GHG emissions source | Description | 2024 | 2023 1 |
Scope 1 | Direct emissions – landlord-consumed gas and fuel (tCO e) | ||
2 | |||
Scope 2 (location-based) | Indirect emissions – landlord-consumed electricity (tCO e) | ||
2 | |||
Scope 2 (market-based) | Indirect emissions – landlord-consumed electricity (tCO e) | ||
2 | |||
6 Total Scope 1 and 2 emissions | |||
Scope 1 and 2 emissions intensity (kgCO /m | ) | ||
2 | |||
Scope 3 | Indirect emissions associated with energy consumption of | ||
(purchased goods and services) | the Manager and Tritax Big Box Developments (tCO e) | 42.13 | 33.72 |
2 | |||
Indirect emissions associated with upfront embodied | |||
carbon of development projects and major refurbishments | |||
Scope 3 (capital goods) | (tCO e) | 69,389 | 81,959 |
2 | |||
Scope 3 | Indirect emissions associated with energy consumption of | ||
(downstreamleasedasset) | occupiers (tCO e) | 4 nr | 4 71,749 |
Year ended | Year ended | ||
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Gross rental income | 6 | ||
Service charge income | 6 | ||
Service charge expense | 7 | ( | ( |
Direct property expenses | ( | ||
Net rental income | |||
Gross operating income | 8 | ||
Other operating costs | 9 | ( | |
Other operating income | |||
Administrative and other expenses | 10 | ( | ( |
Operating profit before changes in fair value and other adjustments 1 | |||
Changes in fair value of investment properties | 17 | ( | |
Gain/(loss) on disposal of investment properties | 17 | ( | |
Share of profit from joint ventures | 19 | ||
Dividend income | |||
Fair value movements in financial asset | 27 | ( | |
Impairment of intangible and other property assets | ( | ( | |
Share-based payment charge | 25 | ( | |
Changes in fair value of contingent consideration payable | 25 | ( | |
Extinguishment of B and C share liabilities | 25 | ( | |
Operating profit | |||
Finance income | 12 | ||
Finance expense | 13 | ( | ( |
Changes in fair value of interest rate derivatives | 27 | ( | ( |
Profit before taxation | |||
Taxation | 14 | ( | ( |
Profit and total comprehensive income | |||
Earnings per share | 15 |
At | At | ||
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Non-current assets | |||
Investment property | 17 | ||
Investment in land options | 18 | ||
Investment in joint ventures | 19 | ||
Other property assets | |||
Intangible assets | |||
Financial assets | 27 | ||
Interest rate derivatives | 27 | ||
Trade and other receivables | 22 | ||
Total non-current assets | |||
Current assets | |||
Trade and other receivables | 22 | ||
Assets held for sale | 20 | ||
Cash at bank | 23 | ||
Tax asset | 14 | ||
Total current assets | |||
Total assets | |||
Current liabilities | |||
Deferred rental income | ( | ( | |
Trade and other payables | 24 | ( | ( |
Tax liabilities | 14 | ( | ( |
Total current liabilities | ( | ( | |
Non-current liabilities | |||
Trade and other payables | 24 | ( | ( |
Bank borrowings | 26 | ( | ( |
Loan notes | 26 | ( | ( |
Deferred consideration | ( | ||
Total non-current liabilities | ( | ( | |
Total liabilities | ( | ( | |
Total net assets | |||
Equity | |||
Share capital | 30 | ||
Share premium reserve | 30 | ||
Capital reduction reserve | 30 | ||
Merger reserve | 30 | ||
Retained earnings | 30 | ||
Total equity | |||
Net asset value per share | 31 | ||
EPRA Net Tangible Asset per share | 31 |
Capital | |||||||
Share | Share | Merger | reduction | Retained | |||
capital | premium | reserve | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
1 January 2024 | |||||||
Profit for the year and total comprehensive income | |||||||
Contributions and distributions: | |||||||
Share issue in relation to the UKCM acquisition | 30 | ||||||
Dividends paid | 16 | ( | ( | ||||
31 December 2024 |
Capital | |||||||
Share | Share | Merger | reduction | Retained | |||
capital | premium | reserve | reserve | earnings | Total | ||
Note | £m | £m | £m | £m | £m | £m | |
1 January 2023 | |||||||
Profit for the year and total comprehensive income | |||||||
Contributions and distributions: | |||||||
Shares issued in relation to extinguishment | |||||||
ofshare-based payment | 30 | ||||||
Transfer between reserves | ( | ||||||
Share-based payments | |||||||
Transfer of share-based payments to liabilities to reflectsettlement | ( | ( | |||||
Dividends paid | 16 | ( | ( | ||||
31 December 2023 |
Year ended | Year ended | ||
31 December | 31 December | ||
2024 | 2023 | ||
Note | £m | £m | |
Cash flows from operating activities | |||
Profits for the period (attributable to the Shareholders) | |||
Tax charge | |||
Changes in fair value of contingent consideration payable | |||
Finance income | 12 | ( | ( |
Finance expense | 13 | ||
Changes in fair value of interest rate derivatives | |||
Share-based payment charges | |||
Extinguishment of B and C share liabilities | |||
Impairment of intangible and other property assets | |||
Amortisation of intangible property assets | |||
Movement on valuation of financial asset | ( | ||
Share of profit from joint ventures | ( | ( | |
(Gain)/loss on disposal of investment properties | ( | ||
Changes in fair value of investment properties | 17 | ( | |
Accretion of client lease incentive | 6 | ( | ( |
(Increase)/decrease in trade and other receivables | ( | ||
Increase in deferred income | |||
(Decrease)/increase in trade and other payables | ( | ||
Cash generated from operations | |||
Taxation (charge)/credit | 14 | ( | |
Net cash flow generated from operating activities | |||
Investing activities | |||
Additions to investment properties | ( | ( | |
Additions to land options | 18 | ( | ( |
Net working capital acquired on the acquisition of UKCM | ( | ||
Purchase of equity investment | ( | ||
Purchase of financial asset | ( | ||
Additions to joint ventures | ( | ||
Net proceeds from disposal of investment properties | |||
Interest received | 12 | ||
Dividends received from joint ventures | |||
Net cash flow used in investing activities | ( | ( | |
Financing activities | |||
Proceeds from issue of Ordinary Share capital | |||
Bank borrowings drawn | 26 | ||
Bank and other borrowings repaid | 26 | ( | ( |
Interest derivatives received | 12 | ||
Loan arrangement fees paid | ( | ( | |
Bank interest paid | ( | ( | |
Interest cap premium paid | ( | ( | |
Dividends paid to equity holders | ( | ( | |
Net cash flow used from financing activities | ( | ( | |
Net increase in cash and cash equivalents for the year | ( | ||
Cash and cash equivalents at start of year | 23 | ||
Cash and cash equivalents at end of year | 23 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Rental income – freehold property | 225.5 | 175.3 |
Rental income – long leasehold property | 33.8 | 30.5 |
Spreading of client incentives and guaranteed rental uplifts | 21.4 | 16.2 |
Other income | 0.4 | 0.2 |
Gross rental income | 281.1 | 222.2 |
Property insurance recoverable | 4.9 | 4.5 |
Service charges recoverable | 8.2 | 1.7 |
Total property insurance and service charge income | 13.1 | 6.2 |
Total property income | 294.2 | 228.4 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Property insurance expense | 5.2 | 4.6 |
Service charge expense | 10.4 | 1.7 |
Total property expenses | 15.6 | 6.3 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
DMA income | 67.4 | — |
Sale of land | 18.9 | — |
Total other operating income | 86.3 | — |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
DMA expense | 47.2 | — |
Cost of land | 16.1 | — |
Total other operating costs | 63.3 | — |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Investment management fees | 24.6 | 22.0 |
Directors’ remuneration (note 11) | 0.5 | 0.5 |
Auditor’s fees: | ||
Fees payable for the audit of the Company’s annual accounts | 0.8 | 0.4 |
Fees payable for the review of the Company’s interim accounts | 0.1 | 0.1 |
Fees payable for the audit of the Company’s subsidiaries | 0.1 | 0.1 |
Total Auditor’s fee | 1.0 | 0.6 |
Development management fees | 1.0 | 1.0 |
Corporate administration fees | 0.8 | 0.6 |
Regulatory fees | 0.2 | 0.2 |
Legal and professional fees | 1.8 | 1.6 |
Marketing and promotional fees | 1.6 | 0.6 |
Other costs | 2.2 | 1.8 |
Total administrative and other expenses | 33.7 | 28.9 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Directors’ fees | 0.4 | 0.4 |
Employer’s National Insurance | 0.1 | 0.1 |
0.5 | 0.5 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Interest received on bank deposits | 0.7 | 0.2 |
Interest received on swaps and other derivatives | 7.7 | 10.2 |
8.4 | 10.4 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Interest payable on bank borrowings | 36.9 | 23.7 |
Interest payable on loan notes | 29.8 | 29.7 |
Commitment fees payable on bank borrowings | 2.7 | 2.0 |
Unwinding of deferred consideration | 0.4 | 0.1 |
Amortisation of loan arrangement fees | 4.3 | 4.4 |
Unwinding of discount on fixed rate debt | 3.8 | — |
77.9 | 59.9 | |
Borrowing costs capitalised against development properties | (6.0) | (4.6) |
Total finance expense | 71.9 | 55.3 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Tax charge | 0.3 | 0.6 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Profit/(loss) on ordinary activities before taxation | 445.8 | 70.6 |
Theoretical tax at UK corporation tax rate of 25% (31 December 2023: 23.52%) | 111.5 | 16.6 |
REIT exempt income | (50.2) | (37.3) |
Non-taxable items | (62.3) | 15.6 |
Residual losses | 1.3 | 5.7 |
Total tax charge | 0.3 | 0.6 |
Weighted | |||
Net profit | average | ||
attributable to | number of | ||
Ordinary | Ordinary | Earnings | |
Shareholders | Shares 1 | per share | |
For the year ended 31 December 2024 | £m | ’000 | pence |
Basic EPS – basic and diluted | 445.5 | 2,264,719 | 19.67p |
Adjustments to remove: | |||
Changes in fair value of investment property | (243.7) | ||
Changes in fair value of interest rate derivatives | 5.3 | ||
Share of profit from joint ventures | (0.1) | ||
Gain or disposal of investment properties | (8.4) | ||
Amortisation of other property assets | 0.6 | ||
Changes in fair value of financial asset | (0.9) | ||
Impairment of intangible contract and other property assets | 4.0 | ||
EPRA EPS 1 – basic and diluted | 202.3 | 2,264,719 | 8.93p |
Adjustments to include: | |||
Fixed rental uplift adjustments | (8.9) | ||
Amortisation of loan arrangement fees and intangibles | 4.1 | ||
Unwinding of discount on fixed rate debt and deferred consideration | 4.2 | ||
Adjusted EPS 1 – basic and diluted | 201.7 | 2,264,719 | 8.91p |
Weighted | |||
Net profit | average | ||
attributable to | number of | ||
Ordinary | Ordinary | Earnings | |
Shareholders | Shares 1 | per share | |
For the year ended 31 December 2023 (restated, due to change in EPRA guidance) | £m | ’000 | pence |
Basic EPS – basic and diluted | 70.0 | 1,881,931 | 3.72p |
Adjustments to remove: | |||
Changes in fair value of investment property | 38.1 | ||
Changes in fair value of interest rate derivatives | 11.2 | ||
Share of profit from joint ventures | (0.4) | ||
Loss on disposal of investment properties | 1.6 | ||
Share of profit from joint ventures | 2.30 | ||
Changes in fair value of financial asset | 0.1 | ||
Impairment of intangible contract and other property assets | 0.4 | ||
EPRA EPS 2 – basic and diluted (restated) | 123.3 | 1,881,931 | 6.55p |
Adjustments to include: | |||
Share-based payment charge | 2.9 | ||
Fair value movement in contingent consideration | 0.4 | ||
Extinguishment of B & C share liabilities 4 | 21.1 | ||
Fixed rental uplift adjustments | (6.2) | ||
Amortisation of loan arrangement fees and intangibles | 4.4 | ||
Adjusted EPS 2 – basic and diluted (restated) | 145.9 | 1,881,931 | 7.75p |
Weighted | |||
Net profit | average | ||
attributable to | number of | ||
Ordinary | Ordinary | Earnings | |
Shareholders | Shares 1 | per share | |
For the year ended 31 December 2023 (reported) | £m | ’000 | pence |
Basic EPS – basic and diluted | 70.0 | 1,881,931 | 3.72p |
Adjustments to remove: | |||
Changes in fair value of investment property | 38.1 | ||
Changes in fair value of interest rate derivatives | 11.2 | ||
Finance income received on interest rate derivatives 3 | (10.2) | ||
Share of profit from joint ventures | (0.4) | ||
Loss on disposal of investment properties | 1.6 | ||
Share of profit from joint ventures | 2.30 | ||
Changes in fair value of financial asset | 0.1 | ||
Impairment of intangible contract and other property assets | 0.4 | ||
EPRA EPS 2 – basic and diluted (reported) | 113.1 | 1,881,931 | 6.01p |
Adjustments to include: | |||
Share-based payment charge | 2.9 | ||
Fair value movement in contingent consideration | 0.4 | ||
Extinguishment of B & C share liabilities 4 | 21.1 | ||
Fixed rental uplift adjustments | (6.2) | ||
Amortisation of loan arrangement fees and intangibles | 4.4 | ||
Finance income received on interest rate derivatives 3 | 10.2 | ||
Adjusted EPS 2 – basic and diluted (reported) | 145.9 | 1,881,931 | 7.75p |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Fourth interim dividend in respect of period ended 31 December 2023 at 2.050 pence per Ordinary Share | ||
(fourth interim for 31 December 2022 at 1.975 pence per Ordinary Share) | 39.0 | 36.9 |
First interim dividend in respect of year ended 31 December 2024 at 1.825 pence per Ordinary Share | ||
(31December 2023: 1.750 pence) | 45.3 | 32.7 |
Second interim dividend in respect of year ended 31 December 2024 at 1.825 pence per Ordinary Share | ||
(31December 2023: 1.750 pence) | 45.3 | 32.7 |
Third interim dividend in respect of year ended 31 December 2024 at 1.825 pence per Ordinary Share | ||
(31December 2023: 1.750 pence) | 45.3 | 33.3 |
Total dividends paid | 174.9 | 135.6 |
Total dividends paid for the year (per share) | 5.475 | 5.250 |
Total dividends unpaid but declared for the year (per share) | ||
Total dividends declared for the year (per share) |
Investment | Investment | Investment | ||
property | property | property under | ||
freehold | long leasehold | construction | Total | |
£m | £m | £m | £m | |
As at 1 January 2024 | 4,004.3 | 580.9 | 258.4 | 4,843.6 |
Property additions 1 | 1,090.5 | 93.8 | 210.7 | 1,395.0 |
Fixed rental uplift and client lease incentives 2 | 20.5 | 1.9 | — | 22.4 |
Disposals | (134.6) | — | (22.2) | (156.8) |
Transfer of completed property to investment property | 188.4 | — | (188.4) | — |
Transfer from land options | — | — | 21.9 | 21.9 |
Transfer to assets held for sale | (326.1) | (34.0) | (80.3) | (440.4) |
Change in fair value during the year | 158.5 | 19.5 | 65.7 | 243.7 |
As at 31 December 2024 | 5,001.5 | 662.1 | 265.8 | 5,929.4 |
Investment | Investment | Investment | ||
property | property | property under | ||
freehold | long leasehold | construction | Total | |
£m | £m | £m | £m | |
As at 1 January 2023 | 3,811.2 | 637.2 | 398.9 | 4,847.3 |
Property additions | 109.1 | 0.1 | 195.8 | 305.0 |
Fixed rental uplift and client lease incentives 2 | 20.3 | 0.7 | — | 21.0 |
Disposals | (256.2) | (52.2) | — | (308.4) |
Transfer of completed property to investment property | 357.2 | — | (357.2) | — |
Transfer from land options | — | — | 16.8 | 16.8 |
Change in fair value during the year | (37.3) | (4.9) | 4.1 | (38.1) |
As at 31 December 2023 | 4,004.3 | 580.9 | 258.4 | 4,843.6 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Investment property at fair value per Group Statement of Financial Position | 5,929.4 | 4,843.6 |
Assets held for sale at fair value | 440.4 | — |
Total investment property valuation | 6,369.8 | 4,843.6 |
Unobservable Inputs | ||||
Net Initial | Net Initial | |||
31 December 2024 | ERV range | ERV average | Yield range | Yield average |
Industrials | £ psf | £ psf | % | % |
South East | 6.25 – 19.00 | 11.52 | 3.99 – 5.94 | 4.51 |
South West | 7.00 – 12.07 | 8.34 | 3.99 – 4.92 | 4.57 |
East Midlands | 3.18 – 9.00 | 7.80 | 3.55 – 5.46 | 4.55 |
West Midlands | 7.32 – 10.74 | 8.80 | 3.87 – 6.44 | 4.78 |
North East | 4.90 – 8.00 | 6.42 | 4.39 – 5.74 | 4.93 |
North West | 5.01 – 11.50 | 8.73 | 4.10 – 5.72 | 4.95 |
Scotland | 5.03 – 7.15 | 6.14 | 5.50 – 7.53 | 6.10 |
Unobservable Inputs | ||||
Net Initial | Net Initial | |||
31 December 2024 | ERV range | ERV average | Yield range | Yield average |
Non strategic | £ psf | £ psf | % | % |
Office | 22.31 – 39.19 | 30.13 | 6.72 – 12.85 | 8.86 |
Retail | 16.59 – 30.88 | 23.69 | 5.69 – 7.40 | 6.51 |
Alternative | 13.63 – 44.20 | 23.96 | 4.88 – 14.40 | 6.66 |
Unobservable Inputs | ||||
Net Initial | Net Initial | |||
ERV range | ERV average | Yield range | Yield average | |
31 December 2023 | £ psf | £ psf | % | % |
South East | 5.46 – 16.81 | 10.20 | 3.86 – 5.82 | 4.77 |
South West | 6.50 – 6.50 | 6.50 | 4.75 – 4.75 | 4.75 |
East Midlands | 6.39 – 11.25 | 7.88 | 3.75 – 5.82 | 4.72 |
West Midlands | 6.82 – 9.96 | 8.10 | 3.27 – 6.00 | 4.54 |
Yorkshire and the Humber | 6.20 – 8.00 | 6.99 | 4.32 – 6.00 | 4.96 |
North East | 3.91 – 4.25 | 4.08 | 4.75 – 4.83 | 4.79 |
North West | 5.00 – 11.25 | 7.95 | 4.23 – 5.75 | 4.90 |
-5% in | +5% in | +0.25% Net | -0.25% Net | |
passing rent | passing rent | Initial Yield | Initial Yield | |
£m | £m | £m | £m | |
(Decrease)/increase in the fair value of investment properties as at 31 December 2024 | (283.2) | 283.2 | (282.6) | 313.9 |
(Decrease)/increase in the fair value of investment properties as at 31 December 2023 | (229.3) | 229.3 | (238.2) | 265.9 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Opening balance | 157.4 | 157.4 |
Costs capitalised in the year | 16.9 | 16.8 |
Transferred to investment property | (21.9) | (16.8) |
Impairment | (3.6) | — |
Closing balance | 148.8 | 157.4 |
Country of | ||||
Principal activity | incorporation | Ownership | Joint venture partner | |
HBB (J16) LLP | Property development | UK | 50% | HB Midway Limited |
Magnitude Land LLP | Property investment | UK | 50% | Pochin Midpoint Limited |
31 December 2024 | 31 December 2023 | |||
Total 100% | Group’s share | Total 100% | Group’s share | |
Net investment | £m | £m | £m | £m |
At beginning of year | 49.6 | 24.8 | 54.4 | 27.2 |
Total comprehensive income | 0.2 | 0.1 | 0.8 | 0.4 |
Impairment of JV asset | (0.2) | (0.1) | (4.6) | (2.3) |
Capital repaid | (0.8) | (0.4) | (1.6) | (0.8) |
Cash contributed | — | — | 0.6 | 0.3 |
As at 31 December 2024 | 48.8 | 24.4 | 49.6 | 24.8 |
31 December 2024 | 31 December 2023 | |||
Total 100% | Group’s share | Total 100% | Group’s share | |
Year ended 31 December 2024 | £m | £m | £m | £m |
Net income | 0.6 | 0.3 | 0.8 | 0.4 |
Administrative expenses | — | — | — | — |
Profit before taxation | 0.6 | 0.3 | 0.8 | 0.4 |
Taxation | — | — | — | — |
Total comprehensive Profit | 0.6 | 0.3 | 0.8 | 0.4 |
31 December 2024 | 31 December 2023 | |||
Total 100% | Group’s share | Total 100% | Group’s share | |
As at 31 December 2024 | £m | £m | £m | £m |
Investment property | 5.4 | 2.7 | 4.8 | 2.4 |
Options to acquire land | 43.2 | 21.6 | 43.2 | 21.6 |
Non-current assets | 48.6 | 24.3 | 48.0 | 24.0 |
Other receivables | — | — | — | — |
Cash | 0.6 | 0.3 | 1.9 | 1.0 |
Current assets | 0.6 | 0.3 | 1.9 | 1.0 |
Trade and other payables | (0.4) | (0.2) | (0.3) | (0.2) |
Current liabilities | (0.4) | (0.2) | (0.3) | (0.2) |
Net assets | 48.8 | 24.4 | 49.6 | 24.8 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Industrial | 79.0 | — |
Land | 29.4 | — |
Non-strategic | 332.0 | — |
Assets held for sale | 440.4 | — |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
Non-current trade and other receivables | £m | £m |
Cash in public institutions | 3.9 | 1.0 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Trade receivables | 26.5 | 9.4 |
Prepayments, accrued income and other receivables | 29.5 | 7.4 |
VAT | — | 5.2 |
Total trade and other receivables | 56.0 | 22.0 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents to agree with cash flow | 80.6 | 36.2 |
Restricted cash | — | 0.2 |
Total cash and cash equivalents | 80.6 | 36.4 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
Non-current trade and other payables | £m | £m |
Other payables | 3.9 | 1.0 |
Year ended | Year ended | |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Trade and other payables | 72.5 | 57.4 |
Bank loan interest payable | 12.1 | 9.3 |
Deferred consideration | 4.3 | 4.8 |
VAT | 5.2 | — |
Accruals | 18.4 | 35.4 |
Total trade and other payables | 112.5 | 106.9 |
Contingent | Share-based | |||
consideration | payment | Extinguishment | Fair value | |
31 December 2023 | £m | £m | £m | £m |
Opening balance | 25.6 | 16.6 | — | 42.2 |
Fair value movement recognised | 0.4 | — | — | 0.4 |
Share-based payment charge | — | 2.9 | — | 2.9 |
Extinguishment of B and C share liabilities | — | — | 21.1 | 21.1 |
Settlement of liabilities | (26.0) | (19.5) | (21.1) | (66.6) |
Closing balance | — | — | — | — |
The Group considered that the amounts due to the B and C Shareholders fall within Level 3 of the fair value hierarchy as defined by IFRS 13. |
Bank borrowings | Bank borrowings | ||
drawn | undrawn | Total | |
£m | £m | £m | |
As at 1 January 2024 | 481.9 | 531.0 | 1,012.9 |
Bank borrowings drawn in the year under existing facilities | 265.0 | (265.0) | — |
Bank borrowings repaid in the year under existing facilities | (178.0) | 178.0 | — |
Book value of UKCM borrowings | 200.0 | — | 200.0 |
New bank borrowing facility | 75.0 | 75.0 | 150.0 |
As at 31 December 2024 | 843.9 | 519.0 | 1,362.9 |
Bank borrowings | Bank borrowings | ||
drawn | undrawn | Total | |
£m | £m | £m | |
As at 1 January 2023 | 479.9 | 483.0 | 962.9 |
Bank borrowings drawn in the year under existing facilities | 215.0 | (215.0) | — |
Bank borrowings repaid in the year under existing facilities | (260.0) | 260.0 | — |
Cancellation of bank borrowing facility | (147.0) | (303.0) | (450.0) |
New bank borrowing facility | 194.0 | 306.0 | 500.0 |
As at 31 December 2023 | 481.9 | 531.0 | 1,012.9 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Bank borrowings drawn: due in more than one year | 843.9 | 481.9 |
Less: unamortised costs on bank borrowings | (6.7) | (7.2) |
Fair value gain on UKCM borrowings on acquisition | (25.5) | — |
811.7 | 474.7 |
31 December | 31 December | |
2024 | 2023 | |
Bonds | £m | £m |
2.625% Bonds 2026 | 249.8 | 249.7 |
3.125% Bonds 2031 | 248.3 | 248.0 |
2.860% USPP 2028 | 250.0 | 250.0 |
2.980% USPP 2030 | 150.0 | 150.0 |
1.500% Green Bonds 2033 | 247.4 | 247.1 |
Less: unamortised costs on loan notes | (3.7) | (4.3) |
1,141.8 | 1,140.5 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Repayable between one and two years | 424.0 | — |
Repayable between two and five years | 819.9 | 909.9 |
Repayable in over five years | 750.0 | 722.0 |
1,993.9 | 1,631.9 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Non-current assets: financial asset | 3.2 | 2.3 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Financial asset valuation brought forward | 2.3 | — |
Additions | — | 2.4 |
Changes in fair value of financial asset | 0.9 | (0.1) |
3.2 | 2.3 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Non-current assets: interest rate derivatives | 7.6 | 11.1 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Interest rate derivative valuation brought forward | 11.1 | 19.9 |
Premium paid | 1.8 | 2.4 |
Changes in fair value of interest rate derivatives | (5.3) | (11.2) |
Total interest rate derivatives | 7.6 | 11.1 |
31 December | 31 December | |
2024 | 2023 | |
Drawn £m | Drawn £m | |
Total borrowings drawn (note 26) | 1,993.9 | 1,631.9 |
Notional value of effective interest rate derivatives and fixed-rate loans | 1,862.3 | 1,561.4 |
Proportion of hedged debt | 93.4% | 95.7% |
Book value | Fair value | Book value | Fair value | |
31 December | 31 December | 31 December | 31 December | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
Financial assets | ||||
Interest rate derivatives | 7.6 | 7.6 | 2.3 | 2.3 |
Trade and other receivables 1 | 26.5 | 26.5 | 9.4 | 9.4 |
Cash held at bank | 80.6 | 80.6 | 36.4 | 36.4 |
Financial liabilities | ||||
Trade and other payables 2 | 107.3 | 107.3 | 90.1 | 90.1 |
Borrowings | 1,989.4 | 1,797.0 | 1,626.7 | 1,485.3 |
Quoted prices in | Significant | Significant | |||
active markets | observable inputs | unobservable | |||
Total | (Level 1) | (Level 2) | inputs (Level 3) | ||
Date of valuation | £m | £m | £m | £m | |
Borrowings | 31 December 2024 | 1,315.1 | 992.5 | 322.6 | — |
Borrowings | 31 December 2023 | 1,165.4 | 1,012.1 | 153.3 | — |
Less than | Between | Between | More than | ||
1 Year | 1 and 2 years | 2 and 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | |
31 December 2024 | |||||
Borrowings | 67.9 | 486.6 | 937.9 | 783.7 | 2,276.1 |
Trade and other payables | 112.5 | — | — | 3.9 | 116.4 |
180.4 | 486.6 | 937.9 | 787.6 | 2,392.5 | |
31 December 2023 | |||||
Borrowings | 54.8 | 54.6 | 1,033.8 | 832.1 | 1,975.2 |
Trade and other payables | 106.9 | — | — | 1.0 | 107.9 |
161.7 | 54.6 | 1,033.8 | 833.1 | 2,083.1 |
31 December | 31 December | 31 December | 31 December | |
2024 | 2024 | 2023 | 2023 | |
Issued and fully paid at 1 pence each | Number | £m | Number | £m |
Balance at beginning of year – £0.01 Ordinary Shares | 1,903,738,325 | 19.0 | 1,868,826,992 | 18.7 |
Extinguishment of share based payment | — | — | 34,911,333 | 0.3 |
Shares issued in relation to the acquisition of UKCM | 576,939,134 | 5.8 | — | — |
Balance at end of year | 2,480,677,459 | 24.8 | 1,903,738,325 | 19.0 |
31 December | 31 December | |
2024 | 2023 | |
£m | £m | |
Net assets per Group Statement of Financial Position | 4,567.4 | 3,334.0 |
EPRA NTA | 4,603.2 | 3,372.5 |
Ordinary Shares: | ||
Issued share capital (number) | 2,480,677,459 | 1,903,738,325 |
Net asset value per share | 184.12p | 175.13p |
31 December 2024 | 31 December 2023 | |||||
EPRA NTA | EPRA NRV | EPRA NDV | EPRA NTA | EPRA NRV | EPRA NDV | |
£m | £m | £m | £m | £m | £m | |
NAV attributable to shareholders | 4,567.4 | 4,567.4 | 4,567.4 | 3,334.0 | 3,334.0 | 3,334.0 |
Revaluation of land options | 18.0 | 18.0 | 18.0 | 26.5 | 26.5 | 26.5 |
Mark-to-market adjustments of derivatives | 18.5 | 18.5 | — | 13.1 | 13.1 | — |
Intangibles | (0.7) | — | — | (1.1) | — | — |
Fair value of debt | — | — | 192.4 | — | — | 141.4 |
Real estate transfer tax 1 | — | 444.6 | — | — | 342.3 | — |
NAV | 4,603.2 | 5,048.5 | 4,777.8 | 3,372.5 | 3,715.9 | 3,501.9 |
NAV per share | 185.56p | 203.51p | 192.60p | 177.15p | 195.19p | 183.95p |
Less than | Between | Between | Between | Between | More than | ||
1 year | 1 and 2 years | 2 and 3 years | 3 and 4 years | 4 and 5 years | 5 years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
31 December 2024 | 295.3 | 284.1 | 274.8 | 247.4 | 232.8 | 1,952.1 | 3,286.5 |
31 December 2023 | 201.9 | 204.5 | 199.3 | 195.1 | 179.6 | 1,808.5 | 2,788.9 |
Derivative | ||||
financial | ||||
Borrowings | instruments | Loan notes | Total | |
£m | £m | £m | £m | |
Balance on 1 January 2024 | 474.7 | (11.1) | 1,140.5 | 1,604.1 |
Cash flows from financing activities: | ||||
Bank borrowings advanced | 340.0 | — | — | 340.0 |
Bank borrowings repaid | (178.0) | — | — | (178.0) |
Interest rate cap premium paid | — | (1.8) | — | (1.8) |
Loan arrangement fees paid | (1.0) | — | (0.2) | (1.2) |
Non-cash movements: | ||||
Book value of UKCM borrowings | 174.5 | — | — | 174.5 |
Amortisation of loan arrangement fees | 1.4 | — | 1.5 | 2.9 |
Fair value movement | — | 5.4 | — | 5.4 |
Balance on 31 December 2024 | 811.6 | (7.5) | 1,141.8 | 1,945.9 |
Derivative | ||||
financial | ||||
Borrowings | instruments | Loan notes | Total | |
£m | £m | £m | £m | |
Balance on 1 January 2023 | 474.8 | (19.9) | 1,139.1 | 1,594.0 |
Cash flows from financing activities: | ||||
Bank borrowings advanced | 409.0 | — | — | 409.0 |
Bank borrowings repaid | (407.0) | — | — | (407.0) |
Interest rate cap premium paid | — | (2.4) | — | (2.4) |
Loan arrangement fees paid | (5.1) | — | — | (5.1) |
Non-cash movements: | ||||
Change in creditors for loan arrangement fees payable | 0.1 | — | — | 0.1 |
Amortisation of loan arrangement fees | 2.9 | — | 1.4 | 4.3 |
Fair value movement | — | 11.2 | — | 11.2 |
Balance on 31 December 2023 | 474.7 | (11.1) | 1,140.5 | 1,604.1 |
16 May 2024 | |
Assets and liabilities acquired: | £m |
Investment property fair value | 1,216.9 |
Discount to cost on acquisition | (67.8) |
Investment property recognised at cost | 1,149.1 |
Cash | 26.7 |
Third party debt | (169.6) |
Other net assets | (26.4) |
Acquisition costs | (16.9) |
Consideration paid – shares | 962.9 |