| 2024 | 2023 | ||
| Notes | £m | £m | |
Revenue | 4 | ||
Service charges and similar expenses | 4 | ( | ( |
Net rental income | 4 | ||
Administration expenses | ( | ( | |
Other property expenses | ( | ( | |
Operating profit before revaluation and disposals | |||
Net revaluation movements on investment property | 12/14 | ( | ( |
Net revaluation movements on equity investments | ( | ( | |
(Loss)/profit on sale of investment property | ( | ||
Loss on sale of other equity investments | ( | ||
Operating loss | ( | ( | |
Finance income | 8 | ||
Finance costs | 9 | ( | ( |
Foreign exchange loss | ( | ( | |
Loss before tax | ( | ( | |
Taxation | 10 | ||
Loss for the year attributable toequityshareholders | ( | ( | |
Basic and diluted earnings per share | 5/24 | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Loss for the year | ( | ( | |
| Other comprehensive income: | |||
| Items that may be reclassified to profit or loss | |||
Revaluation of property, plant and equipment | 26 | ||
Foreign exchange differences | 26 | ( | ( |
Deferred tax on revaluation of property, plant and equipment | 18 | ( | ( |
Total items that may be reclassified to profit or loss | ( | ( | |
Total other comprehensive expense | ( | ( | |
Total comprehensive expense for the year attributable to equity shareholders | ( | ( |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Non-current assets | |||
Investment properties | 12 | ||
Property, plant and equipment | 13 | ||
Intangible assets | |||
Equity investments | |||
Derivative financial instruments | 20 | ||
| Current assets | |||
Trade and other receivables | 15 | ||
Derivative financial instruments | 20 | ||
Cash and cash equivalents | 16 | ||
Assets held for sale | 14 | ||
Total assets | |||
| Current liabilities | |||
Trade and other payables | 17 | ( | ( |
Current tax | ( | ( | |
Borrowings | 19 | ( | ( |
( | ( | ||
| Non-current liabilities | |||
Deferred tax | 18 | ( | ( |
Borrowings | 19 | ( | ( |
Leasehold liabilities | ( | ( | |
Derivative financial instruments | 20 | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
Share capital | 23 | ||
Share premium | |||
Other reserves | 26 | ||
Retained earnings | |||
Total equity |
| Share | Share | Other | Retained | ||
| capital | premium | reserves | earnings | Total equity | |
| £m | £m | £m | £m | £m | |
| Arising in 2024: | Note 23 | Note 26 | |||
Total comprehensive expense for theyear | ( | ( | ( | ||
Share-based payments | |||||
Dividends to shareholders | ( | ( | |||
Total changes arising in 2024 | ( | ( | ( | ||
At | |||||
At |
| Share | Share | Other | Retained | ||
| capital | premium | reserves | earnings | Total equity | |
| £m | £m | £m | £m | £m | |
Note 23 | Note 26 | ||||
| Arising in 2023: | |||||
Total comprehensive expense for theyear | ( | ( | ( | ||
Share-based payments | |||||
Dividends to shareholders | ( | ( | |||
Transfer of fair value on property, plant and equipment | ( | ||||
Total changes arising in 2023 | ( | ( | ( | ||
At 1 January 2023 | |||||
At 31 December 2023 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
| Cash flows from operating activities | |||
Cash generated from operations | 27 | ||
Interest received | |||
Interest paid | ( | ( | |
Income tax paid on operating activities | ( | ( | |
Net cash inflow from operating activities | |||
| Cash flows from investing activities | |||
Capital expenditure on investment properties | ( | ( | |
Proceeds from sale of properties | |||
Income tax paid on sale of properties | ( | ||
Purchases of property, plant and equipment | ( | ( | |
Purchase of intangibles | ( | ( | |
Net cash inflow/(outflow) from investing activities | ( | ||
| Cash flows from financing activities | |||
Dividends paid | 25 | ( | ( |
Cash received on settlement of derivative financial instrument | |||
Purchase of derivative financial instrument | ( | ||
Proceeds from borrowings 1 | |||
Transaction costs related to borrowings | ( | ( | |
Repayment of borrowings 1 | ( | ( | |
Net cash outflow from financing activities | ( | ( | |
Cash flow element of net decrease in cash and cash equivalents | ( | ( | |
Foreign exchange loss | ( | ( | |
Net decrease in cash and cash equivalents | ( | ( | |
Cash and cash equivalents at the beginning of the year | |||
Cash and cash equivalents at the end of the year | 16 |
| 2024 | ||||||
| Investment properties | ||||||
| United | Other | Central | ||||
| Kingdom | Germany | France | investments | administration | Total | |
| Year ended 31 December 2024 | £m | £m | £m | £m | £m | £m |
Rental income | 47.1 | 40.3 | 12.8 | – | – | 100.2 |
Other property-related income 1 | 13.2 | 0.3 | 0.3 | 6.0 | 0.1 | 19.9 |
Service charge income | 15.8 | 11.0 | 5.0 | – | – | 31.8 |
Revenue | 76.1 | 51.6 | 18.1 | 6.0 | 0.1 | 151.9 |
Service charges and similar expenses | (18.6) | (13.6) | (5.7) | – | – | (37.9) |
Net rental income | 57.5 | 38.0 | 12.4 | 6.0 | 0.1 | 114.0 |
Administration expenses | (7.4) | (3.2) | (1.4) | (0.1) | (5.6) | (17.7) |
Other property expenses | (9.7) | (4.1) | (0.8) | (3.5) | – | (18.1) |
Revenue less costs | 40.4 | 30.7 | 10.2 | 2.4 | (5.5) | 78.2 |
Net revaluation movements on investment property | (73.7) | (41.5) | (12.5) | – | – | (127.7) |
Net revaluation movements on equity investments | – | – | – | (0.6) | – | (0.6) |
(Loss)/profit on sale of investment property | (1.6) | (0.8) | – | – | 0.1 | (2.3) |
Loss on sale of other equity investments | – | – | – | (0.1) | – | (0.1) |
Segment operating (loss)/profit | (34.9) | (11.6) | (2.3) | 1.7 | (5.4) | (52.5) |
Finance income | 1.0 | – | – | 0.4 | – | 1.4 |
Finance costs | (26.9) | (14.2) | (4.3) | – | (0.3) | (45.7) |
Foreign exchange loss | – | – | – | (0.6) | – | (0.6) |
Segment (loss)/profit before tax | (60.8) | (25.8) | (6.6) | 1.5 | (5.7) | (97.4) |
| 2023 | ||||||
| Investment properties | ||||||
| United | Other | Central | ||||
| Kingdom | Germany | France | investments | administration | Total | |
| Year ended 31 December 2023 | £m | £m | £m | £m | £m | £m |
Rental income | 46.4 | 43.2 | 13.2 | – | – | 102.8 |
Other property-related income | 8.9 | 0.6 | 0.9 | 5.5 | – | 15.9 |
Service charge income | 13.4 | 11.7 | 4.9 | – | – | 30.0 |
Revenue | 68.7 | 55.5 | 19.0 | 5.5 | – | 148.7 |
Service charges and similar expenses | (16.3) | (14.0) | (5.4) | – | – | (35.7) |
Net rental income | 52.4 | 41.5 | 13.6 | 5.5 | – | 113.0 |
Administration expenses | (7.5) | (3.2) | (1.3) | (0.1) | (6.1) | (18.2) |
Other property expenses | (8.6) | (4.2) | (0.4) | (2.4) | – | (15.6) |
Revenue less costs | 36.3 | 34.1 | 11.9 | 3.0 | (6.1) | 79.2 |
Net revaluation movements on investment property | (186.6) | (90.6) | (25.5) | – | – | (302.7) |
Net revaluation movements on equity investments | – | – | – | (1.3) | – | (1.3) |
Profit/(loss) on sale of investment property | 0.4 | (1.6) | (0.1) | 2.7 | – | 1.4 |
Segment operating (loss)/profit | (149.9) | (58.1) | (13.7) | 4.4 | (6.1) | (223.4) |
Finance income | 0.1 | – | – | 1.5 | – | 1.6 |
Finance costs | (25.2) | (11.9) | (4.0) | – | (0.2) | (41.3) |
Foreign exchange gain/(loss) | – | – | 0.1 | (0.4) | – | (0.3) |
Segment (loss)/profit before tax | (175.0) | (70.0) | (17.6) | 5.5 | (6.3) | (263.4) |
Assets | Liabilities | Capital expenditure | ||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
| Investment properties | ||||||
United Kingdom | 825.1 | 930.0 | 510.5 | 548.2 | 9.4 | 3 7. 2 |
Germany | 828.8 | 908.1 | 477.4 | 510.8 | 8.3 | 9.3 |
France | 233.2 | 265.0 | 158.4 | 164.3 | 3.4 | 3.1 |
Other investments | 44.7 | 57.8 | 1.3 | 8.4 | – | 0.8 |
1,931.8 | 2,160.9 | 1,147.6 | 1,231.7 | 21.1 | 50.4 |
| 2024 | 2023 | |
| For use in earnings per share calculations | Number | Number |
Weighted average number of ordinary shares in circulation | 397,410,268 | 397,330,507 |
Diluted number of ordinary shares | 402,916,907 | 400,942,040 |
| For use in net asset per share calculations | ||
Number of ordinary shares in circulation at 31 December | 397,410,268 | 397,410,268 |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Loss for the year | (93.6) | (249.8) | |
Net revaluation movement on investment property | 12/14 | 127.7 | 302.7 |
Deferred tax on revaluations | (6.6) | (16.3) | |
Net revaluation movement on equity investments | 0.6 | 1.3 | |
Loss/(profit) on sale of investment property | 2.3 | (1.4) | |
Current tax thereon | 2.1 | – | |
Movement in fair value of derivative financial instruments | 9 | 3.4 | 4.2 |
Loss from sale of equity investments | 0.1 | – | |
Amortisation of intangible assets | 0.4 | 0.2 | |
EPRA earnings | 36.4 | 40.9 | |
Basic and diluted loss per share | (23.6)p | (62.9)p | |
EPRA earnings per share | 9.2p | 10.3p |
2024 | 2023 | |||||||
| IFRS | EPRA | EPRA | EPRA | IFRS | EPRA | EPRA | EPRA | |
| NAV | NTA | NRV | NDV | NAV | NTA | NRV | NDV | |
| 2024 | £m | £m | £m | £m | £m | £m | £m | £m |
IFRS Net assets | 784.2 | 784.2 | 784.2 | 784.2 | 929.2 | 929.2 | 929.2 | 929.2 |
Other intangibles | – | (2.7) | – | – | – | (2.9) | – | – |
Fair value of fixed interest debt | – | – | – | 50.4 | – | – | – | 56.7 |
Tax thereon | – | – | – | (1.7) | – | – | – | (3.3) |
Deferred tax on revaluation surplus | – | 79.8 | 79.8 | – | – | 90.0 | 90.0 | – |
Adjustment for short-term disposals | – | (5.5) | – | – | – | (6.6) | – | – |
Fair value of financial instruments | – | (1.4) | (1.4) | – | – | (4.3) | (4.3) | – |
Purchasers’ costs 1 | – | – | 132.6 | – | – | – | 1 4 7. 7 | – |
784.2 | 854.4 | 995.2 | 832.9 | 929.2 | 1,005.4 | 1,162.6 | 982.6 | |
Per share | 197.3p | 215.0p | 250.4p | 209.6p | 233.8p | 253.0p | 292.5p | 247.2p |
| 2024 | 2023 | |||
| Notes | £m | £m | ||
| Auditor’s remuneration: Fees payable to the Company’s Auditor for: | Audit of the Parent Company and Group accounts | 0.7 | 0.5 | |
Audit of the Company’s subsidiaries pursuant to legislation | 0.1 | 0.2 | ||
Audit overrun fee for prior year 1 | 0.2 | – | ||
Depreciation of property, plant and equipment | 13 | 0.6 | 0.6 | |
Amortisation of intangible assets | 0.4 | 0.2 | ||
Employee benefits expense | 7 | 11.6 | 12.1 | |
Foreign exchange loss | 0.6 | 0.3 | ||
Provision against trade and other receivables | 15 | 0.1 | – | |
1 | The fee was paid to the previous auditor for overruns relating to the 2023 audit. | |||
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries | 7.4 | 7. 6 |
Social security costs | 1.4 | 1.4 |
Pension costs – defined contribution plans | 0.4 | 0.3 |
Performance incentive plan | 0.8 | 1.2 |
Other employee-related expenses | 1.6 | 1.6 |
11.6 | 12.1 |
2024 | 2023 | |||||
| Property | Hotel | Total | Property | Hotel | Total | |
| Number | Number | Number | Number | Number | Number | |
Male | 53 | 11 | 64 | 50 | 11 | 61 |
Female | 49 | 10 | 59 | 48 | 9 | 57 |
102 | 21 | 98 | 20 | 118 |
| 2024 | 2023 | |
| £m | £m | |
| Interest income | ||
Financial instruments carried at amortised cost | 1.4 | 1.6 |
1.4 | 1.6 |
| 2024 | 2023 | |
| £m | £m | |
| Interest expense | ||
Secured bank loans | 40.6 | 35.5 |
Amortisation of loan issue costs | 1.7 | 1.6 |
Total interest costs | 42.3 | 3 7. 1 |
Movement in fair value of derivative financial instruments | 3.4 | 4.2 |
Total finance costs | 45.7 | 41.3 |
| 2024 | 2023 | |
| £m | £m | |
| Corporation tax | ||
Current year charge | 3.0 | 5.6 |
Adjustments in respect of prior years | 0.1 | (1.9) |
3.1 | 3.7 | |
| Deferred tax (see note 18) | ||
Origination and reversal of temporary differences | (6.9) | (17.3) |
(6.9) | (17.3) | |
Tax credit for the year | (3.8) | (13.6) |
| 2024 | 2023 | |
| £m | £m | |
Loss before tax | (97.4) | (263.4) |
Expected tax credit at applicable tax rate | (21.2) | (56.3) |
Expenses not deductible for tax purposes | 0.3 | 0.3 |
Non-deductible loss from REIT | 13.4 | 42.9 |
Deferred tax on losses not recognised | 3.8 | 3.7 |
Adjustments in respect of prior years | 0.2 | (3.8) |
Other | (0.3) | (0.4) |
Tax credit for the year | (3.8) | (13.6) |
| United | |||||
| Kingdom | Germany | France | Total | ||
| Notes | £m | £m | £m | £m | |
Investment property | 12 | 657.0 | 793.6 | 225.9 | 1,676.5 |
Property held as property, plant and equipment | 13 | 37.5 | 1.6 | 1.6 | 40.7 |
Properties held for sale | 14 | 112.5 | 20.5 | – | 133.0 |
Property portfolio at 31 December 2024 | 807.0 | 815.7 | 227.5 | 1,850.2 |
| United | |||||
| Kingdom | Germany | France | Total | ||
| Notes | £m | £m | £m | £m | |
Investment property | 12 | 836.3 | 768.2 | 246.0 | 1,850.5 |
Property held as property, plant and equipment | 13 | 36.3 | 1.7 | 1.7 | 39.7 |
Properties held for sale | 14 | 4 7. 3 | 115.6 | 9.8 | 172.7 |
Property portfolio at 31 December 2023 | 919.9 | 885.5 | 2 5 7. 5 | 2,062.9 |
| Total | ||||
| United | investment | |||
| Kingdom | Germany | France | properties | |
| £m | £m | £m | £m | |
At 1 January 2024 | 836.3 | 768.2 | 246.0 | 1,850.5 |
Acquisitions | – | – | – | – |
Capital expenditure | 9.4 | 8.3 | 3.4 | 21.1 |
Disposals | (8.2) | – | – | (8.2) |
Net revaluation movement | (73.7) | (41.5) | (12.5) | (127.7) |
Lease incentive adjustments 1 | (0.8) | 11.2 | – | 10.4 |
Exchange rate variances | – | (36.8) | (11.0) | (47.8) |
Reclassification to property, plant and equipment | – | (0.1) | – | (0.1) |
Transfer (to)/from properties held for sale | (106.0) | 84.3 | – | (21.7) |
At 31 December 2024 | 657.0 | 793.6 | 225.9 | 1,676.5 |
| Total | ||||
| United | investment | |||
| Kingdom | Germany | France | properties | |
| £m | £m | £m | £m | |
At 1 January 2023 | 1,030.0 | 990.5 | 274.5 | 2,295.0 |
Acquisitions | – | – | – | – |
Capital expenditure | 3 7. 2 | 9.3 | 3.1 | 49.6 |
Disposals | (3.7) | (6.6) | – | (10.3) |
Net revaluation movement | (186.1) | (90.6) | (25.5) | (302.2) |
Lease incentive adjustments | (0.3) | 1.6 | (0.2) | 1.1 |
Exchange rate variances | – | (20.3) | (5.7) | (26.0) |
Transfer to properties held for sale | (40.8) | (115.7) | (0.2) | (156.7) |
At 31 December 2023 | 836.3 | 768.2 | 246.0 | 1,850.5 |
| Investment | Other | Property | Investment | Other | Property | |
| property | property | portfolio | property | property | portfolio | |
| 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | |
| £m | £m | £m | £m | £m | £m | |
Cushman and Wakefield | 657.0 | 150.0 | 807.0 | 836.3 | 83.6 | 919.9 |
Jones Lang LaSalle | 1,019.5 | 23.7 | 1,043.2 | 1,014.2 | 128.8 | 1,143.0 |
1,676.5 | 173.7 | 1,850.2 | 1,850.5 | 212.4 | 2,062.9 |
ERV | Equivalent yield | |||||||
Average | Range | Average | Range | |||||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
| £ per sq. ft | £ per sq. ft | £ per sq. ft | £ per sq. ft | % | % | % | % | |
UK | 38.08 | 34.76 | 10.00-56.41 | 10.00–56.05 | 7.39 | 6.08 | 6.21-10.03 | 2.98–13.23 |
Germany | 13.41 | 14.40 | 9.19-27.59 | 9.93–29.70 | 5.23 | 5.24 | 4.30-6.40 | 4.40–6.20 |
France | 21.42 | 21.96 | 12.40-45.25 | 12.99–43.53 | 6.13 | 6.00 | 4.82-7.50 | 4.79–7.40 |
| Owner- | ||||
| occupied | Fixtures | |||
| Hotel | property | and fittings | Total | |
| £m | £m | £m | £m | |
| Cost or valuation | ||||
At 1 January 2023 | 26.7 | 10.8 | 3.5 | 41.0 |
Additions | 0.5 | – | 0.3 | 0.8 |
Reclassification (to)/from fixtures and fittings | (0.2) | – | 0.2 | – |
Revaluation | 3.2 | (1.2) | – | 2.0 |
Exchange rate variances | – | (0.1) | (0.1) | (0.2) |
At 31 December 2023 | 30.2 | 9.5 | 3.9 | 43.6 |
Additions | – | – | 0.2 | 0.2 |
Disposals | – | – | (0.1) | (0.1) |
Reclassification from investment properties | – | 0.1 | – | 0.1 |
Revaluation | 1.2 | (0.1) | – | 1.1 |
Exchange rate variances | – | (0.2) | – | (0.2) |
At 31 December 2024 | 31.4 | 9.3 | 4.0 | 44.7 |
| Comprising: | ||||
At cost | – | – | 4.0 | 4.0 |
At valuation | 31.4 | 9.3 | – | 40.7 |
31.4 | 9.3 | 4.0 | 44.7 | |
| Accumulated depreciation and impairment | ||||
At 1 January 2023 | – | – | (1.4) | (1.4) |
Depreciation charge | (0.1) | (0.1) | (0.4) | (0.6) |
Revaluation | 0.1 | 0.1 | – | 0.2 |
At 31 December 2023 | – | – | (1.8) | (1.8) |
Depreciation charge | (0.1) | (0.1) | (0.4) | (0.6) |
Revaluation | 0.1 | 0.1 | – | 0.2 |
At 31 December 2024 | – | – | (2.2) | (2.2) |
| Net book value | ||||
At 31 December 2024 1 | 31.4 | 9.3 | 1.8 | 42.5 |
At 31 December 2023 | 30.2 | 9.5 | 2.1 | 41.8 |
2024 | 2023 | |||||||
| UK | Germany | France | Total | UK | Germany | France | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 47.3 | 115.6 | 9.8 | 172.7 | 7. 0 | 3.6 | 9.7 | 20.3 |
Disposals | (40.8) | (8.3) | (9.8) | (58.9) | – | (3.6) | – | (3.6) |
Transfer from/(to) investment property | 106.0 | (84.3) | – | 21.7 | 40.8 | 115.6 | 0.3 | 156.7 |
Revaluation | – | – | – | – | (0.5) | – | – | (0.5) |
Exchange rate variances | – | (2.5) | – | (2.5) | – | – | (0.2) | (0.2) |
At 31 December | 112.5 | 20.5 | – | 133.0 | 4 7. 3 | 115.6 | 9.8 | 172.7 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Trade receivables | 4.2 | 8.8 |
Other receivables | 5.3 | 4.4 |
Prepayments | 2.7 | 1.4 |
Accrued income | 2.0 | 2.1 |
14.2 | 16.7 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 1.9 | 2.8 |
Debt write-offs | (0.3) | (0.9) |
Charge to the income statement | 0.1 | – |
At 31 December | 1.7 | 1.9 |
| 2024 | 2023 | |
| £m | £m | |
Cash at bank | 60.5 | 70.6 |
| 2024 | 2023 | |
| £m | £m | |
| Current | ||
Trade payables | 5.2 | 4.1 |
Social security and other taxes | 1.7 | 2.2 |
Tenant deposits | 10.1 | 10.7 |
Other payables | 4.6 | 5.7 |
Deferred income | 14.5 | 20.5 |
Accruals | 29.6 | 25.4 |
65.7 | 68.6 |
Liabilities | Assets | ||||||||
| Fair value | |||||||||
| adjustments | Total | ||||||||
| UK capital | to | UK capital | deferred | ||||||
| allowances | properties | Other | Total | allowances | Losses | Other | Total | tax | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 0.3 | 108.6 | 1.6 | 110.5 | – | (2.6) | (0.2) | (2.8) | 1 0 7. 7 |
| Charged/(credited) | |||||||||
to income statement | 0.4 | (17.0) | (0.1) | (16.7) | – | (0.7) | 0.1 | (0.6) | (17.3) |
to OCI 1 | – | 0.6 | – | 0.6 | – | – | – | – | 0.6 |
Exchange rate variances | – | (2.3) | – | (2.3) | – | – | – | – | (2.3) |
At 31 December 2023 | 0.7 | 89.9 | 1.5 | 92.1 | – | (3.3) | (0.1) | (3.4) | 88.7 |
| Charged/(credited) | |||||||||
to income statement | 0.2 | (7.6) | (0.2) | (7.6) | – | 1.0 | (0.3) | 0.7 | (6.9) |
to OCI 1 | – | 0.1 | – | 0.1 | – | – | – | – | 0.1 |
Exchange rate variances | – | (3.8) | – | (3.8) | – | – | – | – | (3.8) |
At 31 December 2024 | 0.9 | 78.6 | 1.3 | 80.8 | – | (2.3) | (0.4) | (2.7) | 78.1 |
At 31 December 2024 | At 31 December 2023 | |||||
| Non- | Total | Non- | Total | |||
| Current | current | borrowings | Current | current | borrowings | |
| £m | £m | £m | £m | £m | £m | |
Secured bank loans | 372.4 | 626.8 | 999.2 | 193.9 | 876.7 | 1,070.6 |
| Secured | |
| bank loans | |
| At 31 December 2024 | £m |
| Maturing in: | |
Within one year or on demand | 373.7 |
One to two years | 98.9 |
Two to five years | 326.8 |
More than five years | 204.1 |
| 1,003.5 | |
Unamortised issue costs | (4.3) |
Borrowings | 999.2 |
Due within one year | (372.4) |
Due after one year | 626.8 |
| Secured | |
| bank loans | |
| At 31 December 2023 | £m |
| Maturing in: | |
Within one year or on demand | 195.4 |
One to two years | 327.0 |
Two to five years | 331.0 |
More than five years | 222.2 |
| 1,075.6 | |
Unamortised issue costs | (5.0) |
Borrowings | 1,070.6 |
Due within one year | (193.9) |
Due after one year | 876.7 |
At 31 December 2024 | At 31 December 2023 | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | 236.1 | 439.6 | 675.7 | 238.9 | 462.4 | 701.3 |
Floating rate financial liabilities – swaps | 107.7 | 16.1 | 123.8 | 115.3 | – | 115.3 |
Total fixed rate | 343.8 | 455.7 | 799.5 | 354.2 | 462.4 | 816.6 |
Floating rate financial liabilities – capped | – | 37.8 | 37.8 | – | 40.6 | 40.6 |
Floating rate financial liabilities | 131.1 | 35.1 | 166.2 | 159.9 | 58.5 | 218.4 |
Total floating rate | 131.1 | 72.9 | 204.0 | 159.9 | 99.1 | 259.0 |
474.9 | 528.6 | 1,003.5 | 514.1 | 561.5 | 1,075.6 | |
Unamortised issue costs | (2.4) | (1.9) | (4.3) | (3.3) | (1.7) | (5.0) |
Borrowings | 472.5 | 526.7 | 999.2 | 510.8 | 559.8 | 1,070.6 |
Weighted average interest rate 1 | Weighted average life | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| At 31 December 2024 | % | % | % | Years | Years | Years |
Fixed rate financial liabilities | 2.7 | 3.0 | 2.9 | 6.4 | 2.5 | 3.8 |
Floating rate financial liabilities – swaps | 5.4 | 4.9 | 5.3 | 0.5 | 4.5 | 1.1 |
3.5 | 3.1 | 3.3 | 4.5 | 2.5 | 3.4 | |
Floating rate financial liabilities – capped | – | 2.6 | 2.6 | – | 2.8 | 2.8 |
Floating rate financial liabilities | 7.1 | 4.4 | 6.5 | 0.9 | 7.1 | 2.2 |
7.1 | 3.4 | 5.8 | 0.9 | 4.9 | 2.3 | |
Gross borrowings | 4.5 | 3.1 | 3.8 | 3.5 | 2.9 | 3.2 |
Weighted average interest rate 1 | Weighted average life | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| At 31 December 2023 | % | % | % | Years | Years | Years |
Fixed rate financial liabilities | 2.7 | 2.5 | 2.5 | 7. 4 | 2.8 | 4.4 |
Floating rate financial liabilities – swaps | 4.7 | – | 4.7 | – | – | 1.0 |
3.3 | 2.5 | 2.8 | 5.3 | 2.8 | 3.9 | |
Floating rate financial liabilities – capped | – | 2.6 | 2.6 | – | 3.8 | 3.8 |
Floating rate financial liabilities | 7. 1 | 5.2 | 6.6 | 1.6 | 2.9 | 1.9 |
7. 1 | 4.2 | 6.0 | 1.6 | 3.3 | 2.2 | |
Gross borrowings | 4.5 | 2.8 | 3.6 | 4.1 | 2.9 | 3.5 |
Carrying amounts | Fair values | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Current borrowings | 372.4 | 193.9 | 372.4 | 193.9 |
Non-current borrowings | 626.8 | 876.7 | 629.8 | 820.0 |
999.2 | 1,070.6 | 1,002.2 | 1,013.9 |
| 2024 | 2023 | |
| £m | £m | |
| Floating rate: | ||
– expiring within one year | 20.0 | - |
– expiring after one year 1 | 30.0 | 50.0 |
50.0 | 50.0 |
| Less than | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over | ||
| 1 year | years | years | years | years | 5 years | Total | |
| At 31 December 2024 | £m | £m | £m | £m | £m | £m | £m |
Secured bank loans | 373.7 | 98.9 | 125.8 | 115.6 | 85.4 | 204.1 | 1,003.5 |
Interest payments on borrowings 1 | 36.0 | 17.7 | 14.8 | 11.1 | 8.2 | 13.8 | 101.6 |
Effect of interest rate swaps | (1.3) | 0.1 | 0.1 | 0.1 | – | – | (1.0) |
Effect of interest rate caps | (0.4) | (0.2) | (0.1) | – | – | – | (0.7) |
Gross loan commitments | 408.0 | 116.5 | 140.6 | 126.8 | 93.6 | 217.9 | 1,103.4 |
| Less than | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over | ||
| 1 year | years | years | years | years | 5 years | Total | |
| At 31 December 2023 | £m | £m | £m | £m | £m | £m | £m |
Secured bank loans | 195.3 | 327.0 | 75.5 | 135.7 | 119.8 | 222.2 | 1,075.5 |
Interest payments on borrowings 1 | 39.4 | 32.8 | 14.9 | 12.3 | 8.2 | 1 7. 6 | 125.2 |
Effect of interest rate swaps | (2.8) | (0.6) | – | – | – | – | (3.4) |
Effect of interest rate caps | (0.8) | (0.4) | (0.3) | (0.1) | – | – | (1.6) |
Gross loan commitments | 231.1 | 358.8 | 90.1 | 147.9 | 128.0 | 239.8 | 1,195.8 |
| 2024 | 2024 | 2023 | 2023 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
| Non-current: | ||||
Interest rate caps and swaps | 0.7 | (0.4) | 3.6 | – |
| Current: | ||||
Interest rate caps and swaps | 1.1 | – | 0.7 | – |
1.8 | (0.4) | 4.3 | – |
| 2024 | 2024 | 2023 | 2023 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
| Maturing in: | ||||
Less than 1 year | 1.8 | – | 3.8 | – |
1 to 2 years | 0.2 | (0.1) | 1.0 | – |
2 to 3 years | 0.1 | (0.1) | 0.3 | – |
3 to 4 years | – | (0.1) | 0.1 | – |
4 to 5 years | – | (0.1) | – | – |
Over 5 years | – | – | – | – |
2.1 | (0.4) | 5.2 | – |
| 2024 | 2023 | ||
| Notes | £m | £m | |
Debt | 19 | 1,003.5 | 1,075.6 |
| Liquid resources | 16 | (60.5) | (70.6) |
Net debt (A) | 943.0 | 1,005.0 | |
Equity (B) | 784.2 | 929.2 | |
Net debt to equity ratio (A/B) | 120.2% | 108.2% |
| 2024 | 2023 | |
| Income | Income | |
| statement | statement & | |
| & equity | equity | |
| Scenario | £m | £m |
Cash +50 basis points | 0.3 | 0.4 |
Variable borrowings (including swaps and caps) +50 basis points | (1.8) | (2.6) |
Cash -50 basis points | (0.3) | (0.4) |
Variable borrowings (including swaps and caps) -50 basis points | 1.0 | 1.3 |
| 2024 | 2024 | 2023 | 2023 | |
| Net | Profit | Net | Profit | |
| assets | before tax | assets | before tax | |
| Scenario | £m | £m | £m | £m |
1% increase in value of Sterling against the Euro | (3.9) | 0.2 | (5.1) | 0.9 |
1% fall in value of Sterling against the Euro | 4.0 | (0.2) | 5.2 | (0.9) |
| Fair value | Total | ||
| through profit | Amortised | carrying | |
| and loss | cost | value | |
| £m | £m | £m | |
| Financial assets: | |||
Cash and cash equivalents | – | 60.5 | 60.5 |
Derivative financial assets | 1.8 | – | 1.8 |
Other assets – current 1 | – | 11.5 | 11.5 |
1.8 | 72.0 | 73.8 | |
| Financial liabilities: | |||
Secured bank loans | – | (999.2) | (999.2) |
Derivative financial liabilities | (0.4) | – | (0.4) |
Other liabilities – current 2 | – | (49.5) | (49.5) |
(0.4) | (1,048.7) | (1,049.1) | |
At 31 December 2024 | 1.4 | (976.7) | (975.3) |
| Fair value | Total | ||
| through profit | Amortised | carrying | |
| and loss | cost | value | |
| £m | £m | £m | |
| Financial assets: | |||
Cash and cash equivalents | – | 70.6 | 70.6 |
Derivative financial assets | 4.3 | – | 4.3 |
Other assets – current 1 | – | 15.3 | 15.3 |
4.3 | 85.9 | 90.2 | |
| Financial liabilities: | |||
Secured bank loans | – | (1,070.6) | (1,070.6) |
Other liabilities – current 2 | – | (45.9) | (45.9) |
– | (1,116.5) | (1,116.5) | |
At 31 December 2023 | 4.3 | (1,030.6) | (1,026.3) |
| 2024 | 2023 | |
| £m | £m | |
Net financial assets and liabilities: | 975.3 | 1,026.3 |
Other assets – current | 11.5 | 15.3 |
Other liabilities – current | (49.5) | (45.9) |
Cash and cash equivalents | 60.5 | 70.6 |
Borrowings and derivative financial instruments | 997.8 | 1,066.3 |
| Number of shares authorised, issued and fully paid | Ordinary | Total | ||||
| Ordinary | Total | shares in | Treasury | ordinary | ||
| shares in | Treasury | ordinary | circulation | shares | shares | |
| circulation | shares | shares | £m | £m | £m | |
At 1 January 2024 and 31 December 2024 | 397,410,268 | 41,367,512 | 438,777,780 | 9.9 | 1.1 | 11.0 |
| Number of shares authorised, issued and fully paid | Ordinary | Total | ||||
| Ordinary | Total | shares in | Treasury | ordinary | ||
| shares in | Treasury | ordinary | circulation | shares | shares | |
| circulation | shares | shares | £m | £m | £m | |
At 1 January 2023 | 397,210,866 | 41,566,914 | 438,777,780 | 9.9 | 1.1 | 11.0 |
Issue of shares | 199,402 | (199,402) | – | – | – | – |
At 31 December 2023 | 397,410,268 | 41,367,512 | 438,777,780 | 9.9 | 1.1 | 11.0 |
| 2024 | 2023 | |
| Number | Number | |
Weighted average number of ordinary shares in circulation | 397,410,268 | 397,330,507 |
Number of ordinary shares in circulation at the year-end | 397,410,268 | 397,410,268 |
| 2024 | 2023 | |
| Employee share plan | Number | Number |
Element B/Special Award | 694,695 | 820,246 |
LTIP | 4,811,944 | 2,880,054 |
Total potential dilutive shares | 5,506,639 | 3,700,300 |
| Dividend | ||||
| Payment | per share | 2024 | 2023 | |
| date | p | £m | £m | |
| Current year | ||||
2024 final dividend 1 | 23 May 2025 | 2.68 | – | – |
2024 interim dividend | 2 October 2024 | 2.60 | 10.3 | – |
Distribution of current year profit | 5.28 | 10.3 | - | |
| Prior year | ||||
2023 final dividend | 2 May 2024 | 5.35 | 21.3 | – |
2023 interim dividend | 3 October 2023 | 2.60 | – | 10.3 |
Distribution of prior year profit | 7. 9 5 | 21.3 | 10.3 | |
2022 final dividend | 2 May 2023 | 5.35 | – | 21.3 |
Dividends as reported in the Group statement of changes in equity | 31.6 | 31.6 |
| Share- | |||||||
| Capital | Cumulative | based | |||||
| redemption | translation | Fair value | payment | Other | |||
| reserve | reserve | reserve | reserve | reserves | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
At 1 January 2024 | 22.7 | 47.4 | 6.1 | 2.4 | 28.1 | 106.7 | |
Exchange rate variances | – | (21.6) | – | – | – | (21.6) | |
| Property, plant and equipment: | |||||||
– net fair value gains in the year | 13 | – | – | 1.3 | – | – | 1.3 |
– deferred tax thereon | 18 | – | – | (0.1) | – | – | (0.1) |
Share-based payments | – | – | – | 0.6 | – | 0.6 | |
At 31 December 2024 | 22.7 | 25.8 | 7.3 | 3.0 | 28.1 | 86.9 |
| Capital | Cumulative | Share-based | |||||
| redemption | translation | Fair value | payment | Other | |||
| reserve | reserve | reserve | reserve | reserves | Total | ||
| Notes | £m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 22.7 | 59.7 | 3.0 | 1.9 | 28.1 | 115.4 | |
Exchange rate variances | – | (12.3) | – | – | – | (12.3) | |
| Property, plant and equipment: | |||||||
– net fair value gains in the year | 13 | – | – | 2.2 | – | – | 2.2 |
– deferred tax thereon | 18 | – | – | (0.6) | – | – | (0.6) |
– reserve transfer on disposal of PPE | – | – | 1.5 | – | – | 1.5 | |
Share-based payments | – | – | – | 0.5 | – | 0.5 | |
At 31 December 2023 | 22.7 | 47.4 | 6.1 | 2.4 | 28.1 | 106.7 |
| 2024 | 2023 | |
| Cash generated from operations | £m | £m |
Operating loss | (52.5) | (223.4) |
| Adjustments for: | ||
Net movements on revaluation of investment properties | 127.7 | 302.7 |
Net movements on revaluation of equity investments | 0.6 | 1.3 |
Depreciation and amortisation | 1.0 | 0.8 |
Loss/(profit) on sale of investment property | 2.3 | (1.4) |
Lease incentive debtor adjustments | (10.4) | (1.1) |
Share-based payments | 0.6 | 0.5 |
Loss on sale of other equity investments | 0.1 | – |
| Changes in working capital: | ||
Decrease/(increase) in receivables | 2.5 | (0.9) |
(Decrease)/increase in payables | (0.7) | 4.7 |
Cash generated from operations | 71.2 | 83.2 |
| Non-cash movements | |||||||
| 2024 | |||||||
| Amortisation | |||||||
| 1 January | Financing | of borrowing | Fair value | Foreign | 31 December | ||
| 2024 | cash flows | issue costs | adjustments | exchange | 2024 | ||
Changes in liabilities arising from financing activities | Notes | £m | £m | £m | £m | £m | £m |
Borrowings | 19 | 1,070.6 | (47.7) | 1.7 | – | (25.4) | 999.2 |
Derivative financial instruments | 20 | (4.3) | (0.5) | – | 3.4 | – | (1.4) |
Lease liabilities | 3.5 | – | – | – | (0.2) | 3.3 | |
1,069.8 | (48.2) | 1.7 | 3.4 | (25.6) | 1,001.1 | ||
| Non-cash movements | |||||||
| 2023 | |||||||
| Amortisation | |||||||
| 1 January | Financing | of borrowing | Fair value | Foreign | 31 December | ||
| 2023 | cash flows | issue costs | adjustments | exchange | 2023 | ||
Changes in liabilities arising from financing activities | Notes | £m | £m | £m | £m | £m | £m |
Borrowings | 19 | 1,105.9 | (24.6) | 1.6 | – | (12.3) | 1,070.6 |
Derivative financial instruments | 20 | (8.5) | – | – | 4.2 | – | (4.3) |
Lease liabilities | 3.6 | – | – | – | (0.1) | 3.5 | |
1,101.0 | (24.6) | 1.6 | 4.2 | (12.4) | 1,069.8 |
| 2024 | 2023 | |
| Operating lease commitments – where the Group is lessor | £m | £m |
Within one year | 94.2 | 100.9 |
Between one and two years | 71.3 | 84.0 |
Between two and three years | 59.4 | 61.0 |
Between three and four years | 47.6 | 48.6 |
Between four and five years | 37.3 | 36.7 |
More than five years | 158.8 | 153.2 |
468.6 | 484.4 |
| 2024 | 2023 | |
| £000 | £000 | |
Short-term employee benefits | 1,473 | 1,428 |
Post-employment benefits | 44 | 49 |
Other long-term benefits | 10 | 7 |
Other fees | 2 | – |
1,529 | 1,484 |