2024 | 2023 | |
£m | £m | |
Private sales | 2,960.7 | 3,103.5 |
Partnership housing | 404.1 | 395.6 |
Land and other | 36.4 | 15.4 |
3,401.2 | 3,514.5 |
2024 | 2023 | |
£m | £m | |
Recognised at a point in time | 2,935.2 | 3,101.7 |
Recognised over time | 466.0 | 412.8 |
3,401.2 | 3,514.5 |
2024 | 2023 | |||||
UK | Spain | Total | UK | Spain | Total | |
£m | £m | £m | £m | £m | £m | |
Revenue | ||||||
External sales | 3,214.6 | 186.6 | 3,401.2 | 3,371.7 | 142.8 | 3,514.5 |
Result | ||||||
Profit before joint ventures, | ||||||
finance income/(costs) and | ||||||
exceptional items | 369.0 | 47.4 | 416.4 | 432.5 | 35.3 | 467.8 |
Share of results of joint ventures | ||||||
before exceptional items | (0.2) | – | (0.2) | 2.4 | – | 2.4 |
Operating profit (Note 32) | 368.8 | 47.4 | 416.2 | 434.9 | 35.3 | 470.2 |
Exceptional items (Note 6) | (98.2) | – | (98.2) | – | – | – |
Profit before net finance income | 270.6 | 47.4 | 318.0 | 434.9 | 35.3 | 470.2 |
Net finance income | 2.3 | 3.6 | ||||
Profit before taxation | 320.3 | 473.8 | ||||
Taxation charge | (100.7) | (124.8) | ||||
Profit for the year | 219.6 | 349.0 |
2024 | 2023 | |||||
UK | Spain | Total | UK | Spain | Total | |
£m | £m | £m | £m | £m | £m | |
Assets and liabilities | ||||||
Segment operating assets | 5,355.4 | 236.6 | 5,592.0 | 5,153.2 | 241.6 | 5,394.8 |
Joint ventures | 26.9 | – | 26.9 | 70.5 | – | 70.5 |
Segment operating liabilities | (1,654.8) | (147.1) | (1,801.9) | (1,494.0) | (147.6) | (1,641.6) |
Net operating assets | 3,727.5 | 89.5 | 3,817.0 | 3,729.7 | 94.0 | 3,823.7 |
Net current taxation | 2.8 | (1.6) | ||||
Net deferred taxation (Note 14) | 20.6 | 23.4 | ||||
Net cash (Note 27) | 564.8 | 677.9 | ||||
Net assets | 4,405.2 | 4,523.4 |
2024 | 2023 | |||||
UK | Spain | Total | UK | Spain | Total | |
£m | £m | £m | £m | £m | £m | |
Other information | ||||||
Property, plant and | ||||||
equipment additions | 3.3 | 0.1 | 3.4 | 6.6 | 0.2 | 6.8 |
Right-of-use asset additions | 9.2 | 0.2 | 9.4 | 20.7 | 0.4 | 21.1 |
Software additions | – | – | – | 0.1 | – | 0.1 |
Property, plant and | ||||||
equipment depreciation | (2.4) | (0.1) | (2.5) | (1.7) | (0.1) | (1.8) |
Right-of-use asset depreciation | (10.4) | (0.3) | (10.7) | (8.9) | (0.3) | (9.2) |
Amortisation of | ||||||
intangible assets | (1.1) | – | (1.1) | (1.7) | – | (1.7) |
2024 | 2023 | |
£m | £m | |
Administration expenses | 242.0 | 232.7 |
Other expenses | 101.4 | 101.7 |
Other income | (111.1) | (85.7) |
Exceptional items | 82.5 | – |
Net operating expenses | 314.8 | 248.7 |
2024 | 2023 | |
Exceptional items | £m | £m |
Provision in relation to cladding fire safety | 68.9 | – |
Loss on disposal of joint venture | 13.6 | – |
82.5 | – | |
Share of results of joint ventures | 15.7 | – |
Total exceptional items | 98.2 | – |
2024 | 2023 | |
£m | £m | |
Cost of inventories recognised as an expense in cost of sales | 2,635.0 | 2,646.8 |
Property, plant and equipment depreciation (Note 12) | 2.5 | 1.8 |
Right-of-use asset depreciation (Note 19) | 10.7 | 9.2 |
Amortisation of intangible assets (Note 11) | 1.1 | 1.7 |
2024 | 2023 | |
£m | £m | |
Fees payable for the audit of the Company’s annual accounts | ||
and consolidated financial statements | 0.2 | 0.2 |
Fees payable to the Company’s Auditors and its associates for | ||
other services to the Group: | ||
The audit of the Company’s subsidiaries pursuant to legislation | 1.0 | 0.9 |
Total audit fees | 1.2 | 1.1 |
Other assurance services | 0.2 | 0.1 |
Total non-audit fees | 0.2 | 0.1 |
Total fees | 1.4 | 1.2 |
2024 | 2023 | |
Number | Number | |
Monthly average number employed | ||
United Kingdom | 4,354 | 4,618 |
Spain | 104 | 101 |
4,458 | 4,719 |
2024 | 2023 | |
£m | £m | |
Remuneration | ||
Wages and salaries | 275.2 | 270.7 |
Redundancy costs | 0.9 | 6.0 |
Social security costs | 29.6 | 29.4 |
Other pension costs | 15.0 | 15.1 |
320.7 | 321.2 |
2024 | 2023 | |
Finance income | £m | £m |
Interest receivable | 29.7 | 29.5 |
29.7 | 29.5 |
2024 | 2023 | |
Finance costs | £m | £m |
Interest on bank and other loans | (8.0) | (8.3) |
Foreign exchange loss | (0.1) | (0.5) |
(8.1) | (8.8) | |
Unwinding of discount on land creditors and other items | (16.7) | (14.8) |
Interest on lease liabilities (Note 19) | (1.5) | (1.0) |
Net interest on pension liability (Note 21) | (1.1) | (1.3) |
(27.4) | (25.9) |
2024 | 2023 | ||
£m | £m | ||
Current tax | |||
UK: | Current year | (91.9) | (116.6) |
Adjustment in respect of prior years | 4.1 | 1.8 | |
Overseas: | Current year | (11.2) | (6.7) |
Adjustment in respect of prior years | – | 0.1 | |
(99.0) | (121.4) | ||
Deferred tax | |||
UK: | Current year | (3.8) | (2.5) |
Adjustment in respect of prior years | 2.7 | (0.2) | |
Overseas: | Current year | (0.6) | (0.7) |
Adjustment in respect of prior years | – | – | |
(1.7) | (3.4) | ||
(100.7) | (124.8) |
2024 | 2023 | |
£m | £m | |
Profit before tax | 320.3 | 473.8 |
Tax at the UK corporation tax rate of 29.0% (2023: 27.5%) | (92.9) | (130.3) |
Net over provision in respect of prior years | 6.8 | 1.7 |
Net impact of items that are not taxable or deductible | (13.7) | 0.1 |
(Derecognition)/recognition of deferred tax assets | (2.8) | 1.0 |
Other rate impacting adjustments | 1.9 | 2.7 |
Tax charge for the year | (100.7) | (124.8) |
2024 | 2023 | |
Basic earnings per share | 6.2p | 9.9p |
Diluted earnings per share | 6.2p | 9.9p |
Adjusted basic earnings per share | 8.4p | 9.9p |
Adjusted diluted earnings per share | 8.4p | 9.9p |
Weighted average number of shares for basic earnings per share – million | 3,538.5 | 3,530.4 |
Weighted average number of shares for diluted earnings per share – million | 3,551.9 | 3,537.5 |
2024 | 2023 | |
£m | £m | |
Earnings for basic and diluted earnings per share | 219.6 | 349.0 |
Adjust for exceptional items (Note 6) | 98.2 | – |
Adjust for tax on exceptional items | (20.2) | – |
Earnings for adjusted basic and adjusted diluted earnings per share | 297.6 | 349.0 |
2024 | 2023 | |
Million | Million | |
Weighted average number of shares for basic earnings per share | 3,538.5 | 3,530.4 |
Dilution from share options | 13.4 | 7.1 |
Weighted average number of shares for diluted earnings per share | 3,551.9 | 3,537.5 |
Brands | Software | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 140.2 | 23.7 | 163.9 |
Additions | – | 0.1 | 0.1 |
At 31 December 2023 | 140.2 | 23.8 | 164.0 |
Additions | – | – | – |
At 31 December 2024 | 140.2 | 23.8 | 164.0 |
Accumulated amortisation | |||
At 1 January 2023 | (140.2) | (19.5) | (159.7) |
Charge for the year | – | (1.7) | (1.7) |
At 31 December 2023 | (140.2) | (21.2) | (161.4) |
Charge for the year | – | (1.1) | (1.1) |
At 31 December 2024 | (140.2) | (22.3) | (162.5) |
Carrying amount | |||
At 31 December 2024 | – | 1.5 | 1.5 |
At 31 December 2023 | – | 2.6 | 2.6 |
Freehold | Plant, equipment | ||
land and | and leasehold | ||
buildings | improvements | Total | |
£m | £m | £m | |
Cost | |||
At 1 January 2023 | 14.3 | 31.6 | 45.9 |
Additions | – | 6.8 | 6.8 |
Disposals | – | (1.4) | (1.4) |
Exchange movements | – | – | – |
At 31 December 2023 | 14.3 | 37.0 | 51.3 |
Additions | – | 3.4 | 3.4 |
Disposals | (0.1) | (1.3) | (1.4) |
Exchange movements | – | (0.1) | (0.1) |
At 31 December 2024 | 14.2 | 39.0 | 53.2 |
Accumulated depreciation | |||
At 1 January 2023 | (4.2) | (24.4) | (28.6) |
Charge for the year | (0.5) | (1.3) | (1.8) |
Disposals | – | 1.1 | 1.1 |
Exchange movements | – | – | – |
At 31 December 2023 | (4.7) | (24.6) | (29.3) |
Charge for the year | (0.5) | (2.0) | (2.5) |
Disposals | – | 0.4 | 0.4 |
Exchange movements | – | 0.1 | 0.1 |
At 31 December 2024 | (5.2) | (26.1) | (31.3) |
Carrying amount | |||
At 31 December 2024 | 9.0 | 12.9 | 21.9 |
At 31 December 2023 | 9.6 | 12.4 | 22.0 |
2024 | 2023 | |
£m | £m | |
Share of net assets | 22.8 | 35.3 |
Loans to joint ventures | 4.1 | 35.2 |
Total interests in joint ventures | 26.9 | 70.5 |
Interest in the | ||
Country of | issued ordinary | |
Joint venture | incorporation | share capital* |
Greenwich Millennium Village Limited | United Kingdom | 50% |
Whitehill & Bordon Development Company Phase 1a Limited | United Kingdom | 50% |
Whitehill & Bordon Regeneration Company Limited | United Kingdom | 50% |
Whitehill | |||||
& Bordon | Whitehill | ||||
Greenwich | Development | & Bordon | |||
Millennium | Company | Regeneration | Immaterial | ||
Village | Phase 1a | Company | joint ventures | Total | |
2024 | 2024 | 2024 | 2024 | 2024 | |
£m | £m | £m | £m | £m | |
Non-current assets | 3.2 | – | 62.5 | 1.7 | 67.4 |
Current assets excluding cash | 78.4 | 28.2 | 5.8 | 31.6 | 144.0 |
Cash and cash equivalents | 8.5 | 0.4 | 0.1 | 3.4 | 12.4 |
Current financial liabilities | (47.8) | (12.7) | (21.1) | (1.4) | (83.0) |
Current other liabilities | – | – | – | – | – |
Non-current financial liabilities* | (1.4) | (12.9) | (44.1) | (36.3) | (94.7) |
Net assets/(liabilities) (100%) | 40.9 | 3.0 | 3.2 | (1.0) | 46.1 |
Group share of net assets/(liabilities) | 20.5 | 1.5 | 1.6 | (0.8) | 22.8 |
Loans to joint ventures | – | – | 2.5 | 1.6 | 4.1 |
Total interests in joint ventures | 20.5 | 1.5 | 4.1 | 0.8 | 26.9 |
Revenue | 78.0 | 16.4 | 21.7 | 4.7 | 120.8 |
Interest (expense)/income | (0.1) | (1.4) | 0.4 | (7.9) | (9.0) |
Income tax credit/(expense) | 7.4 | (0.1) | 0.1 | 0.9 | 8.3 |
(Loss)/profit for the year | (22.1) | 0.4 | (0.1) | (9.8) | (31.6) |
Group share of (loss)/profit for the year | (11.1) | 0.2 | (0.1) | (4.9) | (15.9) |
Whitehill | ||||||
& Bordon | Whitehill | |||||
Greenwich | Winstanley and | Development | & Bordon | |||
Millennium | York Road | Company | Regeneration | Immaterial | ||
Village | Regeneration | Phase 1a | Company | joint ventures | Total | |
2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
£m | £m | £m | £m | £m | £m | |
Non-current assets | – | 4.5 | 0.1 | 53.3 | 0.8 | 58.7 |
Current assets excluding cash | 50.7 | 82.2 | 29.1 | 6.3 | 24.6 | 192.9 |
Cash and cash equivalents | 22.6 | 2.1 | 0.2 | – | 4.5 | 29.4 |
Current financial liabilities | (6.2) | (3.5) | (2.0) | (24.7) | (13.2) | (49.6) |
Current other liabilities | (1.3) | – | – | – | – | (1.3) |
Non-current financial liabilities* | (2.6) | (104.6) | (24.6) | (31.7) | (14.7) | (178.2) |
Net assets/(liabilities) (100%) | 63.2 | (19.3) | 2.8 | 3.2 | 2.0 | 51.9 |
Group share of net assets/(liabilities) | 31.6 | (9.7) | 1.4 | 1.6 | 0.7 | 25.6 |
Loans to joint ventures | – | 43.2 | – | 0.1 | 1.6 | 44.9 |
Total interests in joint ventures | 31.6 | 33.5 | 1.4 | 1.7 | 2.3 | 70.5 |
Revenue | 50.9 | 27.9 | 0.9 | 15.1 | 6.9 | 101.7 |
Interest expense | – | (4.9) | (0.2) | (0.3) | (1.7) | (7.1) |
Income tax (expense)/credit | (2.6) | – | 0.1 | 0.1 | 0.4 | (2.0) |
Profit/(loss) for the year | 8.6 | (2.2) | (0.2) | (0.2) | (1.1) | 4.9 |
Group share of profit/(loss) for the year | 4.3 | (1.1) | (0.1) | (0.1) | (0.6) | 2.4 |
Temporary | Losses and other | |||||
Share-based | Capital | differences on | Retirement benefit | temporary | ||
payments | allowances | overseas provisions | obligations | differences | Total | |
£m | £m | £m | £m | £m | £m | |
At 1 January 2023 | 0.6 | 2.8 | 6.0 | 8.6 | 8.0 | 26.0 |
Credit/(charge) to income | 0.2 | (0.8) | (0.6) | (0.7) | (1.5) | (3.4) |
Charge to other comprehensive income | – | – | – | (0.2) | – | (0.2) |
Credit to statement of changes in equity | 1.1 | – | – | – | – | 1.1 |
Foreign exchange | – | – | (0.1) | – | – | (0.1) |
At 31 December 2023 | 1.9 | 2.0 | 5.3 | 7.7 | 6.5 | 23.4 |
(Charge)/credit to income | (0.2) | (2.3) | (0.6) | (0.9) | 2.3 | (1.7) |
Charge to other comprehensive income | – | – | – | (0.4) | – | (0.4) |
Charge to statement of changes in equity | (0.4) | – | – | – | – | (0.4) |
Foreign exchange | – | – | (0.3) | – | – | (0.3) |
At 31 December 2024 | 1.3 | (0.3) | 4.4 | 6.4 | 8.8 | 20.6 |
2024 | 2023 | |
£m | £m | |
Deferred tax assets | 21.6 | 25.0 |
Deferred tax liabilities | (1.0) | (1.6) |
20.6 | 23.4 |
2024 | 2023 | |
£m | £m | |
Land | 3,387.5 | 3,269.5 |
Development and construction costs | 1,949.3 | 1,871.0 |
Part exchange and other | 39.8 | 29.1 |
5,376.6 | 5,169.6 |
2024 | 2023 | |
£m | £m | |
1 January | 58.9 | 51.5 |
Net (utilised)/additions | (4.2) | 8.0 |
Foreign exchange | (1.6) | (0.6) |
31 December | 53.1 | 58.9 |
Current | Non-current | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trade receivables | 79.7 | 82.5 | 10.1 | 21.7 |
Other receivables | 50.7 | 41.9 | 4.8 | 6.4 |
130.4 | 124.4 | 14.9 | 28.1 |
2024 | 2023 | |
£m | £m | |
Cash and cash equivalents | 647.4 | 764.9 |
2024 | 2023 | |
£m | £m | |
€100.0 million 5.08% Senior Loan Notes 2030 | 82.6 | 87.0 |
82.6 | 87.0 |
2024 | 2023 | |
£m | £m | |
Amount due for settlement after one year | 82.6 | 87.0 |
82.6 | 87.0 |
Current | Non-current | |||
2024 | 2023 | 2024 | 2023 | |
£m | £m | £m | £m | |
Trade payables | 322.7 | 299.9 | 23.1 | 21.8 |
Land creditors | 355.9 | 301.2 | 272.0 | 214.9 |
Social security and other taxes | 7.9 | 8.3 | – | – |
Customer deposits | 90.7 | 80.3 | 6.8 | 11.8 |
Accruals | 246.8 | 266.4 | 4.8 | 1.7 |
Deferred income | 16.4 | 25.5 | 36.6 | 38.1 |
Other payables | 43.5 | 11.2 | 7.4 | 7.5 |
1,083.9 | 992.8 | 350.7 | 295.8 |
2024 | 2023 | |
£m | £m | |
Sterling | 587.0 | 478.2 |
Euros | 40.9 | 37.9 |
627.9 | 516.1 |
Premises | Equipment | Total | |
Right-of-use assets | £m | £m | £m |
At 1 January 2024 | 25.7 | 12.1 | 37.8 |
At 31 December 2024 | 22.0 | 13.9 | 35.9 |
Additions during the year | 1.0 | 8.4 | 9.4 |
2024 | 2023 | |
Lease liabilities | £m | £m |
At 1 January | 39.8 | 27.0 |
Additions | 9.4 | 21.1 |
Disposals | (1.2) | (0.5) |
Interest charge | 1.5 | 1.0 |
Payments | (11.1) | (8.9) |
Foreign exchange | – | 0.1 |
At 31 December | 38.4 | 39.8 |
Current | 10.4 | 8.8 |
Non-current | 28.0 | 31.0 |
Total | 38.4 | 39.8 |
2024 | 2023 | |
Amounts recognised in the income statement | £m | £m |
Depreciation charged on right-of-use premises | 4.7 | 4.0 |
Depreciation charged on right-of-use equipment | 6.0 | 5.2 |
Interest on lease liabilities | 1.5 | 1.0 |
Total | 12.2 | 10.2 |
Carrying value | Fair value | ||||
31 December | 31 December | 31 December | 31 December | ||
Fair value | 2024 | 2023 | 2024 | 2023 | |
Financial assets | hierarchy | £m | £m | £m | £m |
Cash and cash equivalents | a | 647.4 | 764.9 | 647.4 | 764.9 |
Land receivables | a | 1.8 | 2.8 | 1.8 | 2.8 |
Other financial assets | a | 10.8 | 10.3 | 10.8 | 10.3 |
Trade and other receivables | a | 98.3 | 100.1 | 98.3 | 100.1 |
Mortgage receivables | b | 5.2 | 6.3 | 5.2 | 6.3 |
763.5 | 884.4 | 763.5 | 884.4 |
Carrying value | Fair value | ||||
31 December | 31 December | 31 December | 31 December | ||
Fair value | 2024 | 2023 | 2024 | 2023 | |
Financial liabilities | hierarchy | £m | £m | £m | £m |
Bank and other loans | a | 82.6 | 87.0 | 84.8 | 84.6 |
Land creditors | b | 627.9 | 516.1 | 627.9 | 516.1 |
Trade and other payables | b | 648.2 | 608.4 | 648.2 | 608.4 |
Lease liabilities | b | 38.4 | 39.8 | 38.4 | 39.8 |
1,397.1 | 1,251.3 | 1,399.3 | 1,248.9 |
Income | Equity | Income | Equity | |
sensitivity | sensitivity | sensitivity | sensitivity | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
0.50% (2023: 1.00%) increase in interest rates | 3.2 | 3.2 | 7.6 | 7.6 |
0.50% (2023: 1.00%) decrease in interest rates | (3.2) | (3.2) | (7.6) | (7.6) |
Income | Equity | Income | Equity | |
sensitivity | sensitivity | sensitivity | sensitivity | |
2024 | 2024 | 2023 | 2023 | |
£m | £m | £m | £m | |
Euro weakens against Sterling | – | 3.9 | (0.4) | 2.9 |
Euro strengthens against Sterling | – | (4.3) | 0.5 | (3.2) |
Trade | |||||
Bank and | Land | and other | Lease | ||
other loans | creditors | payables | liabilities | Total | |
£m | £m | £m | £m | £m | |
On demand | – | – | – | – | – |
Within one year | 4.2 | 366.5 | 613.0 | 11.8 | 995.5 |
More than one year and | |||||
less than two years | 4.2 | 158.7 | 21.0 | 10.6 | 194.5 |
More than two years and | |||||
less than five years | 12.6 | 106.8 | 10.8 | 13.5 | 143.7 |
More than five years | 84.7 | 27.9 | 3.4 | 7.1 | 123.1 |
31 December 2024 | 105.7 | 659.9 | 648.2 | 43.0 | 1,456.8 |
Trade | |||||
Bank and | Land | and other | Lease | ||
other loans | creditors | payables | liabilities | Total | |
£m | £m | £m | £m | £m | |
On demand | – | – | – | – | – |
Within one year | 4.4 | 307.7 | 577.4 | 10.1 | 899.6 |
More than one year and | |||||
less than two years | 4.4 | 139.2 | 15.2 | 9.8 | 168.6 |
More than two years and | |||||
less than five years | 13.3 | 58.1 | 12.0 | 15.4 | 98.8 |
More than five years | 93.5 | 30.5 | 3.8 | 9.7 | 137.5 |
31 December 2023 | 115.6 | 535.5 | 608.4 | 45.0 | 1,304.5 |
Assumptions | |
Discount rate | 2.35% per annum above the yield on the nominal gilt yield curve. |
(pre-retirement) | |
Discount rate | 0.50% per annum above the yield on the nominal gilt yield curve. |
(post-retirement) | |
RPI inflation | Implied inflation gilt yield curve. |
CPI inflation | Prior to 2030: RPI less 0.8%. 2030 onwards: Equal to RPI. |
Mortality | 104% of S3PxA tables, CMI_2022 improvements with 1.50% long term trend rate, |
a smoothing factor of 7 and an initial addition parameter of 0.5%, w2020, w2021 and | |
w2022 parameters set at 0%, 0% and 25% respectively. |
Accounting valuation assumptions | 2024 | 2023 |
At 31 December: | ||
Discount rate for scheme liabilities | 5.35% | 4.60% |
General pay inflation | n/a | n/a |
Deferred pension increases | 2.30% | 2.15% |
Pension increases* | 1.95%-3.70% | 1.90%-3.70% |
2024 | 2023 | |||
Life expectancy | Male | Female | Male | Female |
Member currently aged 65 | 86 | 89 | 86 | 89 |
Member currently aged 45 | 87 | 90 | 87 | 90 |
Impact on | |||
scheme | |||
Impact on | liabilities | ||
Assumption | Change in assumption | scheme liabilities | (%) |
Discount rate | Decrease by 0.5% p.a. | Increase by £75m | 4.9 |
Rate of inflation* | Increase by 0.5% p.a. | Increase by £41m | 2.7 |
Life expectancy | Members live 1 year longer | Increase by £62m | 4.0 |
31 December 2024 | Level 1 | Level 2 | Level 3 | Total | Percentage of total |
Fair value of scheme assets of the TWPS | £m | £m | £m | £m | scheme assets |
Equity (a) | – | 29.1 | – | 29.1 | 1.9% |
Diversified growth funds (b) | – | 224.3 | – | 224.3 | 14.7% |
Multi-asset credit | 0.2 | 253.2 | – | 253.4 | 16.7% |
Direct lending | 1.0 | – | 117.4 | 118.4 | 7.8% |
Fixed income | 2.5 | 187.6 | – | 190.1 | 12.5% |
Liability driven investment (c) | 39.2 | 535.0 | – | 574.2 | 37.7% |
Insurance policies in respect of certain members | – | – | 124.0 | 124.0 | 8.1% |
Cash | 8.8 | – | – | 8.8 | 0.6% |
51.7 | 1,229.2 | 241.4 | 1,522.3 | 100.0% |
31 December 2023 | Level 1 | Level 2 | Level 3 | Total | Percentage of total |
Fair value of scheme assets of the TWPS | £m | £m | £m | £m | scheme assets |
Equity (a) | – | 76.4 | – | 76.4 | 4.6% |
Diversified growth funds (b) | – | 228.5 | – | 228.5 | 13.8% |
Multi-asset credit | 6.5 | 202.3 | – | 208.8 | 12.6% |
Direct lending | 3.9 | – | 124.5 | 128.4 | 7.8% |
Fixed income | 2.8 | 193.3 | – | 196.1 | 11.9% |
Liability driven investment (c) | 56.6 | 615.7 | – | 672.3 | 40.7% |
Insurance policies in respect of certain members | – | – | 136.0 | 136.0 | 8.2% |
Cash | 7.0 | – | – | 7.0 | 0.4% |
76.8 | 1,316.2 | 260.5 | 1,653.5 | 100.0% |
2024 | 2023 | |||||
Asset/(liability) | Asset/(liability) | |||||
Present value | Fair value of | recognised on | Present value | Fair value of | recognised on | |
of obligation | scheme assets | balance sheet | of obligation | scheme assets | balance sheet | |
£m | £m | £m | £m | £m | £m | |
At 1 January | (1,679.8) | 1,653.5 | (26.3) | (1,675.9) | 1,646.3 | (29.6) |
Administration expenses | – | (3.1) | (3.1) | – | (3.3) | (3.3) |
Interest (expense)/income | (74.7) | 73.6 | (1.1) | (80.3) | 79.0 | (1.3) |
Total amount recognised in income statement | (74.7) | 70.5 | (4.2) | (80.3) | 75.7 | (4.6) |
Remeasurement (loss)/gain on scheme assets | – | (98.5) | (98.5) | – | 29.7 | 29.7 |
Change in demographic assumptions | (1.0) | – | (1.0) | 27.1 | – | 27.1 |
Change in financial assumptions | 104.1 | – | 104.1 | (34.9) | – | (34.9) |
Experience gain | 1.3 | – | 1.3 | (29.5) | – | (29.5) |
Adjustment to liabilities for IFRIC 14 | (4.5) | – | (4.5) | 8.4 | – | 8.4 |
Total remeasurements in other comprehensive income | 99.9 | (98.5) | 1.4 | (28.9) | 29.7 | 0.8 |
Employer contributions | – | 7.1 | 7.1 | – | 7.1 | 7.1 |
Employee contributions | – | – | – | – | – | – |
Benefit payments | 110.3 | (110.3) | – | 105.3 | (105.3) | – |
At 31 December | (1,544.3) | 1,522.3 | (22.0) | (1,679.8) | 1,653.5 | (26.3) |
2024 | 2023 | |
Accounting valuation | £m | £m |
Fair value of scheme assets | 1,522.3 | 1,653.5 |
Present value of scheme obligations | (1,432.1) | (1,576.8) |
Surplus in scheme | 90.2 | 76.7 |
IFRIC 14 limitation on recognition of surplus | (112.2) | (103.0) |
Deficit after IFRIC 14 adjustment | (22.0) | (26.3) |
Risk | Description |
Asset volatility | The TWPS strategy remains well diversified through its exposure to a range of asset classes, including volatility-controlled equities, direct loans, government bonds and a broad spectrum of corporate bonds |
and other fixed income exposures. The TWPS invests across a number of managers to reduce manager concentration risk. | |
The TWPS does not target a specific asset allocation but instead bases its strategic asset allocation on the return objectives and risk constraints agreed upon by the Trustee. In response to the significant | |
increases in bond yields over 2022, the Trustee took prudent steps to ensure that the TWPS continued to have sufficient collateral in support of the liability-hedging programme. During the course of 2023 and | |
2024, the Company and Trustee rebalanced the portfolio into more liquid assets with the appointment of three new managers during the period, with all three having daily dealing terms and which are reflected | |
in the asset allocation at the end of the reporting period. | |
Changes in | Falling bond yields tend to increase the funding and accounting liabilities. However, the investment in bond and liability-matching derivatives offers a significant degree of matching, i.e. the movement in assets |
bond yields | arising from changes in bond yields substantially matches the movement in the funding or accounting liabilities. In this way, the exposure to movements in bond yields is reduced. |
Investing in | To maintain appropriate diversification of investments within the TWPS assets and to take advantage of overseas investment returns, a proportion of the underlying investment portfolio is invested overseas. |
foreign currency | To balance the risk of investing in foreign currencies while having an obligation to settle benefits in Sterling, a currency hedging programme, using forward foreign exchange contracts, has been put in place |
to reduce the currency exposure of these overseas investments to the targeted level. | |
Asset/liability | In order to manage the TWPS’ economic exposure to interest rates and inflation rates, a liability-hedging programme has been put in place. Derivatives are used to hedge changes in the TWPS’ assets from |
mismatch | changes in its liabilities, substantially reducing asset/liability mismatch risk. However, it is only possible to target matching of the assets with the liabilities assessed on one measure. Due to its relevance in driving |
Company contributions, the current policy is to assess the matching against the TWPS’ long term funding basis. This can lead to a slight mismatch between the assets and the liabilities assessed on the | |
Company’s accounting basis, in particular if there is a change in corporate bond yield spreads. |
Risk | Description |
Liquidity | The TWPS requires sufficient liquidity to meet benefit payments, and to ensure sufficient collateral to support the liability-hedging programme. In response to the market volatility experienced in Q3/Q4 2022, |
the Trustee updated its processes to ensure that the TWPS holds sufficient assets within the liability-hedging programme to cover the impact of a further 4.0% increase in yields. The manager of the | |
liability-hedging programme also has direct access to further liquid assets should they be required. | |
Across the portfolio, the TWPS has liquid assets which could be sold at short notice if required. In particular, 67% are managed in either segregated accounts or daily/weekly dealt pooled funds and can be | |
realised within a few business days under normal market conditions, and 16% are invested in pooled funds with monthly redemption dates. Of the remaining assets, 1% could be redeemed within | |
approximately six to nine months of notification in normal market conditions, and the rest are made up of illiquid assets including insurance policies and illiquid debt (which includes direct lending bonds). | |
Life expectancy | The majority of the TWPS obligations are to provide a pension for the life of the member on retirement, so increases in life expectancy will result in an increase in the TWPS’ liabilities. The inflation-linked nature |
of the majority of benefit payments from the TWPS increases the sensitivity of the liabilities to changes in life expectancy. During 2014, the Group reached agreement with Partnership Life Assurance Company | |
Limited (now Just Group plc) to insure the benefits of 10% of members with the greatest anticipated liabilities through a medically underwritten buy-in. By insuring these members, the Group has removed more | |
than 10% of longevity risk from the TWPS by significantly reducing the longevity risk in relation to a large proportion of the liabilities. | |
Climate risk | The TWPS Trustee recognises that climate change is a financial risk affecting the TWPS assets. The TWPS Trustee integrates the monitoring of appropriate climate risk metrics into its risk management |
framework and considers these metrics when making investment decisions. The TWPS Trustee requires its appointed investment managers to integrate climate change risks and opportunities into their | |
investment processes as applied to the assets of the TWPS. | |
Responsible | The TWPS Trustee recognises that environmental, social and governance (ESG) risks can be financially material risks and should be considered as part of the TWPS’ investment strategy. The TWPS Trustee |
investment | has adopted a responsible investment policy and considers ESG risks when making investment decisions. The TWPS Trustee also has a programme of regular dialogue with its investment managers, with |
a particular focus on the TWPS Trustee’s key themes of Climate Change and Diversity, Equity and Inclusion. The TWPS Trustee expects its investment managers to have robust ESG, climate change and | |
stewardship policies and processes in place and challenges its managers where deficiencies or areas for further improvement are identified. |
Cladding | ||||
fire safety | Leasehold | Other | Total | |
£m | £m | £m | £m | |
At 1 January 2023 | 208.7 | 23.5 | 58.1 | 290.3 |
Additions | – | – | 24.3 | 24.3 |
Utilisation | (16.8) | (4.0) | (7.0) | (27.8) |
Released | – | – | – | – |
Foreign exchange | – | – | (0.1) | (0.1) |
At 31 December 2023 | 191.9 | 19.5 | 75.3 | 286.7 |
Additions | 88.0 | – | 5.8 | 93.8 |
Utilisation | (28.5) | (5.6) | (7.7) | (41.8) |
Released | (19.1) | – | (12.7) | (31.8) |
Foreign exchange | – | – | (0.2) | (0.2) |
At 31 December 2024 | 232.3 | 13.9 | 60.5 | 306.7 |
2024 | 2023 | |
£m | £m | |
Current | 161.7 | 124.9 |
Non-current | 145.0 | 161.8 |
31 December | 306.7 | 286.7 |
2024 | 2023 | |
£m | £m | |
Authorised: | ||
22,200,819,176 (2023: 22,200,819,176) ordinary shares of 1p each | 222.0 | 222.0 |
1,158,299,201 (2023: 1,158,299,201) deferred ordinary shares of 24p each | 278.0 | 278.0 |
31 December | 500.0 | 500.0 |
Number of | Number of deferred | ||
ordinary shares | ordinary shares | £m | |
Issued and fully paid: | |||
31 December 2023 | 3,556,985,103 | 1,065,566,274 | 291.3 |
31 December 2024 | 3,556,985,103 | 1,065,566,274 | 291.3 |
2024 | 2023 | |
£m | £m | |
At 1 January | 777.9 | 777.9 |
Shares issued in year | – | – |
At 31 December | 777.9 | 777.9 |
Capital | ||||
redemption | Translation | Total other | ||
reserve | reserve | Other | reserves | |
£m | £m | £m | £m | |
Balance at 1 January 2023 | 32.4 | 9.2 | 504.0 | 545.6 |
Exchange differences on | ||||
translation of foreign operations | – | (2.4) | – | (2.4) |
Movement in fair value of | ||||
hedging instruments | – | 1.2 | – | 1.2 |
Balance at 31 December 2023 | 32.4 | 8.0 | 504.0 | 544.4 |
Exchange differences on | ||||
translation of foreign operations | – | (8.8) | – | (8.8) |
Movement in fair value of | ||||
hedging instruments | – | 3.9 | – | 3.9 |
Balance at 31 December 2024 | 32.4 | 3.1 | 504.0 | 539.5 |
£m | |
Balance at 1 January 2023 | 43.1 |
Disposed of on exercise of options | (13.4) |
Balance at 31 December 2023 | 29.7 |
Own shares acquired | 4.0 |
Disposed of on exercise of options | (6.1) |
Balance at 31 December 2024 | 27.6 |
2024 | 2023 | |
Number | Number | |
Ordinary shares held in trust and treasury for bonus, | ||
option and performance award plans | 20.6m | 21.9m |
Cash and cash | Bank and | Total | |
equivalents | other loans | net cash | |
£m | £m | £m | |
Balance at 1 January 2023 | 952.3 | (88.5) | 863.8 |
Net cash flow | (185.8) | – | (185.8) |
Foreign exchange | (1.6) | 1.5 | (0.1) |
Balance at 31 December 2023 | 764.9 | (87.0) | 677.9 |
Net cash flow | (113.5) | – | (113.5) |
Foreign exchange | (4.0) | 4.4 | 0.4 |
Balance at 31 December 2024 | 647.4 | (82.6) | 564.8 |
2024 | 2023 | |||
Sharesave (SAYE) | Options | WAEP (in £) | Options | WAEP (in £) |
Outstanding at the beginning of the year | 25,913,136 | 0.91 | 29,408,740 | 0.95 |
Granted during the year | 3,809,591 | 1.25 | 7,746,227 | 0.91 |
Forfeited during the year | (2,727,832) | 0.94 | (7,516,682) | 1.03 |
Exercised during the year | (2,173,207) | 0.99 | (3,725,149) | 0.98 |
Outstanding at the end of the year | 24,821,688 | 0.96 | 25,913,136 | 0.91 |
Exercisable at the end of the year | 1,128,215 | 1.33 | 2,294,076 | 1.00 |
2024 | 2023 | |||
Share Incentive Plan (SIP) | Options | WAEP (in £) | Options | WAEP (in £) |
Outstanding at the beginning of the year | 7,275,770 | – | 7,288,698 | – |
Granted during the year | 1,459,860 | – | 1,866,218 | – |
Forfeited during the year | (511,476) | – | (883,601) | – |
Exercised during the year | (804,526) | – | (995,545) | – |
Outstanding at the end of the year | 7,419,628 | – | 7,275,770 | – |
Exercisable at the end of the year | 3,444,567 | – | 3,419,633 | – |
2024 | 2023 | |||
Performance Share Plan (PSP) | Options | WAEP (in £) | Options | WAEP (in £) |
Outstanding at the beginning of the year | 5,878,715 | – | 10,543,277 | – |
Granted during the year | 1,853,039 | – | 2,019,637 | – |
Forfeited during the year | (1,325,810) | – | (4,845,594) | – |
Exercised during the year | (642,003) | – | (1,838,605) | – |
Outstanding at the end of the year | 5,763,941 | – | 5,878,715 | – |
Exercisable at the end of the year | – | – | – | – |
Share awards with | Share awards with | |||
no market conditions | market conditions | |||
2024 | 2023 | 2024 | 2023 | |
Model | Binomial | Binomial | Monte Carlo | Monte Carlo |
Weighted average share price | £1.58 | £1.17 | £1.39 | £1.28 |
Weighted average exercise price | £0.97 | £0.79 | Nil | Nil |
Expected volatility | 31% | 36% | 31% | 42% |
Expected life | 3/5 years | 3/5 years | 3 years | 3 years |
Risk-free rate | 3.8% | 4.4% | 4.09% | 3.79% |
Expected dividend yield | 5.79% | 7.65% | 0.0% | 0.0% |
Weighted average fair value of options granted in year | £0.64 | £0.42 | £0.54 | £0.76 |
2024 | 2023 | |
£m | £m | |
Short term employee benefits | 5.0 | 4.5 |
Post-employment benefits | 0.3 | 0.3 |
Total (excluding share-based payments charge) | 5.3 | 4.8 |
2024 | 2023 | |
£m | £m | |
Proposed | ||
Interim dividend 2024: 4.80p (2023: 4.79p) per ordinary share of 1p each | 169.9 | 169.1 |
Final dividend 2024: 4.66p (2023: 4.79p) per ordinary share of 1p each | 165.0 | 169.4 |
334.9 | 338.5 | |
Amounts recognised as distributions to equity holders | ||
Paid | ||
Final dividend 2023: 4.79p (2022: 4.78p) per ordinary share of 1p each | 169.5 | 168.8 |
Interim dividend 2024: 4.80p (2023: 4.79p) per ordinary share of 1p each | 169.9 | 169.1 |
339.4 | 337.9 |
2024 | 2023 | |
Profit on ordinary activities before financing (£m) | 333.9 | 467.8 |
Adjusted for: | ||
Share of results of joint ventures (£m) (Note 13) | (15.9) | 2.4 |
Exceptional items (£m) (Note 6) | 98.2 | – |
Operating profit (£m) | 416.2 | 470.2 |
Revenue (£m) (Note 4) | 3,401.2 | 3,514.5 |
Operating profit margin | 12.2% | 13.4% |
2024 | 2023 | 2022 | |
Basic net assets (£m) | 4,405.2 | 4,523.4 | 4,502.1 |
Adjusted for: | |||
Cash (£m) (Note 16) | (647.4) | (764.9) | (952.3) |
Borrowings (£m) (Note 17) | 82.6 | 87.0 | 88.5 |
Net taxation (£m) | (23.4) | (21.8) | (18.8) |
Accrued dividends (£m) | – | – | – |
Net operating assets (£m) | 3,817.0 | 3,823.7 | 3,619.5 |
Average basic net assets (£m) | 4,464.3 | 4,512.8 | |
Average net operating assets (£m) | 3,820.4 | 3,721.6 |
2024 | 2023 | |
Operating profit (£m) | 416.2 | 470.2 |
Average net operating assets (£m) | 3,820.4 | 3,721.6 |
Return on net operating assets | 10.9% | 12.6% |
2024 | 2023 | |||
Basic net assets (£m) | 4,405.2 | 4,523.4 | ||
Adjusted for: | ||||
Intangible assets (£m) (Note 11) | (1.5) | (2.6) | ||
Tangible net assets (£m) | 4,403.7 | 4,520.8 | ||
Ordinary shares in issue (millions) | 3,557.0 | 3,557.0 | ||
Tangible net assets per share (pence) | 123.8 | 127.1 |
2024 | 2023 | |
Revenue (£m) (Note 4) | 3,401.2 | 3,514.5 |
Average net operating assets (£m) | 3,820.4 | 3,721.6 |
Net operating asset turn | 0.89 | 0.94 |
2024 | 2023 | |
Cash generated from operations (£m) | 311.7 | 288.9 |
Operating profit (£m) | 416.2 | 470.2 |
Cash conversion | 74.9% | 61.4% |
2024 | 2023 | |
Cash (£m) (Note 16) | 647.4 | 764.9 |
Loans (£m) (Note 17) | (82.6) | (87.0) |
Net cash (£m) | 564.8 | 677.9 |
Land creditors (£m) (Note 18) | (627.9) | (516.1) |
Adjusted net debt (£m) | (63.1) | 161.8 |
Basic net assets (£m) | 4,405.2 | 4,523.4 |
Adjusted gearing | 1.4% | (3.6)% |