Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Note | £m | £m | |
Gross rental income | 6 | ||
Service charge income | 6 | ||
Service charge expense | 7 | ( | ( |
Net rental income | |||
Gross operating income | |||
Other operating costs | ( | ||
Other operating income | 6 | ||
Administrative and other expenses | 8 | ( | ( |
Operating profit before changes in fair value and other adjustments | |||
Changes in fair value of investment properties | 15 | ( | ( |
Loss on disposal of investment properties | 15 | ( | |
Share of profit from joint ventures | 17 | ||
Fair value movements in financial asset | 26 | ( | |
Impairment of intangible and other property assets | ( | ( | |
Share-based payment charge | 24 | ( | ( |
Extinguishment of B and C share liabilities | 24 | ( | |
Changes in fair value of contingent consideration payable | 24 | ( | |
Operating profit/(loss) | ( | ||
Finance income | 10 | ||
Finance expense | 11 | ( | ( |
Changes in fair value of interest rate derivatives | 26 | ( | |
Profit/(loss) before taxation | ( | ||
Taxation | 12 | ( | |
Profit/(loss) and total comprehensive income/(expense) | ( | ||
Earnings per share – basic and diluted | 13 | ( | |
1. Operating profit before changes in fair value of investment properties and contingent consideration payable, gain on disposal of investment properties, share of |
At | At | ||
31 December | 31 December | ||
2023 | 2022 | ||
Note | £m | £m | |
Non-current assets | |||
Intangible assets | |||
Investment property | 15 | ||
Investment in land options | 16 | ||
Investment in joint ventures | 17 | ||
Financial asset | 26 | ||
Other property assets | |||
Trade and other receivables | 20 | ||
Interest rate derivatives | 26 | ||
Total non-current assets | |||
Current assets | |||
Trade and other receivables | 20 | ||
Assets held for sale | 18 | ||
Cash at bank | 21 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Deferred rental income | ( | ( | |
Trade and other payables | 22 | ( | ( |
Tax liabilities | 12 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Trade and other payables | 22 | ( | ( |
Bank borrowings | 25 | ( | ( |
Loan notes | 25 | ( | ( |
Deferred consideration | ( | ||
Amounts due to B and C Shareholders | 24 | ( | |
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Total net assets | |||
Equity | |||
Share capital | 29 | ||
Share premium reserve | 29 | ||
Capital reduction reserve | 29 | ||
Retained earnings | 29 | ||
Total equity | |||
Net asset value per share – basic and diluted | 30 | ||
EPRA Net Tangible Asset per share – basic and diluted | 30 |
Capital | ||||||
Share | Share | reduction | Retained | |||
capital | premium | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | |
1 January 2023 | ||||||
Profit for the year and total comprehensive income | ||||||
Contributions and distributions: | ||||||
Shares issued in relation to extinguishment of share-based payment | 29 | |||||
Transfer between reserves | ( | |||||
Share-based payments | ||||||
Transfer of share-based payments to liabilities to reflect settlement | ( | ( | ||||
Dividends paid | 14 | ( | ( | |||
31 December 2023 |
Capital | ||||||
Share | Share | reduction | Retained | |||
capital | premium | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | |
1 January 2022 | ||||||
Profit for the year and total comprehensive income | ( | ( | ||||
Contributions and distributions: | ||||||
Shares issued in relation to management contract | 29 | |||||
Share-based payments | ||||||
Transfer of share-based payments to liabilities to reflect settlement | ( | ( | ||||
Dividends paid | 14 | ( | ( | |||
31 December 2022 |
Year ended | Year ended | ||
31 December | 31 December | ||
2023 | 2022 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Profits for the period (attributable to the Shareholders) | ( | ||
Tax charge/(credit) | ( | ||
Changes in fair value of contingent consideration payable | ( | ||
Finance expense | |||
Changes in fair value of interest rate derivatives | ( | ||
Share-based payment charges | |||
Extinguishment of B and C share liabilities | |||
Impairment of intangible and other property assets | |||
Amortisation of other property assets | |||
Share of profit from joint ventures | ( | ( | |
Loss on disposal of investment properties | |||
Changes in fair value of investment properties | |||
Finance income | ( | ( | |
Accretion of tenant lease incentive | 6 | ( | ( |
Decrease in trade and other receivables | |||
Increase/(decrease) in deferred income | ( | ||
Decrease/(increase) in trade and other payables | ( | ||
Cash generated from operations | |||
Taxation credit/(charge) | 12 | ( | |
Net cash flow generated from operating activities | |||
Investing activities | |||
Additions to investment properties | ( | ( | |
Additions to land options | ( | ( | |
Purchase of equity investment | ( | ||
Purchase of financial asset | ( | ||
Additions to joint ventures | ( | ( | |
Net proceeds from disposal of investment properties | |||
Interest received | |||
Dividends received from joint ventures | |||
Net cash flow used in investing activities | ( | ( | |
Financing activities | |||
Proceeds from issue of Ordinary Share capital | |||
Bank borrowings drawn | 25 | ||
Bank and other borrowings repaid | 25 | ( | ( |
Interest derivatives received | 10 | ||
Loan arrangement fees paid | ( | ( | |
Bank interest pai | ( | ( | |
Interest cap premium paid | ( | ( | |
Dividends paid to equity holders | ( | ( | |
Net cash flow generated from financing activities | ( | ||
Net increase in cash and cash equivalents for the year | ( | ( | |
Cash and cash equivalents at start of year | 21 | ||
Cash and cash equivalents at end of year | 21 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Rental income – freehold property | 175.3 | 162.3 |
Rental income – long leasehold property | 30.5 | 32.6 |
Spreading of tenant incentives and guaranteed rental uplifts | 16.2 | 11.1 |
Other income | 0.2 | 0.2 |
Gross rental income | 222.2 | 206.2 |
Property insurance recoverable | 4.5 | 4.2 |
Service charges recoverable | 1.7 | 2.1 |
Total property insurance and service charge income | 6.2 | 6.3 |
Total property income | 228.4 | 212.5 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Property insurance expense | 4.6 | 4.3 |
Service charge expense | 1.7 | 2.2 |
Total property expenses | 6.3 | 6.5 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Investment management fees | 22.0 | 26.0 |
Directors’ remuneration (note 9) | 0.5 | 0.5 |
Auditor’s fees: | ||
Fees payable for the audit of the Company’s annual accounts | 0.4 | 0.4 |
Fees payable for the review of the Company’s interim accounts | 0.1 | 0.1 |
Fees payable for the audit of the Company’s subsidiaries | 0.1 | 0.1 |
Total Auditor’s fee | 0.6 | 0.6 |
Development management fees | 1.0 | 1.0 |
Corporate administration fees | 0.6 | 0.5 |
Regulatory fees | 0.2 | 0.1 |
Legal and professional fees | 1.6 | 1.9 |
Marketing and promotional fees | 0.6 | 0.5 |
Other costs | 1.8 | 1.1 |
Total administrative and other expenses | 28.9 | 32.2 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Directors’ fees | 0.4 | 0.4 |
Employer’s National Insurance | 0.1 | 0.1 |
0.5 | 0.5 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Interest received on bank deposits | 0.2 | 0.1 |
Interest received on swaps and other derivatives | 10.2 | 1.5 |
10.4 | 1.6 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Interest payable on bank borrowings | 23.7 | 9.3 |
Interest payable on loan notes | 29.7 | 29.8 |
Commitment fees payable on bank borrowings | 2.0 | 1.7 |
Swap interest payable | — | 0.1 |
Unwinding of deferred consideration | 0.1 | — |
Amortisation of loan arrangement fees | 4.4 | 3.2 |
59.9 | 44.1 | |
Borrowing costs capitalised against development properties | (4.6) | (4.7) |
55.3 | 39.4 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Tax (charge)/credit | (0.6) | 1.6 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Profit/(loss) on ordinary activities before taxation | 70.6 | (601.0) |
Theoretical tax at UK corporation tax rate of 23.5% (31 December 2022: 19.0%) | 16.6 | (114.2) |
REIT exempt income | (37.3) | (25.0) |
Non-taxable items | 15.6 | 141.5 |
Residual losses | 5.7 | (3.9) |
Total tax charge/(credit) | 0.6 | (1.6) |
Weighted | |||
Net profit/(loss) | average | ||
attributable to | number of | ||
Ordinary | Ordinary | Earnings | |
Shareholders | Shares 1 | per share | |
For the year ended 31 December 2023 | £m | ’000 | pence |
Basic EPS | 70.0 | 1,881,931 | 3.72p |
Diluted EPS | 70.0 | 1,881,931 | 3.72p |
Adjustments to remove: | |||
Changes in fair value of investment property | 38.1 | ||
Changes in fair value of interest rate derivatives | 11.2 | ||
Finance income received on interest rate derivatives | (10.2) | ||
Share of profit from joint ventures | (0.4) | ||
Loss on disposal of investment properties | 1.6 | ||
Share of profit from joint ventures | 2.3 | ||
Changes in fair value of financial asset | 0.1 | ||
Impairment of intangible contract and other property assets | 0.4 | ||
EPRA EPS and EPRA diluted EPS | 113.1 | 1,881,931 | 6.01p |
Adjustments to include: | |||
Share-based payment charge | 2.9 | ||
Fair value movement in contingent consideration | 0.4 | ||
Extinguishment of B & C share liabilities | 21.1 | ||
Fixed rental uplift adjustments | (6.2) | ||
Amortisation of loan arrangement fees and intangibles (see note 11) | 4.4 | ||
Finance income received on interest rate derivatives | 10.2 | ||
Adjusted EPS and adjusted diluted EPS | 145.9 | 1,881,931 | 7.75p |
Weighted | |||
Net (loss)/profit | average | ||
attributable to | number of | ||
Ordinary | Ordinary | Earnings | |
Shareholders | Shares 1 | per share | |
For the year ended 31 December 2022 | £m | ’000 | pence |
Basic EPS | (599.4) | 1,868,638 | (32.08) |
Diluted EPS | (599.4) | 1,868,638 | (32.08) |
Adjustments to remove: | |||
Changes in fair value of investment property | 759.5 | ||
Changes in fair value of interest rate derivatives | (14.9) | ||
Amortisation of other property assets | 1.7 | ||
Share of profit from joint ventures | (0.5) | ||
Impairment of intangible contract and other property assets | 1.5 | ||
EPRA EPS | 147.9 | 1,868,638 | 7.92 |
Dilutive shared based payment charge | (2.0) | ||
Fair value movement in contingent consideration | (1.1) | 14,040 | |
Dilutive shares in respect of B and C Shareholders | — | 8,775 | |
EPRA diluted EPS | 144.8 | 1,891,453 | 7.66 |
Adjustments to include: | |||
Share based-payment charge | 2.0 | ||
Fair value movement in contingent consideration | 1.1 | ||
Fixed rental uplift adjustments | (6.1) | ||
Share-based payments charge | 1.9 | ||
Changes in fair value of contingent consideration payable | (1.1) | ||
Amortisation of loan arrangement fees and intangibles (see note 11) | 3.0 | ||
Adjusted EPS | 145.6 | 1,868,638 | 7.79 |
Dilutive shared-based payment charge | (2.0) | ||
Fair value movement in contingent consideration | (1.1) | 14,040 | |
Dilutive shares in respect of B and C Shareholders | — | 8,775 | |
Adjusted diluted EPS | 142.5 | 1,891,453 | 7.54 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Fourth interim dividend in respect of period ended 31 December 2022 at 1.975 pence per Ordinary Share | ||
(fourth interim for 31 December 2021 at 1.900 pence per Ordinary Share) | 36.9 | 35.5 |
First interim dividend in respect of year ended 31 December 2023 at 1.750 pence per Ordinary Share | ||
(31December 2022: 1.675 pence) | 32.7 | 31.3 |
Second interim dividend in respect of year ended 31 December 2023 at 1.750 pence per Ordinary Share | ||
(31December 2022: 1.675 pence) | 32.7 | 31.3 |
Third interim dividend in respect of year ended 31 December 2023 at 1.750 pence per Ordinary Share | ||
(31December 2022: 1.675 pence) | 33.3 | 31.3 |
Total dividends paid | 135.6 | 129.4 |
Total dividends paid for the year (per share) | 5.250p | 5.025p |
Total dividends unpaid but declared for the year (per share) | ||
Total dividends declared for the year (per share) |
Investment | Investment | Investment | ||
property | property | property under | ||
freehold | long leasehold | construction | Total | |
£m | £m | £m | £m | |
As at 1 January 2023 | 3,811.2 | 637.2 | 398.9 | 4,847.3 |
Property additions | 109.1 | 0.1 | 195.8 | 305.0 |
Fixed rental uplift and tenant lease incentives | 20.3 | 0.7 | — | 21.0 |
Disposals | (256.2) | (52.2) | — | (308.4) |
Transfer of completed property to investment property | 357.2 | — | (357.2) | — |
Transfer from land options | — | — | 16.8 | 16.8 |
Change in fair value during the year | (37.3) | (4.9) | 4.1 | (38.1) |
As at 31 December 2023 | 4,004.3 | 580.9 | 258.4 | 4,843.6 |
Investment | Investment | Investment | ||
property | property | property under | ||
freehold | long leasehold | construction | Total | |
£m | £m | £m | £m | |
As at 1 January 2022 | 4,208.7 | 812.5 | 227.9 | 5,249.1 |
Property additions | 4.9 | 0.1 | 366.7 | 371.7 |
Fixed rental uplift and tenant lease incentives | 10.4 | 0.7 | — | 11.1 |
Assets transferred to held for sale | — | — | (25.1) | (25.1) |
Transfer of completed property to investment property | 200.4 | — | (200.4) | — |
Change in fair value during the year | (613.2) | (176.1) | 29.8 | (759.5) |
As at 31 December 2022 | 3,811.2 | 637.2 | 398.9 | 4,847.3 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Investment property at fair value per Group Statement of Financial Position | 4,843.6 | 4,847.3 |
Assets held for sale at fair value | — | 25.1 |
Total investment property valuation | 4,843.6 | 4,872.4 |
Unobservable Inputs | ||||
Net Initial | Net Initial | |||
ERV range | ERV average | Yield range | Yield average | |
31 December 2023 | £ psf | £ psf | % | % |
South East | 5.46 – 16.81 | 10.2 | 3.86 – 5.82 | 4.77 |
South West | 6.50 – 6.50 | 6.5 | 4.75 – 4.75 | 4.75 |
East Midlands | 6.39 – 11.25 | 7.9 | 3.75 – 5.82 | 4.72 |
West Midlands | 6.82 – 9.96 | 8.1 | 3.27 – 6.00 | 4.54 |
Yorkshire and the Humber | 6.20 – 8.00 | 7.0 | 4.32 – 6.00 | 4.96 |
North East | 3.91 – 4.25 | 4.1 | 4.75 – 4.83 | 4.79 |
North West | 5.00 – 11.25 | 7.9 | 4.23 – 5.75 | 4.90 |
Unobservable Inputs | ||||
Net Initial | Net Initial | |||
ERV range | ERV average | Yield range | Yield average | |
31 December 2022 | £ psf | £ psf | % | % |
South East | 5.46 – 15.12 | 10.2 | 3.65 – 5.66 | 4.55 |
South West | 6.50 – 7.00 | 6.8 | 4.00 – 4.85 | 4.43 |
East Midlands | 5.75 – 11.25 | 7.3 | 3.60 – 5.82 | 4.52 |
West Midlands | 6.33 – 8.54 | 7.1 | 4.10 – 6.00 | 4.78 |
Yorkshire and the Humber | 5.96 – 7.25 | 6.6 | 4.30 – 5.25 | 4.68 |
North East | 3.91 – 4.25 | 4.1 | 4.63 – 4.80 | 4.72 |
North West | 4.95 – 11.25 | 7.0 | 4.05 – 6.31 | 4.84 |
-5% in | +5% in | +0.25% | -0.25% | |
passing rent | passing rent | Net Initial Yield | Net Initial Yield | |
£m | £m | £m | £m | |
(Decrease)/increase in the fair value of investment properties | ||||
as at 31 December 2023 | (229.3) | 229.3 | (238.2) | 265.9 |
(Decrease)/increase in the fair value of investment properties as at 31 December 2022 | (226.7) | 226.7 | (243.6) | 273.0 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Opening balance | 157.4 | 201.5 |
Costs capitalised in the year | 16.8 | 13.0 |
Transferred to investment property | (16.8) | (57.1) |
Closing balance | 157.4 | 157.4 |
Country of | ||||
Principal activity | incorporation | Ownership | Joint venture partner | |
HBB (J16) LLP | Property development | UK | 50% | HB Midway Limited |
Magnitude Land LLP | Property investment | UK | 50% | Pochin Midpoint Limited |
31 December 2023 | 31 December 2022 | |||
Total 100% | Group’s share | Total 100% | Group’s share | |
Net investment | £m | £m | £m | £m |
As at 1 January 2023 | 54.4 | 27.2 | 51.2 | 25.6 |
Total comprehensive income | 0.8 | 0.4 | 1.0 | 0.5 |
Impairment of JV asset | (4.6) | (2.3) | (2.4) | (1.2) |
Capital repaid | (1.6) | (0.8) | (1.0) | (0.5) |
Cash contributed | 0.6 | 0.3 | 5.6 | 2.8 |
As at 31 December 2023 | 49.6 | 24.8 | 54.4 | 27.2 |
31 December 2023 | 31 December 2022 | |||
Total 100% | Group’s share | Total 100% | Group’s share | |
Year ended 31 December 2023 | £m | £m | £m | £m |
Net income | 0.8 | 0.4 | 1.0 | 0.5 |
Administrative expenses | — | — | — | — |
Profit before taxation | 0.8 | 0.4 | 1.0 | 0.5 |
Taxation | — | — | — | — |
Total comprehensive profit | 0.8 | 0.4 | 1.0 | 0.5 |
31 December 2023 31 December 2022 | ||||
Total 100% | Group’s share | Total 100% | Group’s share | |
As at 31 December 2023 | £m | £m | £m | £m |
Investment property | 4.8 | 2.4 | 4.8 | 2.4 |
Options to acquire land | 43.2 | 21.6 | 52.8 | 26.4 |
Non-current assets | 48.0 | 24.0 | 57.6 | 28.8 |
Other receivables | — | — | 0.4 | 0.2 |
Cash | 1.9 | 1.0 | 0.2 | 0.1 |
Current assets | 1.9 | 1.0 | 0.6 | 0.3 |
Trade and other payables | (0.3) | (0.2) | (3.8) | (1.9) |
Current liabilities | (0.3) | (0.2) | (3.8) | (1.9) |
Net Assets | 49.6 | 24.8 | 54.4 | 27.2 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Assets held for sale | — | 25.1 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Non-current trade and other receivables | £m | £m |
Cash in public institutions | 1.0 | 2.0 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Trade receivables | 9.4 | 16.4 |
Prepayments, accrued income and other receivables | 7.4 | 2.9 |
VAT | 5.2 | 5.6 |
22.0 | 24.9 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Cash and cash equivalents to agree with cash flow | 36.2 | 47.4 |
Restricted cash | 0.2 | 0.2 |
36.4 | 47.6 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
Non-current trade and other payables | £m | £m |
Other payables | 1.0 | 2.0 |
Year ended | Year ended | |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Trade and other payables | 57.4 | 75.0 |
Bank loan interest payable | 9.3 | 6.5 |
Deferred consideration | 4.8 | — |
Accruals | 35.4 | 29.7 |
106.9 | 111.2 |
Contingent | Share-based | |||
consideration | payment | Extinguishment | Fair value | |
31 December 2023 | £m | £m | £m | £m |
Opening balance | 25.6 | 16.6 | — | 42.2 |
Fair value movement recognised | 0.4 | — | — | 0.4 |
Share-based payment charge | — | 2.9 | — | 2.9 |
Extinguishment of B and C share liabilities | — | — | 21.1 | 21.1 |
Settlement of liabilities | (26.0) | (19.5) | (21.1) | (66.6) |
Closing balance | — | — | — | — |
Contingent | Share-based | |||
consideration | payment | Extinguishment | Fair value | |
31 December 2022 | £m | £m | £m | £m |
Opening balance | 26.7 | 14.7 | — | 41.4 |
Fair value movement recognised | (1.1) | — | — | (1.1) |
Share-based payment charge | — | 1.9 | — | 1.9 |
Closing balance | 25.6 | 16.6 | — | 42.2 |
Bank borrowings | Bank borrowings | ||
drawn | undrawn | Total | |
£m | £m | £m | |
As at 1 January 2023 | 479.9 | 483.0 | 962.9 |
Bank borrowings drawn in the year under existing facilities | 215.0 | (215.0) | — |
Bank borrowings repaid in the year under existing facilities | (260.0) | 260.0 | — |
Cancellation of bank borrowing facility | (147.0) | (303.0) | (450.0) |
New bank borrowing facility | 194.0 | 306.0 | 500.0 |
As at 31 December 2023 | 481.9 | 531.0 | 1,012.9 |
Bank borrowings | Bank borrowings | ||
drawn | undrawn | Total | |
£m | £m | £m | |
As at 1 January 2022 | 212.9 | 550.0 | 762.9 |
Bank borrowings drawn in the year under existing facilities | 319.0 | (319.0) | — |
Bank borrowings repaid in the year under existing facilities | (52.0) | 52.0 | — |
Extension of existing facilities | — | 200.0 | 200.0 |
As at 31 December 2022 | 479.9 | 483.0 | 962.9 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Bank borrowings drawn: due in more than one year | 481.9 | 479.9 |
Less: unamortised costs on bank borrowings | (7.2) | (5.1) |
474.7 | 474.8 |
31 December | 31 December | |
2023 | 2022 | |
Bonds | £m | £m |
2.625% Bonds 2026 | 249.7 | 249.6 |
3.125% Bonds 2031 | 248.0 | 247.8 |
2.860% USPP 2028 | 250.0 | 250.0 |
2.980% USPP 2030 | 150.0 | 150.0 |
1.500% Green Bonds 2033 | 247.1 | 246.7 |
Less: unamortised costs on loan notes | (4.3) | (5.0) |
1,140.5 | 1,139.1 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Repayable between one and two years | — | 164.0 |
Repayable between two and five years | 909.9 | 443.0 |
Repayable in over five years | 722.0 | 1,022.9 |
1,631.9 | 1,629.9 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Non-current assets: financial asset | 2.3 | — |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Financial asset valuation brought forward | — | — |
Additions | 2.4 | — |
Changes in fair value of financial asset | (0.1) | — |
2.3 | — |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Non-current assets: financial asset | 11.1 | 19.9 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Interest rate derivative valuation brought forward | 19.9 | 1.8 |
Premium paid | 2.4 | 3.2 |
Changes in fair value of interest rate derivatives | (11.2) | 14.9 |
11.1 | 19.9 |
31 December | 31 December | |
2023 | 2022 | |
Drawn £m | Drawn £m | |
Total borrowings drawn (note 25) | 1,631.9 | 1,629.9 |
Notional value of effective interest rate derivatives and fixed-rates loans | 1,561.4 | 1,612.9 |
Proportion of hedged debt | 95.7% | 99.0% |
Book value | Fair value | Book value | Fair value | |
31 December | 31 December | 31 December | 31 December | |
2023 | 2023 | 2022 | 2022 | |
£m | £m | £m | £m | |
Financial assets | ||||
Interest rate derivatives | 11.1 | 11.1 | 19.9 | 19.9 |
Trade and other receivables | 9.4 | 9.4 | 17.2 | 17.2 |
Cash held at bank | 36.4 | 36.4 | 47.6 | 47.6 |
Financial liabilities | ||||
Trade and other payables | 90.1 | 90.1 | 87.3 | 87.3 |
Amounts due to B and C Shareholders | — | — | 42.2 | 42.2 |
Borrowings | 1,626.7 | 1,485.3 | 1,624.0 | 1,402.8 |
Quoted prices in | Significant | Significant | |||
active markets | observable inputs | unobservable | |||
Total | (Level 1) | (Level 2) | inputs (Level 3) | ||
Date of valuation | £m | £m | £m | £m | |
Borrowings | 31 December 2023 | 1,165.4 | 1,012.1 | 153.3 | — |
Borrowings | 31 December 2022 | 1,084.9 | 941.1 | 143.8 | — |
Between | Between | More than | ||||
<3 months | 3-12 months | 1-2 years | 2-5 years | 5 years | Total | |
£m | £m | £m | £m | £m | £m | |
31 December 2023 | ||||||
Borrowings | 13.7 | 41.0 | 54.6 | 1,033.8 | 832.1 | 1,975.2 |
Amounts due to B and C Shareholders | — | — | — | — | — | — |
Trade and other payables | 106.9 | — | — | — | 1.0 | 107.9 |
120.6 | 41.0 | 54.6 | 1,033.8 | 833.1 | 2,083.1 | |
31 December 2022 | ||||||
Borrowings | 12.3 | 36.7 | 212.6 | 469.7 | 1,178.8 | 1,910.1 |
Amounts due to B and C Shareholders | — | — | — | 42.2 | — | 42.2 |
Trade and other payables | 111.2 | — | — | — | 2.0 | 113.2 |
123.5 | 36.7 | 212.6 | 511.9 | 1,180.8 | 2,065.5 |
31 December | 31 December | 31 December | 31 December | |
2023 | 2023 | 2022 | 2022 | |
Issued and fully paid at 1 pence each | Number | £m | Number | £m |
Balance at beginning of year – £0.01 Ordinary Shares | 1,868,826,992 | 18.7 | 1,867,781,310 | 18.7 |
Shares issued in relation to extinguishment of share based payments | 34,911,333 | 0.3 | — | — |
Shares issued in relation to management contract | — | — | 1,045,682 | — |
Balance at end of year | 1,903,738,325 | 19.0 | 1,868,826,992 | 18.7 |
31 December | 31 December | |
2023 | 2022 | |
£m | £m | |
Net assets per Group Statement of Financial Position | 3,334.0 | 3,350.0 |
EPRA NTA | 3,372.5 | 3,370.8 |
Ordinary Shares: | ||
Issued share capital (number) | 1,903,738,325 | 1,868,826,992 |
Basic and dilutive net asset value per share | 175.13p | 179.25p |
31 December 2023 | 31 December 2022 | |||||
EPRA NTA | EPRA NRV | EPRA NDV | EPRA NTA | EPRA NRV | EPRA NDV | |
£m | £m | £m | £m | £m | £m | |
NAV attributable to Shareholders | 3,334.0 | 3,334.0 | 3,334.0 | 3,350.0 | 3,350.0 | 3,350.0 |
Revaluation of land options | 26.5 | 26.5 | 26.5 | 20.4 | 20.4 | 20.4 |
Mark-to-market adjustments of derivatives | 13.1 | 13.1 | — | 1.8 | 1.8 | — |
Intangibles | (1.1) | — | — | (1.4) | — | — |
Fair value of debt | — | — | 141.4 | — | — | 221.1 |
Real estate transfer tax | — | 342.3 | — | — | 387.4 | — |
NAV | 3,372.5 | 3,715.9 | 3,501.9 | 3,370.8 | 3,759.6 | 3,591.5 |
NAV and Dilutive NAV per share | 177.15p | 195.19p | 183.95p | 180.37p | 201.17p | 192.17p |
Less than | Between | Between | Between | Between | More than | ||
1 year | 1 and 2 years | 2 and 3 years | 3 and 4 years | 4 and 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
31 December 2023 | 201.9 | 204.5 | 199.3 | 195.1 | 179.6 | 1,808.5 | 2,788.9 |
31 December 2022 | 197.3 | 195.3 | 191.0 | 183.3 | 179.7 | 1,836.1 | 2,782.7 |
Derivative | ||||
financial | ||||
Borrowings | instruments | Loan notes | Total | |
£m | £m | £m | £m | |
Balance on 1 January 2023 | 474.8 | (19.9) | 1,139.1 | 1,594.0 |
Cash flows from financing activities: | ||||
Bank borrowings advanced | 409.0 | — | — | 409.0 |
Bank borrowings repaid | (407.0) | — | — | (407.0) |
Interest rate cap premium paid | — | (2.4) | — | — |
Loan arrangement fees paid | (5.1) | — | — | (5.1) |
Non-cash movements: | ||||
Change in creditors for loan arrangement fees payable | 0.1 | — | — | 0.1 |
Amortisation of loan arrangement fees | 2.9 | — | 1.4 | 4.3 |
Fair value movement | — | 11.2 | — | 11.2 |
Balance on 31 December 2023 | 474.7 | (11.1) | 1,140.5 | 1,604.1 |
Derivative | ||||
financial | ||||
Borrowings | instruments | Loan notes | Total | |
£m | £m | £m | £m | |
Balance on 1 January 2022 | 207.6 | (1.8) | 1,137.6 | 1,343.4 |
Cash flows from financing activities: | ||||
Bank borrowings advanced | 319.0 | — | — | 319.0 |
Bank borrowings repaid | (52.0) | — | — | (52.0) |
Interest rate cap premium paid | — | (3.2) | — | (3.2) |
Loan arrangement fees paid | (1.5) | — | 0.1 | (1.4) |
Non-cash movements: | ||||
Change in creditors for loan arrangement fees payable | — | — | 0.1 | 0.1 |
Amortisation of loan arrangement fees | 1.7 | — | 1.3 | 3.0 |
Fair value movement | — | (14.9) | — | (14.9) |
Balance on 31 December 2022 | 474.8 | (19.9) | 1,139.1 | 1,594.0 |