| 2024 | 2023 1 | ||
| Notes | £m | £m | |
Revenue | 2A,4 | ||
Profit from operating activities 2 | 2A | ||
| Net revaluation losses on properties | 2A | ( | ( |
| Other net gains | 2A | ||
| Share of results of joint ventures | 13B | ||
| Impairment of joint ventures | 8B | ( | |
| Share of results of associates | 14B | ||
Income from other investments | |||
Operating gain/(loss) | ( | ||
| Finance income | 6 | ||
| Finance costs | 6 | ( | ( |
Loss before tax | ( | ( | |
| Tax charge | 7 | ( | ( |
Loss from continuing operations | ( | ( | |
| (Loss)/Profit from discontinued operations | 9B | ( | |
Loss for the year | ( | ( | |
Basic and diluted (loss)/earnings per share 3 | |||
Continuing operations | 11B | ( | ( |
| Discontinued operations | 11B | ( | |
Tot a l | ( | ( |
| 2024 | 2023 | |
| £m | £m | |
Loss for the year | ( | ( |
| Other comprehensive income/(expenses): | ||
| Recycled through the profit or loss on disposal of overseas property interests and associate | ||
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 1 | ( | ( |
| Items that may subsequently be recycled through profit or loss | ||
Foreign exchange translation differences | ( | ( |
Foreign exchange translation differences of discontinued operations | ( | |
Gain on net investment hedge | ||
Net gain on cash flow hedge | ||
Share of other comprehensive losses of discontinued operations | ( | ( |
( | ( | |
| Items that will not subsequently be recycled through profit or loss | ||
Net actuarial losses on pension schemes | ( | ( |
Other comprehensive loss for the year | ( | ( |
Total comprehensive loss from continuing operations | ( | ( |
Total comprehensive loss from discontinued operations | ( | ( |
Total comprehensive loss for the year | ( | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
| Non-current assets | |||
| Investment properties | 12 | ||
| Interests in leasehold properties | 20 | ||
Right-of-use assets | |||
Plant and equipment | |||
| Investment in joint ventures | 13C | ||
| Investment in associate | 14C | ||
Other investments | |||
| Trade and other receivables | 15A | ||
| Restricted monetary assets | 16 | ||
| Current assets | |||
| Trade and other receivables | 15B | ||
| Derivative financial instruments | 19A | ||
| Restricted monetary assets | 16 | ||
Cash and cash equivalents | |||
Total assets | |||
| Current liabilities | |||
| Trade and other payables | 17 | ( | ( |
| Obligations under head leases | 20 | ( | ( |
| Loans | 18A | ( | ( |
Tax | ( | ( | |
| Derivative financial instruments | 19A | ( | ( |
( | ( | ||
| Non-current liabilities | |||
| Trade and other payables | 17 | ( | ( |
| Obligations under head leases | 20 | ( | ( |
| Loans | 18A | ( | ( |
Deferred tax | ( | ( | |
| Derivative financial instruments | 19A | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
| Equity | |||
| Share capital | 21A | ||
Share premium | |||
| Capital redemption reserve | 21A | ||
| Other reserves | 21B | ||
Retained earnings | |||
Investment in own shares | ( | ( | |
Equity shareholders’ funds | |||
EPRA net tangible asset value per share 1 | 11C | £ | £ |
| Equity | |||||||
| Capital | Investment | share- | |||||
| Share | Share | redemption | Other | Retained | in own | holders’ | |
| capital | premium | reserve | reserves | earnings | shares | funds | |
| £m | £m | £m | £m | £m | £m | £m | |
| At 1 January 2023 | ( | ||||||
| Recycled exchange gains on disposal of overseas | |||||||
property interests | ( | ( | |||||
Foreign exchange translation differences 4 | ( | ( | |||||
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 5 | ( | ( | |||||
Net actuarial losses on pension schemes | ( | ( | |||||
Loss for the year | ( | ( | |||||
Total comprehensive loss | ( | ( | ( | ||||
Share-based employee remuneration | |||||||
Cost of shares awarded to employees | ( | ||||||
Dividends | ( | ( | |||||
At 31 December 2023 | ( | ||||||
Recycled net exchange gains on disposal of overseas associate | ( | ( | |||||
Foreign exchange translation differences 4 | ( | ( | |||||
Gain on net investment hedge | |||||||
Gain on cash flow hedge | |||||||
Gain on cash flow hedge recycled to net finance costs | ( | ( | |||||
Share of other comprehensive loss of associates 5 | ( | ( | |||||
Net actuarial losses on pension schemes | ( | ( | |||||
Loss for the year | ( | ( | |||||
Total comprehensive loss | ( | ( | ( | ||||
Share capital consolidation 6 | ( | ||||||
Share premium cancellation 7 | ( | ||||||
Share buyback and cancellation 8 | ( | ( | ( | ||||
Share-based employee remuneration | |||||||
Purchase of own shares and treasury shares | ( | ( | |||||
Cost of shares awarded to employees | ( | ||||||
Dividends | ( | ( | |||||
As at 31 December 2024 | ( |
| 2024 | 2023 | ||
| Note | £m | £m | |
Profit from operating activities | 2A | ||
| Net movements in working capital and restricted monetary assets | 24A | ( | ( |
| Non-cash items | 24A | ||
Cash generated from operations | |||
Interest received | |||
Interest paid (including bond issue fees) | ( | ( | |
Bond early termination fees | ( | ||
Debt and loan facility issuance and extension fees | ( | ( | |
Tax received/(paid) | ( | ||
Distributions and other receivables from joint ventures | |||
Cash flows from operating activities | |||
| Investing activities | |||
Property acquisition | ( | ||
Equity investment in joint venture | ( | ||
Capital expenditure | ( | ( | |
Sale of properties (including trading properties in 2023) | |||
Sale of investments in joint ventures | |||
Sale of investments in associate (held as asset held for sale) | |||
| Advances to joint ventures | 13D | ( | ( |
| Distributions and capital returns received from associates | 9D | ||
Distributions from other investments | |||
Cash flows from investing activities | |||
| Financing activities | |||
Purchase of own shares | ( | ||
Share buyback and cancellation | ( | ||
Proceeds from new borrowings | |||
Repayments of borrowings | ( | ( | |
| Equity dividends paid | 22 | ( | ( |
Cash flows from financing activities | ( | ( | |
Increase in cash and cash equivalents | |||
| Opening cash and cash equivalents | 24B | ||
| Exchange translation movement | 24B | ( | ( |
| Closing cash and cash equivalents | 24B |
| Year ended | Year ended | |
| 31 December | 31 December | |
| Average rate | 2024 | 2023 |
Quarter 1 | €1.168 | €1.133 |
Quarter 2 | €1.172 | €1.150 |
Quarter 3 | €1.184 | €1.163 |
Quarter 4 | €1.202 | €1.154 |
| 31 December | 31 December | |
| 2024 | 2023 | |
Year end rate | €1.210 | € 1.153 |
| 2024 | ||||||
| Proportionally consolidated | ||||||
| Share of | Sub-total | Capital and | ||||
| Reported | Property | before | other | |||
| Group | interests | adjustments | adjustments | Adjusted | ||
| Note | £m | £m | £m | £m | £m | |
Revenue | 4 | 121.1 | 126.3 | 247.4 | – | 247.4 |
| Gross rental income | 3A, 4 | 81.8 | 107.2 | 189.0 | – | 189.0 |
| Service charge income | 4 | 28.6 | 19.4 | 48.0 | – | 48.0 |
110.4 | 126.6 | 237.0 | – | 237.0 | ||
Service charge expenses | (32.6) | (21.9) | (54.5) | – | (54.5) | |
| Cost of sales | 5A | (16.9) | (19.6) | (36.5) | – | (36.5) |
Net rental income | 60.9 | 85.1 | 146.0 | – | 146.0 | |
| Gross administration costs | 5A | (48.4) | – | (48.4) | 4.9 | (43.5) |
| Other income | 4 | 10.7 | 0.3 | 11.0 | – | 11.0 |
Net administration expenses | (37.7) | 0.3 | (37.4) | 4.9 | (32.5) | |
Profit from operating activities | 23.2 | 85.4 | 108.6 | 4.9 | 113.5 | |
| Net revaluation losses on properties | 12 | (20.6) | (70.8) | (91.4) | 91.4 | – |
| Disposals | ||||||
| – Loss on sale of properties | 8A | (9.2) | – | (9.2) | 9.2 | – |
– Recycled exchange gains on disposal of overseas interests | 9.9 | – | 9.9 | (9.9) | – | |
Costs associated with pension scheme wind-up | (0.5) | – | (0.5) | 0.5 | – | |
Change in fair value of other investments | 0.4 | – | 0.4 | (0.4) | – | |
Other net gains | 0.6 | – | 0.6 | (0.6) | – | |
| Share of results of joint ventures | 13B | 8.8 | (8.8) | – | – | – |
Income from other investments | 1.1 | – | 1.1 | – | 1.1 | |
Operating profit | 13.1 | 5.8 | 18.9 | 95.7 | 114.6 | |
| Net finance costs | 6 | (55.4) | (5.8) | (61.2) | 28.9 | (32.3) |
(Loss)/Profit before tax | (42.3) | – | (42.3) | 124.6 | 82.3 | |
| Tax charge | 7A | (2.5) | – | (2.5) | – | (2.5) |
(Loss)/Profit from continuing operations | (44.8) | – | (44.8) | 124.6 | 79.8 | |
(Loss)/Profit from discontinued operations 3 | 9B | (481.5) | – | (481.5) | 500.7 | 19.2 |
(Loss)/Profit for the year | (526.3) | – | (526.3) | 625.3 | 99.0 | |
| 2023 | ||||||
| Proportionally consolidated | ||||||
| Share of | Sub-total | Capital and | ||||
| Reported | Property | before | other | |||
| Group | interests | adjustments | adjustments | Adjusted | ||
| Note | £m | £m | £m | £m | £m | |
Revenue | 4 | 134.3 | 132.4 | 266.7 | – | 266.7 |
| Gross rental income | 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 | |
| Net revaluation losses on properties | 12 | (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 | 13B | 9.4 | (9.4) | – | – | – |
| Impairment of joint venture | 8B | (22.2) | – | (22.2) | 22.2 | – |
| Share of results of associates | 14B | 1.2 | (1.2) | – | – | – |
Operating (loss)/profit | (29.4) | 6.7 | (22.7) | 153.6 | 130.9 | |
| Net finance costs | 6 | (36.1) | (6.6) | (42.7) | (3.2) | (45.9) |
(Loss)/Profit before tax | (65.5) | 0.1 | (65.4) | 150.4 | 85.0 | |
| Tax charge | 7A | (0.7) | (0.1) | (0.8) | – | (0.8) |
(Loss)/Profit from continuing operations | (66.2) | – | (66.2) | 150.4 | 84.2 | |
Profit from discontinued operations 3 | 9B | 14.8 | – | 14.8 | 17.3 | 32.1 |
(Loss)/Profit for the year | (51.4) | – | (51.4) | 167.7 | 116.3 | |
2024 | 2023 | ||||||
| Share of | Share of | ||||||
| Reported | Property | Reported | Property | ||||
| Group | interests | Tot al | Group | interests | Total | ||
Proportionally consolidated | Note | £m | £m | £m | £m | £m | £m |
| Non-current assets | |||||||
| Investment properties | 12 | 1,487.0 | 1,172.0 | 2,659.0 | 1,396.2 | 1,379.9 | 2,7 76.1 |
Interests in leasehold properties | 34.8 | 13.3 | 48.1 | 32.7 | 15.4 | 48.1 | |
Right-of-use assets | 7.5 | – | 7.5 | 3.9 | – | 3.9 | |
Plant and equipment | 0.4 | – | 0.4 | 0.9 | – | 0.9 | |
| Investment in joint ventures | 13C | 1,088.2 | (1,088.2) | – | 1,193.2 | (1,193.2) | – |
| Investment in associates | 14C | – | – | – | 1,115.0 | – | 1,115.0 |
Other investments | 9.2 | – | 9.2 | 8.8 | – | 8.8 | |
| Trade and other receivables | 15A | 0.2 | 1.2 | 1.4 | 1.9 | 1.3 | 3.2 |
| Restricted monetary assets | 16 | 21.4 | – | 21.4 | 21.4 | – | 21.4 |
2,648.7 | 98.3 | 2,747.0 | 3,774.0 | 203.4 | 3,977.4 | ||
| Current assets | |||||||
| Trade and other receivables | 15B | 87.6 | 22.9 | 110.5 | 74.1 | 22.0 | 96.1 |
| Derivative financial instruments | 19A | 2.2 | – | 2.2 | 5.2 | 1.4 | 6.6 |
| Restricted monetary assets | 16 | – | – | – | 2.2 | 0.2 | 2.4 |
Cash and cash equivalents | 737.9 | 76.3 | 814.2 | 472.3 | 97.3 | 569.6 | |
827.7 | 99.2 | 926.9 | 553.8 | 120.9 | 674.7 | ||
Total assets | 3,476.4 | 197.5 | 3,673.9 | 4,327.8 | 324.3 | 4,652.1 | |
| Current liabilities | |||||||
| Trade and other payables | 17 | (109.3) | (39.7) | (149.0) | (129.8) | (46.0) | (175.8) |
| Obligations under head leases | 20 | (0.1) | – | (0.1) | (0.1) | – | (0.1) |
| Loans | 18A | (337.8) | – | (337.8) | (108.6) | (260.0) | (368.6) |
Tax | (2.8) | – | (2.8) | (0.3) | – | (0.3) | |
| Derivative financial instruments | 19A | (0.1) | – | (0.1) | (2.3) | – | (2.3) |
(450.1) | (39.7) | (489.8) | (241.1) | (306.0) | (547.1) | ||
| Non-current liabilities | |||||||
| Trade and other payables | 17 | (28.7) | (1.9) | (30.6) | (55.5) | (2.4) | (57.9) |
| Obligations under head leases | 20 | (39.7) | (13.7) | (53.4) | (37.3) | (15.8) | (53.1) |
| Loans | 18A | (1,136.4) | (141.2) | (1,277.6) | (1,515.9) | – | (1,515.9) |
Deferred tax | (0.4) | (0.1) | (0.5) | (0.4) | (0.1) | (0.5) | |
| Derivative financial instruments | 19A | – | (0.9) | (0.9) | (15.0) | – | (15.0) |
(1,205.2) | (157.8) | (1,363.0) | (1,624.1) | (18.3) | (1,642.4) | ||
Total liabilities | (1,655.3) | (197.5) | (1,852.8) | (1,865.2) | (324.3) | (2,189.5) | |
Net assets | 1,821.1 | – | 1,821.1 | 2,462.6 | – | 2,462.6 | |
| EPRA NTA adjustments | 10B | 4.3 | 79.4 | ||||
| EPRA NTA | 11C | 1,825.4 | 2,542.0 | ||||
| EPRA NTA per share | 11C | £3.70 | £5.08 |
| Gross rental income | Adjusted net rental income | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
| Flagship destinations | ||||
UK | 80.0 | 92.8 | 61.6 | 72.9 |
France | 55.3 | 58.6 | 43.6 | 49.4 |
Ireland | 37.7 | 40.0 | 32.8 | 36.3 |
173.0 | 191.4 | 138.0 | 158.6 | |
Developments and other | 16.0 | 17.0 | 8.0 | 8.9 |
Group portfolio – proportionally consolidated | 189.0 | 208.4 | 146.0 | 167.5 |
Less Share of Property interests – continuing operations | (107.2) | (115.6) | (85.1) | (91.7) |
Reported Group – continuing operations | 81.8 | 92.8 | 60.9 | 75.8 |
2024 | 2023 | ||||||
| Net | Net | ||||||
| Property | Capital | revaluation | Property | Capital | revaluation | ||
| valuation | expenditure | losses | valuation 2 | expenditure 2 | losses | ||
| Note | £m | £m | £m | £m | £m | £m | |
| Flagship destinations | |||||||
| UK | 12A | 915.3 | 15.9 | 16.8 | 863.1 | 13.9 | (21.8) |
| France | 12A | 964.1 | 10.1 | 4.5 | 1,003.3 | 14.3 | (15.2) |
| Ireland | 12A | 522.0 | 2.3 | (82.6) | 629.7 | 5.4 | (37.5) |
2,401.4 | 28.3 | (61.3) | 2,496.1 | 33.6 | (74.5) | ||
Developments and other | 257.6 | 11.7 | (30.1) | 280.0 | 13.3 | (44.6) | |
Group portfolio – proportionally consolidated | 2,659.0 | 40.0 | (91.4) | 2 ,7 76.1 | 46.9 | (119.1) | |
| Less Share of Property interests | 13C | (1,172.0) | (24.9) | 70.8 | (1,379.9) | (27.3) | 73.9 |
| Reported Group | 12 | 1,487.0 | 15.1 | (20.6) | 1,396.2 | 19.6 | (45.2) |
| 2024 | 2023 | |
| £m | £m | |
UK | 1,159.4 | 1,116.6 |
France | 1,008.7 | 2,165.5 |
Ireland | 480.6 | 491.9 |
Tot a l | 2,648.7 | 3,774.0 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Base rent | 63.9 | 69.6 | |
Turnover rent | 3.0 | 4.7 | |
Car park income | 9.3 | 10.9 | |
Lease incentive recognition | 2.8 | 3.2 | |
Other rental income | 2.8 | 4.4 | |
| Gross rental income | 2 | 81.8 | 92.8 |
| Service charge income | 2 | 28.6 | 26.6 |
| Other income | |||
– Property fee income | 6.3 | 8.4 | |
– Joint venture and associate management fees | 4.4 | 6.5 | |
10.7 | 14.9 | ||
Total – continuing operations | 121.1 | 134.3 |
| 2024 | 2023 | |
| Cost of sales | £m | £m |
Ground rents payable | 1.1 | 1.1 |
Inclusive lease costs recovered through rent | 2.4 | 2.8 |
Other property outgoings | 13.4 | 10.8 |
16.9 | 14.7 |
| 2024 | 2023 | ||
Gross administration costs | Note | £m | £m |
Employee costs | 5B | 27.8 | 35.2 |
Depreciation | 1.4 | 3.0 | |
Other administration costs | 14.3 | 12.9 | |
| Business transformation costs | 10A | 4.9 | 13.2 |
48.4 | 64.3 |
| 2024 | 2023 | |
| £m | £m | |
Wages and salaries (including bonuses) | 19.2 | 24.4 |
Social security | 3.2 | 4.9 |
Other pension costs | 1.7 | 2.4 |
Share-based remuneration | 4.3 | 3.6 |
28.4 | 35.3 | |
Capitalised into development properties | (0.6) | (0.1) |
Tot a l | 27.8 | 35.2 |
| 2024 | 2023 | |
| number | number | |
Average number of employees | 138 | 199 |
Number of employees whose costs are recharged to occupiers, included above | 4 | 24 |
| 2024 | 2023 | |
| number | number | |
1 January | 26,990,059 | 15,576,073 |
Granted | 10,520,516 | 11,855,560 |
Lapsed | – | (441,574) |
Share consolidation (see note 21A) | (33,735,156) | – |
31 December | 3,775,419 | 26,990,059 |
Weighted average | 2024 | 2023 |
Fair value of awards granted | £2.71 | 24p |
Share price at date of exercise | n/a | n/a |
Remaining contractual life | 1.4 years | 2.1 years |
| 2024 | 2023 | |
| number | number | |
1 January | 12,438,657 | 18,410,753 |
Granted | 3,033,862 | 4,192,451 |
Exercised | (4,794,046) | (8,735,735) |
Forfeited | (1,148,079) | (1,428,812) |
Share consolidation (see note 21A) | (8,559,196) | – |
31 December | 971,198 | 12,438,657 |
Weighted average | 2024 | 2023 |
Fair value of awards granted | £2.70 | 24p |
Share price at date of exercise | £2.86 | 23p |
Remaining contractual life | 1.1 years | 1.2 years |
| 2024 | 2023 | |
| number | number | |
1 January | 7,467,523 | 2,761,940 |
Granted | 5,118,753 | 4,705,583 |
Exercised | (2,826,245) | – |
Share consolidation (see note 21A) | (8,784,050) | – |
31 December | 975,981 | 7,467,523 |
Weighted average | 2024 | 2023 |
Fair value of awards granted | £2.69 | 24p |
Share price at date of exercise | £2.84 | n/a |
Remaining contractual life | 0.7 years | 1.1 years |
| 2024 | 2023 | |
| £m | £m | |
Audit of the Group and Company financial statements | 1.0 | 1.0 |
Audit of subsidiaries | 0.4 | 0.5 |
Audit related assurance services, including interim review | 0.3 | 0.3 |
1.7 | 1.8 | |
Non-audit services | 0.3 | 0.1 |
Total auditor remuneration | 2.0 | 1.9 |
| 2024 | 2023 | |
| £m | £m | |
Discount on redemption of bonds | – | 4.3 |
Interest receivable on derivatives | 11.3 | 12.8 |
Bank and other interest receivable | 28.7 | 18.1 |
Finance income | 40.0 | 35.2 |
Interest on bank loans and overdrafts | (4.1) | (4.5) |
Interest on bonds and related charges | (59.6) | (59.2) |
Interest on senior notes and related charges | (2.6) | (5.4) |
Interest on obligations under head leases and other lease obligations | (2.2) | (2.2) |
Other interest payable | (0.2) | (0.7) |
Gross interest costs | (68.7) | (72.0) |
Premium on redemption of bonds | (25.5) | – |
Fair value (losses)/gains on derivatives | (1.2) | 0.7 |
Finance costs | (95.4) | (71.3) |
Net finance costs – continuing operations | (55.4) | (36.1) |
| 2024 | 2023 | |
| £m | £m | |
UK current tax | 2.4 | – |
Foreign current tax | 0.1 | 0.7 |
Tax charge – continuing operations | 2.5 | 0.7 |
| 2024 | 2023 | ||
| Note | £m | £m | |
Loss before tax – continuing operations | 2 | (42.3) | (50.7) |
| Loss before tax – discontinued operations | 2 | (481.5) | (14.8) |
| Profit after tax of joint ventures | 13B | (8.8) | (9.4) |
| Profit after tax of associates | 14B | – | (1.2) |
Loss on ordinary activities before tax | (532.6) | (76.1) | |
Tax at the UK corporation tax rate of 25% (2023: 25%) | (133.2) | (19.0) | |
UK REIT tax exemption | 72.6 | 12.8 | |
French SIIC tax exemption | (3.6) | 4.0 | |
Irish QIAIF tax exemption | 12.0 | 2.3 | |
Non-deductible and other items | 54.7 | 0.6 | |
Tax charge | 2.5 | 0.7 |
| Year ended | Year ended | |||
| 31 December 2024 | 31 December 2023 | |||
| £m | £m | |||
100% | Group share | 100% | Group share | |
Gross rental income | 235.8 | 80.8 | 482.7 | 162.4 |
Net rental income | 163.4 | 58.2 | 330.6 | 114.5 |
Administration expenses | (85.4) | (28.1) | (156.9) | (51.4) |
Profit from operating activities | 78.0 | 30.1 | 173.7 | 63.1 |
Revaluation (losses)/gains on properties | (61.2) | (24.9) | 15.8 | (7.7) |
Impairment recognised on reclassification to held for sale | – | (483.0) | – | – |
Reduction in impairment after reclassification to held for sale | – | 11.1 | – | – |
– | (471.9) | – | – | |
Operating profit/(loss) | 16.8 | (466.7) | 189.5 | 55.4 |
Interest costs | (52.9) | (19.4) | (97.0) | (35.2) |
Fair value losses on derivatives | (8.3) | (2.4) | (47.5) | (11.1) |
Fair value gains on participative loans – other movements | – | 2.4 | – | 6.5 |
Fair value gains on participative loans – revaluation movement | – | 2.2 | – | 9.1 |
Net finance costs | (61.2) | (17.2) | (144.5) | (30.7) |
(Loss)/Profit before tax | (44.4) | (483.9) | 45.0 | 24.7 |
Current tax charge | (7.6) | (1.7) | (12.9) | (2.5) |
Deferred tax credit/(charge) | 15.2 | 4.1 | (28.9) | (7.4) |
(Loss)/Profit for the year | (36.8) | (481.5) | 3.2 | 14.8 |
Adjustments for adjusted earnings (note 10A) | 500.7 | 17.3 | ||
Adjusted earnings 1 | 19.2 | 32.1 |
| Reported | Investments | ||
| Group | in associates | Tot al | |
| £m | £m | £m | |
| Non-current assets | |||
Investment properties | – | 1,753.9 | 1,753.9 |
Other non-current assets | 1.7 | 96.2 | 97.9 |
1.7 | 1,850.1 | 1,851.8 | |
| Current assets | |||
Cash and cash equivalents | – | 61.7 | 61.7 |
Other current assets | – | 33.7 | 33.7 |
– | 95.4 | 95.4 | |
Total assets | 1.7 | 1,945.5 | 1,947.2 |
| Current liabilities | |||
Loans | – | (192.9) | (192.9) |
Other payables | – | (54.7) | (54.7) |
– | (247.6) | (247.6) | |
| Non-current liabilities | |||
Loans | – | (557.2) | (557.2) |
Participative loan | – | (97.6) | (97.6) |
Other payables, including deferred tax | (22.7) | (166.5) | (189.2) |
(22.7) | (821.3) | (844.0) | |
Total liabilities | (22.7) | (1,068.9) | (1,091.6) |
Net assets | (21.0) | 876.6 | 855.6 |
Reverse participative loans | – | 210.4 | 210.4 |
Net asset value pre-impairment | (21.0) | 1,087.0 | 1,066.0 |
Impairment recognised on reclassification to held for sale | (483.0) | ||
Net assets held for sale | 583.0 |
| Year ended | Year ended | |
| 31 December 2024 | 31 December 2023 | |
| £m | £m | |
Distributions and capital returns received from associates | 19.4 | 73.6 |
Cash inflows from investing activities | 19.4 | 73.6 |
| 2024 | 2023 | ||
| £m | £m | ||
Loss for the year – IFRS | (526.3) | (51.4) | |
| Adjustments: | |||
Net revaluation losses on property portfolio (excluding Value Retail) | 91.4 | 119.1 | |
| Disposals: | |||
– | Loss/(Profit) on sale of properties 1 | 9.2 | (1.3) |
– | Loss on sale of joint ventures and associates 1 | – | 19.1 |
– | Recycled exchange gains on disposal of overseas property interests | (9.9) | (20.1) |
| Joint venture related: | |||
– | Impairment of joint venture | – | 22.2 |
| Value Retail related (discontinued operations): | |||
– | Revaluation losses | 24.9 | 7.7 |
– | Deferred tax | (4.1) | 7.4 |
– | Change in fair value of financial asset | 0.3 | 0.2 |
– | Net impairment charge | 471.9 | – |
Sub-total: Adjustments for Headline earnings | 583.7 | 154.3 | |
| Value Retail related (discontinued operations): | |||
– | Change in fair value of derivatives | 2.4 | 11.1 |
– | Change in fair value of participative loans | (2.2) | (9.1) |
| Included in net finance costs: | |||
– | Premium/(Discount) on redemption of bonds | 25.5 | (4.3) |
– | Change in fair value of derivatives | 3.4 | 1 .1 |
Change in fair value of other investments | (0.4) | 1.1 | |
Sub-total: Adjustments for EPRA earnings | 612.4 | 154.2 | |
| Included in profit from operating activities: | |||
– | Costs associated with pension scheme wind-up | 0.5 | – |
– | Business transformation costs | 4.9 | 13.2 |
– | Change in provision for amounts not yet recognised in the income statement | – | 0.3 |
– | Income from assets held for sale (discontinued operations) | 7.5 | – |
Total: Adjustments for Adjusted earnings | 625.3 | 167.7 | |
Headline earnings | 57.4 | 102.9 | |
EPRA earnings 12 | 86.1 | 102.8 | |
Adjusted earnings | 99.0 | 116.3 | |
2024 | 2023 | |||||
| Share of | Share of | |||||
| Reported | Property | Reported | Property | |||
| Group | interests | Tot a l | Group | interests | Total | |
| £m | £m | £m | £m | £m | £m | |
Premium/(Discount) on redemption of bonds | 25.5 | – | 25.5 | (4.3) | – | (4.3) |
Change in fair value of derivatives | 1.2 | 2.2 | 3.4 | (0.7) | 1.8 | 1.1 |
26.7 | 2.2 | 28.9 | (5.0) | 1.8 | (3.2) |
| 2024 | 2023 | |
| £m | £m | |
Employee severance | (0.3) | 6.3 |
IT transformation costs | 4.6 | 4.5 |
Other costs (principally premises related costs) | 0.6 | 2.4 |
4.9 | 13.2 |
| 2024 | ||||
| Share of | ||||
| Reported | Property | |||
| Group | interests | Value Retail | Tot al | |
| £m | £m | £m | £m | |
Reported balance sheet net assets (equity shareholders’ funds) | 1,821.1 | – | – | 1,821.1 |
Change to reflect fair value of borrowings | 22.8 | (3.4) | – | 19.4 |
EPRA NDV | 1,840.5 | |||
Deduct change to reflect fair value of borrowings | (22.8) | 3.4 | – | (19.4) |
Deferred tax – 50% share | 0.2 | 0.1 | – | 0.3 |
Fair value of currency swaps as a result of interest rates | 3.0 | – | – | 3.0 |
Fair value of interest rate swaps | 0.1 | 0.9 | – | 1.0 |
EPRA NTA | 1,825.4 | |||
Deferred tax – remaining 50% share | 0.2 | – | – | 0.2 |
Purchasers’ costs | 165.6 | – | – | 165.6 |
EPRA NRV | 1,991.2 |
| 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 | 36.7 | (0.2) | – | 36.5 |
EPRA NDV | 2,499.1 | |||
Deduct change in fair value of borrowings | (36.7) | 0.2 | – | (36.5) |
Deferred tax – 50% share | 0.2 | 0.1 | 100.7 | 101.0 |
Fair value of currency swaps as a result of interest rates | 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 | 0.2 | – | 100.7 | 100.9 |
Purchasers’ costs | 302.9 | – | – | 302.9 |
EPRA NRV | 2,945.8 |
| 31 December | 31 December | |
| 2024 | 2023 | |
| million | million | |
| Weighted average number of shares | ||
For purposes of basic and diluted IFRS EPS | 496.7 | 497.1 |
Effect of potentially dilutive shares (share options) | 1.7 | 1.1 |
For purposes of diluted Headline, EPRA and Adjusted EPS | 498.4 | 498.2 |
| As at | As at | |
| 31 December | 31 December | |
| 2024 | 2023 | |
Shares in issue (for purposes of net asset per share calculations) | 493.2 | 500.2 |
(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 | ||
| 2024 | 2023 | 2024 | 2023 | 2024 | 2023 1 | ||
| Note | £m | £m | pence | pence | pence | pence | |
Continuing operations | (44.8) | (66.2) | (9.0) | (13.3) | (9.0) | (13.3) | |
Discontinued operations | (481.5) | 14.8 | (97.0) | 3.0 | (97.0) | 3.0 | |
IFRS | (526.3) | (51.4) | (106.0) | (10.3) | (106.0) | (10.3) | |
| Headline | 10A | 57.4 | 102.9 | 11.6 | 20.7 | 11.5 | 20.7 |
| EPRA | 10A | 86.1 | 102.8 | 17.3 | 20.7 | 17.3 | 20.6 |
| Adjusted | 10A | 99.0 | 116.3 | 19.9 | 23.4 | 19.9 | 23.3 |
| Net asset value | Net asset value per share | ||||
| 31 December | 31 December | 31 December | 31 December | ||
| 2024 | 2023 | 2024 | 2023 | ||
| Note | £m | £m | £ | £ | |
EPRA NDV | 10B | 1,840.5 | 2,499.1 | 3.73 | 5.00 |
| EPRA NTA | 10B | 1,825.4 | 2,542.0 | 3.70 | 5.08 |
| EPRA NRV | 10B | 1,991.2 | 2,945.8 | 4.04 | 5.89 |
2024 | 2023 | |||
| Investment | Investment | Trading | ||
| properties | properties | properties | Total | |
| £m | £m | £m | £m | |
At 1 January | 1,396.2 | 1,461.0 | 36.2 | 1,497.2 |
Net revaluation losses | (20.6) | (45.2) | – | (45.2) |
Transfer from investment in joint ventures 1 | 140.9 | – | – | – |
Acquisitions | 140.1 | – | – | – |
Capital expenditure | 15.1 | 19.6 | – | 19.6 |
Disposals (see note 8) | (127.8) | (11.9) | (36.2) | (48.1) |
Exchange adjustment | (56.9) | (27.3) | – | (27.3) |
At 31 December | 1,487.0 | 1,396.2 | – | 1,396.2 |
2024 | 2023 | |||||
| Long | Long | |||||
| Freehold | leasehold | Tot al | Freehold | leasehold | Total | |
| £m | £m | £m | £m | £m | £m | |
Valuation analysis by tenure | 682.8 | 804.2 | 1,487.0 | 734.0 | 662.2 | 1,396.2 |
Valuer | Properties |
CBRE | UK flagships, Developments and other properties |
Jones Lang LaSalle | UK flagships, France flagships, Developments and other properties |
Cushman and Wakefield | Brent Cross, Ireland flagships, Development and other properties |
As at 31 December 2024 | Valuation | ||||||
| Share of | |||||||
| Reported | Property | Nominal equivalent yield | Estimated rental value | ||||
| Proportionally consolidated | Group | interest | Group | (‘NEY’) | (‘ERV’) | ||
| -100bp | +100bp | +10% | -10% | ||||
£m | £m | £m | £m | £m | £m | £m | |
| Flagship destinations | |||||||
UK | 285.2 | 630.1 | 915.3 | 133.7 | (103.5) | 91.5 | (91.5) |
France | 964.1 | – | 964.1 | 235.3 | (158.1) | 96.4 | (96.4) |
Ireland | 120.6 | 401.4 | 522.0 | 91.6 | (67.8) | 52.2 | (52.2) |
1,369.9 | 1,031.5 | 2,401.4 | 460.6 | (329.4) | 240.1 | (240.1) | |
Developments and other | 117.1 | 140.5 | 257.6 | 29.6 | (24.1) | 25.8 | (25.8) |
Total portfolio | 1,487.0 | 1,172.0 | 2,659.0 | 490.2 | (353.5) | 265.9 | (265.9) |
As at 31 December 2024 | Nominal equivalent yield | ERV p/m 2 | ||||
| Minimum | Maximum | Average | Minimum | Maximum | Average | |
| Key unobservable inputs | % | % | % | £ | £ | £ |
| Flagship destinations | ||||||
UK | 7.3 | 8.9 | 7.8 | 240 | 590 | 390 |
France | 5.0 | 5.2 | 5.1 | 410 | 550 | 470 |
Ireland | 8.3 | 6.6 | 6.7 | 340 | 520 | 480 |
As at 31 December 2023 1 | Valuation | ||||||
| Share of | |||||||
| Reported | Property | Nominal equivalent yield | Estimated rental value | ||||
| Proportionally consolidated | Group | interest | Group | (‘NEY’) | (‘ERV’) | ||
| -100bp | +100bp | +10% | -10% | ||||
£m | £m | £m | £m | £m | £m | £m | |
| Flagship destinations | |||||||
UK | 121.4 | 741.7 | 863.1 | 120.9 | (94.4) | 86.3 | (86.3) |
France | 1,003.3 | – | 1,003.3 | 245.6 | (164.9) | 100.3 | (100.3) |
Ireland | 144.5 | 485.2 | 629.7 | 131.5 | (92.8) | 63.0 | (63.0) |
1,269.2 | 1,226.9 | 2,496.1 | 498.0 | (352.1) | 249.6 | (249.6) | |
Developments and other | 127.0 | 153.0 | 280.0 | 32.4 | (26.3) | 28.0 | 28.0 |
Total portfolio | 1,396.2 | 1,379.9 | 2,776.1 | 530.4 | (378.4) | 277.6 | (277.6) |
As at 31 December 2023 1 | Nominal equivalent yield | ERV p/m 2 | ||||
| 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 |
| Proportionally | ||||
| Reported Group | consolidated | |||
| 2024 | 2023 | 2024 | 2023 | |
| £m | £m | £m | £m | |
Unamortised tenant incentives | 13.4 | 13.0 | 26.6 | 26.6 |
Provision | (1.2) | (1.9) | (1.8) | (3.5) |
12.2 | 11.1 | 24.8 | 23.1 |
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% |
| Ireland | |||
| Dundrum Retail Limited Partnership/Dundrum Car Park | PIMCO | Dundrum | 50% |
| Limited Partnership | |||
Dundrum Village Limited Partnership | PIMCO | Dundrum Phase II | 50% |
| 2024 | |||||||||
| 100% | |||||||||
| share | |||||||||
| Brent | Cabot | Group | |||||||
| Cross | Circus | Bullring | The Oracle | Westquay | Dundrum | Other | Tot al | share | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
Gross rental income | 29.9 | 28.2 | 48.9 | 22.5 | 25.5 | 56.3 | 8.7 | 220.0 | 107.2 |
Net rental income | 26.4 | 20.6 | 40.8 | 16.7 | 18.4 | 48.3 | 4.0 | 175.2 | 85.1 |
Administration (expenses)/income | (0.1) | – | – | – | – | 0.9 | (0.1) | 0.7 | 0.3 |
Profit from operating activities | 26.3 | 20.6 | 40.8 | 16.7 | 18.4 | 49.2 | 3.9 | 175.9 | 85.4 |
Revaluation (losses)/gains on properties | (6.9) | 0.2 | 28.3 | 4.8 | (2.6) | (140.8) | (25.9) | (142.9) | (70.8) |
Operating profit/(loss) | 19.4 | 20.8 | 69.1 | 21.5 | 15.8 | (91.6) | (22.0) | 33.0 | 14.6 |
Finance income | 0.5 | 0.7 | 0.7 | 0.5 | 0.8 | 6.1 | 0.4 | 9.7 | 4.8 |
Finance costs | (0.4) | (0.8) | – | – | (0.4) | (19.7) | (0.1) | (21.4) | (10.6) |
Profit/(loss) before tax | 19.5 | 20.7 | 69.8 | 22.0 | 16.2 | (105.2) | (21.7) | 21.3 | 8.8 |
Tax charge | – | – | – | (0.1) | – | – | – | (0.1) | – |
Profit/(loss) for the year | 19.5 | 20.7 | 69.8 | 21.9 | 16.2 | (105.2) | (21.7) | 21.2 | 8.8 |
Share of distributions received by the Group | 10.1 | 1.0 | 12.9 | 2.0 | 2.6 | – | – | 28.6 | 28.6 |
| 2024 | |||||||||
| 100% | |||||||||
| share | |||||||||
| Brent | Cabot | Group | |||||||
| Cross | Circus | Bullring | The Oracle | Westquay | Dundrum | Other | Tot al | share | |
| £m | £m | £m | £m | £m | £m | £m | £m | £m | |
| Non-current assets | |||||||||
Investment properties | 384.5 | 245.2 | 610.0 | 200.5 | – | 846.7 | 129.5 | 2,416.4 | 1,172.0 |
Other non-current assets | 12.9 | 13.6 | 0.3 | – | – | 1.9 | 2.6 | 31.3 | 14.5 |
397.4 | 258.8 | 610.3 | 200.5 | – | 848.6 | 132.1 | 2,447.7 | 1,186.5 | |
| Current assets | |||||||||
Cash and cash equivalents | 18.7 | 26.0 | 30.0 | 15.9 | – | 48.2 | 17.3 | 156.1 | 76.3 |
Other current assets | 6.2 | 10.6 | 19.4 | 5.9 | – | 4.9 | 5.2 | 52.2 | 22.9 |
24.9 | 36.6 | 49.4 | 21.8 | – | 53.1 | 22.5 | 208.3 | 99.2 | |
| Current liabilities | |||||||||
Other payables | (15.1) | (16.8) | (26.6) | (10.7) | – | (10.9) | (7.2) | (87.3) | (39.7) |
(15.1) | (16.8) | (26.6) | (10.7) | – | (10.9) | (7.2) | (87.3) | (39.7) | |
| Non-current liabilities | |||||||||
Obligations under head leases | (12.8) | (14.1) | – | – | – | – | (2.8) | (29.7) | (13.7) |
Loans – secured | – | – | – | – | – | (282.5) | – | (282.5) | (141.2) |
| Other payables | |||||||||
– due to Group companies | – | – | – | – | – | – | (54.1) | (54.1) | – |
– other parties and other | (1.0) | (0.5) | (0.8) | (0.3) | – | (2.7) | (54.7) | (60.0) | (2.9) |
(13.8) | (14.6) | (0.8) | (0.3) | – | (285.2) | (111.6) | (426.3) | (157.8) | |
Net assets | 393.4 | 264.0 | 632.3 | 211.3 | – | 605.6 | 35.8 | 2,142.4 | 1,088.2 |
| 2023 | ||||||||||
| 100% | ||||||||||
| share | ||||||||||
| Brent | Cabot | Grand | Group | |||||||
| Cross | Circus | Bullring | Central | The Oracle | Westquay | Dundrum | Other | Total | 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 | 25.5 | 243.6 | 114.4 |
Net rental income | 24.1 | 22.8 | 39.7 | 4.4 | 14.7 | 23.2 | 52.6 | 18.1 | 195.2 | 90.4 |
Administration expenses | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.1) | (0.9) | (0.4) |
Profit from operating activities | 24.0 | 22.7 | 39.6 | 4.3 | 14.6 | 23.1 | 52.3 | 18.0 | 194.3 | 90.0 |
Revaluation (losses)/gains on properties | (9.6) | (6.1) | 21.3 | (13.8) | (22.3) | (2.8) | (74.4) | (55.6) | (149.5) | (73.9) |
Operating profit/(loss) | 14.4 | 16.6 | 60.9 | (9.5) | (7.7) | 20.3 | (22.1) | (37.6) | 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) | (7.5) | (26.1) | (10.7) |
Profit/(loss) before tax | 14.4 | 16.3 | 61.4 | (9.6) | (7.5) | 20.6 | (34.6) | (42.2) | 28.4 | 9.5 |
Tax charge | – | – | – | – | (0.1) | – | – | – | (0.1) | (0.1) |
Profit/(loss) for the year | 14.4 | 16.3 | 61.4 | (9.6) | (7.6) | 20.6 | (34.6) | (42.2) | 28.3 | 9.4 |
| Share of distributions received | ||||||||||
by the Group | 9.8 | 7.5 | 10.0 | 14.9 | 2.0 | – | 3.5 | 14.9 | 47.7 | 47.7 |
| 2023 | ||||||||||
| 100% | ||||||||||
| share | ||||||||||
| Brent | Cabot | Grand | Group | |||||||
| Cross | Circus | Bullring | Central | The Oracle | Westquay | Dundrum | Other | Total | 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 | 156.0 | 2,832.5 | 1,379.9 |
Other non-current assets | 12.8 | 13.6 | 0.3 | 2.6 | – | 4.2 | 2.2 | 2.6 | 35.7 | 16.7 |
400.8 | 248.5 | 575.3 | 69.6 | 184.1 | 287.7 | 1,013.2 | 158.6 | 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 | 9.6 | 198.0 | 97.3 |
Other current assets | 5.4 | 6.0 | 7.5 | 9.9 | 4.3 | 7.9 | 8.0 | 10.0 | 4 9.1 | 23.6 |
22.3 | 24.8 | 36.3 | 18.9 | 19.1 | 39.2 | 85.8 | 19.6 | 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) | (11.3) | (96.3) | (46.0) |
(14.9) | (13.1) | (22.0) | (10.8) | (8.9) | (17.0) | (529.1) | (11.3) | (616.3) | (306.0) | |
| Non-current liabilities | ||||||||||
Obligations under head leases | (12.8) | (14.1) | – | (2.8) | – | (4.2) | – | (2.8) | (33.9) | (15.8) |
| Other payables | ||||||||||
– due to Group companies | – | – | – | – | – | (348.2) | – | (49.3) | (397.5) | – |
– other parties and other | (0.9) | (0.2) | (0.6) | (0.4) | (0.4) | (348.9) | (1.0) | (49.9) | (401.9) | (2.5) |
(13.7) | (14.3) | (0.6) | (3.2) | (0.4) | (701.3) | (1.0) | (102.0) | (833.3) | (18.3) | |
Net assets/(liabilities) | 394.5 | 245.9 | 589.0 | 74.5 | 193.9 | (391.4) | 568.9 | 64.9 | 1,665.7 | 1,193.2 |
| 2024 | 2023 | |
| £m | £m | |
At 1 January | 1,193.2 | 1,342.4 |
Share of results of joint ventures | 8.8 | 9.4 |
Additional capital investment | 85.1 | – |
Advances | 6.9 | 8.3 |
Cash distributions (including interest) 2 | (37.5) | (55.0) |
Other receivables | (12.5) | (6.8) |
Derecognition of joint venture 3 | (142.4) | (98.9) |
Exchange and other movements | (13.4) | (6.2) |
At 31 December | 1,088.2 | 1,193.2 |
| 2024 | 2023 | ||
| Principal property | Share | Share | |
Value Retail | Various Villages across Europe | – | 40% |
2024 | 2023 | |||
| Italie Deux | ||||
| 100% | Group | 100% | Group | |
| share | share | share | share | |
| £m | £m | £m | £m | |
Gross and net rental income | – | – | 4.8 | 1.2 |
Profit for the year | – | – | 4.6 | 1.2 |
Adjusted earnings | – | 1.2 |
2024 | 2023 | |||
| Value Retail | ||||
| 100% | Group | 100% | Group | |
| share | share | share | share | |
| £m | £m | £m | £m | |
| Non-current assets | ||||
Investment properties | – | – | 5,142.1 | 1,885.7 |
Other non-current assets | – | – | 321.3 | 93.0 |
– | – | 5,463.4 | 1,978.7 | |
| Current assets | ||||
Cash and cash equivalents | – | – | 193.8 | 64.4 |
Other current assets | – | – | 116.0 | 43.2 |
– | – | 309.8 | 107.6 | |
Total assets | – | – | 5,773.2 | 2,086.3 |
| Current liabilities | ||||
Loans | – | – | (159.3) | (87.8) |
Other payables | – | – | (143.2) | (103.2) |
– | – | (302.5) | (191.0) | |
| Non-current liabilities | ||||
Loans | – | – | (1,973.1) | (706.1) |
Participative loans | – | – | (398.5) | (98.5) |
Other payables, including deferred tax | – | – | (665.7) | (188.1) |
– | – | (3,037.3) | (992.7) | |
Total liabilities | – | – | (3,339.8) | (1,183.7) |
Net assets | – | – | 2,433.4 | 902.6 |
Reverse participative loans | – | – | 398.5 | 212.4 |
– | – | 2,831.9 | 1,115.0 |
2024 | 2023 | |||
| Value | Value | Italie | ||
| Retail | Retail | Deux | Total | |
| £m | £m | £m | £m | |
At 1 January | 1,115.0 | 1,189.4 | 107.7 | 1,297.1 |
Share of results of associates | (9.6) | 14.8 | 1.2 | 16.0 |
Distributions | (14.2) | (66.3) | – | (66.3) |
Share of other comprehensive loss of associate | (4.4) | (8.8) | – | (8.8) |
Disposals | – | – | (108.6) | (108.6) |
Exchange and other movements | 0.2 | (14.1) | (0.3) | (14.4) |
Transfer to assets held for sale (see note 9C) | (1,087.0) | – | – | – |
At 31 December | – | 1,115.0 | – | 1,115.0 |
| 2024 | 2023 | |
| £m | £m | |
Other receivables | 0.2 | 1.9 |
| 2024 | 2023 | |
| £m | £m | |
Trade receivables 1 | 33.4 | 27.6 |
VAT receivable | 7.3 | 9.5 |
Balances due from joint venture entities | – | 1.4 |
Accrued interest receivable | 5.1 | 11.0 |
Disposal related receivables | 5.0 | 1.2 |
Accrued income | 5.5 | 2.9 |
Capex debtors | 3.5 | 2.8 |
Receivables from property assets | 13.1 | 6.3 |
Other receivables | 8.2 | 6.8 |
Corporation tax | – | 0.1 |
Deposits and floats | 3.4 | 1.3 |
Prepayments | 3.1 | 3.2 |
87.6 | 74.1 |
2024 | 2023 | |||||
| Gross trade | Net trade | Gross trade | Net trade | |||
| receivables | Provision | receivables | receivables | Provision | receivables | |
| £m | £m | £m | £m | £m | £m | |
Not yet due | 16.4 | (0.8) | 15.6 | 11.9 | (1.2) | 10.7 |
0–3 months overdue | 7.1 | (0.6) | 6.5 | 5.5 | (1.0) | 4.5 |
3–12 months overdue | 6.5 | (2.8) | 3.7 | 8.1 | (2.6) | 5.5 |
More than 12 months overdue | 16.7 | (9.1) | 7.6 | 16.1 | (9.2) | 6.9 |
46.7 | (13.3) | 33.4 | 41.6 | (14.0) | 27.6 |
2024 | 2023 | |||||
| Gross trade | Net trade | Gross trade | Net trade | |||
| receivables | Provision | receivables | receivables | Provision | receivables | |
| Proportionally consolidated | £m | £m | £m | £m | £m | £m |
UK | 32.1 | (5.6) | 26.5 | 25.7 | (6.1) | 19.6 |
| France | 29.9 | (9.0) | 20.9 | 29.5 | (10.7) | 18.8 |
Ireland | 5.0 | (1.0) | 4.0 | 4.6 | (1.8) | 2.8 |
Group portfolio | 67.0 | (15.6) | 51.4 | 59.8 | (18.6) | 41.2 |
Less Share of Property interests | (20.3) | 2.3 | (18.0) | (18.2) | 4.6 | (13.6) |
Reported Group | 46.7 | (13.3) | 33.4 | 41.6 | (14.0) | 27.6 |
| 2024 | 2023 | |
| Loss allowance | £m | £m |
At 1 January | 14.0 | 17.6 |
Additions to provisions charged to the income statement | 7.6 | 9.4 |
Acquisitions | 1.0 | – |
Disposals | (0.9) | – |
Release of provisions | (4.8) | (8.0) |
Utilisation | (3.1) | (5.4) |
Exchange | (0.5) | 0.4 |
At 31 December | 13.3 | 14.0 |
2024 | 2023 | |||
| Current | Non-current | Current | Non-current | |
| £m | £m | £m | £m | |
Cash held in respect of occupiers and co-owners | – | – | 2.2 | – |
Cash held in escrow | – | 21.4 | – | 21.4 |
– | 21.4 | 2.2 | 21.4 |
2024 | 2023 | |||
| Current | Non-current | Current | Non-current | |
| £m | £m | £m | £m | |
Trade payables | 16.5 | – | 14.3 | – |
Pension liability (see note 23) | 1.0 | 7.2 | 1.0 | 7.3 |
VAT payable | 12.8 | – | 12.6 | – |
Balances due to joint venture entities | 5.6 | – | 3.9 | – |
Balances due to co-owners | – | – | 2.2 | – |
Accruals – interest | 19.5 | – | 35.9 | – |
– capital expenditure | 8.8 | – | 12.3 | – |
– withholding tax | – | – | 6.0 | – |
– disposal related | 9.4 | – | – | – |
– acquisition related | 5.3 | – | – | – |
– other | 17.3 | – | 20.1 | – |
Deferred income | 4.0 | – | 3.1 | – |
Distributions received in advance from Value Retail | – | – | – | 25.1 |
Guarantee and tenant deposits | 1.0 | 11.1 | 2.4 | 11.1 |
Lease liabilities | 0.4 | 7.1 | 1.2 | 2.7 |
Employee severance provision | – | – | 5.3 | – |
Other payables | 7.7 | 3.3 | 9.5 | 9.3 |
109.3 | 28.7 | 129.8 | 55.5 |
| 2024 | 2023 | ||
Maturity 1 | £m | £m | |
| Unsecured | |||
£338.3m 3.5% sterling bonds due 2025 | n/a | – | 337.3 |
Senior notes due 2026 | 2026 | 57.9 | 60.7 |
£43.2m (2023: £211.6m) 6% sterling bonds due 2026 | 2026 | 43.1 | 211.1 |
€700.0m 1.75% euro bonds due 2027 | 2027 | 574.1 | 600.8 |
Senior notes due 2028 | 2028 | 10.5 | 11.0 |
£56.8m (2023: £300.0m) 7.25% sterling bonds due 2028 | 2028 | 55.7 | 292.2 |
Senior notes due 2031 | 2031 | 4.8 | 5.0 |
£400m 5.875% sterling bonds due 2036 | 2036 | 392.1 | – |
Unamortised facility fees | 2025–27 | (1.8) | (2.2) |
Total falling due after more than one year | 1,136.4 | 1,515.9 | |
£338.3m 3.5% sterling bonds due 2025 | 2025 | 337.8 | – |
Senior notes due 2024 | n/a | – | 108.6 |
Tot a l | 1,474.2 | 1,624.5 |
| 2024 | 2023 | ||
Expiry 1 | £m | £m | |
£150m RCF signed June 2021 | n/a | – | 50.0 |
JPY7.7bn RCF signed June 2021 | 2026 | 39.4 | 43.2 |
£150m RCF signed June 2021 | 2026 | 100.0 | 100.0 |
£463m RCF signed April 2022 | 2026 | – | 463.0 |
£463m RCF signed April 2022 | 2027 | 463.0 | – |
Tot a l | 602.4 | 656.2 |
| 2024 | 2023 | |
| Expiry | £m | £m |
Within one year | – | 50.0 |
Within one to two years | 139.4 | – |
Within two to five years | 463.0 | 606.2 |
602.4 | 656.2 |
2024 | 2023 | ||||||
| Current | Non-current | Tot al | Current | Non-current | Total | ||
| Note | £m | £m | £m | £m | £m | £m | |
Balances due from joint ventures | – | 54.1 | 54.1 | – | 201.8 | 201.8 | |
| Trade and other receivables | 15A,15B | 77.2 | 0.2 | 77.4 | 61.3 | 1.9 | 63.2 |
| Restricted monetary assets | 16 | – | 21.4 | 21.4 | 2.2 | 21.4 | 23.6 |
Cash and cash equivalents | 737.9 | – | 737.9 | 472.3 | – | 472.3 | |
Financial assets at amortised cost | 890.8 | 760.9 | |||||
| Investment in associates: participative loans | 14C | – | – | – | – | 212.4 | 212.4 |
Other investments | – | 9.2 | 9.2 | – | 8.8 | 8.8 | |
Assets at fair value through profit and loss | 9.2 | 221.2 | |||||
Derivative financial instruments – assets | 2.2 | – | 2.2 | 5.2 | – | 5.2 | |
Derivative financial instruments – liabilities | (0.1) | – | (0.1) | (2.3) | (15.0) | (17.3) | |
Derivatives at fair value through profit and loss | 2.1 | (12.1) | |||||
| Trade and other payables | 17 | (91.5) | (21.5) | (113.0) | (101.8) | (48.2) | (150.0) |
| Loans | 18 | (337.8) | (1,136.4) | (1,474.2) | (108.6) | (1,515.9) | (1,624.5) |
| Obligations under head leases | 20 | (0.1) | (39.7) | (39.8) | (0.1) | (37.3) | (37.4) |
Financial liabilities at amortised cost | (1,627.0) | (1,811.9) |
2024 | 2023 | ||||||||
| Sterling | US Dollar | Euro | Tot al | Sterling | US Dollar | Euro | Total | ||
| Interest rate profile | £m | £m | £m | £m | £m | £m | £m | £m | |
| Borrowings (loans and currency swaps) | |||||||||
– | Fixed rate | 476.9 | – | 997.2 | 1,474.1 | 521.5 | – | 1,114.8 | 1,636.3 |
– | Floating rate | (274.7) | (4.3) | 276.9 | (2.1) | (611.7) | (4.5) | 615.8 | (0.4) |
202.2 | (4.3) | 1,274.1 | 1,472.0 | (90.2) | (4.5) | 1,730.6 | 1,635.9 |
2024 | 2023 | |||||||
| Sterling | US Dollar | Euro | Tot al | Sterling | US Dollar | Euro | Total | |
| £m | £m | £m | £m | £m | £m | £m | £m | |
Bonds | 828.7 | – | 574.1 | 1,402.8 | 840.6 | – | 600.8 | 1,441.4 |
Unamortised facility fees | (1.8) | – | – | (1.8) | (2.2) | – | – | (2.2) |
Senior notes | – | – | 73.2 | 73.2 | 30.9 | 60.3 | 94.1 | 185.3 |
826.9 | – | 647.3 | 1,474.2 | 869.3 | 60.3 | 694.9 | 1,624.5 |
2024 | 2023 | |||||
| Current | Non-current | Tot al | Current | Non-current | Total | |
| Maturity of fair value of currency swaps | £m | £m | £m | £m | £m | £m |
Assets | 2.2 | – | 2.2 | 5.2 | – | 5.2 |
Liabilities | – | – | – | (1.6) | (15.0) | (16.6) |
2.2 | – | 2.2 | 3.6 | (15.0) | (11.4) |
2024 | 2023 | |||||
| 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 | 574.1 | 1.163 | 700.0 | 600.8 | 1.163 |
Senior notes | 88.5 | 73.2 | 1.152 | 108.5 | 94.1 | 1.152 |
Cross currency swaps | 420.5 | (2.5) | 1.202 | 484.0 | 14.2 | 1.194 |
Foreign exchange swaps | 335.0 | (2.1) | 1.201 | 710.0 | 0.8 | 1.154 |
Tot a l | 1,544.0 | 642.7 | 2,002.5 | 709.9 |
2024 | 2023 | |||
Change in interest rate | Change in interest rate | |||
| + 1% | – 1% | + 1% | – 1% | |
| Interest rate sensitivity on earnings | £m | £m | £m | £m |
Income statement | (3.3) | 3.3 | (0.8) | 0.8 |
2024 | 2023 | |||
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) | 0.1 | – | 0.1 |
Other comprehensive income | 115.7 | (141.4) | 157.3 | (192.3) |
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 | Underlying net asset values of the interests in the Village/centre |
2024 | 2023 | ||||
| Carrying | Carrying | ||||
| amount | Fair value | amount | Fair value | ||
| Hierarchy | £m | £m | £m | £m | |
Unsecured bonds | Level 1 | 1,402.8 | 1,380.2 | 1,441.4 | 1,407.4 |
Senior notes | Level 2 | 73.2 | 71.2 | 185.3 | 180.4 |
Unamortised facility fees | Level 2 | (1.8) | – | (2.2) | – |
Fair value of currency swaps | Level 2 | (2.2) | (2.2) | 11.4 | 11.4 |
Borrowings | 1,472.0 | 1,449.2 | 1,635.9 | 1,599.2 | |
Fair value of interest rate swaps | Level 2 | 0.1 | 0.1 | 0.7 | 0.7 |
Participative loans to Value Retail | Level 3 | – | – | 212.4 | 212.4 |
Fair value of other investments | Level 3 | 9.2 | 9.2 | 8.8 | 8.8 |
2024 | 2023 | ||||||
| Participative | Other | Participative | Other | ||||
| loans | investments | Tot al | loans | investments | Total | ||
| Level 3 financial instruments | £m | £m | £m | £m | £m | £m | |
At 1 January | 212.4 | 8.8 | 221.2 | 205.9 | 9.8 | 215.7 | |
Total gains/(losses) in – | share of results of associates | 4.6 | – | 4.6 | 15.6 | – | 15.6 |
– | consolidated income statement | – | 0.4 | 0.4 | – | (1.1) | (1.1) |
– | other comprehensive income | (4.7) | – | (4.7) | (4.4) | 0.1 | (4.3) |
Other movements – advances | (1.9) | – | (1.9) | (4.7) | – | (4.7) | |
Disposals (see note 9) | (210.4) | – | (210.4) | – | – | – | |
At 31 December | – | 9.2 | 9.2 | 212.4 | 8.8 | 221.2 |
| 2024 | |||||||
| Less than | One to | Two to | Five to | More than | |||
| one year | two years | five years | 25 years | 25 years | Tot al | ||
| Note | £m | £m | £m | £m | £m | £m | |
Trade and other payables | 17 | 91.5 | 1.8 | 7.9 | 11.8 | – | 113.0 |
Derivative financial liability cash inflows | (362.3) | – | – | – | – | (362.3) | |
Derivative financial liability cash outflows | 355.1 | – | – | – | – | 355.1 | |
| Loans | 18 | 338.3 | 101.1 | 645.8 | 404.8 | – | 1,490.0 |
Interest | 53.5 | 41.1 | 89.4 | 164.6 | – | 348.6 | |
| Obligations under head leases | 20 | 2.5 | 2.5 | 7.5 | 50.2 | 392.3 | 455.0 |
| 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 | 17 | 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 | 18 | 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 | 20 | 2.2 | 2.2 | 6.7 | 44.8 | 65.8 | 121.7 |
2024 | 2023 | |||||
| Minimum | Minimum | |||||
| lease | Principal | lease | Principal | |||
| payments | Interest | payments | payments | Interest | payments | |
| Due | £m | £m | £m | £m | £m | £m |
Within one year | 2.5 | (2.4) | 0.1 | 2.2 | (2.1) | 0.1 |
Between one and two years | 2.5 | (2.4) | 0.1 | 2.2 | (2.1) | 0.1 |
Between two and five years | 7.5 | (7.1) | 0.4 | 6.7 | (6.3) | 0.4 |
Between five and 25 years | 50.2 | (44.7) | 5.5 | 44.8 | (39.3) | 5.5 |
More than 25 years | 392.3 | (358.6) | 33.7 | 65.8 | (34.5) | 31.3 |
More than one year | 452.5 | (412.8) | 39.7 | 119.5 | (82.2) | 37.3 |
2024 | 2023 | |||
Number | £m | Number | £m | |
| Called up, allotted and fully paid | ||||
Ordinary shares of 5p each | 493,198,448 | 24.6 | 5,002,265,607 | 250.1 |
| Net | ||||
| Translation | investment | Cash flow | ||
| reserve | hedge | hedge | Tot al | |
| £m | £m | £m | £m | |
At 1 January 2023 | 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 |
Recycled exchange gain on disposal of overseas property | (49.6) | 39.7 | – | (9.9) |
Foreign exchange translation differences | (74.5) | – | – | (74.5) |
Gain on net investment hedge | – | 70.7 | – | 70.7 |
Gain on cash flow hedge | – | – | 2.2 | 2.2 |
Gain on cash flow hedge recycled to net finance costs | – | – | (2.2) | (2.2) |
Total comprehensive (loss)/gain | (124.1) | 110.4 | – | (13.7) |
At 31 December 2024 | 328.1 | (236.3) | – | 91.8 |
| Cash | |||
| dividend per | 2024 | 2023 | |
| share | £m | £m | |
2023 interim dividend | – | 35.9 | |
2023 final dividend | 39.0 | – | |
2024 interim dividend | 37.6 | – | |
76.6 | 35.9 | ||
| Cash flow analysis: | |||
Dividends paid | 76.6 | 29.9 | |
Withholding tax – 2023 interim dividend | 6.0 | – | |
82.6 | 29.9 | ||
Total dividends per share paid in the year | 7.20p |
| 2024 | 2023 | |
| Financial | % | % |
Discount rate for accrued benefits | n/a | 4.5 |
Inflation (retail price index) | n/a | 3.0 |
Rate of increase in pensions in payment | n/a | 3.0 |
Demographic | Years | Years | |
| Life expectancy from age 60: | |||
– | Pensioner aged 60 | n/a | 28.4 |
– | Non-pensioner currently aged 40 | n/a | 29.9 |
Weighted average maturity | Years | Years |
The Scheme | n/a | 13.5 |
Other schemes | n/a | Up to 10.3 |
2024 | 2023 | |||||||
| Obligations | Assets | Net | Obligations | Assets | Net | |||
| Note | £m | £m | £m | £m | £m | £m | ||
At 1 January | (82.2) | 73.9 | (8.3) | (82.4) | 75.1 | (7.3) | ||
| Recognised in the consolidated income statement: | ||||||||
– | interest (cost)/income | (0.9) | 0.6 | (0.3) | (3.9) | 3.5 | (0.4) | |
– | administration costs | (0.5) | – | (0.5) | (0.6) | – | (0.6) | |
| Recognised in other comprehensive income – actuarial (losses)/gains: | ||||||||
– | experience adjustments | (0.6) | – | (0.6) | (0.9) | – | (0.9) | |
– | changes in financial assumptions | 3.8 | – | 3.8 | (0.5) | – | (0.5) | |
– | changes in demographic assumptions | – | – | – | 0.8 | – | 0.8 | |
– | actual return on plan assets | – | (3.8) | (3.8) | – | (0.5) | (0.5) | |
– | asset limit | 0.1 | 0.1 | – | (0.3) | (0.3) | ||
3.2 | (3.7) | (0.5) | (0.6) | (0.8) | (1.4) | |||
Settlement | 69.8 | (69.8) | – | – | – | – | ||
Employer contributions | – | 0.4 | 0.4 | – | 0.3 | 0.3 | ||
Benefits paid | 2.0 | (1.1) | 0.9 | 5.1 | (4.2) | 0.9 | ||
Exchange gains | 0.1 | – | 0.1 | 0.2 | – | 0.2 | ||
At 31 December | (8.5) | 0.3 | (8.2) | (82.2) | 73.9 | (8.3) | ||
| Analysed as: | ||||||||
– | Present value of the Scheme | – | – | – | (73.6) | 73.6 | – | |
– | Present value of Unfunded Retirement Schemes | 17 | (8.5) | 0.3 | (8.2) | (8.6) | 0.3 | (8.3) |
(8.5) | 0.3 | (8.2) | (82.2) | 73.9 | (8.3) | |||
| 2024 | 2023 | |
| £m | £m | |
Buy-in insurance policy | – | 73.6 |
– | 73.6 |
| 2024 | 2023 | ||
| Positive/(negative) effect | £m | £m | |
Discount rate | +0.1% | n/a | 0.9 |
Inflation | +0.1% | n/a | (0.9) |
Long term improvements in longevity | + 1 year | n/a | (2.5) |
| 2024 | 2023 | ||
| £m | £m | ||
| Net movements in working capital and restricted monetary assets | |||
| Movements in working capital: | |||
– | Decrease in receivables | (20.3) | 8.8 |
– | Decrease in payables | 11.6 | (19.8) |
(8.7) | (11.0) | ||
Decrease in restricted monetary assets | 2.1 | 6.3 | |
Total – continuing operations | (6.6) | (4.7) |
| 2024 | 2023 | |
| £m | £m | |
| Non-cash items | ||
Increase in accrued rents receivable | (2.5) | (3.2) |
Increase/(decrease) in loss allowance provisions | 2.9 | 1.0 |
Amortisation of lease incentives and other costs | 0.2 | 0.6 |
Depreciation (note 5) | 1.4 | 3.0 |
Other non-cash items including share-based payment charge | 3.3 | 1.4 |
5.3 | 2.8 |
2024 | 2023 | |||||
| Cash and | Cash and | |||||
| cash | cash | |||||
| equivalents | Borrowings | Net debt | equivalents | Borrowings | Net debt | |
| £m | £m | £m | £m | £m | £m | |
At 1 January | 472.3 | (1,635.9) | (1,163.6) | 218.8 | (1,677.0) | (1,458.2) |
Cash flow | 267.7 | 104.9 | 372.6 | 254.6 | (15.1) | 239.5 |
Change in fair value of currency swaps | – | (2.1) | (2.1) | – | (1.9) | (1.9) |
Exchange and other non-cash movements | (2.1) | 61.1 | 59.0 | (1.1) | 58.1 | 57.0 |
At 31 December | 737.9 | (1,472.0) | (734.1) | 472.3 | (1,635.9) | (1,163.6) |
| 2024 | 2023 | |
| £m | £m | |
| Reported Group: | ||
– guarantees given | 3.7 | 23.1 |
– claims arising in the normal course of business | 15.7 | 15.6 |
Share of Property interests – claims arising in the normal course of business | 5.8 | 12.4 |
Proportionally consolidated | 25.2 | 51.1 |
| 2024 | 2023 | |
| £m | £m | |
Reported Group | 1.9 | 0.4 |
Share of Property interests | 43.8 | 45.5 |
45.7 | 45.9 |
| 2024 | 2023 | |
| Future minimum rentals receivable under non-cancellable leases | £m | £m |
Within one year | 75.4 | 61.6 |
Between one and two years | 63.9 | 49.9 |
Between two and five years | 102.8 | 80.6 |
More than five years | 76.2 | 79.2 |
318.3 | 271.3 |
2024 | 2023 | ||||
| Joint | Joint | ||||
| ventures | Associates | ventures | Associates | ||
| Note | £m | £m | £m | £m | |
| Income statement | |||||
Management fees | 4.4 | – | 6.0 | 0.5 | |
Net interest receivable | 5.8 | – | 9.9 | 0.1 | |
| Share of distributions | 13B/14D | 28.6 | 14.2 | 47.7 | 66.3 |
| Capital return | 14D | – | – | – | – |
| Balance sheet – amounts due from/(to) | |||||
| Loans | 13C | 54.1 | – | 201.4 | 1.7 |
| Advances | 13D | 6.9 | – | 8.3 | – |
| Participative loans | 14C | – | – | – | 212.4 |
| Cash held on behalf of co-owners | 16 | – | – | 2.2 | – |
| Balances due from joint ventures | 15B | – | – | 1.4 | – |
| Balances due to joint ventures | 17 | (5.6) | – | (3.9) | – |
| Balances due to co-owners | 17 | – | – | (2.2) | – |
| Distributions received in advance | 17 | – | – | – | (25.1) |
| 2024 | 2023 | |
| £m | £m | |
Salaries and short term benefits | 6.2 | 5.9 |
Post employment benefits | 0.3 | 0.3 |
Share-based payments | 3.6 | 2.8 |
10.1 | 9.0 |