2023 |
2022 |
|
£’000 |
£’000 |
|
Investment income: |
||
UK dividends |
8,647 |
17,536 |
UK special dividends |
– |
2,167 |
Overseas dividends |
33,457 |
45,094 |
Overseas special dividends |
17,736 |
3,808 |
Income from contractual rights (BHP Brazil Royalty) |
4,186 |
3,096 |
Income from Vale debentures |
2,608 |
3,863 |
Income from fixed income investments |
1,683 |
2,523 |
Total investment income |
68,317 |
78,087 |
Other income: |
||
Option premium income |
5,964 |
7,297 |
Deposit interest |
678 |
513 |
Broker interest received |
104 |
18 |
Stock lending income |
81 |
81 |
6,827 |
7,909 |
|
Total income |
75,144 |
85,996 |
| 2023 | 2022 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Investment management fee | 2,374 | 7,317 | 9,691 | 2,615 | 8,031 | 10,646 |
Total | 2,374 | 7,317 | 9,691 | 2,615 | 8,031 | 10,646 |
Cum income | Quarterly | Gearing effect | |
NAV per share | increase/ | on management | |
Quarter end | (pence) | (decrease) % | fees (£’000) |
31 December 2021 | 622.21 | – | – |
31 March 2022 | 769.58 | +23.7 | 267 |
30 June 2022 | 584.86 | –24.0 | – |
30 September 2022 | 602.65 | +3.0 | 294 |
31 December 2022 | 688.35 | +14.2 | 237 |
31 March 2023 | 664.51 | –3.5 | – |
30 June 2023 | 612.72 | –7.8 | – |
30 September 2023 | 601.47 | –1.8 | – |
31 December 2023 | 606.78 | +0.9 | 270 |
2023 |
2022 |
|
£’000 |
£’000 |
|
Allocated to revenue: |
||
Custody fee |
109 |
101 |
Auditors’ remuneration: |
||
– audit services |
55 |
51 |
– non‑audit services 1 |
9 |
9 |
Registrar’s fee |
86 |
86 |
Directors’ emoluments 2 |
179 |
197 |
AIC fees |
21 |
21 |
Broker fees |
25 |
24 |
Depositary fees |
116 |
116 |
FCA fee |
40 |
30 |
Directors’ insurance |
22 |
23 |
Marketing fees |
144 |
132 |
Stock exchange fees |
52 |
37 |
Legal and professional fees |
147 |
35 |
Bank facility fees 3 |
85 |
97 |
Printing and postage fees |
55 |
47 |
Directors’ search fees |
25 |
– |
Write back of prior year expenses 4 |
– |
(55) |
Other administrative costs |
108 |
86 |
1,278 |
1,037 |
|
Allocated to capital: |
||
Transaction charges 5 |
15 |
28 |
1,293 |
1,065 |
2023 |
2022 |
|
The Company’s ongoing charges 6 , calculated as a percentage of average daily net assets and |
||
using the management fee and all other operating expenses, excluding finance costs, direct |
||
transaction costs, transaction charges, VAT recovered, taxation, prior year expenses written back |
||
and certain non‑recurring items were: |
0.91% |
0.95% |
The Company’s ongoing charges 6 , calculated as a percentage of average daily gross assets and |
||
using the management fee and all other operating expenses, excluding finance costs, direct |
||
transaction costs, transaction charges, VAT recovered, taxation, prior year expenses written back |
||
and certain non‑recurring items were: |
0.81% |
0.84% |
| 2023 | 2022 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Interest paid on bank loans | 2,370 | 7,151 | 9,521 | 1,177 | 3,505 | 4,682 |
Interest paid on bank overdraft | 5 | 15 | 20 | 5 | 15 | 20 |
Total | 2,375 | 7,166 | 9,541 | 1,182 | 3,520 | 4,702 |
| 2023 | 2022 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Current taxation: | ||||||
Corporation taxation | 2,178 | (2,178) | – | 2,635 | (2,144) | 491 |
Prior years corporation taxation adjustment | (17) | – | (17) | – | – | – |
Double taxation relief | (391) | 391 | – | (839) | 361 | (478) |
Overseas tax | 2,697 | 95 | 2,792 | 3,210 | – | 3,210 |
Peruvian capital gains tax (credit)/charge | – | (20) | (20) | – | 116 | 116 |
Total current taxation charge/(credit) | 4,467 | (1,712) | 2,755 | 5,006 | (1,667) | 3,339 |
Peruvian capital gains tax movement (note 7(c)) | – | 183 | 183 | – | – | – |
Deferred taxation movement (note 7(c)) | (41) | (221) | (262) | 143 | (216) | (73) |
Total taxation charge/(credit) (note 7(b)) | 4,426 | (1,750) | 2,676 | 5,149 | (1,883) | 3,266 |
| 2023 | 2022 | |||||
Revenue | Capital | Total | Revenue | Capital | Total | |
£’000 | £’000 | £’000 | £’000 | £’000 | £’000 | |
Profit/(loss) on ordinary activities before taxation | 69,117 | (145,426) | (76,309) | 81,162 | 124,524 | 205,686 |
Profit on ordinary activities multiplied by blended rate | ||||||
of 23.52% (2022: standard rate of 19.00%) | 16,256 | (34,205) | (17,949) | 15,421 | 23,660 | 39,081 |
Effects of: | ||||||
Overseas tax suffered | 2,697 | 95 | 2,792 | 3,210 | – | 3,210 |
Foreign exchange (gain)/loss not taxable | – | (2,121) | (2,121) | – | 3,399 | 3,399 |
Loss/(gain) on investments held at fair value | ||||||
through profit or loss not subject to tax | – | 33,181 | 33,181 | – | (29,208) | (29,208) |
Non taxable capital special dividends | – | (148) | (148) | – | – | – |
Impact of change in tax rates | (2) | (13) | (15) | 63 | – | 63 |
Non taxable UK dividends | (2,034) | – | (2,034) | (3,744) | – | (3,744) |
Non taxable overseas dividends | (12,047) | – | (12,047) | (8,962) | – | (8,962) |
Disallowed expenses | 6 | 3 | 9 | – | 5 | 5 |
Double taxation relief | (391) | 299 | (92) | (839) | 361 | (478) |
Prior years corporation taxation adjustment | (17) | – | (17) | – | – | – |
Peruvian capital gains tax (credit)/charge | – | (20) | (20) | – | 116 | 116 |
Peruvian capital gains deferred tax movement | – | 183 | 183 | – | (216) | (216) |
Group relief (received)/surrendered for no payment | (42) | 42 | – | – | – | – |
Management expenses not relieved | – | 954 | 954 | – | – | – |
(11,830) | 32,455 | 20,625 | (10,272) | (25,543) | (35,815) | |
Total taxation charge/(credit) (note 7(a)) | 4,426 | (1,750) | 2,676 | 5,149 | (1,883) | 3,266 |
Group and | Group and | |
Company | Company | |
2023 | 2022 | |
£’000 | £’000 | |
Deferred tax liabilities in respect of timing differences: | ||
Deferred tax liability brought forward | (560) | (633) |
Deferred tax charge in respect of taxable dividend income (note 7(a)) | (183) | (143) |
Other deferred tax differences | (4) | – |
Movement in Peruvian capital gains tax (note 7(a)) | 262 | 216 |
Deferred tax liability carried forward | (485) | (560) |
2023 | 2022 | |||
Record date | Payment date | £’000 | £’000 | |
Final dividend of 23.50p per share for the year | ||||
ended 31 December 2022 (2021: 27.00p) | 10 March 2023 | 26 April 2023 | 44,392 | 49,898 |
1st interim dividend of 5.50p per share for the | ||||
year ended 31 December 2023 (2022: 5.50p) | 5 May 2023 | 31 May 2023 | 10,485 | 10,251 |
2nd interim dividend of 5.50p per share for the | ||||
year ended 31 December 2023 (2022: 5.50p) | 8 September 2023 | 6 October 2023 | 10,515 | 10,381 |
3rd interim dividend of 5.50p per share for the | ||||
year ended 31 December 2023 (2022: 5.50p) | 24 November 2023 | 22 December 2023 | 10,515 | 10,381 |
75,907 | 80,911 |
2023 | 2022 | |
£’000 | £’000 | |
1st quarterly interim dividend of 5.50p per share for the year ended 31 December 2023 (2022: | ||
5.50p) | 10,485 | 10,251 |
2nd quarterly interim dividend of 5.50p per share for the year ended 31 December 2023 (2022: | ||
5.50p) | 10,515 | 10,381 |
3rd quarterly interim dividend of 5.50p per share for the year ended 31 December 2023 (2022: | ||
5.50p) | 10,515 | 10,381 |
Final dividend of 17.00p per share for the year ended 31 December 2023 (2022: 23.50p) | 32,501 | 44,392 |
64,016 | 75,405 |
2023 |
2022 |
|
Net revenue profit attributable to ordinary shareholders (£’000) |
64,691 |
76,013 |
Net capital (loss)/profit attributable to ordinary shareholders (£’000) |
(143,676) |
126,407 |
Total (loss)/profit attributable to ordinary shareholders (£’000) |
(78,985) |
202,420 |
Equity shareholders’ funds (£’000) |
1,160,051 |
1,299,285 |
The weighted average number of ordinary shares in issue during the year on which the earnings |
||
per ordinary share was calculated was: |
190,564,324 |
186,868,187 |
The actual number of ordinary shares in issue at the year end on which the net asset value per |
||
ordinary share was calculated was: |
191,183,036 |
188,753,036 |
Earnings per ordinary share |
||
Revenue earnings per share (pence) ‑ basic and diluted |
33.95 |
40.68 |
Capital (loss)/earnings per share (pence) ‑ basic and diluted |
(75.40) |
67.64 |
Total (loss)/earnings per share (pence) - basic and diluted |
(41.45) |
108.32 |
As at |
As at |
|
31 December |
31 December |
|
2023 |
2022 |
|
Net asset value per ordinary share (pence) |
606.78 |
688.35 |
Ordinary share price (pence) |
587.00 |
697.00 |
Group |
Company |
Group |
Company |
|
2023 |
2023 |
2022 |
2022 |
|
£’000 |
£’000 |
£’000 |
£’000 |
|
UK listed equity investments held at fair value through |
||||
profit or loss |
134,106 |
134,106 |
159,828 |
159,828 |
Overseas listed equity investments held at fair value |
||||
through profit or loss |
1,092,558 |
1,092,558 |
1,126,857 |
1,126,857 |
Fixed income investments held at fair value through profit |
||||
or loss |
53,440 |
53,440 |
116,960 |
116,960 |
Contractual rights held at fair value through profit or loss |
18,316 |
18,316 |
21,199 |
21,199 |
Investment in subsidiary held at fair value through profit |
||||
or loss 1 |
– |
7,407 |
– |
7,231 |
Total value of financial asset investments |
1,298,420 |
1,305,827 |
1,424,844 |
1,432,075 |
Derivative financial instruments ‑ written option contracts |
(1,401) |
(1,401) |
(1,227) |
(1,227) |
Total value of financial asset investments and |
||||
derivatives at 31 December |
1,297,019 |
1,304,426 |
1,423,617 |
1,430,848 |
Opening book cost of investment and derivative holdings |
983,103 |
983,103 |
859,298 |
859,298 |
Investment and derivative holding gains |
440,514 |
447,745 |
396,836 |
404,014 |
Opening fair value |
1,423,617 |
1,430,848 |
1,256,134 |
1,263,312 |
Analysis of transactions made during the year: |
||||
Purchases at cost |
662,250 |
662,250 |
503,782 |
503,782 |
Sales proceeds received |
(647,775) |
(647,775) |
(488,969) |
(488,969) |
Contractual rights ‑ return of capital |
(497) |
(497) |
(267) |
(267) |
Gains on investments and derivatives 2 |
(140,576) |
(140,400) |
152,937 |
152,990 |
Closing fair value |
1,297,019 |
1,304,426 |
1,423,617 |
1,430,848 |
Closing book cost of investment and derivative holdings |
1,082,258 |
1,082,258 |
983,103 |
983,103 |
Closing investment and derivative holding gains |
214,761 |
222,168 |
440,514 |
447,745 |
Closing fair value |
1,297,019 |
1,304,426 |
1,423,617 |
1,430,848 |
Comprising of: |
||||
– Equity investments |
1,298,420 |
1,305,827 |
1,424,844 |
1,432,075 |
– Derivative financial instruments ‑ written option contracts |
(1,401) |
(1,401) |
(1,227) |
(1,227) |
Total |
1,297,019 |
1,304,426 |
1,423,617 |
1,430,848 |
2023 |
2022 |
|
Securities lending |
£’000 |
£’000 |
Aggregate value of securities on loan at year end |
62,789 |
52,411 |
Maximum aggregate value of securities on loan during the year |
130,797 |
189,191 |
Fee income from stock lending during the year |
81 |
81 |
Issued share capital | |||
Description of shares | 2023 | 2022 | |
BlackRock World Mining Investment Company Limited | Ordinary shares of £1 | £100 | £100 |
Group | Company | Group | Company | |
2023 | 2023 | 2022 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Amounts due from brokers | 410 | 410 | 1 | 1 |
Prepayments and accrued income | 3,182 | 3,182 | 4,430 | 4,430 |
3,592 | 3,592 | 4,431 | 4,431 |
Group | Company | Group | Company | |
2023 | 2023 | 2022 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Accruals for expenses and interest payable | 8,052 | 8,052 | 6,155 | 6,155 |
Amounts due to subsidiary | – | 1,056 | – | 1,068 |
8,052 | 9,108 | 6,155 | 7,223 |
Group | Company | Group | Company | |
2023 | 2023 | 2022 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Bank loan | 149,828 | 149,828 | 158,783 | 158,783 |
149,828 | 149,828 | 158,783 | 158,783 |
Group | Company | Group | Company | |
2023 | 2023 | 2022 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Bank loan and overdraft at beginning of the year | 158,783 | 158,783 | 139,223 | 139,223 |
Cash flows: | ||||
Movement in overdraft | – | – | (356) | (356) |
Net drawdown of loan | – | – | 2,359 | 2,359 |
Non cash flows: | ||||
Effects of foreign exchange (gain)/loss | (8,955) | (8,955) | 17,557 | 17,557 |
Bank loan and overdraft at end of the year | 149,828 | 149,828 | 158,783 | 158,783 |
Ordinary shares | Nominal | |||
in issue | Treasury shares | Total shares | value | |
number | number | number | £’000 | |
Allotted, called up and fully paid share capital | ||||
comprised: | ||||
Ordinary shares of 5p each | ||||
At 31 December 2022 | 188,753,036 | 4,258,806 | 193,011,842 | 9,651 |
Ordinary shares reissued from treasury | 2,430,000 | (2,430,000) | – | – |
At 31 December 2023 | 191,183,036 | 1,828,806 | 193,011,842 | 9,651 |
Capital | ||||||
reserve | ||||||
Capital | arising on | |||||
reserve | revaluation | |||||
Share | Capital | arising on | of | |||
premium | redemption | Special | investments | investments | Revenue | |
account | reserve | reserve | sold | held | reserve | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 31 December 2022 | 148,107 | 22,779 | 180,736 | 428,323 | 440,514 | 69,175 |
Movement during the year: | ||||||
Total comprehensive income/(loss): | ||||||
Net profit/(loss) for the year | – | – | – | 82,077 | (225,753) | 64,691 |
Transactions with owners, recorded | ||||||
directly to equity: | ||||||
Ordinary shares reissued from treasury | 3,386 | – | 12,305 | – | – | – |
Share reissue costs | – | – | (33) | – | – | – |
Dividends paid | – | – | – | – | – | (75,907) |
At 31 December 2023 | 151,493 | 22,779 | 193,008 | 510,400 | 214,761 | 57,959 |
| Distributable reserves | ||||||
Capital | ||||||
reserve | ||||||
Capital | arising on | |||||
reserve | revaluation | |||||
Share | Capital | arising on | of | |||
premium | redemption | Special | investments | investments | Revenue | |
account | reserve | reserve | sold | held | reserve | |
Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 31 December 2022 | 148,107 | 22,779 | 180,736 | 426,822 | 447,745 | 63,445 |
Movement during the year: | ||||||
Total comprehensive income/(loss): | ||||||
Net profit/(loss) for the year | – | – | – | 82,077 | (225,577) | 64,515 |
Transactions with owners, recorded | ||||||
directly to equity: | ||||||
Ordinary shares reissued from treasury | 3,386 | – | 12,305 | – | – | – |
Share reissue costs | – | – | (33) | – | – | – |
Dividends paid | – | – | – | – | – | (75,907) |
At 31 December 2023 | 151,493 | 22,779 | 193,008 | 508,899 | 222,168 | 52,053 |
Capital | ||||||
reserve | ||||||
Capital | arising on | |||||
reserve | revaluation | |||||
Share | Capital | arising on | of | |||
premium | redemption | Special | investments | investments | Revenue | |
account | reserve | reserve | sold | held | reserve | |
Group | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 31 December 2021 | 138,818 | 22,779 | 155,123 | 345,594 | 396,836 | 74,073 |
Movement during the year: | ||||||
Total comprehensive income: | ||||||
Net profit for the year | – | – | – | 82,729 | 43,678 | 76,013 |
Transactions with owners, recorded | ||||||
directly to equity: | ||||||
Ordinary shares reissued from treasury | 9,289 | – | 25,683 | – | – | – |
Share reissue costs | – | – | (70) | – | – | – |
Dividends paid | – | – | – | – | – | (80,911) |
At 31 December 2022 | 148,107 | 22,779 | 180,736 | 428,323 | 440,514 | 69,175 |
| Distributable reserves | ||||||
Capital | ||||||
reserve | ||||||
Capital | arising on | |||||
reserve | revaluation | |||||
Share | Capital | arising on | of | |||
premium | redemption | Special | investments | investments | Revenue | |
account | reserve | reserve | sold | held | reserve | |
Company | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
At 31 December 2021 | 138,818 | 22,779 | 155,123 | 344,093 | 404,014 | 68,396 |
Movement during the year: | ||||||
Total comprehensive income: | ||||||
Net profit for the year | – | – | – | 82,729 | 43,731 | 75,960 |
Transactions with owners, recorded | ||||||
directly to equity: | ||||||
Ordinary shares reissued from treasury | 9,289 | – | 25,683 | – | – | – |
Share reissue costs | – | – | (70) | – | – | – |
Dividends paid | – | – | – | – | – | (80,911) |
At 31 December 2022 | 148,107 | 22,779 | 180,736 | 426,822 | 447,745 | 63,445 |
US | Canadian | Australian | Brazilian | |||
Dollar | Dollar | Dollar | Real | Others | Total | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Receivables (due from brokers, dividends and other income | ||||||
receivable) | 1,844 | 595 | 409 | 1,421 | 172 | 4,441 |
Cash and cash equivalents | 4,613 | 72 | – | – | – | 4,685 |
Bank loans | (149,828) | – | – | – | – | (149,828) |
Payables (due to brokers and other payables) | (533) | – | – | – | – | (533) |
Total foreign currency exposure on net monetary items | (143,904) | 667 | 409 | 1,421 | 172 | (141,235) |
Investments at fair value through profit or loss | 489,481 | 251,654 | 215,896 | 36,516 | 70,107 | 1,063,654 |
Derivative financial liabilities at fair value through profit or loss | (1,302) | – | – | – | – | (1,302) |
Total net foreign currency exposure | 344,275 | 252,321 | 216,305 | 37,937 | 70,279 | 921,117 |
US | Canadian | Australian | Brazilian | |||
Dollar | Dollar | Dollar | Real | Others | Total | |
2022 | £’000 | £’000 | £’000 | £’000 | £’000 | £’000 |
Receivables (due from brokers, dividends and other income | ||||||
receivable) | 7,035 | 671 | – | 2,159 | 158 | 10,023 |
Cash and cash equivalents | 411 | 94 | – | – | – | 505 |
Bank loans | (158,783) | – | – | – | – | (158,783) |
Payables (due to brokers and other payables) | (610) | – | – | – | – | (610) |
Derivative financial liabilities at fair value through profit or loss | (544) | – | – | – | – | (544) |
Total foreign currency exposure on net monetary items | (152,491) | 765 | – | 2,159 | 158 | (149,409) |
Investments at fair value through profit or loss | 487,897 | 278,664 | 286,992 | 37,339 | 69,922 1,160,814 | |
Total net foreign currency exposure | 335,406 | 279,429 | 286,992 | 39,498 | 70,080 1,011,405 |
| 2023 |
2022 |
|||||
Within one |
More than |
Within one |
More than |
|||
year |
one year |
Total |
year |
one year |
Total |
|
Group |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
Exposure to floating interest rates: |
||||||
Cash collateral held with brokers |
6,269 |
– |
6,269 |
6,795 |
– |
6,795 |
Cash and cash equivalents |
10,612 |
– |
10,612 |
29,492 |
– |
29,492 |
Bank loans |
(149,828) |
– |
(149,828) |
(158,783) |
– |
(158,783) |
Exposure to fixed interest rates: |
||||||
Fixed income investments |
– |
53,440 |
53,440 |
– |
116,960 |
116,960 |
Total exposure to interest rates |
(132,947) |
53,440 |
(79,507) |
(122,496) |
116,960 |
(5,536) |
| 2023 |
2022 |
|||||
Within one |
More than |
Within one |
More than |
|||
year |
one year |
Total |
year |
one year |
Total |
|
Company |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
Exposure to floating interest rates: |
||||||
Cash collateral held with brokers |
6,269 |
– |
6,269 |
6,795 |
– |
6,795 |
Cash and cash equivalents |
4,261 |
– |
4,261 |
23,317 |
– |
23,317 |
Bank loans |
(149,828) |
– |
(149,828) |
(158,783) |
– |
(158,783) |
Exposure to fixed interest rates: |
||||||
Fixed income investments |
– |
53,440 |
53,440 |
– |
116,960 |
116,960 |
Total exposure to interest rates |
(139,298) |
53,440 |
(85,858) |
(128,671) |
116,960 |
(11,711) |
Stock | Collateral | ||
| Country of | lending | received | |
2023 | establishment | £’000 | £’000 |
Barclays Bank plc | United Kingdom | 15,137 | 17,013 |
Barclays Capital Securities Limited | United Kingdom | 1,767 | 1,901 |
BNP Paribas Arbitrage | France | 910 | 1,009 |
Citigroup Global Markets Limited | United Kingdom | 233 | 249 |
Goldman Sachs International | United Kingdom | 6,857 | 7,427 |
HSBC Bank plc | United Kingdom | 1,519 | 1,675 |
J.P. Morgan Securities plc | United Kingdom | 14,683 | 16,215 |
Macquarie Bank Limited | Australia | 13,701 | 15,132 |
Société Générale | France | 4,547 | 5,088 |
UBS AG | Switzerland | 3,435 | 3,840 |
62,789 | 69,549 |
Stock | Collateral | ||
| Country of | lending | received | |
2022 | establishment | £’000 | £’000 |
Barclays Bank plc | United Kingdom | 29,587 | 32,905 |
Barclays Capital Securities Limited | United Kingdom | 1,230 | 1,341 |
BNP Paribas Arbitrage | France | 638 | 697 |
Citigroup Global Markets Limited | United Kingdom | 1,402 | 1,454 |
Goldman Sachs International | United Kingdom | 3,392 | 3,657 |
J.P. Morgan Securities plc | United Kingdom | 1,729 | 1,892 |
Macquarie Bank Limited | Australia | 12,166 | 13,311 |
UBS AG | Switzerland | 2,267 | 2,493 |
52,411 | 57,750 |
Non-cash | |
collateral | |
2023 | received |
Currency | £’000 |
Australian Dollar | 382 |
Canadian Dollar | 204 |
Chinese Yuan | 11,456 |
Danish Krone | 55 |
Euro | 4,642 |
UK Sterling | 3,215 |
Hong Kong Dollar | 1,256 |
Japanese Yen | 747 |
Norwegian Krone | 371 |
Swedish Krone | 49 |
Singapore Dollar | 18 |
US Dollar | 47,154 |
Total | 69,549 |
Non-cash | |
collateral | |
| 2022 | received |
Currency | £’000 |
Canadian Dollar | 217 |
Chinese Yuan | 1,815 |
Euro | 3,084 |
Hong Kong Dollar | 2,468 |
Japanese Yen | 1,542 |
Singapore Dollar | 26 |
Swiss Franc | 1,115 |
UK Sterling | 2,561 |
US Dollar | 44,817 |
Other | 105 |
Total | 57,750 |
| Maturity Tenor | |||||
91 to 365 | More than | Open | |||
8 to 30 days | days | 365 days | Transactions | Total | |
2023 | £’000 | £’000 | £’000 | £’000 | £’000 |
Collateral received – securities lending | |||||
Fixed income | |||||
Investment grade | – | – | 5,100 | – | 5,100 |
Equities | |||||
Recognised equities | – | – | – | 64,449 | 64,449 |
Total | – | – | 5,100 | 64,449 | 69,549 |
| Maturity Tenor | |||||
91 to 365 | More than | Open | |||
8 to 30 days | days | 365 days | Transactions | Total | |
2022 | £’000 | £’000 | £’000 | £’000 | £’000 |
Collateral received – securities lending | |||||
Fixed income | |||||
Investment grade | – | – | 3,170 | – | 3,170 |
Equities | |||||
Recognised equities | – | – | – | 54,580 | 54,580 |
Total | – | – | 3,170 | 54,580 | 57,750 |
Value | % of the | |
2023 | Company’s | |
Non cash collateral issuer – securities | £’000 | NAV |
Alibaba Group | 2,324 | 0.20 |
Merck | 1,990 | 0.17 |
Agricultural Bank Of China | 1,798 | 0.15 |
Pepsico | 1,696 | 0.15 |
Meta Platforms | 1,696 | 0.15 |
Thermo Fisher Scientific | 1,696 | 0.15 |
Unitedhealth Group | 1,689 | 0.15 |
Germany Federal Republic Of (Government) | 1,626 | 0.14 |
China Construction Bank | 1,621 | 0.14 |
Encompass Health | 1,406 | 0.12 |
Other issuers | 52,007 | 4.48 |
Total | 69,549 | 6.00 |
Value | % of the | |
2022 | Company’s | |
Non cash collateral issuer – securities | £’000 | NAV |
Southwest Airlines | 3,286 | 0.25 |
Marvell Technology Inc | 3,286 | 0.25 |
Cisco Systems Inc | 2,320 | 0.18 |
JD Health International Inc | 1,873 | 0.14 |
Cf Industries Holdings Inc | 1,217 | 0.09 |
Vale ADR Representing One Sa | 1,207 | 0.09 |
Abbott Laboratories | 1,207 | 0.09 |
Becton Dickinson | 1,207 | 0.09 |
Meta Platforms Inc Class A | 1,207 | 0.09 |
China Resources | 1,204 | 0.09 |
Other issuers | 39,736 | 3.06 |
Total | 57,750 | 4.42 |
Maximum | |||||
exposure | Total exposure | ||||
to any one | to all other | Lowest credit | |||
| Total number of | counterparty 1 | Collateral held 1 | counterparties 1 | rating of any one | |
counterparties | £’000 | £’000 | £’000 | counterparty 2 | |
2023 | 3 | 10,612 | 6,269 | 410 | A+ |
2022 | 3 | 29,492 | 6,795 | 1 | A+ |
Liability for | ||||
Pledged collateral | inbound collateral | |||
As at | As at | As at | As at | |
31 December | 31 December | 31 December | 31 December | |
2023 | 2022 | 2023 | 2022 | |
£’000 | £’000 | £’000 | £’000 | |
Cash collateral ‑ Bank of America Merrill Lynch (2022: Bank of America | ||||
Merrill Lynch) | 6,269 | 6,795 | – | – |
2023 | 2022 | |
Group | £’000 | £’000 |
Investment in contractual rights | 18,316 | 21,199 |
Fixed income investments | 53,440 | 116,960 |
Cash collateral held with brokers | 6,269 | 6,795 |
Cash and cash equivalents | 10,612 | 29,492 |
Other receivables (amounts due from brokers, dividends and interest receivable) | 3,592 | 4,431 |
92,229 | 178,877 |
2023 | 2022 | |
Company | £’000 | £’000 |
Investment in contractual rights | 18,316 | 21,199 |
Fixed income investments | 53,440 | 116,960 |
Cash collateral held with brokers | 6,269 | 6,795 |
Cash and cash equivalents | 4,261 | 23,317 |
Other receivables (amounts due from brokers, dividends and interest receivable) | 3,592 | 4,431 |
85,878 | 172,702 |
At 31 December 2023 | At 31 December 2022 | |||
Assets | Liabilities | Assets | Liabilities | |
Derivatives | £’000 | £’000 | £’000 | £’000 |
Written option contracts | – | (1,401) | – | (1,227) |
Total derivative assets and liabilities in the Consolidated and Parent | ||||
Company Statements of Financial Position | – | (1,401) | – | (1,227) |
Total assets and liabilities subject to a master netting agreement | – | (1,401) | – | (1,227) |
Derivative |
|||||
liabilities |
|||||
subject to a |
|||||
master netting |
Derivatives |
Net amount |
|||
agreement by a |
available for |
Non-cash |
Pledged cash |
of derivative |
|
counterparty |
offset |
collateral given |
collateral |
liabilities |
|
Counterparty |
£’000 |
£’000 |
£’000 |
£’000 |
£’000 |
At 31 December 2023 |
|||||
Bank of America Merrill Lynch |
(1,401) |
– |
– |
1,401 |
– |
At 31 December 2022 |
|||||
Bank of America Merrill Lynch |
(1,227) |
– |
– |
1,227 |
– |
2023 | 2022 | |
3 months or | 3 months or | |
less | less | |
Group | £’000 | £’000 |
Current liabilities: | ||
Amounts due to brokers, accruals and provisions | 8,052 | 6,528 |
Derivative financial liabilities at fair value through profit or loss | 1,401 | 1,227 |
Bank loans | 149,828 | 158,783 |
159,281 | 166,538 |
2023 | 2022 | |
3 months or | 3 months or | |
less | less | |
Company | £’000 | £’000 |
Current liabilities: | ||
Amounts due to brokers, accruals and provisions | 9,108 | 7,584 |
Derivative financial liabilities at fair value through profit or loss | 1,401 | 1,227 |
Bank loans | 149,828 | 158,783 |
160,337 | 167,594 |
Financial assets/(liabilities) at fair value through profit or loss | ||||
at 31 December 2023 – Group | Level 1 | Level 2 | Level 3 | Total |
£’000 | £’000 | £’000 | £’000 | |
Assets: | ||||
Equity investments | 1,193,969 | – | 32,695 | 1,226,664 |
Fixed income securities | 16,924 | 36,516 | – | 53,440 |
Investment in contractual rights | – | – | 18,316 | 18,316 |
Total assets | 1,210,893 | 36,516 | 51,011 | 1,298,420 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (1,401) | – | (1,401) |
Total | 1,210,893 | 35,115 | 51,011 | 1,297,019 |
Financial assets/(liabilities) at fair value through profit or loss | ||||
at 31 December 2022 – Group | Level 1 | Level 2 | Level 3 | Total |
£’000 | £’000 | £’000 | £’000 | |
Assets: | ||||
Equity investments | 1,250,984 | 9 | 35,692 | 1,286,685 |
Fixed income securities | 68,894 | 48,066 | – | 116,960 |
Investment in contractual rights | – | – | 21,199 | 21,199 |
Total assets | 1,319,878 | 48,075 | 56,891 | 1,424,844 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (1,227) | – | (1,227) |
Total | 1,319,878 | 46,848 | 56,891 | 1,423,617 |
Financial assets/(liabilities) at fair value through profit or loss | ||||
at 31 December 2023 – Company | Level 1 | Level 2 | Level 3 | Total |
£’000 | £’000 | £’000 | £’000 | |
Assets: | ||||
Equity investments | 1,193,969 | – | 40,102 | 1,234,071 |
Fixed income securities | 16,924 | 36,516 | – | 53,440 |
Investment in contractual rights | – | – | 18,316 | 18,316 |
Total assets | 1,210,893 | 36,516 | 58,418 | 1,305,827 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (1,401) | – | (1,401) |
Total | 1,210,893 | 35,115 | 58,418 | 1,304,426 |
Financial assets/(liabilities) at fair value through profit or loss | ||||
at 31 December 2022 – Company | Level 1 | Level 2 | Level 3 | Total |
£’000 | £’000 | £’000 | £’000 | |
Assets: | ||||
Equity investments | 1,250,984 | 9 | 42,923 | 1,293,916 |
Fixed income securities | 68,894 | 48,066 | – | 116,960 |
Investment in contractual rights | – | – | 21,199 | 21,199 |
Total assets | 1,319,878 | 48,075 | 64,122 | 1,432,075 |
Liabilities: | ||||
Derivative financial instruments – written options | – | (1,227) | – | (1,227) |
Total | 1,319,878 | 46,848 | 64,122 | 1,430,848 |
| Level 3 Financial assets at fair value through profit or loss | Group | Company | ||
at 31 December | 2023 | 2022 | 2023 | 2022 |
£’000 | £’000 | £’000 | £’000 | |
Opening fair value | 56,891 | 33,413 | 64,122 | 40,591 |
Return of capital – royalty | (497) | (267) | (497) | (267) |
Additions at cost | – | 20,106 | – | 20,106 |
Transfer of equities from Level 1 to Level 3 | – | 2 | – | 2 |
Conversion of equity and transfer to Level 1 | – | (2,546) | – | (2,546) |
Conversion of convertible bonds to equity and transfer to Level 2 | – | (10,160) | – | (10,160) |
Transfer of equities and convertible bonds to Level 2 | – | (19,305) | – | (19,305) |
Total profit or loss included in net profit on investments in the | ||||
Consolidated Statement of Comprehensive Income: | ||||
‑ assets transferred to Level 1 during the period | – | 169 | – | 169 |
‑ assets transferred to Level 2 during the period | – | 14,212 | – | 14,212 |
‑ assets held at the end of the period | (5,383) | 21,267 | (5,207) | 21,320 |
Closing balance | 51,011 | 56,891 | 58,418 | 64,122 |
As at | Range of | |||||
31 December | weighted | Reasonable | ||||
2023 | Valuation | Unobservable | average | possible | Impact on | |
Description | £’000 | technique | input | inputs | shift¹ +/- | fair value |
Discounted rate– | ||||||
weighted average | ||||||
Discounted | cost | |||||
BHP Brazil Royalty | 18,316 | cash flows | of capital | 5.0% ‑ 8.0% | 1.0% | £1.0m |
US$1,706- | ||||||
Average | US$1,780 | |||||
gold prices | per ounce | 10.0% | £1.8m | |||
US$8,397- | ||||||
Average | US$8,469 | |||||
copper prices | per tonne | 10.0% | £1.2m | |||
Market | ||||||
Jetti Resources | 27,204 | approach | Earnings multiple | 6.00x | 5.0% | £1.4m |
Market | Price of recent | |||||
MCC Mining | 5,491 | approach | transaction | 5.0% | £0.3m | |
Listing | ||||||
suspended | ||||||
– valued | ||||||
at nominal | ||||||
Polyus | – | US$0.01 | ||||
Delisted ‑ | ||||||
valued at | ||||||
nominal | ||||||
Polymetal International | – | US$0.01 | ||||
Total | 51,011 |
As at | Range of | |||||
31 December | weighted | Reasonable | ||||
2022 | Valuation | Unobservable | average | possible | Impact on | |
Description | £’000 | technique | input | inputs | shift¹ +/- | fair value |
Discounted rate– | ||||||
weighted average | ||||||
Discounted | cost | |||||
OZ Minerals Brazil Royalty | 21,199 | cash flows | of capital | 5.0% ‑ 8.0% | 1.0% | £1.0m |
US$1,400- | ||||||
Average | US$1,600 | |||||
gold prices | per ounce | 10.0% | £1.5m | |||
US$7,209- | ||||||
Average | US$8,510 | |||||
copper prices | per tonne | 10.0% | £1.0m | |||
Market | ||||||
Jetti Resources | 29,873 | approach | Earnings multiple | 5.93x | 5.0% | £0.6m |
Market | Price of recent | |||||
MCC Mining | 5,819 | approach | transaction | 5.0% | £0.3m | |
Lifezone commitment (see Note 21) | – | |||||
Listing | ||||||
suspended | ||||||
– valued | ||||||
at nominal | ||||||
Polyus | – | US$0.01 | ||||
Total | 56,891 |
As at 31 December 2023 | ||
Total % of shares held by Related | Total % of shares held by Significant | Number of Significant Investors who |
BlackRock Funds | Investors who are not affiliates of | are not affiliates of BlackRock Group or |
BlackRock Group or BlackRock, Inc. | BlackRock, Inc. | |
1.29 | n/a | n/a |
As at 31 December 2022 | ||
Total % of shares held by Related | Total % of shares held by Significant | Number of Significant Investors who |
BlackRock Funds | Investors who are not affiliates of | are not affiliates of BlackRock Group or |
BlackRock Group or BlackRock, Inc. | BlackRock, Inc. | |
2.27 | n/a | n/a |