| 2023 | 2022 | ||
| Notes | £m | £m | |
Revenue | 2,4 | ||
| Profit from operating activities * | 2 | ||
| Revaluation loss on properties | 2 | ( | ( |
| Other net gains | 2 | ||
| Share of results of joint ventures | 12B | ( | |
| Impairment of joint ventures | 8B | ( | |
| Share of results of associates | 13B | ( | |
Operating loss | ( | ( | |
| Finance income | 6 | ||
| Finance costs | 6 | ( | ( |
Loss before tax | ( | ( | |
| Tax charge | 7 | ( | ( |
Loss for the year attributable to equity shareholders | ( | ( | |
| Basic and diluted loss per share | 10B | ( | ( |
| 2023 | 2022 | ||
| £m | £m | ||
Loss for the year | ( | ( | |
| Recycled through the profit or loss on disposal of overseas property interests | |||
Exchange gain previously recognised in the translation reserve | ( | ||
Exchange loss previously recognised in the net investment hedge reserve | |||
Net exchange loss relating to equity shareholders | a | ( | |
| Items that may subsequently be recycled through profit or loss, net of tax | |||
Foreign exchange translation differences | ( | ||
Gain/(loss) on net investment hedge | ( | ||
Net gain/(loss) on cash flow hedge | ( | ||
Share of other comprehensive (loss)/gain of associates | ( | ||
( | |||
| Items that will not subsequently be recycled through profit or loss, net of tax | |||
Net actuarial losses on pension schemes | ( | ( | |
Total other comprehensive (loss)/income | b | ( | |
Total comprehensive loss for the year | ( | ( |
| 2023 | 2022 | ||
| Note | £m | £m | |
| Non-current assets | |||
| Investment properties | 11 | ||
Interests in leasehold properties | |||
Right-of-use assets | |||
Plant and equipment | |||
| Investment in joint ventures | 12C | ||
| Investment in associates | 13C | ||
Other investments | |||
| Trade and other receivables | 14A | ||
| Derivative financial instruments | 18A | ||
| Restricted monetary assets | 15 | ||
| Current assets | |||
| Trading properties | 11 | ||
| Trade and other receivables | 14B | ||
| Derivative financial instruments | 18A | ||
| Restricted monetary assets | 15 | ||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
| Trade and other payables | 16 | ( | ( |
| Obligations under head leases | 19 | ( | ( |
| Loans | 17A | ( | |
Tax | ( | ( | |
| Derivative financial instruments | 18A | ( | ( |
( | ( | ||
| Non-current liabilities | |||
| Trade and other payables | 16 | ( | ( |
| Obligations under head leases | 19 | ( | ( |
| Loans | 17A | ( | ( |
Deferred tax | ( | ( | |
| Derivative financial instruments | 18A | ( | ( |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
| Share capital | 20A | ||
Share premium | |||
| Other reserves | 20B | ||
Retained earnings | |||
Investment in own shares | ( | ( | |
Equity shareholders’ funds | |||
| EPRA net tangible assets value per share | 10C |
| Capital | Invest- | Equity | ||||||||
| redemp- | ment | share- | Non-con- | |||||||
| Share | Share | Merger | tion | Other | Retained | in own | holders’ | trolling | Total | |
| capital | premium | reserve | reserve | reserves | earnings | shares | funds | interests | equity | |
| a | b | c | d | a | ||||||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | ( | |||||||||
Foreign exchange translation differences | ( | |||||||||
Loss on net investment hedge | ( | ( | ( | |||||||
Gain on cash flow hedge | ||||||||||
Gain on cash flow hedge recycled to net finance costs | ( | ( | ( | |||||||
Share of other comprehensive gain of associates | ||||||||||
Net actuarial losses on pension schemes | ( | ( | ( | |||||||
Loss for the year | ( | ( | ( | |||||||
Total comprehensive income/(loss) | ( | ( | ( | ( | ||||||
Transfer | ( | ( | ||||||||
Share-based employee remuneration | ||||||||||
Cost of shares awarded to employees | ( | |||||||||
Purchase of own shares | ( | ( | ( | |||||||
Dividends | ( | ( | ( | |||||||
Scrip dividend related share issue | ( | |||||||||
Scrip dividend related share issue costs | ( | ( | ( | |||||||
At 31 December 2022 | ( | |||||||||
| Recycled exchange gains on disposal of overseas | ||||||||||
property interests | ( | ( | ( | |||||||
Foreign exchange translation differences | ( | ( | ( | |||||||
Gain on net investment hedge | ||||||||||
Loss on cash flow hedge | ( | ( | ( | |||||||
Loss on cash flow hedge recycled to net finance costs | ||||||||||
Share of other comprehensive loss of associates | ( | ( | ( | |||||||
Net actuarial losses on pension schemes | ( | ( | ( | |||||||
Loss for the year | ( | ( | ( | |||||||
Total comprehensive loss | ( | ( | ( | ( | ||||||
Share-based employee remuneration | ||||||||||
Cost of shares awarded to employees | ( | |||||||||
Dividends | ( | ( | ( | |||||||
As at 31 December 2023 | ( |
| 2023 | 2022 | ||
| Note | £m | £m | |
Profit from operating activities | 2 | ||
| Net movements in working capital and restricted monetary assets | 23A | ( | |
| Non-cash items | 23A | ( | |
Cash generated from operations | |||
Interest received | |||
Interest paid | ( | ( | |
Debt and loan facility issuance and extension fees | ( | ( | |
Premiums on hedging derivatives | ( | ||
Tax (paid)/repaid | ( | ||
Distributions and other receivables from joint ventures | |||
Distributions from joint ventures reclassified as assets held for sale | |||
Cash flows from operating activities | |||
| Investing activities | |||
Capital expenditure | ( | ( | |
Sale of properties (including trading properties) | |||
Sale of investments in joint ventures | |||
Sale of investments in associates | |||
| Advances to joint ventures | 12D | ( | ( |
Distributions and capital returns received from associates | |||
Cash flows from investing activities | |||
| Financing activities | |||
Share issue expenses | ( | ||
Proceeds from award of own shares | |||
Purchase of own shares | ( | ||
Proceeds from new borrowings | |||
Repayment of borrowings | ( | ( | |
| Equity dividends paid | 21 | ( | ( |
Cash flows from financing activities | ( | ( | |
Increase/(decrease) in cash and cash equivalents | ( | ||
| Opening cash and cash equivalents | 23B | ||
| Exchange translation movement | 23B | ( | |
| Closing cash and cash equivalents | 23B |
| 30 Jun | |||
| 31 Dec | 2025 | ||
| 2023 | Stress | ||
Key variable | Covenant | Actual | test |
Valuations (incl. Value Retail) | Gearing | 34% | 31% |
Net rental income | Interest cover | 68% | 70% |
| Year ended | Year ended | |
| 31 December | 31 December | |
| Average rate | 2023 | 2022 |
Quarter 1 | €1.133 | €1.195 |
Quarter 2 | €1.150 | €1.179 |
Quarter 3 | €1.163 | €1.168 |
Quarter 4 | €1.154 | €1.150 |
| 31 December | 31 December | |
| 2023 | 2022 | |
Year end rate | € 1.153 | €1.128 |
| 2023 | |||||||
| Proportionally consolidated | |||||||
| Share of | Sub-total | ||||||
| Reported | Property | before | Capital and | ||||
| Group | interests | adjustments | other | Adjusted | |||
| a | |||||||
| Note | £m | £m | £m | £m | £m | ||
Revenue | 4 | 134.3 | 132.4 | 266.7 | – | 266.7 | |
Gross rental income | b | 3A, 4 | 92.8 | 115.6 | 208.4 | – | 208.4 |
| Service charge income | 4 | 26.6 | 17.1 | 43.7 | – | 43.7 | |
119.4 | 132.7 | 252.1 | – | 252.1 | |||
Service charge expenses | (29.1) | (20.4) | (49.5) | – | (49.5) | ||
| Cost of sales | 5A | (14.7) | (20.7) | (35.4) | 0.3 | (35.1) | |
Net rental income | 75.6 | 91.6 | 167.2 | 0.3 | 167.5 | ||
| Gross administration costs | 5A | (64.3) | (0.4) | (64.7) | 13.2 | (51.5) | |
| Other income | 4 | 14.9 | – | 14.9 | – | 14.9 | |
Net administration expenses | (49.4) | (0.4) | (49.8) | 13.2 | (36.6) | ||
Profit from operating activities | 26.2 | 91.2 | 117.4 | 13.5 | 130.9 | ||
| Revaluation losses on properties | 11 | (45.2) | (73.9) | (119.1) | 119.1 | – | |
| Disposals | |||||||
| – Profit/(loss) on sale of properties | 8A | 1.3 | (19.1) | (17.8) | 17.8 | – | |
– Recycled exchange gains on disposal of overseas interests | 20.1 | – | 20.1 | (20.1) | – | ||
Change in fair value of other investments | (1.1) | – | (1.1) | 1.1 | – | ||
Loss on sale of joint ventures and associates | (19.1) | 19.1 | – | – | – | ||
Other net gains | 1.2 | – | 1.2 | (1.2) | – | ||
| Share of results of joint ventures | 12B | 9.4 | (9.4) | – | – | – | |
| Impairment of joint venture | 8B | (22.2) | – | (22.2) | 22.2 | – | |
| Share of results of associates | 13B | 16.0 | (1.2) | 14.8 | 17.3 | 32.1 | |
Operating (loss)/profit | (14.6) | 6.7 | (7.9) | 170.9 | 163.0 | ||
| Net finance costs | 6 | (36.1) | (6.6) | (42.7) | (3.2) | (45.9) | |
(Loss)/profit before tax | (50.7) | 0.1 | (50.6) | 167.7 | 117.1 | ||
| Tax charge | 7A | (0.7) | (0.1) | (0.8) | – | (0.8) | |
(Loss)/profit for the year attributable to equity shareholders | (51.4) | – | (51.4) | 167.7 | 116.3 | ||
| 2022 | |||||||
| Proportionally consolidated | |||||||
| Share of | Sub-total | ||||||
| Reported | Property | before | Capital and | ||||
| Group | interests | adjustments | other | Adjusted | |||
| a | |||||||
| Note | £m | £m | £m | £m | £m | ||
Revenue | 4 | 131.4 | 143.6 | 275.0 | – | 275.0 | |
Gross rental income | b | 3A, 4 | 90.2 | 125.0 | 215.2 | – | 215.2 |
| Service charge income | 4 | 24.2 | 18.6 | 42.8 | – | 42.8 | |
114.4 | 143.6 | 258.0 | – | 258.0 | |||
Service charge expenses | (27.8) | (22.5) | (50.3) | – | (50.3) | ||
| Cost of sales | 5A | (9.3) | (21.2) | (30.5) | (2.4) | (32.9) | |
Net rental income | 77.3 | 99.9 | 177.2 | (2.4) | 174.8 | ||
| Gross administration costs | 5A | (64.6) | (0.3) | (64.9) | 5.1 | (59.8) | |
| Other income | 4 | 17.0 | – | 17.0 | – | 17.0 | |
Net administration expenses | (47.6) | (0.3) | (47.9) | 5.1 | (42.8) | ||
Profit from operating activities | 29.7 | 99.6 | 129.3 | 2.7 | 132.0 | ||
| Revaluation losses on properties | 11 | (82.7) | (138.3) | (221.0) | 221.0 | – | |
| Disposals and assets held for sale | |||||||
| – Profit/(loss) on sale of properties | 8A | 0.7 | (0.1) | 0.6 | (0.6) | – | |
| – Income from assets held for sale | 8A | – | (1.6) | (1.6) | 1.6 | – | |
Change in fair value of other investments | (0.1) | – | (0.1) | 0.1 | – | ||
Other net gains/(losses) | 0.6 | (1.7) | (1.1) | 1.1 | – | ||
| Share of results of joint ventures | 12B | (41.5) | 41.5 | – | – | – | |
| Share of results of associates | 13B | (7.1) | 1.8 | (5.3) | 32.7 | 27.4 | |
Operating (loss)/profit | (101.0) | 2.9 | (98.1) | 257.5 | 159.4 | ||
| Net finance costs | 6 | (63.0) | (2.6) | (65.6) | 11.6 | (54.0) | |
(Loss)/profit before tax | (164.0) | 0.3 | (163.7) | 269.1 | 105.4 | ||
| Tax charge | 7A | (0.2) | (0.3) | (0.5) | – | (0.5) | |
(Loss)/profit for the year attributable to equity shareholders | (164.2) | – | (164.2) | 269.1 | 104.9 |
| Gross rental income | Adjusted net rental income | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
| Flagship destinations | ||||
UK | 92.8 | 90.5 | 72.9 | 74.3 |
France | 58.6 | 61.8 | 49.4 | 53.8 |
Ireland | 40.0 | 37.3 | 36.3 | 33.6 |
191.4 | 189.6 | 158.6 | 161.7 | |
Developments and other | 17.0 | 25.6 | 8.9 | 13.1 |
Managed portfolio – proportionally consolidated | 208.4 | 215.2 | 167.5 | 174.8 |
Less Share of Property interests | (115.6) | (125.0) | ||
Reported Group | 92.8 | 90.2 |
2023 | 2022 | |||||||
| Property | Capital | Revaluation | Property | Capital | Revaluation | |||
| valuation | expenditure | losses | valuation | expenditure | losses | |||
| Note | £m | £m | £m | £m | £m | £m | ||
| Flagship destinations | ||||||||
UK | 863.1 | 13.9 | (21.8) | 871.0 | 12.8 | (90.2) | ||
France | 1,003.3 | 14.3 | (15.2) | 1,241.0 | 33.3 | (57.2) | ||
Ireland | 629.7 | 5.4 | (37.5) | 676.4 | 4.9 | (20.1) | ||
2,496.1 | 33.6 | (74.5) | 2,788.4 | 51.0 | (167.5) | |||
Developments and other | 280.0 | 13.3 | (44.6) | 431.7 | 21.9 | (53.5) | ||
Managed portfolio – proportionally consolidated | 2,776.1 | 46.9 | (119.1) | 3,220.1 | 72.9 | (221.0) | ||
Value Retail | 1,885.7 | 27.5 | (7.7) | 1,887.0 | 6.6 | (60.7) | ||
Group portfolio | 4,661.8 | 74.4 | (126.8) | 5,107.1 | 79.5 | (281.7) | ||
| Less Value Retail | 13C | (1,885.7) | (27.5) | 7.7 | (1,887.0) | (6.6) | 60.7 | |
Less Share of Property interests | a | 12C | (1,379.9) | (27.3) | 73.9 | (1,722.9) | (35.2) | 138.3 |
Less trading properties | b | – | – | – | (36.2) | – | – | |
| Reported Group | 11 | 1,396.2 | 19.6 | (45.2) | 1,461.0 | 37.7 | (82.7) |
| 2023 | 2022 | ||
| £m | £m | ||
UK | 1,116.6 | 1,135.4 | |
Continental Europe | a | 2,165.5 | 2,518.0 |
Ireland | 491.9 | 533.4 | |
b | 3,774.0 | 4,186.8 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Base rent | 69.6 | 68.2 | |
Turnover rent | 4.7 | 5.5 | |
Car park income | * 10.9 | 10.8 | |
Lease incentive recognition | 3.2 | 2.7 | |
Other rental income | 4.4 | 3.0 | |
| Gross rental income | 2 | 92.8 | 90.2 |
Service charge income | * 26.6 | 24.2 | |
| Other income | |||
– Property fee income | * 8.4 | 11.5 | |
– Joint venture and associate management fees | 6.5 | 5.5 * | |
14.9 | 17.0 | ||
134.3 | 131.4 |
| 2023 | 2022 | ||
| Cost of sales | £m | £m | |
Ground and equity rents payable | 1.1 | 0.7 | |
Inclusive lease costs recovered through rent | 2.8 | 3.1 | |
Other property outgoings | a | 10.6 | 6.4 |
Change in provision for amounts not yet recognised in the income statement | 0.2 | (0.9) | |
14.7 | 9.3 |
| 2023 | 2022 | |||
Gross administration costs | Note | £m | £m | |
Employee costs | 5B | 35.2 | 42.0 | |
Depreciation of plant and equipment | 0.6 | 1.0 | ||
Depreciation of right-of-use assets | 2.4 | 3.1 | ||
Other costs | b | 12.9 | 13.4 | |
| Business transformation costs | 9A | 13.2 | 5.1 | |
64.3 | 64.6 |
| 2023 | 2022 | |
| £m | £m | |
Wages and salaries (including bonuses) | 24.4 | 31.3 |
Social security | 4.9 | 5.5 |
Other pension costs | 2.4 | 3.0 |
Share-based remuneration | 3.6 | 3.0 * |
35.3 | 42.8 | |
Capitalised into development properties | (0.1) | (0.8) |
Total | 35.2 | 42.0 |
| 2023 | 2022 | |
| number | number | |
Average number of employees | 199 | 370 |
Number of employees whose costs are recharged to occupiers, included above | 24 | 145 |
| 2023 | 2022 | |
| number | number | |
1 January | 15,576,073 | 11,100,742 |
Granted | 11,855,560 | 5,244,132 |
Lapsed | (441,574) | (768,801) |
31 December | 26,990,059 | 15,576,073 |
Weighted average | 2023 | 2022 |
Fair value of awards granted | 24p | 32p |
Share price at date of exercise | n/a | n/a |
Remaining contractual life | 2.1 years | 2.3 years |
| 2023 | 2022 | |
| number | number | |
1 January | 18,410,753 | 16,570,535 |
Granted | 4,192,451 | 7,273,007 |
Exercised | (8,735,735) | (1,210,999) |
Forfeited | (1,428,812) | (4,221,790) |
31 December | 12,438,657 | 18,410,753 |
Weighted average | 2023 | 2022 |
Fair value of awards granted | 24p | 32p |
Share price at date of exercise | 23p | 32p |
Remaining contractual life | 1.2 years | 1.3 years |
| 2023 | 2022 | |
| number | number | |
1 January | 2,761,940 | 714,478 |
Granted | 4,705,583 | 2,761,940 |
Exercised | – | (714,478) |
31 December | 7,467,523 | 2,761,940 |
Weighted average | 2023 | 2022 |
Fair value of awards granted | 24p | 32p |
Share price at date of exercise | n/a | 31p |
Remaining contractual life | 1.1 years | 1.3 years |
| 2023 | 2022 | ||
| £m | £m | ||
Audit of the Group and Company financial statements | 1.0 | 0.9 | |
Audit of subsidiaries | 0.5 | 0.5 | |
Audit related assurance services, including interim review | 0.3 | 0.3 | |
1.8 | 1.7 | ||
Non-audit services | a | 0.1 | – |
Total auditor remuneration | b | 1.9 | 1.7 |
| 2023 | 2022 | ||
| Note | £m | £m | |
Discount on redemption of bonds | 9A,17A | 4.3 | – |
Interest receivable on derivatives | 12.8 | 21.4 | |
Bank and other interest receivable | 18.1 | 4.7 | |
Finance income | 35.2 | 26.1 | |
Interest on bank loans and overdrafts | (4.5) | (4.6) | |
Interest on bonds and related charges | (59.2) | (61.4) | |
Interest on senior notes and related charges | (5.4) | (6.0) | |
Interest on obligations under head leases | (2.1) | (2.1) | |
Interest on other lease obligations | (0.1) | (0.1) | |
Other interest payable | (0.7) | (0.4) | |
Gross interest costs | (72.0) | (74.6) | |
Interest capitalised in respect of properties under development | – | 1.2 | |
(72.0) | (73.4) | ||
| Debt and loan facility cancellation costs | 9A | – | (1.3) |
| Fair value gains/(losses) on derivatives | 9A | 0.7 | (14.4) |
Finance costs | (71.3) | (89.1) | |
Net finance costs | (36.1) | (63.0) |
| 2023 | 2022 | |
| £m | £m | |
Foreign current tax | 0.7 | 0.2 |
Tax charge | 0.7 | 0.2 |
| The Group’s tax charge remains low because it has tax exempt status in its principal operating countries. The Group has been a REIT in the UK since 2007 |
| and a SIIC in France since 2004. These tax regimes exempt the Group’s property income and gains from corporate taxes, provided a number of conditions |
| in relation to the Group’s activities are met. These conditions include, but are not limited to, distributing at least 90% of the Group’s UK tax exempt profits |
| as property income distributions (PID) with equivalent tests of 95% on French tax exempt property profits and 70% of tax exempt property gains. Based |
| on preliminary calculations, the Group has met the REIT and SIIC conditions for 2023. The residual businesses in both the UK and France are subject to |
| 2023 | 2022 | ||
| Note | £m | £m | |
Loss before tax | 2 | (50.7) | (164.0) |
| (Profit)/loss after tax of joint ventures | 12B | (9.4) | 41.5 |
| (Profit)/loss after tax of associates | 13B | (16.0) | 7.1 |
Loss on ordinary activities before tax | (76.1) | (115.4) | |
Tax at the UK corporation tax rate of 25% (2022: 19%) | (19.0) | (21.9) | |
UK REIT tax exemption | 12.8 | 6.2 | |
French SIIC tax exemption | 4.0 | 6.4 | |
Irish QIAIF tax exemption | 2.3 | 1.2 | |
Losses for the year not utilised | – | 7.1 | |
Non-deductible and other items | 0.6 | 1.2 | |
Tax charge | 0.7 | 0.2 |
| 2023 | 2022 | ||
| £m | £m | ||
| Reported Group | |||
Loss after tax | (51.4) | (164.2) | |
| Adjustments: | |||
Revaluation losses on managed portfolio | 119.1 | 221.0 | |
| Disposals | |||
– Loss/(profit) on sale of properties | a | 17.8 | (0.6) |
– Recycled exchange gains on disposal of overseas property interests | b | (20.1) | – |
| Joint venture related | |||
– Impairment of investment | c | 22.2 | – |
| Associates (Value Retail): | |||
– Revaluation losses | d | 7.7 | 60.7 |
– Deferred tax | d, e | 7.4 | 0.1 |
– Change in fair value of financial assets | d | 0.2 | (0.2) |
Sub-total: Adjustments for Headline earnings | 154.3 | 281.0 | |
| Associates (Value Retail): | |||
– Change in fair value of derivatives | d, f | 11.1 | (18.1) |
– Change in fair value of participative loans | d, f | (9.1) | (9.8) |
| Included in Financing: | |||
– Discount on redemption of bonds | g | (4.3) | – |
– Debt and loan facility cancellation costs | g | – | 1.3 |
– Change in fair value of derivatives | g | 1.1 | 10.3 |
Change in fair value of other investments | h | 1.1 | 0.1 |
Sub-total: Adjustments for EPRA earnings | 154.2 | 264.8 | |
| Included in profit from operating activities: | |||
– Business transformation costs | i | 13.2 | 5.1 |
– Change in provision for amounts not yet recognised in the income statement | j | 0.3 | (2.4) |
– Income from assets held for sale | k | – | 1.6 |
Total: Adjustments for Adjusted earnings | 167.7 | 269.1 | |
Headline earnings | 102.9 | 116.8 | |
EPRA earnings | 102.8 | 100.6 | |
Adjusted earnings | 116.3 | 104.9 |
2023 | 2022 | ||||||
| Share of | Share of | ||||||
| Reported | Property | Reported | Property | ||||
| Group | interests | Total | Group | interests | Total | ||
| £m | £m | £m | £m | £m | £m | ||
Discount on redemption of bonds | (4.3) | – | (4.3) | – | – | – | |
Debt and loan facility cancellation costs | – | – | – | 1.3 | – | 1.3 | |
Change in fair value of derivatives | f | (0.7) | 1.8 | 1.1 | 14.4 | (4.1) | 10.3 |
(5.0) | 1.8 | (3.2) | 15.7 | (4.1) | 11.6 |
| 2023 | 2022 | |
| £m | £m | |
Employee severance | 6.3 | 3.4 |
System related costs | 2.9 | 1.7 |
Consultancy costs | 4.0 | – |
13.2 | 5.1 |
| 2023 | |||||
| Share of | |||||
| Reported | Property | ||||
| Group | interests | Value Retail | Total | ||
| £m | £m | £m | £m | ||
Reported balance sheet net assets (equity shareholders’ funds) | 2,462.6 | – | – | 2,462.6 | |
Change in fair value of borrowings | a | 36.7 | (0.2) | – | 36.5 |
EPRA NDV | 2,499.1 | ||||
Deduct change in fair value of borrowings | a | (36.7) | 0.2 | – | (36.5) |
Deferred tax – 50% share | b | 0.2 | 0.1 | 100.7 | 101.0 |
Fair value of currency swaps as a result of interest rates | c | 1.0 | – | – | 1.0 |
Fair value of interest rate swaps | 0.7 | (1.3) | (22.0) | (22.6) | |
EPRA NTA | 2,542.0 | ||||
Deferred tax – remaining 50% share | b | 0.2 | – | 100.7 | 100.9 |
Purchasers’ costs | d | 302.9 | – | – | 302.9 |
EPRA NRV | 2,945.8 |
| 2022 | |||||
| Share of | |||||
| Reported | Property | ||||
| Group | interests | Value Retail | Total | ||
| £m | £m | £m | £m | ||
Reported balance sheet net assets (equity shareholders’ funds) | 2,586.4 | – | – | 2,586.4 | |
Change in fair value of borrowings | a | 216.2 | (0.7) | – | 215.5 |
EPRA NDV | 2,801.9 | ||||
Deduct change in fair value of borrowings | a | (216.2) | 0.7 | – | (215.5) |
Deferred tax – 50% share | b | 0.2 | 0.1 | 99.4 | 99.7 |
Fair value of currency swaps as a result of interest rates | c | (0.9) | – | – | (0.9) |
Fair value of interest rate swaps | 2.1 | (6.3) | (47.3) | (51.5) | |
EPRA NTA | 2,633.7 | ||||
Deferred tax – remaining 50% share | b | 0.2 | – | 99.4 | 99.6 |
Purchasers’ costs | d | 330.0 | – | – | 330.0 |
EPRA NRV | 3,063.3 |
| 31 December | 31 December | |
| 2023 | 2022 | |
| million | million | |
Shares in issue (for purposes of net asset per share calculations) | 5,002.3 | 5,002.3 |
| Year ended | Year ended | |
| 31 December | 31 December | |
| 2023 | 2022 | |
| Weighted average number of shares | ||
For purposes of basic EPS | 4,971.4 | 4,938.9 |
Effect of potentially dilutive shares (share options) | 10.6 | 10.3 |
For purposes of diluted EPS (excluding Reported Group) | 4,982.0 | 4,949.2 |
(Loss)/earnings | (Loss)/earnings per share | ||||||
Basic | Diluted | ||||||
| Year ended | Year ended | Year ended | Year ended | Year ended | Year ended | ||
| 31 December | 31 December | 31 December | 31 December | 31 December | 31 December | ||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
| Note | £m | £m | pence | pence | pence | pence | |
Reported Group | (51.4) | (164.2) | (1.0)p | (3.3)p | (1.0)p | (3.3)p | |
| Headline | 9A | 102.9 | 116.8 | 2.1p | 2.4p | 2.1p | 2.4p |
| EPRA | 9A | 102.8 | 100.6 | 2.1p | 2.0p | 2.1p | 2.0p |
| Adjusted | 9A | 116.3 | 104.9 | 2.3p | 2.1p | 2.3p | 2.1p |
| Net asset value | Net asset value per share | ||||
| 31 December | 31 December | 31 December | 31 December | ||
| 2023 | 2022 | 2023 | 2022 | ||
| Note | £m | £m | pence | pence | |
EPRA NDV | 9B | 2,499.1 | 2,801.9 | 50p | 56p |
| EPRA NTA | 9B | 2,542.0 | 2,633.7 | 51p | 53p |
| EPRA NRV | 9B | 2,945.8 | 3,063.3 | 59p | 61p |
2023 | 2022 | |||||
| Investment | Trading | Investment | Trading | |||
| properties | properties | Total | properties | properties | Total | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 1,461.0 | 36.2 | 1,497.2 | 1,561.4 | 34.3 | 1,595.7 |
Revaluation losses | (45.2) | – | (45.2) | (82.7) | – | (82.7) |
Capital expenditure | 19.6 | – | 19.6 | 37.7 | – | 37.7 |
Capitalised interest | – | – | – | 1.2 | – | 1.2 |
Disposals (see note 8) | (11.9) | (36.2) | (48.1) | (125.3) | – | (125.3) |
Exchange adjustment | (27.3) | – | (27.3) | 68.7 | 1.9 | 70.6 |
At 31 December | 1,396.2 | – | 1,396.2 | 1,461.0 | 36.2 | 1,497.2 |
2023 | 2022 | |||||
| Long | Long | |||||
| Freehold | leasehold | Total | Freehold | leasehold | Total | |
| £m | £m | £m | £m | £m | £m | |
Valuation analysis by tenure | 734.0 | 662.2 | 1,396.2 | 805.3 | 691.9 | 1,497.2 |
Valuer | Properties |
CBRE | UK flagships, Developments and other properties |
Jones Lang LaSalle | UK flagships, French flagships, Developments and other properties |
Cushman and Wakefield | Brent Cross, Irish flagships, Development and other, Value Retail (not included in the table above) |
| Estimated rental value | |||||
As at 31 December 2023 | Valuation | Nominal equivalent yield | (ERV) | ||
| -100bp | +100bp | +10% | -10% | ||
Proportionally consolidated – including Value Retail | £m | £m | £m | £m | £m |
| Flagship destinations | |||||
UK | 863 | 121 | (94) | 86 | (86) |
France | 1,003 | 246 | (165) | 100 | (100) |
Ireland | 630 | 132 | (93) | 63 | (63) |
2,496 | 499 | (352) | 249 | (249) | |
Developments and other | 280 | n/a | n/a | n/a | n/a |
Managed portfolio | 2,776 | n/a | n/a | n/a | n/a |
Value Retail | 1,886 | 310 | (216) * | 186 | (186) |
Group portfolio | 4,662 |
As at 31 December 2023 | Nominal equivalent yield | ERV p/m | ||||
| Minimum | Maximum | Average | Minimum | Maximum | Average | |
| Key unobservable inputs | % | % | % | £ | £ | £ |
| Flagship destinations | ||||||
UK | 7.3 | 9.8 | 8.1 | 230 | 440 | 350 |
France | 4.8 | 7.5 | 5.1 | 180 | 560 | 470 |
Ireland | 5.7 | 7.4 | 5.8 | 420 | 590 | 550 |
Value Retail | 5.3 | 6.5 | 5.6 | 1,000 * | 5,600 | 2,300 |
| Proportionally | ||||
| Reported Group | consolidated | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Unamortised tenant incentives | 13.0 | 13.2 | 26.6 | 29.4 |
Provision | (1.9) | (2.4) | (3.5) | (5.3) |
11.1 | 10.8 | 23.1 | 24.1 |
Joint venture | Partner | Principal property | Share |
| United Kingdom | |||
Bishopsgate Goodsyard Regeneration Limited | Ballymore Properties | The Goodsyard | 50% |
Brent Cross Partnership | Aberdeen Standard Investments | Brent Cross | 41% |
Bristol Alliance Limited Partnership | AXA Real Estate | Cabot Circus | 50% |
Grand Central Limited Partnership | CPP Investments | Grand Central | 50% |
The Bull Ring Limited Partnership | CPP Investments | Bullring | 50% |
The Oracle Limited Partnership | ADIA | The Oracle | 50% |
The West Quay Limited Partnership | GIC | Westquay | 50% |
| Ireland | |||
| Dundrum Retail Limited Partnership/Dundrum Car Park | PIMCO | Dundrum | 50% |
| Limited Partnership |
| Grand | |||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
Gross rental income | 28.6 | 29.4 | 48.5 | 8.0 | 23.5 | 28.9 | 59.2 | 17.5 | 243.6 | 114.4 | |
Net rental income | 24.1 | 22.8 | 39.7 | 4.4 | 14.7 | 23.2 | 52.6 | 13.7 | 195.2 | 90.4 | |
Administration expenses | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | – | (0.9) | (0.4) | |
Profit from operating activities | 24.0 | 22.7 | 39.6 | 4.3 | 14.6 | 23.1 | 52.3 | 13.7 | 194.3 | 90.0 | |
Revaluation (losses)/gains on properties | (9.6) | (6.1) | 21.3 | (13.8) | (22.3) | (2.8) | (74.4) | (41.8) | (149.5) | (73.9) | |
Operating profit/(loss) | 14.4 | 16.6 | 60.9 | (9.5) | (7.7) | 20.3 | (22.1) | (28.1) | 44.8 | 16.1 | |
Finance income | 0.4 | 0.4 | 0.5 | – | 0.2 | 0.7 | 4.6 | 2.9 | 9.7 | 4.1 | |
Finance costs | (0.4) | (0.7) | – | (0.1) | – | (0.4) | (17.1) | (7.4) | (26.1) | (10.7) | |
Profit/(loss) before tax | 14.4 | 16.3 | 61.4 | (9.6) | (7.5) | 20.6 | (34.6) | (32.6) | 28.4 | 9.5 | |
Tax charge | – | – | – | – | (0.1) | – | – | – | (0.1) | (0.1) | |
Profit/(loss) for the year | a | 14.4 | 16.3 | 61.4 | (9.6) | (7.6) | 20.6 | (34.6) | (32.6) | 28.3 | 9.4 |
Share of distributions received by the Group | 9.8 | 7.5 10.0 14.9 2.0 – 3.5 – 47.7 47.7 |
| Grand | |||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
| Non-current assets | |||||||||||
Investment properties | 388.0 | 234.9 | 575.0 | 67.0 | 184.1 | 283.5 | 1,011.0 | 89.0 | 2,832.5 | 1,379.9 | |
Other non-current assets | 12.8 | 13.6 | 0.3 | 2.6 | – | 4.2 | 2.2 | – | 35.7 | 16.7 | |
400.8 | 248.5 | 575.3 | 69.6 | 184.1 | 287.7 | 1,013.2 | 89.0 | 2,868.2 | 1,396.6 | ||
| Current assets | |||||||||||
Cash and cash equivalents | 16.9 | 18.8 | 28.8 | 9.0 | 14.8 | 31.3 | 77.8 | 0.6 | 198.0 | 97.3 | |
Other current assets | 5.4 | 6.0 | 7.5 | 9.9 | 4.3 | 7.9 | 8.0 | 0.1 | 49.1 | 23.6 | |
22.3 | 24.8 | 36.3 | 18.9 | 19.1 | 39.2 | 85.8 | 0.7 | 247.1 | 120.9 | ||
| Current liabilities | |||||||||||
Loans – secured | – | – | – | – | – | – | (520.0) | – | (520.0) | (260.0) | |
Other payables | (14.9) | (13.1) | (22.0) | (10.8) | (8.9) | (17.0) | (9.1) | (0.5) | (96.3) | (46.0) | |
(14.9) | (13.1) | (22.0) | (10.8) | (8.9) | (17.0) | (529.1) | (0.5) | (616.3) | (306.0) | ||
| Non-current liabilities | |||||||||||
Obligations under head leases | (12.8) | (14.1) | – | (2.8) | – | (4.2) | – | – | (33.9) | (15.8) | |
Other payables – due to Group companies | b | – | – | – | – | – | (348.2) | – | (49.3) | (397.5) | – |
– other parties and deferred tax | (0.9) | (0.2) | (0.6) | (0.4) | (0.4) | (348.9) | (1.0) | (49.5) | (401.9) | (2.5) | |
(13.7) | (14.3) | (0.6) | (3.2) | (0.4) | (701.3) | (1.0) | (98.8) | (833.3) | (18.3) | ||
Net assets/(liabilities) | b | 394.5 | 245.9 589.0 74.5 193.9 (391.4) 568.9 (9.6) 1,665.7 1,193.2 |
| 2023 | |||||||||||
| 100% share | |||||||||||
| Grand | |||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
Gross rental income | 28.6 | 29.4 | 48.5 | 8.0 | 23.5 | 28.9 | 59.2 | 17.5 | 243.6 | 114.4 | |
Net rental income | 24.1 | 22.8 | 39.7 | 4.4 | 14.7 | 23.2 | 52.6 | 13.7 | 195.2 | 90.4 | |
Administration expenses | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | – | (0.9) | (0.4) | |
Profit from operating activities | 24.0 | 22.7 | 39.6 | 4.3 | 14.6 | 23.1 | 52.3 | 13.7 | 194.3 | 90.0 | |
Revaluation (losses)/gains on properties | (9.6) | (6.1) | 21.3 | (13.8) | (22.3) | (2.8) | (74.4) | (41.8) | (149.5) | (73.9) | |
Operating profit/(loss) | 14.4 | 16.6 | 60.9 | (9.5) | (7.7) | 20.3 | (22.1) | (28.1) | 44.8 | 16.1 | |
Finance income | 0.4 | 0.4 | 0.5 | – | 0.2 | 0.7 | 4.6 | 2.9 | 9.7 | 4.1 | |
Finance costs | (0.4) | (0.7) | – | (0.1) | – | (0.4) | (17.1) | (7.4) | (26.1) | (10.7) | |
Profit/(loss) before tax | 14.4 | 16.3 | 61.4 | (9.6) | (7.5) | 20.6 | (34.6) | (32.6) | 28.4 | 9.5 | |
Tax charge | – | – | – | – | (0.1) | – | – | – | (0.1) | (0.1) | |
Profit/(loss) for the year | a | 14.4 | 16.3 | 61.4 | (9.6) | (7.6) | 20.6 | (34.6) | (32.6) | 28.3 | 9.4 |
Share of distributions received by the Group | 9.8 | 7.5 | 10.0 | 14.9 | 2.0 | – | 3.5 | – | 47.7 | 47.7 |
| 2023 | |||||||||||
| 100% share | |||||||||||
| Grand | |||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
| Non-current assets | |||||||||||
Investment properties | 388.0 | 234.9 | 575.0 | 67.0 | 184.1 | 283.5 | 1,011.0 | 89.0 | 2,832.5 | 1,379.9 | |
Other non-current assets | 12.8 | 13.6 | 0.3 | 2.6 | – | 4.2 | 2.2 | – | 35.7 | 16.7 | |
400.8 | 248.5 | 575.3 | 69.6 | 184.1 | 287.7 | 1,013.2 | 89.0 | 2,868.2 | 1,396.6 | ||
| Current assets | |||||||||||
Cash and cash equivalents | 16.9 | 18.8 | 28.8 | 9.0 | 14.8 | 31.3 | 77.8 | 0.6 | 198.0 | 97.3 | |
Other current assets | 5.4 | 6.0 | 7.5 | 9.9 | 4.3 | 7.9 | 8.0 | 0.1 | 49.1 | 23.6 | |
22.3 | 24.8 | 36.3 | 18.9 | 19.1 | 39.2 | 85.8 | 0.7 | 247.1 | 120.9 | ||
| Current liabilities | |||||||||||
Loans – secured | – | – | – | – | – | – | (520.0) | – | (520.0) | (260.0) | |
Other payables | (14.9) | (13.1) | (22.0) | (10.8) | (8.9) | (17.0) | (9.1) | (0.5) | (96.3) | (46.0) | |
(14.9) | (13.1) | (22.0) | (10.8) | (8.9) | (17.0) | (529.1) | (0.5) | (616.3) | (306.0) | ||
| Non-current liabilities | |||||||||||
Obligations under head leases | (12.8) | (14.1) | – | (2.8) | – | (4.2) | – | – | (33.9) | (15.8) | |
Other payables – due to Group companies | b | – | – | – | – | – | (348.2) | – | (49.3) | (397.5) | – |
– other parties and deferred tax | (0.9) | (0.2) | (0.6) | (0.4) | (0.4) | (348.9) | (1.0) | (49.5) | (401.9) | (2.5) | |
(13.7) | (14.3) | (0.6) | (3.2) | (0.4) | (701.3) | (1.0) | (98.8) | (833.3) | (18.3) | ||
Net assets/(liabilities) | b | 394.5 | 245.9 | 589.0 | 74.5 | 193.9 | (391.4) | 568.9 | (9.6) | 1,665.7 | 1,193.2 |
| Grand | |||||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Croydon | Highcross | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
| Non-current assets | |||||||||||||
Investment properties | 396.6 | 237.3 | 540.5 | 78.5 | 201.1 | 285.3 | 108.9 | 125.7 | 1,088.9 | 379.3 | 3,442.1 | 1,620.0 | |
Other non-current assets | 12.8 | 13.5 | 2.7 | 2.6 | – | 4.2 | 0.6 | 6.1 | 8.9 | – | 51.4 | 26.7 | |
409.4 | 250.8 | 543.2 | 81.1 | 201.1 | 289.5 | 109.5 | 131.8 | 1,097.8 | 379.3 | 3,493.5 | 1,646.7 | ||
| Current assets | |||||||||||||
Cash and cash equivalents | 13.0 | 24.1 | 18.0 | 24.7 | 11.6 | 16.5 | 13.9 | 22.2 | 73.3 | 13.9 | 231.2 | 110.9 | |
Other current assets | d | 4.2 | 7.1 | 9.8 | 19.0 | 3.6 | 3.9 | 65.4 | 5.0 | 3.7 | 19.5 | 141.2 | 61.3 |
17.2 | 31.2 | 27.8 | 43.7 | 15.2 | 20.4 | 79.3 | 27.2 | 77.0 | 33.4 | 372.4 | 172.2 | ||
| Current liabilities | |||||||||||||
Loans – secured | – | – | – | – | – | – | – | (158.8) | – | (186.4) | (345.2) | (126.1) | |
Other payables | (13.6) | (21.3) | (20.9) | (7.3) | (9.7) | (10.9) | (16.0) | (35.7) | (14.9) | (11.8) | (162.1) | (80.7) | |
(13.6) | (21.3) | (20.9) | (7.3) | (9.7) | (10.9) | (16.0) | (194.5) | (14.9) | (198.2) | (507.3) | (206.8) | ||
| Non-current liabilities | |||||||||||||
Loans – secured | – | – | – | – | – | – | – | – | (530.9) | – | (530.9) | (265.5) | |
Obligations under head leases | (12.8) | (14.1) | – | (2.8) | – | (4.2) | – | – | – | – | (33.9) | (15.8) | |
Other payables – due to Group companies | b, e | – | – | – | – | – | (348.2) | (25.3) | – | – | (45.4) | (418.9) | – |
– other parties and deferred tax | e | (0.8) | (0.6) | (1.0) | (0.6) | (0.7) | (348.8) | (43.3) | (0.2) | (0.9) | (55.8) | (452.7) | (6.3) |
(13.6) | (14.7) | (1.0) | (3.4) | (0.7) | (701.2) | (68.6) | (0.2) | (531.8) | (101.2) | (1,436.4) | (287.6) | ||
Cumulative losses restricted | a | – | – | – | – | – | – | – | 35.7 | – | – | 35.7 | 17.9 |
Net assets/(liabilities) | b | 399.4 | 246.0 549.1 114.1 205.9 (402.2) 104.2 – 628.1 113.3 1,957.9 1,342.4 |
| 2022 | |||||||||||||
| 100% share | |||||||||||||
| Grand | |||||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Croydon | Highcross | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
Gross rental income | 28.0 | 27.8 | 45.2 | 9.9 | 22.1 | 29.1 | 14.3 | 20.6 | 55.0 | 21.4 | 273.4 | 119.4 | |
Net rental income | 26.5 | 23.9 | 37.2 | 6.4 | 15.7 | 24.5 | 0.5 | 14.3 | 48.1 | 22.6 | 219.7 | 95.5 | |
Administration expenses | – | – | 0.1 | (0.1) | – | – | (0.2) | (0.3) | (0.4) | (0.1) | (1.0) | (0.3) | |
Profit from operating activities | 26.5 | 23.9 | 37.3 | 6.3 | 15.7 | 24.5 | 0.3 | 14.0 | 47.7 | 22.5 | 218.7 | 95.2 | |
Revaluation losses on properties | (35.8) | (30.0) | (35.0) | (4.6) | (44.1) | (29.3) | (54.2) | (52.1) | (34.2) | (12.5) | (331.8) | (132.1) | |
Adjustment for income from assets held for sale | c | – | – | – | – | – | – | – | – | – | (3.2) | (3.2) | (1.6) |
Operating (loss)/profit | (9.3) | (6.1) | 2.3 | 1.7 | (28.4) | (4.8) | (53.9) | (38.1) | 13.5 | 6.8 | (116.3) | (38.5) | |
Finance income | – | – | 0.3 | – | 0.1 | – | 0.2 | 7.4 | – | – | 8.0 | 0.3 | |
Finance costs | (0.3) | (0.5) | – | (0.1) | – | (0.2) | – | (5.0) | (1.9) | (5.7) | (13.7) | (3.0) | |
(Loss)/profit before tax | (9.6) | (6.6) | 2.6 | 1.6 | (28.3) | (5.0) | (53.7) | (35.7) | 11.6 | 1.1 | (122.0) | (41.2) | |
Tax charge | – | – | – | – | – | – | (0.5) | – | – | – | (0.5) | (0.3) | |
(Loss)/profit for the year | a | (9.6) | (6.6) | 2.6 | 1.6 | (28.3) | (5.0) | (54.2) | (35.7) | 11.6 | 1.1 | (122.5) | (41.5) |
Share of distributions received by the Group | 11.8 | 15.8 | 23.9 | – | 9.3 | – | – | – | 2.6 | – | 63.4 | 63.4 |
| 2022 | |||||||||||||
| 100% share | |||||||||||||
| Grand | |||||||||||||
| Brent Cross | Cabot Circus | Bullring | Central | The Oracle | Westquay | Croydon | Highcross | Dundrum | Other | Total | Group share | ||
| £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | £m | ||
| Non-current assets | |||||||||||||
Investment properties | 396.6 | 237.3 | 540.5 | 78.5 | 201.1 | 285.3 | 108.9 | 125.7 | 1,088.9 | 379.3 | 3,442.1 | 1,620.0 | |
Other non-current assets | 12.8 | 13.5 | 2.7 | 2.6 | – | 4.2 | 0.6 | 6.1 | 8.9 | – | 51.4 | 26.7 | |
409.4 | 250.8 | 543.2 | 81.1 | 201.1 | 289.5 | 109.5 | 131.8 | 1,097.8 | 379.3 | 3,493.5 | 1,646.7 | ||
| Current assets | |||||||||||||
Cash and cash equivalents | 13.0 | 24.1 | 18.0 | 24.7 | 11.6 | 16.5 | 13.9 | 22.2 | 73.3 | 13.9 | 231.2 | 110.9 | |
Other current assets | d | 4.2 | 7.1 | 9.8 | 19.0 | 3.6 | 3.9 | 65.4 | 5.0 | 3.7 | 19.5 | 141.2 | 61.3 |
17.2 | 31.2 | 27.8 | 43.7 | 15.2 | 20.4 | 79.3 | 27.2 | 77.0 | 33.4 | 372.4 | 172.2 | ||
| Current liabilities | |||||||||||||
Loans – secured | – | – | – | – | – | – | – | (158.8) | – | (186.4) | (345.2) | (126.1) | |
Other payables | (13.6) | (21.3) | (20.9) | (7.3) | (9.7) | (10.9) | (16.0) | (35.7) | (14.9) | (11.8) | (162.1) | (80.7) | |
(13.6) | (21.3) | (20.9) | (7.3) | (9.7) | (10.9) | (16.0) | (194.5) | (14.9) | (198.2) | (507.3) | (206.8) | ||
| Non-current liabilities | |||||||||||||
Loans – secured | – | – | – | – | – | – | – | – | (530.9) | – | (530.9) | (265.5) | |
Obligations under head leases | (12.8) | (14.1) | – | (2.8) | – | (4.2) | – | – | – | – | (33.9) | (15.8) | |
Other payables – due to Group companies | b, e | – | – | – | – | – | (348.2) | (25.3) | – | – | (45.4) | (418.9) | – |
– other parties and deferred tax | e | (0.8) | (0.6) | (1.0) | (0.6) | (0.7) | (348.8) | (43.3) | (0.2) | (0.9) | (55.8) | (452.7) | (6.3) |
(13.6) | (14.7) | (1.0) | (3.4) | (0.7) | (701.2) | (68.6) | (0.2) | (531.8) | (101.2) | (1,436.4) | (287.6) | ||
Cumulative losses restricted | a | – | – | – | – | – | – | – | 35.7 | – | – | 35.7 | 17.9 |
Net assets/(liabilities) | b | 399.4 | 246.0 | 549.1 | 114.1 | 205.9 | (402.2) | 104.2 | – | 628.1 | 113.3 | 1,957.9 | 1,342.4 |
| 2023 | 2022 | ||
| £m | £m | ||
At 1 January | 1,342.4 | 1,451.8 | |
Share of results of joint ventures | 9.4 | (41.5) | |
Advances | 8.3 | 4.0 | |
Cash distributions (including interest) | a | (55.0) | (84.0) |
Other receivables | (6.8) | (5.3) | |
Disposals (see note 8) | (98.9) | – | |
Exchange and other movements | (6.2) | 17.4 | |
At 31 December | 1,193.2 | 1,342.4 |
| 2023 | 2022 | |||
| Principal property | Share | Share | ||
Value Retail | Various Villages across Europe | a | 40% | 40% |
Italie Deux | Italie Deux, Paris | b | – | 25% |
| 2023 | ||||||
Value Retail | Italie Deux | Total | ||||
| 100% share | Group share | 100% share | Group share | 100% share | Group share | |
| £m | £m | £m | £m | £m | £m | |
Gross rental income | 482.7 | 162.4 | 4.8 | 1.2 | 487.5 | 163.6 |
Net rental income | 330.6 | 114.5 | 4.6 | 1.2 | 335.2 | 115.7 |
Administration expenses | (156.9) | (51.4) | – | – | (156.9) | (51.4) |
Profit from operating activities | 173.7 | 63.1 | 4.6 | 1.2 | 178.3 | 64.3 |
Revaluation gains/(losses) on properties | 15.8 | (7.7) | – | – | 15.8 | (7.7) |
Operating profit | 189.5 | 55.4 | 4.6 | 1.2 | 194.1 | 56.6 |
Interest costs | (97.0) | (35.2) | – | – | (97.0) | (35.2) |
Fair value losses on derivatives | (47.5) | (11.1) | – | – | (47.5) | (11.1) |
Fair value gains on participative loans | – | 15.6 | – | – | – | 15.6 |
Net finance costs | (144.5) | (30.7) | – | – | (144.5) | (30.7) |
Profit before tax | 45.0 | 24.7 | 4.6 | 1.2 | 49.6 | 25.9 |
Current tax charge | (12.9) | (2.5) | – | – | (12.9) | (2.5) |
Deferred tax charge | (28.9) | (7.4) | – | – | (28.9) | (7.4) |
Profit for the year | 3.2 | 14.8 | 4.6 | 1.2 | 7.8 | 16.0 |
Adjusted earnings – Value Retail | 32.1 | |||||
Adjusted earnings – Italie Deux | 1.2 | |||||
Adjusted earnings – Total | 33.3 |
| 2022 | ||||||
Value Retail | Italie Deux | Total | ||||
| 100% share | Group share | 100% share | Group share | 100% share | Group share | |
| £m | £m | £m | £m | £m | £m | |
Gross rental income | 434.1 | 148.0 | 22.4 | 5.6 | 456.5 | 153.6 |
Net rental income | 288.5 | 101.3 | 17.8 | 4.4 | 306.3 | 105.7 |
Administration expenses | (144.3) | (48.0) | (0.1) | – | (144.4) | (48.0) |
Profit from operating activities | 144.2 | 53.3 | 17.7 | 4.4 | 161.9 | 57.7 |
Revaluation losses on properties | (98.1) | (60.7) | (24.8) | (6.2) | (122.9) | (66.9) |
Operating profit/(loss) | 46.1 | (7.4) | (7.1) | (1.8) | 39.0 | (9.2) |
Interest costs | (79.6) | (27.7) | (0.1) | – | (79.7) | (27.7) |
Fair value gains on derivatives | 57.0 | 18.1 | – | – | 57.0 | 18.1 |
Fair value gains on participative loans | – | 15.0 | – | – | – | 15.0 |
Net finance (costs)/income | (22.6) | 5.4 | (0.1) | – | (22.7) | 5.4 |
Profit/(loss) before tax | 23.5 | (2.0) | (7.2) | (1.8) | 16.3 | (3.8) |
Current tax charge | (15.3) | (3.2) | – | – | (15.3) | (3.2) |
Deferred tax charge | (8.8) | (0.1) | – | – | (8.8) | (0.1) |
Loss for the year | (0.6) | (5.3) | (7.2) | (1.8) | (7.8) | (7.1) |
Adjusted earnings – Value Retail | 27.4 | |||||
Adjusted earnings – Italie Deux | 4.4 | |||||
Adjusted earnings – Total | 31.8 |
2023 | 2022 | |||||
100% share | 100% share | |||||
| Value | Group | Value | Italie | Group | ||
| Retail | share | Retail | Deux | Total | share | |
| £m | £m | £m | £m | £m | £m | |
| Non-current assets | ||||||
Investment properties | 5,142.1 | 1,885.7 | 5,151.0 | 411.6 | 5,562.6 | 1,989.9 |
Other non-current assets | 321.3 | 93.0 | 370.7 | – | 370.7 | 114.2 |
5,463.4 | 1,978.7 | 5,521.7 | 411.6 | 5,933.3 | 2,104.1 | |
| Current assets | ||||||
Cash and cash equivalents | 193.8 | 64.4 | 288.6 | 27.4 | 316.0 | 93.6 |
Other current assets | 116.0 | 43.2 | 98.9 | 11.8 | 110.7 | 40.7 |
309.8 | 107.6 | 387.5 | 39.2 | 426.7 | 134.3 | |
Total assets | 5,773.2 | 2,086.3 | 5,909.2 | 450.8 | 6,360.0 | 2,238.4 |
| Current liabilities | ||||||
Loans | (159.3) | (87.8) | (314.7) | – | (314.7) | (108.1) |
Other payables | (143.2) | (103.2) | (148.4) | (17.0) | (165.4) | (104.6) |
(302.5) | (191.0) | (463.1) | (17.0) | (480.1) | (212.7) | |
| Non-current liabilities | ||||||
Loans | (1,973.1) | (706.1) | (1,787.1) | – | (1,787.1) | (653.6) |
Participative loans | (398.5) | (98.5) | (387.1) | – | (387.1) | (95.7) |
Other payables, including deferred tax | (665.7) | (188.1) | (650.7) | (3.1) | (653.8) | (185.2) |
(3,037.3) | (992.7) | (2,824.9) | (3.1) | (2,828.0) | (934.5) | |
Total liabilities | (3,339.8) | (1,183.7) | (3,288.0) | (20.1) | (3,308.1) | (1,147.2) |
Net assets | 2,433.4 | 902.6 | 2,621.2 | 430.7 | 3,051.9 | 1,091.2 |
Reverse participative loans | 398.5 | 212.4 | 387.1 | – | 387.1 | 205.9 |
2,831.9 | 1,115.0 | 3,008.3 | 430.7 | 3,439.0 | 1,297.1 |
2023 | 2022 | ||||||
| Value | Italie | Value | Italie | ||||
| Retail | Deux | Total | Retail | Deux | Total | ||
| £m | £m | £m | £m | £m | £m | ||
At 1 January | 1,189.4 | 107.7 | 1,297.1 | 1,140.8 | 106.2 | 1,247.0 | |
Share of results of associates | 14.8 | 1.2 | 16.0 | (5.3) | (1.8) | (7.1) | |
Capital return | – | – | – | – | (2.0) | (2.0) | |
Distributions | (66.3) | – | (66.3) | (4.4) | (0.6) | (5.0) | |
Share of other comprehensive (loss)/gain of associate | a | (8.8) | – | (8.8) | 23.3 | – | 23.3 |
Disposals | – | (108.6) | (108.6) | – | – | – | |
Exchange and other movements | (14.1) | (0.3) | (14.4) | 35.0 | 5.9 | 40.9 | |
At 31 December | b | 1,115.0 | – | 1,115.0 | 1,189.4 | 107.7 | 1,297.1 |
| 2023 | 2022 | |
| £m | £m | |
Net pension asset (see note 22C) | – | 1.4 |
Other receivables | 1.9 | 1.8 |
1.9 | 3.2 |
| 2023 | 2022 | |
| £3 | £m | |
Trade receivables | * 27.6 | 23.4 |
VAT receivable | 9.5 | 16.7 |
Balances due from joint venture entities | 1.4 | 8.3 |
Accrued interest receivable | 11.0 | 11.6 |
Other receivables | 21.3 | 23.9 |
Corporation tax | 0.1 | 0.1 |
Prepayments | 3.2 | 1.9 |
74.1 | 85.9 |
2023 | 2022 | |||||
| Gross trade | Net trade | Gross trade | Net trade | |||
| receivables | Provision | receivables | receivables | Provision | receivables | |
| £m | £m | £m | £m | £m | £m | |
Not yet due | 11.9 | (1.2) | 10.7 | 3.2 | (0.6) | 2.6 |
0–3 months overdue | 5.5 | (1.0) | 4.5 | 4.0 | (0.8) | 3.2 |
3–12 months overdue | 8.1 | (2.6) | 5.5 | 8.1 | (2.3) | 5.8 |
More than 12 months overdue | 16.1 | (9.2) | 6.9 | 25.7 | (13.9) | 11.8 |
41.6 | (14.0) | 27.6 | 41.0 | (17.6) | 23.4 |
2023 | 2022 | |||||
| Gross trade | Net trade | Gross trade | Net trade | |||
| receivables | Provision | receivables | receivables | Provision | receivables | |
| Proportionally consolidated | £m | £m | £m | £m | £m | £m |
UK | 25.7 | (6.1) | 19.6 | 29.1 | (12.5) | 16.6 |
| France | 29.5 | (10.7) | 18.8 | 40.0 | (17.2) | 22.8 |
Ireland | 4.6 | (1.8) | 2.8 | 5.0 | (2.6) | 2.4 |
Managed portfolio | 59.8 | (18.6) | 41.2 | 74.1 | (32.3) | 41.8 |
Less Share of Property interests | (18.2) | 4.6 | (13.6) | (33.1) | 14.7 | (18.4) |
Reported Group | 41.6 | (14.0) | 27.6 | 41.0 | (17.6) | 23.4 |
| 2023 | 2022 | |
| Loss allowance | £m | £m |
At 1 January | 17.6 | 27.4 |
Additions to provisions charged to the income statement | 9.4 | 4.0 |
Disposals | – | (1.3) |
Release of provisions | (8.0) | (10.7) |
Utilisation | (5.4) | (2.8) |
Exchange | 0.4 | 1.0 |
At 31 December | 14.0 | 17.6 |
2023 | 2022 | ||||
| Current | Non-current | Current | Non-current | ||
| £m | £m | £m | £m | ||
Cash held in respect of tenants and co-owners | a | 2.2 | – | 8.6 | – |
Cash held in escrow | b | – | 21.4 | – | 21.4 |
2.2 | 21.4 | 8.6 | 21.4 |
2023 | 2022 | ||||
| Current | Non-current | Current | Non-current | ||
| £m | £m | £m | £m | ||
Trade payables | 14.3 | – | 22.7 | – | |
Pension liability | 1.0 | 7.3 | 0.9 | 7.8 | |
VAT payable | 12.6 | – | 17.8 | – | |
Balances due to joint venture entities | 3.9 | – | 23.1 | – | |
Balances due to co-owners | a | 2.2 | – | 8.7 | – |
Accruals – interest | 35.9 | – | 37.6 | – | |
– capital expenditure | 12.3 | – | 14.0 | – | |
– withholding tax | 6.0 | – | – | – | |
– other | 20.1 | – | 33.6 | – | |
Deferred income | 3.1 | – | 1.1 | – | |
Distributions received in advance from Value Retail | – | 25.1 | – | 18.1 | |
Guarantee and tenant deposits | 2.4 | 11.1 | – | 11.1 | |
Lease liabilities | b | 1.2 | 2.7 | 2.7 | 6.9 |
Employee severance provision | c | 5.3 | – | – | – |
Other payables | 9.5 | 9.3 | 6.1 | 12.4 | |
129.8 | 55.5 | 168.3 | 56.3 |
| 2023 | 2022 | ||
| £m | £m | ||
| Unsecured | |||
£300.0m (2022: £200m) 7.25% sterling bonds due 2028 | a | 292.2 | 199.0 |
€700.0m 1.75% eurobonds due 2027 | b | 600.8 | 612.3 |
£211.2m (2022: £300.0m) 6% sterling bonds due 2026 | a | 211.1 | 299.1 |
£338.3m (2022: £350.0m) 3.5% sterling bonds due 2025 | a | 337.3 | 348.3 |
Unamortised facility fees | (2.2) | (3.1) | |
Senior notes due 2031 | 5.0 | 5.1 | |
Senior notes due 2028 | 11.0 | 11.3 | |
Senior notes due 2026 | 60.7 | 62.0 | |
Senior notes due 2024 | – | 112.4 | |
c | 1,515.9 | 1,646.4 | |
Senior notes due 2024 – shown in current liabilities | 108.6 | – | |
1,624.5 | 1,646.4 |
| 2023 | 2022 | |||
| £m | £m | |||
2021 | RCF expiring 2024 | 50.0 | 150.0 | |
2021 | JPY7.7bn RCF expiring 2026 | a | 43.2 | 48.9 |
2021/22 RCF expiring 2026 | a | 563.0 | 463.0 | |
b | 656.2 | 661.9 |
| 2023 | 2022 | |
| Expiry | £m | £m |
Within one year | 50.0 | – |
Within one to two years | – | 50.0 |
Within two to five years | 606.2 | 611.9 |
656.2 | 661.9 |
2023 | 2022 | |||||||
| Current | Non-current | Total | Current | Non-current | Total | |||
| Note | £m | £m | £m | £m | £m | £m | ||
Balances due from joint ventures | – | 201.8 | 201.8 | – | 239.1 | 239.1 | ||
Trade and other receivables | a | 14A,14B | 61.3 | 1.9 | 63.2 | 67.2 | 1.8 | 69.0 |
| Restricted monetary assets | 15 | 2.2 | 21.4 | 23.6 | 8.6 | 21.4 | 30.0 | |
Cash and cash equivalents | 472.3 | – | 472.3 | 218.8 | – | 218.8 | ||
Financial assets at amortised cost | 760.9 | 556.9 | ||||||
| Investment in associates: participative loans | 13C | – | 212.4 | 212.4 | – | 205.9 | 205.9 | |
Other investments | – | 8.8 | 8.8 | – | 9.8 | 9.8 | ||
Assets at fair value through profit and loss | b | 221.2 | 215.7 | |||||
Derivative financial instruments – assets | 5.2 | – | 5.2 | 0.1 | 7.0 | 7.1 | ||
Derivative financial instruments – liabilities | (2.3) | (15.0) | (17.3) | (16.1) | (23.7) | (39.8) | ||
Derivatives at fair value through profit and loss | c | (12.1) | (32.7) | |||||
Trade and other payables | d | 16 | (101.8) | (48.2) | (150.0) | (148.5) | (48.5) | (197.0) |
| Loans | 17 | (108.6) | (1,515.9) | (1,624.5) | – | (1,646.4) | (1,646.4) | |
| Obligations under head leases | 19 | (0.1) | (37.3) | (37.4) | (0.2) | (38.1) | (38.3) | |
Financial liabilities at amortised cost | (1,811.9) | (1,881.7) |
2023 | 2022 | |||||||
| Sterling | US Dollar | Euro | Total | Sterling | US Dollar | Euro | Total | |
| Interest rate profile | £m | £m | £m | £m | £m | £m | £m | £m |
| Borrowings (loans and currency swaps) | ||||||||
– Fixed rate | 521.5 | – | 1,114.8 | 1,636.3 | 227.1 | – | 1,136.9 | 1,364.0 |
– Floating rate | (611.7) | (4.5) | 615.8 | (0.4) | (495.9) | (4.9) | 813.8 | 313.0 |
(90.2) | (4.5) | 1,730.6 | 1,635.9 | (268.8) | (4.9) | 1,950.7 | 1,677.0 |
2023 | 2022 | |||||||
| Sterling | US Dollar | Euro | Total | Sterling | US Dollar | Euro | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Bonds | 840.6 | – | 600.8 | 1,441.4 | 846.4 | – | 612.3 | 1,458.7 |
Unamortised facility fees | (2.2) | – | – | (2.2) | (3.1) | – | – | (3.1) |
Senior notes | 30.9 | 60.3 | 94.1 | 185.3 | 30.9 | 63.9 | 96.0 | 190.8 |
869.3 | 60.3 | 694.9 | 1,624.5 | 874.2 | 63.9 | 708.3 | 1,646.4 |
2023 | 2022 | |||||
| Current | Non-current | Total | Current | Non-current | Total | |
| Maturity of fair value of currency swaps | £m | £m | £m | £m | £m | £m |
Assets | 5.2 | – | 5.2 | – | 7.0 | 7.0 |
Liabilities | (1.6) | (15.0) | (16.6) | (16.1) | (21.5) | (37.6) |
3.6 | (15.0) | (11.4) | (16.1) | (14.5) | (30.6) |
2023 | 2022 | |||||
| Average | Average | |||||
| Euro | hedged | Euro | hedged | |||
| notional | Carrying | exchange | notional | Carrying | exchange | |
| amount | amount | rate | amount | amount | rate | |
| €m | £m | € | €m | £m | € | |
Bonds | 700.0 | 600.8 | 1.163 | 700.0 | 612.3 | 1.163 |
Senior notes | 108.5 | 94.1 | 1.152 | 108.5 | 96.0 | 1.152 |
Cross currency swaps | 484.0 | 14.2 | 1.194 | 484.0 | 22.2 | 1.194 |
Foreign exchange swaps | 710.0 | 0.8 | 1.154 | 918.0 | 16.4 | 1.151 |
Total | 2,002.5 | 709.9 | 2,210.5 | 746.9 |
2023 | 2022 | |||
Change in interest rate | Change in interest rate | |||
| + 1% | – 1% | + 1% | – 1% | |
| Interest rate sensitivity on earnings | £m | £m | £m | £m |
Income statement | (0.8) | 0.8 | 6.2 | (6.3) |
2023 | 2022 | |||
Change in exchange rate | Change in exchange rate | |||
| + 10% | – 10% | + 10% | – 10% | |
| Euro currency sensitivity impact on earnings | £m | £m | £m | £m |
Income statement | – | 0.1 | (0.4) | 0.5 |
Other comprehensive income | 157.3 | (192.3) | 177.2 | (216.6) |
Financial instrument | Valuation technique for determining fair value |
Unsecured bonds | Quoted market prices |
Senior notes | Present value of cash flows discounted using prevailing market interest rates |
Unsecured bank loans and overdrafts | Present value of cash flows discounted using prevailing market interest rates |
Fair value of currency swaps and interest rate swaps | Present value of cash flows discounted using prevailing market interest rates |
Other investments including participative loans to Value Retail | Underlying net asset values of the interests in Villages/centre * |
2023 | 2022 | ||||
| Carrying | Carrying | ||||
| amount | Fair value | amount | Fair value | ||
| Hierarchy | £m | £m | £m | £m | |
Unsecured bonds | Level 1 | 1,441.4 | 1,407.4 | 1,458.7 | 1,249.5 |
Senior notes | Level 2 | 185.3 | 180.4 | 190.8 | 180.7 |
Unamortised facility fees | Level 2 | (2.2) | – | (3.1) | – |
Fair value of currency swaps | Level 2 | 11.4 | 11.4 | 30.6 | 30.6 |
Borrowings | 1,635.9 | 1,599.2 | 1,677.0 | 1,460.8 | |
Fair value of interest rate swaps | Level 2 | 0.7 | 0.7 | 2.1 | 2.1 |
Participative loans to Value Retail | Level 3 | 212.4 | 212.4 | 205.9 | 205.9 |
Fair value of other investments | Level 3 | 8.8 | 8.8 | 9.8 | 9.8 |
2023 | 2022 | |||||
| Participative | Other | Participative | Other | |||
| loans | investments | Total | loans | investments | Total | |
| Level 3 financial instruments | £m | £m | £m | £m | £m | £m |
At 1 January | 205.9 | 9.8 | 215.7 | 184.8 | 9.5 | 194.3 |
Total gains/(losses) in – share of results of associates | 15.6 | – | 15.6 | 15.0 | – | 15.0 |
– consolidated income statement | – | (1.1) | (1.1) | – | – | – |
– other comprehensive income | (4.4) | 0.1 | (4.3) | 10.5 | 0.3 | 10.8 |
Other movements – advances | (4.7) | – | (4.7) | (4.4) | – | (4.4) |
At 31 December | 212.4 | 8.8 | 221.2 | 205.9 | 9.8 | 215.7 |
| 2023 | ||||||||
| Less than | One to | Two to | Five to | More than | ||||
| one year | two years | five years | 25 years | 25 years | Total | |||
| Note | £m | £m | £m | £m | £m | £m | ||
Trade and other payables | a | 16 | 101.8 | 6.6 | 2.0 | 39.6 | – | 150.0 |
Derivative financial liability cash inflows | (12.7) | (362.3) | – | – | – | (375.0) | ||
Derivative financial liability cash outflows | 8.9 | 372.2 | – | – | – | 381.1 | ||
Loans | b | 17 | 108.6 | 338.3 | 1,190.5 | 5.0 | – | 1,642.4 |
Interest | 60.2 | 58.2 | 100.5 | 0.3 | – | 219.2 | ||
| Obligations under head leases | 19 | 2.2 | 2.2 | 6.7 | 44.8 | 65.8 | 121.7 |
| 2022 | ||||||||
| Less than | One to | Two to | Five to | More than | ||||
| one year | two years | five years | 25 years | 25 years | Total | |||
| Note | £m | £m | £m | £m | £m | £m | ||
Trade and other payables | a | 16 | 148.5 | 10.2 | 3.3 | 35.0 | – | 197.0 |
Derivative financial liability cash inflows | (13.3) | (30.8) | (362.3) | – | – | (406.4) | ||
Derivative financial liability cash outflows | 34.7 | 18.7 | 380.9 | – | – | 434.3 | ||
Loans | b | 17 | – | 112.6 | 1,332.6 | 216.4 | – | 1,661.6 |
Interest | 61.1 | 59.6 | 127.2 | 15.1 | – | 263.0 | ||
| Obligations under head leases | 19 | 2.3 | 2.3 | 6.8 | 45.2 | 69.4 | 126.0 |
2023 | 2022 | |||||
| Present | ||||||
| value | Present value | |||||
| Minimum | of minimum | Minimum | of minimum | |||
| lease | Effect of | lease | lease | Effect of | lease | |
| payments | discounting | payments | payments | discounting | payments | |
| Due | £m | £m | £m | £m | £m | £m |
Within one year | 2.2 | (2.1) | 0.1 | 2.3 | (2.1) | 0.2 |
Between one and two years | 2.2 | (2.1) | 0.1 | 2.3 | (2.1) | 0.2 |
Between two and five years | 6.7 | (6.3) | 0.4 | 6.8 | (6.4) | 0.4 |
Between five and 25 years | 44.8 | (39.3) | 5.5 | 45.2 | (40.0) | 5.2 |
More than 25 years | 65.8 | (34.5) | 31.3 | 69.4 | (37.1) | 32.3 |
More than one year | 119.5 | (82.2) | 37.3 | 123.7 | (85.6) | 38.1 |
2023 | 2022 | |||
number | £m | number | £m | |
| Called up, allotted and fully paid | ||||
Ordinary shares of 5p each | 5,002,265,607 | 250.1 | 5,002,265,607 | 250.1 |
| Net | ||||
| Translation | investment | Cash flow | Total other | |
| reserve | hedge | hedge | reserves | |
| £m | £m | £m | £m | |
At 1 January 2022 | 471.1 | (362.8) | 1.7 | 110.0 |
Foreign exchange translation differences | 130.7 | – | – | 130.7 |
Loss on net investment hedge | – | (103.4) | – | (103.4) |
Gain on net investment hedge | – | – | 6.3 | 6.3 |
Gain on cash flow hedge recycled to net finance costs | – | – | (8.2) | (8.2) |
Total comprehensive gain/(loss) | 130.7 | (103.4) | (1.9) | 25.4 |
At 31 December 2022 | 601.8 | (466.2) | (0.2) | 135.4 |
Recycled exchange gain on disposal of overseas property | (100.3) | 80.2 | – | (20.1) |
Foreign exchange translation differences | (49.3) | – | – | (49.3) |
Gain on net investment hedge | – | 39.3 | – | 39.3 |
Loss on cash flow hedge | – | – | (3.4) | (3.4) |
Loss on cash flow hedge recycled to net finance costs | – | – | 3.6 | 3.6 |
Total comprehensive (loss)/gain | (149.6) | 119.5 | 0.2 | (29.9) |
At 31 December 2023 | 452.2 | (346.7) | – | 105.5 |
| Enhanced | ||||||
| Cash | scrip | |||||
| dividend per | alternative | 2023 | 2022 | |||
| share | per share | £m | £m | |||
2021 final dividend | – Cash | a | – | 11.8 | ||
– Enhanced scrip alternative | b | 2.0p | – | 51.4 | ||
2022 interim dividend | – Cash | – | 1.4 | |||
– Enhanced scrip alternative | b | 2.0p | – | 75.7 | ||
2023 interim dividend | – Cash | a, c | 35.9 | – | ||
35.9 | 140.3 | |||||
| Cash flow analysis: | ||||||
Cash dividend | d | 29.9 | 2.6 | |||
Withholding tax – 2021 final dividend | a | – | 10.6 | |||
29.9 | 13.2 | |||||
Total cash dividends per share in respect of the year | 0.2p |
| 2023 | 2022 | |
| Financial | % | % |
Discount rate for accrued benefits | 4.5 | 4.8 |
Inflation (retail price index) | 3.0 | 3.2 |
Rate of increase in pensions in payment | 3.0 | 3.2 |
Demographic | Years | Years |
| Life expectancy from age 60: | ||
– Pensioner aged 60 * | 28.4 | 28.7 |
– Non-pensioner currently aged 40 * | 29.9 | 30.1 |
Weighted average maturity | Years | Years |
The Scheme | 13.5 | 14.0 |
Other schemes | Up to 10.3 | Up to 10.8 |
2023 | 2022 | |||||||
| Obligations | Assets | Net | Obligations | Assets | Net | |||
| Note | £m | £m | £m | £m | £m | £m | ||
At 1 January | (82.4) | 75.1 | (7.3) | (115.9) | 122.6 | 6.7 | ||
| Recognised in the consolidated income statement: | ||||||||
– interest (cost)/income | a | (3.9) | 3.5 | (0.4) | (2.2) | 2.5 | 0.3 | |
– administration costs (accrued expenses) | (0.6) | – | (0.6) | – | – | – | ||
| Recognised in other comprehensive income – actuarial | ||||||||
| (losses)/gains: | ||||||||
– experience adjustments | (0.9) | – | (0.9) | (7.5) | – | (7.5) | ||
– changes in financial assumptions | (0.5) | – | (0.5) | 34.4 | – | 34.4 | ||
– changes in demographic assumptions | 0.8 | – | 0.8 | 1.7 | – | 1.7 | ||
– actual return on plan assets | – | (0.5) | (0.5) | – | (55.3) | (55.3) | ||
– asset limit | – | (0.3) | (0.3) | – | – | – | ||
(5.1) | 2.7 | (2.4) | 28.6 | (55.3) | (26.7) | |||
Employer contributions | b | – | 0.3 | 0.3 | – | 12.4 | 12.4 | |
Benefits paid | 5.1 | (4.2) | 0.9 | 7.9 | (7.1) | 0.8 | ||
Exchange gains/(losses) | 0.2 | – | 0.2 | (0.8) | – | (0.8) | ||
At 31 December | (82.2) | 73.9 | (8.3) | (82.4) | 75.1 | (7.3) | ||
| Analysed as: | ||||||||
– Present value of the Scheme | c | 14A | (73.6) | 73.6 | – | (73.3) | 74.7 | 1.4 |
| – Present value of Unfunded Retirement Schemes | 16 | (8.6) | 0.3 | (8.3) | (9.1) | 0.4 | (8.7) | |
(82.2) | 73.9 | (8.3) | (82.4) | 75.1 | (7.3) |
| 2023 | 2022 | ||
| £m | £m | ||
Cash and other net current assets | – | 1.4 | |
Buy-in insurance policy | a | 73.6 | 73.3 |
73.6 | 74.7 |
| 2023 | 2022 | ||
| Positive/(negative) effect | £m | £m | |
Discount rate | +0.1% | 0.9 | 1.0 |
Inflation | +0.1% | (0.9) | (0.9) |
Long term improvements in longevity | + 1 year | (2.5) | (2.4) |
| 2023 | 2022 | |
| £m | £m | |
| Net movements in working capital and restricted monetary assets | ||
| Movements in working capital: | ||
– Decrease/(increase) in receivables | 8.8 | (6.0) |
– Decrease in payables | (19.8) | (17.4) |
(11.0) | (23.4) | |
Decrease in restricted monetary assets | 6.3 | 26.0 |
(4.7) | 2.6 |
| 2023 | 2022 | |
| £m | £m | |
| Non-cash items | ||
Increase in accrued rents receivable | (3.2) | (3.5) |
Increase/(decrease) in loss allowance provisions * | 1.0 | (2.6) |
Amortisation of lease incentives and other costs | 0.6 | 1.2 |
Depreciation (note 5) | 3.0 | 4.1 |
Other non-cash items including share-based payment charge | 1.4 | – |
2.8 | (0.8) |
2023 | 2022 | |||||
| Cash and | Cash and | |||||
| cash | cash | |||||
| equivalents | Borrowings | Net debt | equivalents | Borrowings | Net debt | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 218.8 | (1,677.0) | (1,458.2) | 315.1 | (1,878.9) | (1,563.8) |
Cash flow | 254.6 | (15.1) | 239.5 | (99.0) | 302.4 | 203.4 |
Change in fair value of currency swaps | – | (1.9) | (1.9) | – | 8.4 | 8.4 |
Exchange and other non-cash movements | (1.1) | 58.1 | 57.0 | 2.7 | (108.9) | (106.2) |
At 31 December | 472.3 | (1,635.9) | (1,163.6) | 218.8 | (1,677.0) | (1,458.2) |
| 2023 | 2022 | |
| £m | £m | |
| Reported Group: | ||
– guarantees given | 23.1 | 45.3 |
– claims arising in the normal course of business | 15.6 | 34.0 |
Share of Property interests – claims arising in the normal course of business | 12.4 | 6.5 |
Proportionally consolidated | 51.1 | 85.8 |
| 2023 | 2022 | |
| £m | £m | |
Reported Group | 0.4 | 0.4 |
Share of Property interests | 45.5 | 51.4 |
45.9 | 51.8 |
| 2023 | 2022 | |
| Future minimum rentals receivable under non-cancellable leases | £m | £m |
Within one year | 61.6 | 68.8 |
Between one and two years | 49.9 | 58.9 |
Between two and five years | 80.6 | 46.9 |
More than five years | 79.2 | 71.7 |
271.3 | 246.3 |
2023 | 2022 | |||||
| Joint | Joint | |||||
| ventures | Associates | ventures | Associates | |||
| Note | £m | £m | £m | £m | ||
| Income statement | ||||||
Management fees | 6.0 | 0.5 | 4.9 | 0.5 | ||
Net interest receivable | 9.9 | 0.1 | 11.0 | 0.1 | ||
| Share of distributions | 12B/13D | 47.7 | 66.3 | 63.4 | 5.0 | |
| Capital return | 13D | – | – | – | 2.0 | |
| Balance sheet – amounts due from/(to) | ||||||
Loans | a | 12C | 201.4 | 1.7 | 239.1 | 1.8 |
Advances | b | 12D | 8.3 | – | 4.0 | – |
| Participative loans | 13C | – | 212.4 | – | 205.9 | |
| Cash held on behalf of tenants and co-owners | 15 | 2.2 | – | 8.6 | – | |
| Balances due from joint ventures | 14B | 1.4 | – | 8.3 | – | |
| Balances due to joint ventures | 16 | (3.9) | – | (23.1) | – | |
| Balances due to co-owners | 16 | (2.2) | – | (8.7) | – | |
| Distributions received in advance | 16 | – | (25.1) | – | (18.1) |
| 2023 | 2022 | |
| £m | £m | |
Salaries and short term benefits | 5.9 | 5.9 |
Post employment benefits | 0.3 | 0.3 |
Share-based payments | 2.8 | 2.0 |
9.0 | 8.2 |