2023 | 2022 | ||
Notes | £m | £m | |
Rental and related income | |||
Direct property expenses | ( | ( | |
Net rental and related income | 3 | ||
Administrative expenses | ( | ( | |
Amortisation of intangible assets | ( | ||
Axis acquisition costs and JSE listing fees | ( | ||
Total administrative expenses | 4 | ( | ( |
Revaluation deficit on property portfolio | 10 | ( | ( |
Profit on sale of land and property | 10 | ||
Total revaluation deficit | ( | ( | |
Operating profit | 4 | ||
Finance income | 5 | ||
Finance costs | 6a | ( | ( |
Fair value loss on derivative interest rate swaps and amortisation of hedging reserve | 6b | ( | ( |
Fair value (loss)/gain on convertible bond | 6c | ( | |
Profit before taxation | |||
Taxation credit/(charge) | 7 | ( | |
Profit after taxation 1 | |||
Other comprehensive income: | |||
Items that may be reclassified subsequently to profit and loss | |||
Amortisation of hedging reserve | 21 | ||
Exchange (loss)/gain on translation of foreign balances | ( | ||
Other comprehensive income net of tax | |||
Total comprehensive income net of tax 1 | |||
IFRS earnings per share | |||
Basic | 8 | ||
Diluted | 8 | ||
Adjusted earnings per share | |||
Basic | 8 | ||
Diluted | 8 |
2023 | 2022 | ||
Notes | £m | £m | |
Non-current assets | |||
Investment properties | 10 | ||
Derivative interest rate swaps | 16 | ||
Intangible assets | |||
Property, plant and equipment | |||
Current assets | |||
Trade and other receivables | 11 | ||
Cash and cash equivalents | 12 | ||
Derivative interest rate swaps | 16 | ||
Developments work in progress | |||
Total assets | |||
Current liabilities | |||
Deferred rental income | ( | ( | |
Trade and other payables | 13 | ( | ( |
Borrowings: term loans and overdraft | 14a | ( | ( |
Derivative interest rate swaps | 16 | ( | |
( | ( | ||
Non-current liabilities | |||
Borrowings: term loans and overdraft | 14a | ( | ( |
Borrowings: bonds | 14b | ( | ( |
Derivative interest rate swaps | 16 | ( | |
Head lease liabilities | 15 | ( | ( |
Trade and other payables | 13 | ( | |
Deferred tax liability | ( | ( | |
( | ( | ||
Total liabilities | ( | ( | |
Net assets | |||
Equity | |||
Share capital | 18 | ||
Share premium account | 19 | ||
Merger and other reserves | 20 | ||
Hedging reserve | 21 | ( | ( |
Retained earnings | 22 | ||
Total equity | |||
Net asset value per share | |||
IFRS net assets – basic and diluted | 8 | ||
Adjusted net tangible assets 2 – basic | 8 | ||
Adjusted net tangible assets 2 – diluted | 8 |
2023 | 2022 | ||
Notes | £m | £m | |
Operating activities | |||
Profit on ordinary activities after tax | |||
Adjustments to reconcile to operating profit before financing costs: | |||
Taxation (credit)/charge | 7 | ( | |
Finance income | 5 | ( | ( |
Finance costs | 6a | ||
Fair value loss on derivative interest rate swaps and amortisation of hedging reserve | 6b | ||
Fair value loss/(gain) on convertible bond | 6c | ( | |
Operating profit before financing costs | |||
Adjustments to reconcile Group operating profit before financing costs to net cash | |||
flows from operating activities: | |||
Revaluation loss on property portfolio | 10 | ||
Profit on sale of land and property | 10 | ( | |
Axis acquisition costs and JSE listings fees | |||
Amortisation of intangible assets | |||
Fixed rent uplift | ( | ( | |
Tax paid/(received) | ( | ||
(Increase)/decrease in trade and other receivables | ( | ( | |
Increase/(decrease) in trade and other payables | ( | ||
Net cash flow from operating activities | |||
Investing activities | |||
Payments to acquire and improve investment properties | ( | ( | |
Receipts from disposal of properties | |||
Cash paid for acquisition of Axis | ( | ||
Interest received on development loans | |||
Net cash flow used in investing activities | ( | ( | |
Financing activities | |||
Cost of share issues | ( | ||
Term bank loan drawdowns | 14 | ||
Term bank loan repayments | 14 | ( | ( |
Proceeds from bond issues | 14 | ||
Loan arrangement fees | ( | ( | |
Purchase of derivative financial instruments | ( | ||
Swap interest received | |||
Non-utilisation fees | ( | ( | |
Interest paid | ( | ( | |
Equity dividends paid net of scrip dividend | 9 | ( | ( |
Net cash flow from financing activities | ( | ( | |
Decrease in cash and cash equivalents for the year | ( | ( | |
Effect of exchange rate fluctuations on Euro-denominated cash and cash equivalents | |||
Cash and cash equivalents at start of year | |||
Cash and cash equivalents at end of year | 12 |
Merger | ||||||
Share | Share | and other | Hedging | Retained | ||
capital | premium | reserve | reserve | earnings | Total | |
£m | £m | £m | £m | £m | £m | |
1 January 2023 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Amortisation of hedging reserve | ||||||
Exchange (loss)/gain on translation | ||||||
offoreign balances | ( | ( | ||||
Total comprehensive income | ( | |||||
Share-based awards (“LTIP”) | ||||||
Dividends paid | ( | ( | ||||
Scrip dividend in lieu of cash | ||||||
31 December 2023 | ( | |||||
Merger | ||||||
Share | Share | and other | Hedging | Retained | ||
capital | premium | reserve | reserve | earnings | Total | |
£m | £m | £m | £m | £m | £m | |
1 January 2022 | ( | |||||
Profit for the year | ||||||
Other comprehensive income | ||||||
Amortisation of hedging reserve | ||||||
Exchange gain on translation offoreign | ||||||
balances | ||||||
Total comprehensive income | ||||||
Share issue expenses | ( | ( | ||||
Share-based awards (“LTIP”) | ||||||
Dividends paid | ( | ( | ||||
Scrip dividend in lieu of cash | ( | |||||
31 December 2022 | ( |
Less than | One to | Two to | Three to | Four to | More than | ||
one year | two years | three years | four years | five years | five years | Total | |
£m | £m | £m | £m | £m | £m | £m | |
2023 | 145.0 | 139.9 | 135.4 | 128.0 | 120.7 | 862.8 | 1,531.8 |
2022 | 142.9 | 138.1 | 133.9 | 129.6 | 122.7 | 910.2 | 1,577.4 |
2023 | 2022 | |
£m | £m | |
Administrative expenses including: | ||
Advisory fees (Note 4a) | — | 0.1 |
Staff costs (Note 4b) | 7.5 | 5.4 |
Performance Incentive Fees (Note 4c) | — | — |
Directors’ fees | 0.4 | 0.4 |
2023 | 2022 | |
£m | £m | |
Wages and salaries | 7.9 | 6.0 |
Less staff costs capitalised in respect of development and asset management projects | (1.5) | (1.4) |
Social security costs | 0.7 | 0.6 |
Pension costs | 0.3 | 0.2 |
Equity-settled share-based payments | 0.1 | — |
7.5 | 5.4 |
Scheme | Fair value measure |
Long Term Incentive Plan (“LTIP”) | Face value at grant date |
Save As You Earn (“SAYE”) | Face value at grant date |
2023 | 2022 | |
£m | £m | |
Interest income on financial assets | ||
Development loan interest | 0.2 | 0.9 |
0.2 | 0.9 |
2023 | 2022 | |
£m | £m | |
Interest expense and similar charges on financial liabilities | ||
a) Interest | ||
Bank loan interest | 27.4 | 23.0 |
Swap interest | (4.6) | (1.4) |
Bond interest | 20.0 | 17.5 |
Bank facility non-utilisation fees | 2.2 | 2.0 |
Bank charges and loan arrangement fees | 3.3 | 3.0 |
48.3 | 44.1 | |
Interest capitalised | (0.1) | — |
48.2 | 44.1 | |
Amortisation of MedicX debt MtM on acquisition | (3.0) | (2.9) |
45.2 | 41.2 |
2023 | 2022 | |
£m | £m | |
b) Derivatives | ||
Net fair value loss/(gain) on interest rate swaps | 4.3 | (2.6) |
Amortisation of cash flow hedging reserve | 4.1 | 4.5 |
8.4 | 1.9 |
2023 | 2022 | |
£m | £m | |
c) Convertible bond | ||
Fair value loss/(gain) on existing convertible bond | 4.8 | (28.7) |
4.8 | (28.7) |
2023 | 2022 | |
£m | £m | |
Net finance costs | ||
Finance income (Note 5) | 0.2 | 0.9 |
Finance costs (as per above) | (48.3) | (44.1) |
(48.1) | (43.2) | |
Interest capitalised | 0.1 | — |
(48.0) | (43.2) | |
Amortisation of MedicX debt MtM on acquisition | 3.0 | 2.9 |
(45.0) | (40.3) |
2023 | 2022 | |
£m | £m | |
Current tax | ||
UK corporation tax | — | — |
Irish corporation tax | 0.1 | (0.2) |
Deferred tax on Irish activities | (1.3) | 0.8 |
Total tax (credit)/charge | (1.2) | 0.6 |
2023 | 2022 | |
£m | £m | |
Profit on ordinary activities before taxation | 26.1 | 56.9 |
Theoretical tax at UK corporation tax rate of 23.5% (2022: 19%) | 6.1 | 10.8 |
REIT exempt income | (16.5) | (11.2) |
Transfer pricing adjustment | 8.5 | 7.1 |
Fair value loss/(gain) on convertible bond | 0.5 | (5.4) |
Non-taxable items | 0.8 | — |
Losses brought forward utilised | 0.1 | (0.6) |
Difference in Irish tax rates | (0.7) | (0.1) |
Taxation (credit)/charge (Note 7a) | (1.2) | 0.6 |
2023 | 2022 | |||||
IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
earnings | earnings | earnings | earnings | earnings | earnings | |
£m | £m | £m | £m | £m | £m | |
Profit after taxation | 27.3 | 27.3 | 27.3 | 56.3 | 56.3 | 56.3 |
Adjustments to remove: | ||||||
Revaluation deficit on property portfolio | — | 53.0 | 53.0 | — | 64.4 | 64.4 |
Profit on sale of land and property | — | — | — | — | (2.9) | (2.9) |
Fair value movement on derivatives | — | 8.4 | 8.4 | — | 1.9 | 1.9 |
Fair value movement and issue costs | ||||||
on convertible bond | — | 4.8 | 4.8 | — | (28.7) | (28.7) |
Taxation charge/(credit) | — | (1.2) | (1.2) | — | 0.6 | 0.6 |
JSE listing fees | — | 0.2 | 0.2 | — | — | — |
Amortisation of intangible assets | — | 0.9 | 0.9 | — | — | — |
Axis acquisition costs | — | 0.3 | 0.3 | — | — | — |
Amortisation of MtM loss on debt acquired | — | (3.0) | — | — | (2.9) | — |
Basic earnings | 27.3 | 90.7 | 93.7 | 56.3 | 88.7 | 91.6 |
Dilutive effect of convertible bond | — | 4.3 | 4.3 | (24.3) | 4.3 | 4.3 |
Diluted earnings | 27.3 | 95.0 | 98.0 | 32.0 | 93.0 | 95.9 |
2023 weighted average | 2022 weighted average | |||||
million | million | million | million | million | million | |
Ordinary Shares | 1,336.5 | 1,336.5 | 1,336.5 | 1,334.8 | 1,334.8 | 1,334.8 |
Dilutive effect of convertible bond | — | 113.9 | 113.9 | 108.9 | 108.9 | 108.9 |
Diluted Ordinary Shares | 1,336.5 | 1,450.4 | 1,450.4 | 1,443.7 | 1,443.7 | 1,443.7 |
2023 | 2022 | |||||
IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
pence | pence | pence | pence | pence | pence | |
Basic | 2.0 | 6.8 | 7.0 | 4.2 | 6.6 | 6.9 |
Diluted | 2.0 | 6.6 | 6.8 | 2.2 | 6.4 | 6.6 |
31 December 2023 | 31 December 2022 | |||||
IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
pence | pence | pence | pence | pence | pence | |
Net assets attributable to shareholders | 1,423.9 | 1,423.9 | 1,423.9 | 1,482.2 | 1,482.2 | 1,482.2 |
Derivative interest rate swaps liability | — | (4.7) | (4.7) | — | (7.1) | (7.1) |
Deferred tax | — | 3.8 | 3.8 | — | 5.4 | 5.4 |
Intangible assets | — | (6.2) | (6.2) | — | — | — |
Cumulative convertible bond fair value movement | — | (2.3) | (2.3) | — | (7.1) | (7.1) |
MtM on MedicX debt net | ||||||
of amortisation | — | 28.5 | — | — | 31.4 | — |
Net tangible assets (“NTA”) | 1,423.9 | 1,443.0 | 1,414.5 | 1,482.2 | 1,504.8 | 1,473.4 |
Intangible assets | — | — | 6.2 | — | — | — |
Real estate transfer taxes | — | — | 184.4 | — | — | 189.1 |
Net reinstatement value (“NRV”) | 1,423.9 | 1,443.0 | 1,605.1 | — | — | 1,662.5 |
Fixed rate debt and swap MtM value | — | — | 137.0 | — | — | 172.7 |
Deferred tax | — | — | (3.8) | — | — | (5.4) |
Cumulative convertible bond fair value movement | — | — | 2.3 | — | — | 7.1 |
Real estate transfer taxes | — | — | (184.4) | — | — | (189.1) |
Net disposal value (“NDV”) | 1,423.9 | 1,443.0 | 1,556.2 | 1,482.2 | 1,504.8 | 1,647.8 |
31 December 2023 | 31 December 2022 | |||||
million | million | million | million | million | million | |
Issued share capital | 1,336.5 | 1,336.5 | 1,336.5 | 1,336.5 | 1,336.5 | 1,336.5 |
31 December 2023 | 31 December 2022 | |||||
IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
pence | pence | pence | pence | pence | pence | |
Net tangible assets (“NTA”) | 106.5 | 108.0 | 105.8 | 110.9 | 112.6 | 110.2 |
Net reinstatement value (“NRV”) | — | — | 120.1 | — | — | 124.4 |
Net disposal value (“NDV”) | — | — | 116.4 | — | — | 123.3 |
31 December 2023 | 31 December 2022 | |||||
IFRS | Adjusted | EPRA | IFRS | Adjusted | EPRA | |
pence | pence | pence | pence | pence | pence | |
Net tangible assets (“NTA”) | 108.5 | 109.8 | 105.8 | 112.9 | 114.5 | 112.3 |
Net reinstatement value (“NRV”) | — | — | 120.1 | — | — | 125.4 |
Net disposal value (“NDV”) | — | — | 116.4 | — | — | 124.4 |
2023 | 2022 | |
Reconciliation of profit for the period to headline earnings | £m | £m |
Basic earnings | 27.3 | 56.3 |
Adjustments to calculate headline earnings: | ||
JSE listing fees & Axis acquisition costs | 0.5 | — |
Amortisation of intangible assets | 0.9 | — |
Revaluation deficit | 53.0 | 64.4 |
Profit on sale on properties | — | (2.9) |
Deferred tax on Irish activities | (1.3) | 0.8 |
Headline earnings | 80.4 | 118.6 |
Corporation tax | 0.1 | (0.2) |
Fair value gain on derivative financial instruments and convertible bond | 13.2 | (26.8) |
Non-recurring items | (3.0) | (2.9) |
Adjusted earnings | 90.7 | 88.7 |
Diluted basic earnings | 36.4 | 32.0 |
Diluted headline earnings | 89.5 | 94.3 |
Basic earnings per share | 2.0 | 4.2 |
Headline earnings per share | 6.0 | 8.9 |
Adjusted earnings per share | 6.8 | 6.6 |
Diluted basic earnings per share | 2.0 | 2.2 |
Diluted headline earnings per share | 6.2 | 6.5 |
Number of shares | 1,336.5 | 1,336.5 |
Weighted average number of Ordinary Shares for headline, basic and adjusted earnings per share | 1,336.5 | 1,334.8 |
Weighted average number of Ordinary Shares for diluted basic and headline earnings per share | 1,450.4 | 1,443.7 |
2023 | 2022 | |
£m | £m | |
Quarterly interim dividend paid 23 February 2023 | 22.4 | — |
Quarterly interim dividend paid 19 May 2023 | 22.4 | — |
Quarterly interim dividend paid 18 August 2023 | 22.3 | — |
Quarterly interim dividend paid 24 November 2023 | 22.4 | — |
Quarterly interim dividend paid 25 February 2022 | — | 21.0 |
Scrip dividend in lieu of quarterly cash dividend paid 25 February 2022 | — | 0.6 |
Quarterly interim dividend paid 20 May 2022 | — | 20.6 |
Scrip dividend in lieu of quarterly cash dividend paid 20 May 2022 | — | 1.1 |
Quarterly interim dividend paid 19 August 2022 | — | 18.1 |
Scrip dividend in lieu of quarterly cash dividend paid 19 August 2022 | — | 3.4 |
Quarterly interim dividend paid 25 November 2022 | — | 21.9 |
Total dividends distributed in the year | 89.5 | 86.7 |
Per share |
Investment | ||||
Investment | Investment | properties – | ||
properties – | properties – | under | ||
freehold 1 | long leasehold | construction | Total | |
£m | £m | £m | £m | |
As at 1 January 2023 | 2,214.5 | 577.3 | 4.5 | 2,796.3 |
Property additions | 10.3 | 28.3 | 1.4 | 40.0 |
Reclassification of freehold and leasehold and land | 2.1 | (1.4) | (0.7) | — |
Transfer from properties under construction | — | — | — | — |
Impact of lease incentive adjustment | 0.4 | 0.5 | — | 0.9 |
Foreign exchange movements | (3.8) | (0.9) | — | (4.7) |
Lease ground rent adjustment | — | (0.2) | — | (0.2) |
2223.5 | 603.6 | 5.2 | 2,832.3 | |
Revaluations for the year | (28.4) | (20.4) | (4.2) | (53.0) |
As at 31 December 2023 | 2,195.1 | 583.2 | 1.0 | 2,779.3 |
As at 1 January 2022 | 2,208.4 | 568.3 | 19.2 | 2,795.9 |
Property additions | 66.8 | 0.7 | 10.6 | 78.1 |
Property disposals | (23.4) | (1.2) | — | (24.6) |
Reclassification of freehold and leasehold | (27.5) | 27.5 | — | — |
Transfer from properties under construction | 0.8 | 0.3 | — | 1.1 |
Impact of lease incentive adjustment | 26.4 | — | (26.4) | — |
Foreign exchange movements | 8.9 | 2.1 | 0.5 | 11.5 |
Lease ground rent adjustment | (1.3) | — | — | (1.3) |
2,259.1 | 597.7 | 3.9 | 2,860.7 | |
Revaluations for the year | (44.6) | (20.4) | 0.6 | (64.4) |
As at 31 December 2022 | 2,214.5 | 577.3 | 4.5 | 2,796.3 |
2023 | 2022 | |
ERV – range of the portfolio | £27,500–£1,515,482 | £26,500–£1,515,482 |
per annum | per annum |
2023 | 2022 | |
True equivalent yield – range of the portfolio | 2.77%–16.10% | 2.52%–17.50% |
2023 | 2022 | |
£m | £m | |
Trade receivables (net of loss allowance) | 16.3 | 11.6 |
Prepayments and accrued income | 7.9 | 6.0 |
Other debtors | 0.7 | 0.2 |
24.9 | 17.8 |
2023 | 2022 | |
£m | £m | |
Cash held at bank | 3.2 | 29.1 |
3.2 | 29.1 |
2023 | 2022 | |
£m | £m | |
Non-current liabilities | ||
Other payables | 4.1 | — |
4.1 | — | |
Current liabilities | ||
Trade payables | 2.5 | 3.3 |
Bank and bond loan interest accrual | 6.5 | 6.8 |
Other payables | 8.6 | 9.1 |
VAT | 6.7 | 5.9 |
Accruals | 7.4 | 7.5 |
31.7 | 32.6 |
Facility | Amounts drawn | Undrawn | |||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | ||
Expiry date | £m | £m | £m | £m | £m | £m | |
Current | |||||||
RBS overdraft | Jun 2024 | 5.0 | 5.0 | — | — | 5.0 | 5.0 |
Aviva MXF loan | Sep 2033 | 2.4 | 2.3 | 2.4 | 2.3 | — | — |
7.4 | 7.3 | 2.4 | 2.3 | 5.0 | 5.0 | ||
Non-current | |||||||
Aviva loan | Oct 2036 | 200.0 | 200.0 | 200.0 | 200.0 | — | — |
Aviva loan | Nov 2028 | 75.0 | 75.0 | 75.0 | 75.0 | — | — |
Barclays loan | Sep 2026 | 100.0 | 100.0 | — | — | 100.0 | 100.0 |
HSBC loan | Dec 2026 | 100.0 | 100.0 | 64.4 | 25.5 | 35.6 | 74.5 |
Lloyds loan | Oct 2025 | 100.0 | 100.0 | 1.8 | 32.5 | 98.2 | 67.5 |
NatWest loan | Oct 2026 | 100.0 | 100.0 | 31.8 | 41.8 | 68.2 | 58.2 |
Santander loan | Jan 2025 | 50.0 | 50.0 | 24.4 | 38.6 | 25.6 | 11.4 |
Aviva MXF loan | Sep 2033 | 220.5 | 222.9 | 220.5 | 222.9 | — | — |
Aviva MXF loan | Sep 2028 | 30.8 | 30.8 | 30.8 | 30.8 | — | — |
976.3 | 978.7 | 648.7 | 667.1 | 327.6 | 311.6 | ||
Total | 983.7 | 986.0 | 651.1 | 669.4 | 332.6 | 316.6 |
2023 | 2022 | |
£m | £m | |
Term loans drawn: due within one year | 2.4 | 2.3 |
Term loans drawn: due in greater than one year | 648.7 | 667.1 |
Total terms loans drawn | 651.1 | 669.4 |
Plus: MtM on loans net of amortisation | 24.9 | 27.1 |
Less: unamortised borrowing costs | (9.1) | (11.7) |
Total term loans per the Group Balance Sheet | 666.9 | 684.8 |
2023 | 2022 | |
£m | £m | |
Unsecured: | ||
Convertible bond July 2025 at fair value | 147.7 | 142.9 |
Less: unamortised costs | — | — |
Total unsecured bonds | 147.7 | 142.9 |
Secured: | ||
Secured bond December 2025 | 70.0 | 70.0 |
Secured bond March 2027 | 100.0 | 100.0 |
€51 million secured bond (Euro private placement) December 2028–30 | 44.2 | 45.1 |
€70 million secured bond (Euro private placement) September 2031 | 60.7 | 62.0 |
€75 million secured bond (Euro private placement) February 2034 | 65.0 | 66.4 |
€47.8 million secured bond (Euro private placement) December 2033 | 41.4 | — |
Ignis loan note December 2028 | 50.0 | 50.0 |
Standard Life loan note September 2028 | 77.5 | 77.5 |
Less: unamortised bond issue costs | (3.6) | (3.6) |
Plus: MtM on loans net of amortisation | 3.5 | 4.3 |
Total secured bonds | 508.7 | 471.7 |
Total bonds | 656.4 | 614.6 |
2023 | 2022 | |
£m | £m | |
Opening balance – fair value | 142.9 | 171.6 |
Issued in the year | — | — |
Fair value movement in convertible bond | 4.8 | (28.7) |
Closing balance – fair value | 147.7 | 142.9 |
2023 | 2022 | |
£m | £m | |
Current liabilities: | ||
Term loans and overdrafts | 2.4 | 2.3 |
Bonds | — | — |
Total current liabilities | 2.4 | 2.3 |
Non-current liabilities: | ||
Term loans | 648.7 | 667.1 |
MtM on loans net of amortisation | 24.9 | 27.1 |
Less: unamortised loan issue costs | (9.1) | (11.7) |
Total non-current liabilities | 664.5 | 682.5 |
Bonds | 658.8 | 621.0 |
MtM on bonds net of amortisation | 3.5 | 4.3 |
MtM on convertible bond | (2.3) | (7.1) |
Less: unamortised bond issue costs | (3.6) | (3.6) |
Total non-current bonds | 656.4 | 614.6 |
Total borrowings | 1,323.3 | 1,299.4 |
2023 | 2022 | |
£m | £m | |
Balance as at 1 January | 1,299.1 | 1,277.1 |
Changes from financing activities | ||
Proceeds from bond issues | 41.2 | 62.9 |
Term bank loan drawdowns | 282.4 | 161.6 |
New facilities drawn | 323.6 | 224.5 |
Repayments of mortgage principal | (2.3) | (2.2) |
Repayments of term bank loans | (297.7) | (173.5) |
Repayments of term loan borrowings | (300.0) | (175.7) |
Loan and bond interest paid | (47.0) | (39.8) |
Swap interest received/(paid) | 3.9 | 1.4 |
Purchase of derivative financial instrument | (1.9) | — |
Loan arrangement fees | (1.8) | (3.5) |
(46.8) | (41.9) | |
Total changes from financing cash flows | (23.2) | 6.9 |
Other non-cash changes | ||
Loan and bond interest expense | 47.4 | 40.5 |
Swap interest (income)/expense | (4.6) | (1.4) |
Fair value movement on derivatives interest rate swaps | 4.3 | (2.6) |
Fair value movement on Convertible Bond | 4.8 | (28.7) |
MtM on loans net of amortisation | (3.0) | (3.0) |
Amortisation of loan issue costs | 4.4 | 1.8 |
Exchange gain on translation of foreign balances | (4.1) | 8.5 |
Total other changes | 49.2 | 15.1 |
Balance as at 31 December | 1,325.1 | 1,299.1 |
2023 | 2022 | |
£m | £m | |
Due within one year | 0.1 | 0.1 |
Due after one year | 2.9 | 3.1 |
Closing balance – fair value | 3.0 | 3.2 |
2023 | 2022 | |
£m | £m | |
Fair value of interest rate swaps not qualifying as cash flow hedges under IAS 39: | ||
Current assets | 10.5 | — |
Non-current assets | 0.9 | 19.6 |
Current liabilities | (6.7) | — |
Non-current liabilities | — | (12.5) |
Total fair value of interest rate swaps | 4.7 | 7.1 |
Fixed interest | ||||
Contract value | Product | Start date | Maturity | per annum % |
2023 | ||||
€20.0 million (£17.3 million) | Euro cap | April 2023 | October 2025 | 2.0000 |
€20.0 million (£17.3 million) | Euro cap | April 2023 | October 2025 | 2.0000 |
€20.0 million (£17.4 million) | Euro cap | April 2023 | October 2025 | 2.0000 |
£100.0 million | Swap | October 2021 | November 2024 | 0.0699 |
£(66.0) million | Reverse swap | October 2021 | November 2024 | 2.5200 |
£66.0 million | Cap | October 2021 | November 2024 | 1.2500 |
£(67.0) million | Reverse swap | October 2021 | November 2024 | 2.5200 |
£67.0 million | Cap | October 2021 | November 2024 | 1.2500 |
£(67.0) million | Reverse swap | October 2021 | November 2024 | 2.5200 |
£67.0 million | Cap | October 2021 | November 2024 | 1.2500 |
£152.0 million | ||||
2022 | ||||
£100.0 million | Swap | October 2021 | November 2024 | 0.0699 |
£(66.0) million | Reverse swap | October 2021 | November 2024 | 2.5200 |
£66.0 million | Cap | October 2021 | November 2024 | 1.2500 |
£(67.0) million | Reverse swap | October 2021 | November 2024 | 2.5200 |
£67.0 million | Cap | October 2021 | November 2024 | 1.2500 |
£(67.0) million | Reverse swap | October 2021 | November 2024 | 2.5200 |
£67.0 million | Cap | October 2021 | November 2024 | 1.2500 |
£100.0 million |
Facilities | Net debt drawn | |||
£m | % | £m | % | |
Fixed rate debt | 1,117.5 | 68.0 | 1,117.5 | 85.5 |
Hedged by fixed rate interest rate swaps | 100.0 | 6.1 | 100.0 | 7.7 |
Hedged by fixed to floating rate interest rate swaps | (200.0) | (12.2) | (200.0) | (15.3) |
Total fixed rate debt | 1,017.5 | 61.9 | 1,017.5 | 77.9 |
Hedged by interest rate caps | 252.0 | 15.4 | 252.0 | 19.3 |
Floating rate debt – unhedged | 373.0 | 22.7 | 37.2 | 2.8 |
Total | 1,642.5 | 100.0 | 1,306.7 | 100.0 |
Impact on | Total impact | ||
income statement | on equity | ||
£m | £m | ||
2023 | |||
Sterling Overnight Index Average Rate | Increase of 50 basis points | (1.0) | (1.0) |
Sterling Overnight Index Average Rate | Decrease of 50 basis points | 1.0 | 1.0 |
2022 | |||
Sterling Overnight Index Average Rate | Increase of 50 basis points | (2.0) | (2.0) |
Sterling Overnight Index Average Rate | Decrease of 50 basis points | 2.0 | 2.0 |
Less than | Three to | One to | More than | |||
On demand | three months | twelve months | five years | five years | Total | |
£m | £m | £m | £m | £m | £m | |
2023 | ||||||
Interest-bearing loans and borrowings | — | 12.7 | 38.6 | 848.9 | 688.3 | 1,588.5 |
Interest rate swaps (net) | — | (0.8) | (2.2) | (0.8) | — | (3.8) |
Trade and other payables | 2.0 | 18.6 | 4.5 | 1.4 | 2.6 | 29.1 |
2.0 | 30.5 | 40.9 | 849.5 | 690.9 | 1,613.8 | |
2022 | ||||||
Interest-bearing loans and borrowings | — | 11.3 | 34.4 | 500.0 | 1,037.9 | 1,583.6 |
Interest rate swaps (net) | — | (0.2) | (0.6) | (0.8) | — | (1.6) |
Trade and other payables | 2.7 | 16.4 | 3.5 | 1.8 | 2.1 | 26.5 |
2.7 | 27.5 | 37.3 | 501.0 | 1,040.0 | 1,608.5 |
Book value | Fair value | Book value | Fair value | |
2023 | 2023 | 2022 | 2022 | |
£m | £m | £m | £m | |
Financial assets | ||||
Trade and other receivables | 18.4 | 18.4 | 12.6 | 12.6 |
Ineffective interest rate swaps | 11.4 | 11.4 | 19.6 | 19.6 |
Cash and short term deposits | 3.2 | 3.2 | 29.1 | 29.1 |
Financial liabilities | ||||
Interest-bearing loans and borrowings | (1,323.3) | (1,203.8) | (1,299.4) | (1,149.1) |
Ineffective interest rate swaps | (6.7) | (6.7) | (12.5) | (12.5) |
Trade and other payables | (27.8) | (27.8) | (24.9) | (24.9) |
Level 1 | Level 2 | Level 3 | Total | |
Recurring fair value measurements | £m | £m | £m | £m |
Financial assets | ||||
Derivative interest rate swaps | — | 11.4 | — | 11.4 |
Financial liabilities | ||||
Derivative interest rate swaps | — | (6.7) | — | (6.7) |
Convertible bond | (147.7) | -— | — | (147.7) |
Fixed rate debt | — | (1,011.4) | — | (1,011.4) |
Level 1 | Level 2 | Level 3 | Total | |
Recurring fair value measurements | £m | £m | £m | £m |
Financial assets | ||||
Derivative interest rate swaps | — | 19.6 | — | 19.6 |
Financial liabilities | ||||
Derivative interest rate swaps | — | (12.5) | — | (12.5) |
Convertible bond | (142.9) | — | — | (142.9) |
Fixed rate debt | — | (797.8) | — | (797.8) |
2023 | 2022 | |
Group loan to value ratio | £m | £m |
Fair value of completed investment properties | 2,775.3 | 2,788.6 |
Fair value of development properties | 1.0 | 4.5 |
Ground rent recognised as finance leases | 3.0 | 3.2 |
2,779.3 | 2,796.3 | |
Interest-bearing loans and borrowings (with convertible bond at nominal value) | 1,309.9 | 1,290.4 |
Less cash held | (3.2) | (29.1) |
Nominal amount of interest-bearing loans and borrowings | 1,306.7 | 1,261.3 |
Group loan to value ratio | 47.0% | 45.1% |
2023 | 2022 | |||
Number – | Number – | |||
million | £m | million | £m | |
Balance at 1 January | 1,336.5 | 167.1 | 1,332.9 | 166.6 |
Scrip issues in lieu of cash dividends | — | — | 3.6 | 0.5 |
Share issues | — | — | — | — |
Share issues on other acquisitions | — | — | — | — |
Balance at 31 December | 1,336.5 | 167.1 | 1,336.5 | 167.1 |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | 479.4 | 474.9 |
Scrip issues in lieu of cash dividends | — | 4.6 |
Share issues on other acquisitions | — | — |
Share issue expense | — | (0.1) |
Balance at 31 December | 479.4 | 479.4 |
2023 | 2022 | |
£m | £m | |
Capital reserve | ||
Balance at 1 January and 31 December | 1.6 | 1.6 |
Foreign exchange translation reserve | ||
Balance at 1 January | 1.0 | (2.2) |
Exchange differences on translation of foreign balances | (1.4) | 3.2 |
Balance at 31 December | (0.4) | 1.0 |
Merger reserve | ||
Balance at 1 January and 31 December | 414.1 | 414.1 |
Balance of merger and other reserves at 31 December | 415.3 | 416.7 |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | (11.1) | (15.6) |
Amortisation of cash flow hedging reserve | 4.1 | 4.5 |
Balance at 31 December | (7.0) | (11.1) |
2023 | 2022 | |
£m | £m | |
Balance at 1 January | 430.1 | 460.5 |
Retained profit for the year | 27.3 | 56.3 |
Dividends paid | (89.5) | (81.6) |
Scrip dividend in lieu of cash | — | (5.1) |
Exchange differences on translation of foreign balances | 1.1 | — |
Share-based awards (“LTIP”) | 0.1 | — |
Balance at 31 December | 369.1 | 430.1 |
Name | Companies House registration number |
PHP Epsom Limited | 12004850 |
GP Property One Limited | 10801028 |
PHP SPV Limited | 12256431 |
PHP Primary Properties (Haymarket) Limited | 08304612 |
MXF Properties Bridlington Limited | 07763871 |
PHP Tradeco Holdings Limited | 09642987 |
PHP Health Solutions Limited | 06949900 |
PHP Tradeco Limited | 07685933 |
PHP Property Management Services Limited | 02877191 |
PHP Primary Care Developments Limited | 11862233 |
PHP Croft Limited | 13938144 |
PHP (Spilsby) Limited | 13735391 |