
|
|
|
63,254
|
|
|
|
(5,851
|
)
|
|
13,784
|
|
|
Finance costs
|
|
(50,315
|
)
|
|
(52,960
|
)
|
|
|
(14,591
|
)
|
|
(13,967
|
)
|
|
Finance income
|
|
779
|
|
|
1,710
|
|
|
|
103
|
|
|
356
|
|
|
Net finance costs
|
|
(49,536
|
)
|
|
(51,250
|
)
|
|
|
(14,488
|
)
|
|
(13,611
|
)
|
|
(Loss)/profit on ordinary activities before tax
|
|
(4,664
|
)
|
|
12,004
|
|
|
|
(20,339
|
)
|
|
173
|
|
|
Tax credit/(expense)
|
|
27,977
|
|
|
986
|
|
|
|
5,434
|
|
|
(524
|
)
|
|
Profit/(loss) for the period from continuing operations(1)
|
|
23,313
|
|
|
12,990
|
|
|
|
(14,905
|
)
|
|
(351
|
)
|
|
Attributable to:
Owners of the Company
|
|
22,986
|
|
|
12,649
|
|
|
|
(14,998
|
)
|
|
(501
|
)
|
|
Non-controlling interest
|
|
327
|
|
|
341
|
|
|
|
93
|
|
|
150
|
|
|
|
|
23,313
|
|
|
12,990
|
|
|
|
(14,905
|
)
|
|
(351
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings/(loss) per share attributable to the equity holders of
the Company during the year
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings/(loss) per share (Pounds Sterling)
|
|
0.15
|
|
|
0.08
|
(2)
|
|
|
(0.10
|
)
|
|
(0.00
|
)(2)
|
|
(1) Also referred to as Net Income.
|
|
(2) As adjusted retroactively for all periods presented
to reflect the reorganisation transactions described in
supplemental note 1.
|
|
|
|
MANCHESTER UNITED plc
|
|
CONSOLIDATED BALANCE SHEET
|
|
(unaudited; in £ thousands)
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
|
247,866
|
|
|
|
240,540
|
|
Investment property
|
|
|
|
14,197
|
|
|
|
6,938
|
|
Goodwill
|
|
|
|
421,453
|
|
|
|
421,453
|
|
Players’ registrations
|
|
|
|
112,399
|
|
|
|
129,709
|
|
Trade and other receivables
|
|
|
|
3,000
|
|
|
|
10,000
|
|
Non-current tax receivable
|
|
|
|
-
|
|
|
|
2,500
|
|
|
|
|
|
798,915
|
|
|
|
811,140
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
967
|
|
|
|
-
|
|
Trade and other receivables
|
|
|
|
74,163
|
|
|
|
55,403
|
|
Current tax receivable
|
|
|
|
2,500
|
|
|
|
-
|
|
Cash and cash equivalents
|
|
|
|
70,603
|
|
|
|
150,645
|
|
|
|
|
|
148,233
|
|
|
|
206,048
|
|
Total assets
|
|
|
|
947,148
|
|
|
|
1,017,188
|
|
|
|
MANCHESTER UNITED plc
|
|
CONSOLIDATED BALANCE SHEET (continued)
|
|
(unaudited; in £ thousands)
|
|
|
|
|
|
|
|
2012
|
|
|
|
2011
|
|
EQUITY AND LIABILITIES
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
|
-
|
|
|
|
|
-
|
|
|
Share premium
|
|
|
|
249,105
|
|
|
|
|
249,105
|
|
|
Hedging reserve
|
|
|
|
666
|
|
|
|
|
(466
|
)
|
|
Retained deficit
|
|
|
|
(12,671
|
)
|
|
|
|
(25,886
|
)
|
|
Equity attributable to owners of the Company
|
|
|
|
237,100
|
|
|
|
|
222,753
|
|
|
Non-controlling interests
|
|
|
|
(2,003
|
)
|
|
|
|
(2,330
|
)
|
|
|
|
|
|
235,097
|
|
|
|
|
220,423
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
1,685
|
|
|
|
|
-
|
|
|
Trade and other payables
|
|
|
|
22,305
|
|
|
|
|
28,416
|
|
|
Borrowings
|
|
|
|
421,247
|
|
|
|
|
442,330
|
|
|
Deferred revenue
|
|
|
|
9,375
|
|
|
|
|
18,349
|
|
|
Provisions
|
|
|
|
1,378
|
|
|
|
|
1,940
|
|
|
Deferred tax liabilities
|
|
|
|
26,678
|
|
|
|
|
54,406
|
|
|
|
|
|
|
482,668
|
|
|
|
|
545,441
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
|
-
|
|
|
|
|
2,034
|
|
|
Current tax liabilities
|
|
|
|
1,128
|
|
|
|
|
4,338
|
|
|
Trade and other payables
|
|
|
|
83,664
|
|
|
|
|
117,800
|
|
|
Borrowings
|
|
|
|
15,628
|
|
|
|
|
16,573
|
|
|
Deferred revenue
|
|
|
|
128,535
|
|
|
|
|
110,043
|
|
|
Provisions
|
|
|
|
428
|
|
|
|
|
536
|
|
|
|
|
|
|
229,383
|
|
|
|
|
251,324
|
|
|
Total equity and liabilities
|
|
|
|
947,148
|
|
|
|
|
1,017,188
|
|
|
|
|
MANCHESTER UNITED plc
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
(unaudited; in £ thousands)
|
|
|
|
|
|
Year ended
|
|
|
Three months ended
|
|
|
|
30 June
|
|
|
30 June
|
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
Cash generated from operations (note 2)
|
|
80,302
|
|
|
125,140
|
|
|
|
66,523
|
|
|
84,208
|
|
|
Interest paid
|
|
(47,068
|
)
|
|
(167,499
|
)
|
|
|
(3,515
|
)
|
|
(7,775
|
)
|
|
Debt finance costs relating to borrowings
|
|
-
|
|
|
(118
|
)
|
|
|
-
|
|
|
(118
|
)
|
|
Interest received
|
|
1,010
|
|
|
1,774
|
|
|
|
187
|
|
|
233
|
|
|
Income tax paid
|
|
(3,333
|
)
|
|
(70
|
)
|
|
|
(59
|
)
|
|
-
|
|
|
Net cash generated from/(used in) operating activities
|
|
30,911
|
|
|
(40,773
|
)
|
|
|
63,136
|
|
|
76,548
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
(15,323
|
)
|
|
(7,263
|
)
|
|
|
(5,685
|
)
|
|
(1,529
|
)
|
|
Purchases of investment property
|
|
(7,364
|
)
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
Proceeds from sale of property, plant and equipment
|
|
-
|
|
|
107
|
|
|
|
-
|
|
|
30
|
|
|
Purchases of players’ registrations
|
|
(58,971
|
)
|
|
(25,369
|
)
|
|
|
(5,818
|
)
|
|
(1,207
|
)
|
|
Proceeds from sale of players’ registrations
|
|
9,409
|
|
|
13,956
|
|
|
|
3,285
|
|
|
1,818
|
|
|
Net cash used in investing activities
|
|
(72,249
|
)
|
|
(18,569
|
)
|
|
|
(8,218
|
)
|
|
(888
|
)
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issue of shares
|
|
-
|
|
|
249,105
|
|
|
|
-
|
|
|
-
|
|
|
Repayment of secured payment in kind loan
|
|
-
|
|
|
(138,000
|
)
|
|
|
-
|
|
|
-
|
|
|
Repayment of other borrowings
|
|
(28,774
|
)
|
|
(64,499
|
)
|
|
|
(311
|
)
|
|
(37,947
|
)
|
|
Dividends paid
|
|
(10,000
|
)
|
|
-
|
|
|
|
(10,000
|
)
|
|
-
|
|
|
Net cash (used in)/generated from financing activities
|
|
(38,774
|
)
|
|
46,606
|
|
|
|
(10,311
|
)
|
|
(37,947
|
)
|
|
Net (decrease)/increase in cash and cash equivalents
|
|
(80,112
|
)
|
|
(12,736
|
)
|
|
|
44,607
|
|
|
37,713
|
|
|
Cash and cash equivalents at beginning of period
|
|
150,645
|
|
|
163,833
|
|
|
|
25,576
|
|
|
113,045
|
|
|
Exchange gains/(losses) on cash and cash equivalents
|
|
70
|
|
|
(452
|
)
|
|
|
420
|
|
|
(113
|
)
|
|
Cash and cash equivalents at end of period
|
|
70,603
|
|
|
150,645
|
|
|
|
70,603
|
|
|
150,645
|
|
|
|
MANCHESTER UNITED plc SUPPLEMENTAL NOTES
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. The Company became the parent of
the Group as a result of reorganisation transactions which were
completed immediately prior to the completion of the public offering of
Manchester United plc shares on the New York Stock Exchange (“NYSE”) in
August 2012 as described more fully below.
1.1 The reorganisation transactions
The Group had historically conducted business through Red Football
Shareholder Limited, a private limited company incorporated in England
and Wales, and its subsidiaries. Prior to the reorganisation
transactions, Red Football Shareholder Limited was a direct, wholly
owned subsidiary of Red Football LLC, a Delaware limited liability
company. On 30 April 2012, Red Football LLC formed a wholly-owned
subsidiary, Manchester United Ltd., an exempted company with limited
liability incorporated under the Companies Law (2011 Revision) of the
Cayman Islands, as amended and restated from time to time. On 8 August
2012, Manchester United Ltd. changed its legal name to Manchester United
plc.
On 9 August 2012, Red Football LLC contributed all of the equity
interest of Red Football Shareholder Limited to Manchester United plc.
As a result of these reorganisation transactions, Red Football
Shareholder Limited became an indirect, wholly-owned subsidiary of
Manchester United plc.
The new parent, Manchester United plc. had 155,352,366 shares in issue
immediately after the reorganisation transactions and before the issue
of new shares pursuant to the public offering. As a result historic
earnings per share calculations reflect the capital structure of the new
parent. The reorganisation transactions have been treated as a capital
reorganisation arising at the reorganisation date (9 August 2012) and
hence, apart from the impact on earnings per share, which for the year
ended 30 June 2011 has been restated retrospectively in accordance with
International Financial Reporting Standards, the impact of the
transactions is disclosed in our financial statements as a non-adjusting
post balance sheet event, with the accounting impacts to be reflected in
financial statements for periods subsequent to 30 June 2012. As a
result, the share capital disclosed in the balance sheet as of 30 June
2012 is that of the former parent, Red Football Shareholder Limited. Any
impacts arising from the reorganisation transactions, including changes
to share capital and the impact on taxation of assets and liabilities of
the new parent as a consequence of becoming a US tax resident, will be
accounted for at the date of reorganisation (9 August 2012).
|
MANCHESTER UNITED plc.
|
|
SUPPLEMENTAL NOTES (continued)
|
|
(unaudited; in £ thousands)
|
|
|
|
2 Cash generated from
operations
|
|
|
|
Year ended
|
|
|
Three months ended
|
|
|
|
30 June
|
|
|
30 June
|
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
Profit/(loss) from continuing operations
|
|
23,313
|
|
|
12,990
|
|
|
|
(14,905
|
)
|
|
(351
|
)
|
|
Tax (credit)/expense
|
|
(27,977
|
)
|
|
(986
|
)
|
|
|
(5,434
|
)
|
|
524
|
|
|
(Loss)/profit on ordinary activities before tax
|
|
(4,664
|
)
|
|
12,004
|
|
|
|
(20,339
|
)
|
|
173
|
|
|
Impairment charges
|
|
-
|
|
|
2,013
|
|
|
|
-
|
|
|
2,013
|
|
|
Depreciation charges
|
|
7,478
|
|
|
6,989
|
|
|
|
1,807
|
|
|
1,737
|
|
|
Amortisation of players’ registrations
|
|
38,262
|
|
|
39,245
|
|
|
|
8,495
|
|
|
9,896
|
|
|
Profit on disposal of players’ registrations
|
|
(9,691
|
)
|
|
(4,466
|
)
|
|
|
(1,795
|
)
|
|
(1,096
|
)
|
|
Net finance costs
|
|
49,536
|
|
|
51,250
|
|
|
|
14,488
|
|
|
13,611
|
|
|
Profit on disposal of property, plant and equipment
|
|
-
|
|
|
(46
|
)
|
|
|
-
|
|
|
(15
|
)
|
|
Fair value (gains)/losses on derivative financial instruments
|
|
(91
|
)
|
|
1,047
|
|
|
|
174
|
|
|
(372
|
)
|
|
Increase in trade and other receivables
|
|
(9,414
|
)
|
|
(17,483
|
)
|
|
|
(20,537
|
)
|
|
(14,562
|
)
|
|
Increase in trade and other payables and deferred revenue
|
|
9,625
|
|
|
34,727
|
|
|
|
84,407
|
|
|
72,735
|
|
|
(Decrease)/increase in provisions
|
|
(739
|
)
|
|
(140
|
)
|
|
|
(177
|
)
|
|
88
|
|
|
Cash generated from operations
|
|
80,302
|
|
|
125,140
|
|
|
|
66,523
|
|
|
84,208
|
|
|
|
|
3 Reconciliation of
Adjusted EBITDA and profit/(loss) for the period from continuing
operations
|
|
|
|
|
|
Year ended
|
|
|
Three months ended
|
|
|
|
30 June
|
|
|
30 June
|
|
|
|
2012
|
|
2011
|
|
|
2012
|
|
2011
|
|
Profit/(loss) for the period from continuing operations
|
|
23,313
|
|
|
12,990
|
|
|
|
(14,905
|
)
|
|
(351
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Net finance costs
|
|
49,536
|
|
|
51,250
|
|
|
|
14,488
|
|
|
13,611
|
|
|
Tax (credit)/expense
|
|
(27,977
|
)
|
|
(986
|
)
|
|
|
(5,434
|
)
|
|
524
|
|
|
Profit on disposal of players’ registrations
|
|
(9,691
|
)
|
|
(4,466
|
)
|
|
|
(1,795
|
)
|
|
(1,096
|
)
|
|
Depreciation
|
|
7,478
|
|
|
6,989
|
|
|
|
1,807
|
|
|
1,738
|
|
|
Amortisation of players’ registrations
|
|
38,262
|
|
|
39,245
|
|
|
|
8,495
|
|
|
9,896
|
|
|
Exceptional items
|
|
10,728
|
|
|
4,667
|
|
|
|
4,365
|
|
|
4,667
|
|
|
Adjusted EBITDA
|
|
91,649
|
|
|
109,689
|
|
|
|
7,021
|
|
|
28,989
|
|

Source: Manchester United plc
Investor Relations: ICR Brendon Frey / Rachel Schacter +1-203-682-8200 ir@manutd.co.uk or Media: Manchester
United plc Philip Townsend, +44 161 868 8148 philip.townsend@manutd.co.uk or Sard
Verbinnen & Co Jim Barron / Michael Henson +1-212-687-8080
|