| 2023 | 2022 | ||
| £m | £m | ||
Revenue | 4 | ||
Costs | ( | ( | |
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 | ( | ( | |
Profit on sale of investment property | |||
Operating loss | ( | ( | |
Finance income | 8 | ||
Finance costs | 9 | ( | ( |
Foreign exchange loss | ( | ( | |
Impairment of goodwill | ( | ||
Loss before tax | ( | ( | |
Taxation | 10 | ||
Loss for the year attributable toequityshareholders | ( | ( | |
Baisc and diluted earnings per share | 5/24 | ( | ( |
| 2023 | 2022 | ||
| £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)/income | ( | ||
Total comprehensive expense for the year attributable to equity shareholders | ( | ( |
| 2023 | 2022 | ||
| £m | £m | ||
| Non-current assets | |||
Investment properties | 12 | ||
Property, plant and equipment | 13 | ||
Intangible assets | |||
Equity investments | |||
Deferred tax | 18 | ||
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 | ( | ( | |
( | ( | ||
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 | |
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 |
| Share | Share | Other | Retained | ||
| capital | premium | reserves | earnings | Total equity | |
| £m | £m | £m | £m | £m | |
| Arising in 2022: | Note 23 | Note 26 | |||
Total comprehensive expense for theyear | ( | ( | |||
Share-based payments | |||||
Dividends to shareholders | ( | ( | |||
Transfer of fair value on property, plant and equipment | ( | ||||
Purchase of own shares | ( | ( | |||
Total changes arising in 2022 | ( | ( | |||
At 1 January 2022 | |||||
At 31 December 2022 |
| 2023 | 2022 | ||
| £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 | |||
Purchase of investment properties | ( | ||
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 | ( | ( | |
Repayment of vendor loan | |||
Foreign currency loss on forward contracts | ( | ||
Net cash outflow from investing activities | ( | ( | |
| Cash flows from financing activities | |||
Dividends paid | 25 | ( | ( |
Purchase of own shares | ( | ||
New loans | |||
Issue costs of new loans | ( | ( | |
Repayment of loans | ( | ( | |
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 |
| 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 | (186.6) | (90.6) | (25.5) | – | – | (302.7) |
Net revaluation movements on equit | – | – | – | (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) |
| 2022 | ||||||
| Investment properties | Other | |||||
| United | investments | Central | ||||
| Kingdom | Germany | France | administration | Total | ||
| Year ended 31 December 2022 | £m | £m | £m | £m | £m | £m |
Rental income | 48.5 | 38.0 | 12.9 | – | – | 99.4 |
Other property-related income | 8.2 | 0.2 | – | 4.9 | – | 13.3 |
Service charge income | 11.2 | 11.3 | 4.5 | – | – | 27.0 |
Revenue | 67.9 | 49.5 | 17.4 | 4.9 | – | 139.7 |
Service charges and similar expenses | (13.1) | (14.1) | (4.7) | – | – | (31.9) |
Net rental income | 54.8 | 35.4 | 12.7 | 4.9 | – | 107.8 |
Administration expenses | (6.4) | (2.8) | (1.4) | (0.2) | (4.9) | (15.7) |
Other expenses | (8.1) | (4.2) | (0.7) | (3.2) | – | (16.2) |
Revenue less costs | 40.3 | 28.4 | 10.6 | 1.5 | (4.9) | 75.9 |
Net revaluation movements on inves | (79.6) | (41.5) | (15.4) | – | – | (136.5) |
Net revaluation movements on equit | – | – | – | (3.8) | – | (3.8) |
(Loss)/profit on sale of investment property | (0.3) | – | 0.8 | – | – | 0.5 |
Segment operating loss | (39.6) | (13.1) | (4.0) | (2.3) | (4.9) | (63.9) |
Finance income | 5.3 | 1.4 | 1.4 | 2.0 | – | 10.1 |
Finance costs | (16.4) | (6.8) | (2.4) | (0.8) | (0.4) | (26.8) |
Foreign exchange loss | – | – | – | – | (0.3) | (0.3) |
Impairment of goodwill | – | (0.3) | (0.8) | – | – | (1.1) |
Segment loss before tax | (50.7) | (18.8) | (5.8) | (1.1) | (5.6) | (82.0) |
Assets | Liabilities | Capital expenditure | ||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
| Investment properties | ||||||
United Kingdom | 930.0 | 1,083.6 | 548.2 | 551.7 | 37.2 | 36.6 |
Germany | 908.1 | 1,011.6 | 510.8 | 536.4 | 9.3 | 9.8 |
France | 265.0 | 294.3 | 164.3 | 185.7 | 3.1 | 11.7 |
Other investments | 57.8 | 111.9 | 8.4 | 6.8 | 0.8 | 0.4 |
2,160.9 | 2,501.4 | 1,231.7 | 1,280.6 | 50.4 | 58.5 |
| 2023 | 2022 | |
| Number | Number | |
Weighted average number of ordinary shares in circulation | 397,330,507 | 404,410,051 |
Diluted number of ordinary shares | 400,942,040 | 406,473,292 |
| For use in net asset per share calculations | ||
Number of ordinary shares in circulation at 31 December | 397,410,268 | 397,210,866 |
| 2023 | 2022 | ||
| £m | £m | ||
Loss for the year | (249.8) | (81.9) | |
Net revaluation movement on investment property | 12/14 | 302.7 | 136.5 |
Deferred tax on revaluations | (16.3) | (4.8) | |
Net revaluation movement on equity investments | 1.3 | 3.8 | |
Profit on sale of investment property | (1.4) | (0.5) | |
Current tax thereon | – | 1.6 | |
Movement in fair value of derivative financial instruments | 8/9 | 4.2 | (8.8) |
Impairment of goodwill | – | 1.1 | |
Amortisation of intangible assets | 0.2 | – | |
EPRA earnings | 40.9 | 47.0 | |
Basic and diluted earnings per share | (62.9)p | (20.2)p | |
EPRA earnings per share | 10.3p | 11.6p |
2023 | 2022 | |||||||
| IFRS | EPRA | EPRA | EPRA | IFRS | EPRA | EPRA | EPRA | |
| NAV | NTA | NRV | NDV | NAV | NTA | NRV | NDV | |
| 2023 | £m | £m | £m | £m | £m | £m | £m | £m |
Net assets | 929.2 | 929.2 | 929.2 | 929.2 | 1,220.8 | 1,220.8 | 1,220.8 | 1,220.8 |
Other intangibles | – | (2.9) | – | – | – | (2.8) | – | – |
Fair value of fixed interest debt | – | – | – | 56.7 | – | – | – | 87.2 |
Tax thereon | – | – | – | (3.3) | – | – | – | (6.4) |
Deferred tax on revaluation surplus | – | 90.0 | 90.0 | – | – | 108.6 | 108.6 | – |
Adjustment for short-term disposals | – | (6.6) | – | – | – | (8.6) | – | – |
Fair value of financial instruments | – | (4.3) | (4.3) | – | – | (8.5) | (8.5) | – |
| Purchasers’ costs | – | – | 147.7 | – | – | – | 149.3 | – |
929.2 | 1,005.4 | 1,162.6 | 982.6 | 1,220.8 | 1,309.5 | 1,470.2 | 1,301.6 | |
Per share | 233.8p | 253.0p | 292.5p | 247.2p | 307.3p | 329.6p | 370.1p | 327.7p |
| 2023 | 2022 | ||
| £m | £m | ||
| Auditor’s remuneration: Fees payable to the Company’s Auditor for: | |||
Audit of the Parent Company and Group accounts | 0.5 | 0.4 | |
Audit of the Company’s subsidiaries pursuant to legislation | 0.2 | 0.2 | |
Depreciation of property, plant and equipment | 13 | 0.6 | 0.6 |
Amortisation of intangible assets | 0.2 | – | |
Employee benefits expense | 7 | 12.1 | 10.2 |
Foreign exchange loss | 0.3 | 0.3 | |
Provision against trade receivables | 15 | – | 0.6 |
| 2023 | 2022 | |
| £m | £m | |
Wages and salaries | 7.6 | 7.3 |
Social security costs | 1.4 | 0.8 |
Pension costs – defined contribution plans | 0.3 | 0.3 |
Performance incentive plan | 1.2 | 0.8 |
Other employee-related expenses | 1.6 | 1.0 |
12.1 | 10.2 |
2023 | 2022 | |||||
| Property | Hotel | Total | Property | Hotel | Total | |
| Number | Number | Number | Number | Number | Number | |
Male | 50 | 11 | 61 | 47 | 9 | 56 |
Female | 48 | 9 | 57 | 46 | 7 | 53 |
98 | 20 | 118 | 93 | 16 | 109 |
| 2023 | 2022 | |
| £m | £m | |
| Interest income | ||
Financial instruments carried at amortised cost | 1.6 | 1.3 |
Movement in fair value of derivative financial instruments | – | 8.8 |
1.6 | 10.1 |
| 2023 | 2022 | |
| £m | £m | |
| Interest expense | ||
Secured bank loans | 35.5 | 23.3 |
Secured notes | – | 1.7 |
Amortisation of loan issue costs | 1.6 | 1.8 |
Total interest costs | 37.1 | 26.8 |
Movement in fair value of derivative financial instruments | 4.2 | – |
Total finance costs | 41.3 | 26.8 |
| 2023 | 2022 | |
| £m | £m | |
| Corporation tax | ||
Current year charge | 5.6 | 5.8 |
Adjustments in respect of prior years | (1.9) | (0.5) |
3.7 | 5.3 | |
| Deferred tax (see note 18) | ||
Origination and reversal of temporary differences | (17.3) | (5.4) |
(17.3) | (5.4) | |
Tax credit for the year | (13.6) | (0.1) |
| 2023 | 2022 | |
| £m | £m | |
Loss before tax | (263.4) | (82.0) |
Expected tax credit at applicable tax rate | (56.3) | (15.1) |
Expenses not deductible for tax purposes | 0.3 | 1.0 |
Non-deductible loss from REIT | 42.9 | 13.4 |
Deferred tax on losses not recognised | 3.7 | 1.2 |
Adjustments in respect of prior years | (3.8) | (0.5) |
Other | (0.4) | (0.1) |
Tax credit for the year | (13.6) | (0.1) |
| United | |||||
| Kingdom | Germany | France | Total | ||
| £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 | 47.3 | 115.6 | 9.8 | 172.7 |
Property portfolio at 31 December 2023 | 919.9 | 885.5 | 257.5 | 2,062.9 |
| United | |||||
| Kingdom | Germany | France | Total | ||
| £m | £m | £m | £m | ||
Investment property | 12 | 1,030.0 | 990.5 | 274.5 | 2,295.0 |
Property held as property, plant and equipment | 13 | 33.6 | 2.0 | 1.9 | 37.5 |
Properties held for sale | 14 | 7.0 | 3.6 | 9.7 | 20.3 |
Property portfolio at 31 December 2022 | 1,070.6 | 996.1 | 286.1 | 2,352.8 |
| 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 | 37.2 | 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 |
| Total | ||||
| United | investment | |||
| Kingdom | Germany | France | properties | |
| £m | £m | £m | £m | |
At 1 January 2022 | 1,090.5 | 883.0 | 273.6 | 2,247.1 |
Acquisitions | – | 83.4 | – | 83.4 |
Capital expenditure | 36.6 | 9.9 | 11.7 | 58.2 |
Disposals | (11.5) | – | – | (11.5) |
Net revaluation movement | (79.5) | (41.6) | (15.4) | (136.5) |
Lease incentive adjustments | 0.9 | 6.9 | – | 7.8 |
Exchange rate variances | – | 48.9 | 14.3 | 63.2 |
Transfer to properties held for sale | (7.0) | – | (9.7) | (16.7) |
At 31 December 2022 | 1,030.0 | 990.5 | 274.5 | 2,295.0 |
| Investment | Other | Property | Investment | Other | Property | |
| property | property | portfolio | property | property | portfolio | |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
| £m | £m | £m | £m | £m | £m | |
Cushman and Wakefield | 836.3 | 83.6 | 919.9 | 1,030.0 | 33.6 | 1,063.6 |
Jones Lang LaSalle | 1,014.2 | 128.8 | 1,143.0 | 1,265.0 | 13.5 | 1,278.5 |
Directors’ valuation | – | – | – | – | 3.6 | 3.6 |
1,850.5 | 212.4 | 2,062.9 | 2,295.0 | 50.7 | 2,345.7 |
ERV | Equivalent yield | |||||||
Average | Range | Average | Range | |||||
| 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
| £ per sq. ft | £ per sq. ft | £ per sq. ft | £ per sq. ft | % | % | % | % | |
UK | 34.76 | 34.01 | 10.00-56.05 | 10.00-58.09 | 6.08 | 5.61 | 2.98-13.23 | 2.94-9.61 |
Germany | 14.40 | 14.10 | 9.93-29.70 | 10.14-25.27 | 5.24 | 4.75 | 4.40-6.20 | 3.30-5.90 |
France | 21.96 | 21.69 | 12.99-43.53 | 13.26-41.38 | 6.00 | 5.13 | 4.79-7.40 | 4.05-6.75 |
| Owner- | |||||
| Land and | occupied | Fixtures | |||
| Hotel | buildings | property | and fittings | Total | |
| £m | £m | £m | £m | £m | |
| Cost or valuation | |||||
At 1 January 2022 | 25.0 | 3.2 | 11.0 | 3.2 | 42.4 |
Additions | – | – | 0.1 | 0.3 | 0.4 |
Disposals | – | – | – | (0.1) | (0.1) |
Reclassification to held for sale | – | (3.6) | – | – | (3.6) |
Revaluation | 1.7 | 0.4 | (0.4) | – | 1.7 |
Exchange rate variances | – | – | 0.1 | 0.1 | 0.2 |
At 31 December 2022 | 26.7 | – | 10.8 | 3.5 | 41.0 |
Additions | 0.5 | – | – | 0.3 | 0.8 |
Disposals | – | – | – | – | – |
Reclassification to held for sale | – | – | – | – | – |
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 |
| Comprising: | |||||
At cost | – | – | – | 3.9 | 3.9 |
At valuation | 30.2 | – | 9.5 | – | 39.7 |
30.2 | – | 9.5 | 3.9 | 43.6 | |
| Accumulated depreciation and impairment | |||||
At 1 January 2022 | – | – | – | (1.1) | (1.1) |
Depreciation charge | (0.1) | – | (0.1) | (0.4) | (0.6) |
Disposals | – | – | – | 0.1 | 0.1 |
Revaluation | 0.1 | – | 0.1 | – | 0.2 |
At 31 December 2022 | – | – | – | (1.4) | (1.4) |
Depreciation charge | (0.1) | – | (0.1) | (0.4) | (0.6) |
Disposals | – | – | – | – | – |
Revaluation | 0.1 | – | 0.1 | – | 0.2 |
At 31 December 2023 | – | – | – | (1.8) | (1.8) |
| Net book value | |||||
At 31 December 2023 | 30.2 | – | 9.5 | 2.1 | 41.8 |
At 31 December 2022 | 26.7 | – | 10.8 | 2.1 | 39.6 |
2023 | 2022 | |||||||
| UK | Germany | France | Total | UK | Germany | France | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January | 7.0 | 3.6 | 9.7 | 20.3 | 37.3 | – | 6.9 | 44.2 |
Disposals | – | (3.6) | – | (3.6) | (37.3) | – | (6.9) | (44.2) |
Transfer from investment property | 40.8 | 115.6 | 0.3 | 156.7 | 7.0 | – | 9.7 | 16.7 |
Transfer from property, | – | – | – | – | – | 3.6 | – | 3.6 |
Revaluation | (0.5) | – | – | (0.5) | – | – | – | – |
Exchange rate variances | – | – | (0.2) | (0.2) | – | – | – | – |
At 31 December | 47.3 | 115.6 | 9.8 | 172.7 | 7.0 | 3.6 | 9.7 | 20.3 |
| 2023 | 2022 | |
| £m | £m | |
| Current | ||
Trade receivables | 8.8 | 5.3 |
Other receivables | 4.4 | 4.9 |
Prepayments | 1.4 | 2.7 |
Accrued income | 2.1 | 2.9 |
16.7 | 15.8 |
| 2023 | 2022 | |
| £m | £m | |
At 1 January | 2.8 | 2.4 |
Debt write-offs | (0.9) | (0.2) |
Charge to the income statement | – | 0.6 |
At 31 December | 1.9 | 2.8 |
| 2023 | 2022 | |
| £m | £m | |
Cash at bank | 70.6 | 113.9 |
| 2023 | 2022 | |
| £m | £m | |
| Current | ||
Trade payables | 4.1 | 4.6 |
Social security and other taxes | 2.2 | 2.1 |
Tenant deposits | 10.7 | 10.3 |
Other payables | 5.7 | 4.2 |
Deferred income | 20.5 | 13.0 |
Accruals | 25.4 | 24.4 |
68.6 | 58.6 |
Liabilities | Assets | ||||||||
| Fair value | Total | ||||||||
| UK capital | adjustments | UK capital | deferred | ||||||
| allowances | to properties | Other | Total | allowances | Losses | Other | Total | tax | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
At 1 January 2022 | 0.3 | 107.8 | 1.8 | 109.9 | – | (2.4) | (0.2) | (2.6) | 107.3 |
| (Credited)/charged | |||||||||
to income statement | – | (4.9) | (0.2) | (5.1) | – | (0.3) | – | (0.3) | (5.4) |
| to OCI | – | 0.4 | – | 0.4 | – | – | – | – | 0.4 |
Exchange rate variances | – | 5.3 | – | 5.3 | – | 0.1 | – | 0.1 | 5.4 |
At 31 December 2022 | 0.3 | 108.6 | 1.6 | 110.5 | – | (2.6) | (0.2) | (2.8) | 107.7 |
| Charged/(credited) | |||||||||
to income statement | 0.4 | (17.0) | (0.1) | (16.7) | – | (0.7) | 0.1 | (0.6) | (17.3) |
| to OCI | – | 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 |
At 31 December 2023 | At 31 December 2022 | |||||
| Total | Total | |||||
| Current | Non-current | borrowings | Current | Non-current | borrowings | |
| £m | £m | £m | £m | £m | £m | |
Secured bank loans | 193.9 | 876.7 | 1,070.6 | 173.4 | 932.5 | 1,105.9 |
| Secured | |
| bank loans | |
| £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 |
| Secured | |
| bank loans | |
| £m | |
| Maturing in: | |
Within one year or on demand | 175.1 |
One to two years | 350.1 |
Two to five years | 314.4 |
More than five years | 271.6 |
| 1,111.2 | |
Unamortised issue costs | (5.3) |
Borrowings | 1,105.9 |
Due within one year | (173.4) |
Due after one year | 932.5 |
At 31 December 2023 | At 31 December 2022 | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| £m | £m | £m | £m | £m | £m | |
Fixed rate financial liabilities | 238.9 | 462.4 | 701.3 | 241.3 | 445.8 | 687.1 |
Floating rate financial liabilities – swaps | 115.3 | – | 115.3 | 117.4 | – | 117.4 |
Total fixed rate | 354.2 | 462.4 | 816.6 | 358.7 | 445.8 | 804.5 |
Floating rate financial liabilities – capped | – | 40.6 | 40.6 | – | 42.6 | 42.6 |
Floating rate financial liabilities | 159.9 | 58.5 | 218.4 | 162.2 | 101.9 | 264.1 |
Total floating rate | 159.9 | 99.1 | 259.0 | 162.2 | 144.5 | 306.7 |
514.1 | 561.5 | 1,075.6 | 520.9 | 590.3 | 1,111.2 | |
Unamortised issue costs | (3.3) | (1.7) | (5.0) | (3.5) | (1.8) | (5.3) |
Borrowings | 510.8 | 559.8 | 1,070.6 | 517.4 | 588.5 | 1,105.9 |
| Weighted average interest rate | Weighted average life | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| % | % | % | 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 | 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 |
| Weighted average interest rate | Weighted average life | |||||
| Sterling | Euro | Total | Sterling | Euro | Total | |
| % | % | % | Years | Years | Years | |
Fixed rate financial liabilities | 2.7 | 1.6 | 2.0 | 8.4 | 3.0 | 4.9 |
Floating rate financial liabilities – swaps | 3.2 | – | 3.2 | 1.4 | – | 1.4 |
2.9 | 1.6 | 2.2 | 6.1 | 3.0 | 4.4 | |
Floating rate financial liabilities – capped | – | 2.5 | 2.5 | – | 4.8 | 4.8 |
Floating rate financial liabilities | 4.8 | 3.5 | 4.3 | 1.4 | 2.5 | 1.8 |
4.8 | 3.2 | 4.1 | 1.4 | 3.1 | 2.2 | |
Gross borrowings | 3.5 | 2.0 | 2.7 | 4.6 | 3.0 | 3.8 |
Carrying amounts | Fair values | |||
| 2023 | 2022 | 2023 | 2022 | |
| £m | £m | £m | £m | |
Current borrowings | 193.9 | 173.4 | 193.9 | 173.4 |
Non-current borrowings | 876.7 | 932.5 | 820.0 | 845.3 |
1,070.6 | 1,105.9 | 1,013.9 | 1,018.7 |
| 2023 | 2022 | |
| £m | £m | |
| Floating rate: | ||
– expiring within one year | – | 30.0 |
| – expiring after one year | 50.0 | – |
50.0 | 30.0 |
| Less than | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over | ||
| 1 year | years | years | years | years | 5 years | Total | |
| £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 | 39.4 | 32.8 | 14.9 | 12.3 | 8.2 | 17.6 | 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 |
| Less than | 1 to 2 | 2 to 3 | 3 to 4 | 4 to 5 | Over | ||
| 1 year | years | years | years | years | 5 years | Total | |
| £m | £m | £m | £m | £m | £m | £m | |
Secured bank loans | 175.1 | 350.1 | 121.6 | 54.9 | 137.9 | 271.6 | 1,111.2 |
| Interest payments on borrowings | 35.3 | 26.5 | 14.3 | 11.3 | 9.4 | 25.2 | 122.1 |
Effect of interest rate swaps | (3.9) | (2.6) | – | – | – | – | (6.5) |
Gross loan commitments | 206.5 | 374.0 | 135.9 | 66.2 | 147.3 | 296.8 | 1,226.7 |
| 2023 | 2023 | 2022 | 2022 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
| Non-current: | ||||
Interest rate caps and swaps | 3.6 | – | 8.5 | – |
| Current: | ||||
Forward foreign exchange contracts | 0.7 | – | – | – |
4.3 | – | 8.5 | – |
| 2023 | 2023 | 2022 | 2022 | |
| Assets | Liabilities | Assets | Liabilities | |
| £m | £m | £m | £m | |
| Maturing in: | ||||
Less than 1 year | 3.8 | – | 4.3 | – |
1 to 2 years | 1.0 | – | 3.5 | – |
2 to 3 years | 0.3 | – | 0.8 | – |
3 to 4 years | 0.1 | – | 0.6 | – |
4 to 5 years | – | – | 0.1 | – |
Over 5 years | – | – | – | – |
5.2 | – | 9.3 | – |
| 2023 | 2022 | ||
| £m | £m | ||
Debt | 19 | 1,075.6 | 1,111.2 |
Liquid resources | 16 | (70.6) | (113.9) |
Net debt (A) | 1,005.0 | 997.3 | |
Equity (B) | 929.2 | 1,220.8 | |
Net debt to equity ratio (A/B) | 108.2% | 81.7% |
| 2023 | 2022 | |
| Income | Income | |
| statement & | statement | |
| equity | & equity | |
| £m | £m | |
Cash +50 basis points | 0.4 | 0.6 |
Variable borrowings (including swaps and caps) +50 basis points | (2.6) | (0.9) |
Cash -50 basis points | (0.4) | (0.6) |
Variable borrowings (including swaps and caps) -50 basis points | 1.3 | 1.5 |
| 2023 | 2023 | 2022 | 2022 | |
| Net | Profit | Net | Profit | |
| assets | before tax | assets | before tax | |
| £m | £m | £m | £m | |
1% increase in value of Sterling against the Euro | (5.1) | 0.9 | (6.0) | 0.3 |
1% fall in value of Sterling against the Euro | 5.2 | (0.9) | 6.1 | (0.3) |
| 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 | – | 15.3 | 15.3 |
4.3 | 85.9 | 90.2 | |
| Financial liabilities: | |||
Secured bank loans | – | (1,070.6) | (1,070.6) |
| Other liabilities – current | – | (45.9) | (45.9) |
– | (1,116.5) | (1,116.5) | |
At 31 December 2023 | 4.3 | (1,030.6) | (1,026.3) |
| Fair value | Total | ||
| through profit | Amortised | carrying | |
| and loss | cost | value | |
| £m | £m | £m | |
| Financial assets: | |||
Cash and cash equivalents | – | 113.9 | 113.9 |
Derivative financial assets | 8.5 | – | 8.5 |
| Other assets – current | – | 13.0 | 13.0 |
8.5 | 126.9 | 135.4 | |
| Financial liabilities: | |||
Secured bank loans | – | (1,105.9) | (1,105.9) |
| Other liabilities – current | – | (43.3) | (43.3) |
– | (1,149.2) | (1,149.2) | |
At 31 December 2022 | 8.5 | (1,022.3) | (1,013.8) |
| 2023 | 2022 | |
| £m | £m | |
Net financial assets and liabilities: | 1,026.3 | 1,013.8 |
Other assets – current | 15.3 | 13.0 |
Other liabilities – current | (45.9) | (43.3) |
Cash and cash equivalents | 70.6 | 113.9 |
Borrowings and derivative financial instruments | 1,066.3 | 1,097.4 |
| 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 |
| 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 2022 | 407,395,760 | 31,382,020 | 438,777,780 | 10.2 | 0.8 | 11.0 |
Purchase of own shares (market purchase) | (10,184,894) | 10,184,894 | – | (0.3) | 0.3 | – |
At 31 December 2022 | 397,210,866 | 41,566,914 | 438,777,780 | 9.9 | 1.1 | 11.0 |
| 2023 | 2022 | |
| Number | Number | |
Weighted average number of ordinary shares in circulation | 397,330,507 | 404,410,051 |
Number of ordinary shares in circulation | 397,410,268 | 397,210,866 |
| 2023 | 2022 | |
| Number | Number | |
Element B/Special Award | 820,246 | 520,901 |
LTIP | 2,880,054 | 1,674,113 |
Total potential dilutive shares | 3,700,300 | 2,195,014 |
| Dividend | ||||
| Payment | per share | 2023 | 2022 | |
| date | p | £m | £m | |
| Current year | ||||
| 2023 final dividend | 2 May 2024 | 5.35 | – | – |
2023 interim dividend | 3 October 2023 | 2.60 | 10.3 | – |
Distribution of current year profit | 10.3 | – | ||
| Prior year | ||||
2022 final dividend | 2 May 2023 | 5.35 | 21.3 | – |
2022 interim dividend | 3 October 2022 | 2.60 | – | 10.6 |
Distribution of prior year profit | 21.3 | 10.6 | ||
2021 final dividend | 29 April 2022 | – | 21.8 | |
Dividends as reported in the Group statement of changes in equity | 31.6 | 32.4 |
| Capital | Cumulative | Share-based | |||||
| redemption | translation | Fair value | payment | Other | |||
| reserve | reserve | reserve | reserve | reserves | Total | ||
| £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 payment credit | – | – | – | 0.5 | – | 0.5 | |
At 31 December 2023 | 22.7 | 47.4 | 6.1 | 2.4 | 28.1 | 106.7 |
| Capital | Cumulative | Share-based | |||||
| redemption | translation | Fair value | payment | Other | |||
| reserve | reserve | reserve | reserve | reserves | Total | ||
| £m | £m | £m | £m | £m | £m | ||
At 1 January 2022 | 22.7 | 31.2 | 5.0 | 1.7 | 28.1 | 88.7 | |
Exchange rate variances | – | 28.5 | – | – | – | 28.5 | |
| Property, plant and equipment: | |||||||
– net fair value gains in the year | 13 | – | – | 1.9 | – | – | 1.9 |
– deferred tax thereon | 18 | – | – | (0.4) | – | – | (0.4) |
– reclassification of student accommodation | – | – | (3.5) | – | – | (3.5) | |
Share-based payment credit | – | – | – | 0.2 | – | 0.2 | |
At 31 December 2022 | 22.7 | 59.7 | 3.0 | 1.9 | 28.1 | 115.4 |
| 2023 | 2022 | |
| £m | £m | |
Operating loss | (223.4) | (63.9) |
| Adjustments for: | ||
Net movements on revaluation of investment properties | 302.7 | 136.5 |
Net movements on revaluation of equity investments | 1.3 | 3.8 |
Depreciation and amortisation | 0.8 | 0.6 |
Profit on sale of investment property | (1.4) | (0.5) |
Lease incentive debtor adjustments | (1.1) | (7.8) |
Share-based payment charge | 0.5 | 0.2 |
| Changes in working capital: | ||
(Increase)/decrease in receivables | (0.9) | 2.3 |
Increase/(decrease) in payables | 4.7 | (0.7) |
Cash generated from operations | 83.2 | 70.5 |
| Non-cash movements | ||||||||
| 2023 | ||||||||
| Amortisation | ||||||||
| 1 January | Financing | of loan | Fair value | Foreign | 31 December | |||
| 2023 | cash flows | issue costs | adjustments | New leases | exchange | 2023 | ||
Changes in liabilities arising from financing activities | Notes | £m | £m | £m | £m | £m | £m | £m |
Borrowings | 19 | 1,105.9 | (24.6) | 1.6 | – | – | (12.3) | 1,070.6 |
Interest rate swaps | 20 | (5.6) | – | – | 3.1 | – | – | (2.5) |
Interest rate caps | 20 | (2.9) | – | – | 1.1 | – | – | (1.8) |
Lease liabilities | 3.6 | – | – | – | – | (0.1) | 3.5 | |
1,101.0 | (24.6) | 1.6 | 4.2 | – | (12.4) | 1,069.8 |
| Non-cash movements | ||||||||
| 2022 | ||||||||
| Amortisation | ||||||||
| 1 January | Financing | of loan | Fair value | Foreign | 31 December | |||
| 2022 | cash flows | issue costs | adjustments | New leases | exchange | 2022 | ||
Changes in liabilities arising from financing activities | Notes | £m | £m | £m | £m | £m | £m | £m |
Borrowings | 19 | 1,031.6 | 43.6 | 1.8 | – | – | 28.9 | 1,105.9 |
Interest rate swaps | 20 | 0.4 | – | – | (6.0) | – | – | (5.6) |
Interest rate caps | 20 | – | – | – | (2.8) | – | (0.1) | (2.9) |
Lease liabilities | 3.4 | – | – | – | – | 0.2 | 3.6 | |
1,035.4 | 43.6 | 1.8 | (8.8) | – | 29.0 | 1,101.0 |
| 2023 | 2022 | |
| £m | £m | |
Within one year | 100.9 | 100.4 |
Between one and two years | 84.0 | 85.7 |
Between two and three years | 61.0 | 71.4 |
Between three and four years | 48.6 | 50.3 |
Between four and five years | 36.7 | 38.8 |
More than five years | 153.2 | 135.0 |
484.4 | 481.6 |
| 2023 | 2022 | |
| £000 | £000 | |
Short-term employee benefits | 1,428 | 960 |
Post-employment benefits | 49 | 4 |
Other long-term benefits | 7 | 56 |
1,484 | 1,020 |