HEATHROW (SP)
LIMITED
RESULTS FOR THE 6
MONTHS
ENDED 30 JUNE
2024
Need to back UK aviation to ensure global
competitiveness - While Heathrow
continues to attract new routes and record passenger numbers,
competitive drags hang over the airport with bureaucratic tax and
border policies pushing passengers to rival European hubs. We
encourage the new Government to back aviation by taking a
coordinated approach to policy making that supports the sector's
long-term competitiveness. Making Heathrow the European hub airport
of choice to travel, shop and transfer through is vital to deliver
growth for the whole of the UK economy.
Record-breaking number of passengers choosing
Heathrow - We have welcomed 39.8
million passengers in an exceptional start to the year. June 30th
was our busiest day ever, with over 268,000 passengers travelling
on over 1,300 flights. High load factors and larger aircraft are
driving growth, with key destinations in Asia and the Middle East
experiencing more than doubled demand in recent years.
Heathrow is prepared for a super summer getaway
- The bumper summer is being supported by a
record number of 90,000 Team Heathrow colleagues. This is driving
strong operational performance, with departures punctuality
improving year on year to 72.8% in the first 6 months of 2024 and
over 95% passengers passing through security in less than 5
minutes.
Continued robust financial performance
- Despite record passenger numbers, aeronautical
revenue is down by almost 8% as a result of the CAA's tight H7
settlement. We continue to make progress on closing a £400 million
shortfall from the settlement, and initiatives aimed at
streamlining operations and driving efficiencies without impacting
passenger experience or safety have enabled us to turn a £178
million adjusted profit before tax in H1.
Heathrow's 6 strategy beacons will enable us to become an
extraordinary airport, fit for the future
- The refreshed business strategy is backed by 6
beacons ranging from our shorter-term goals of creating a 'winning
team' and being 'fast and focused' to our aims of a 'digital
future' and 'creating capacity' and ultimately bringing the most
'value for customers.' The beacons provide a roadmap to achieving
our extraordinary vision. Continued progress has been recorded for
our 'people and planet' beacon with the first of multiple ultra
rapid EV charging hubs rolled out airside, capable of charging
operational vehicles for multiple days use in under 30 minutes.
At or for six months ended 30 June
|
2024
|
2023
|
Change (%)
|
(£m unless otherwise
stated)
|
|
|
|
Revenue
|
1,692
|
1,742
|
(2.9)
|
Adjusted EBITDA(2)
(4)
|
951
|
1,070
|
(11.1)
|
Cash generated from
operations
|
922
|
887
|
3.9
|
Profit before tax
|
323
|
279
|
15.8
|
Adjusted profit/(loss) before
tax(1) (4)
|
178
|
(139)
|
228.1
|
Heathrow (SP) Limited consolidated
nominal net debt(3) (4)
|
14,713
|
14,795
|
(0.6)
|
Heathrow Finance plc consolidated
nominal net debt(3) (4)
|
16,666
|
16,806
|
(0.8)
|
Regulatory Asset
Base(5)
|
20,233
|
19,804
|
2.2
|
Passengers
(million)(6)
|
39.8
|
37.1
|
7.3
|
"Serving record-breaking passenger numbers while continuing
to deliver excellent customer service is no easy feat and is
testament to the dedication of my hardworking colleagues. In
addition to the nearly 40 million passengers that flew through
Heathrow during the first 6 months so did 765 tonnes of cargo,
supporting world leading British industries to access global export
markets. We are working hard to deliver economic benefits for all
of the UK, but this needs to be supported by joined up policy
making that prioritises global competitiveness and sustainable
growth. We are encouraged by the new Government's recognition of
Heathrow's role in powering growth across the country and look
forward to working with Ministers to ensure we are firing on all
cylinders and retain our global
standing."
Thomas Woldbye | Heathrow CEO
Notes
(1) Adjusted
profit/(loss) before tax excludes non-cash fair value gains and
losses on investment properties and financial
instruments.
(2)
EBITDA for the six months ending 30 June
2024: £985 million (30 June 2023: £1,210 million) is profit before
interest, taxation, depreciation and amortisation. Adjusted EBITDA
is profit before interest, taxation, depreciation, amortisation and
fair value gains and losses on investment properties.
(3) Consolidated
nominal net debt is short and long-term debt less cash and cash
equivalents and term deposits, it includes index-linked swap
accretion and the hedging impact of cross-currency interest rate
swaps. It excludes pre-existing lease liabilities recognised upon
transition to IFRS 16, accrued interest, bond issue costs and
intra-group loans. 2023 figures are as at 31 December
2023.
(4) A
reconciliation of our Alternative Performance Measures ('APMs') can
be found in note 14.
(5) The
Regulatory Asset Base ('RAB') is a regulatory construct, based on
predetermined principles not based on IFRS. It effectively
represents the invested capital uplifted by inflation on which we
are authorised to earn a cash return. 2023 figures are as at 31
December 2023.
(6) Changes in
passengers are calculated using unrounded passenger
numbers.
Heathrow (SP) Limited is the
holding company of a group of companies that fully own Heathrow
Airport and together with its subsidiaries is referred to as the
Group. Heathrow Finance plc, also referred to as Heathrow Finance,
is the parent company of Heathrow (SP) Limited.
These materials contain certain
statements regarding the financial condition, results of
operations, business and future prospects of Heathrow. All
statements, other than statements of historical fact are, or may be
deemed to be, "forward-looking statements". These forward-looking
statements are statements of future expectations and include, among
other things, projections, forecasts, estimates of income, yield
and return, pricing, industry growth, other trend projections and
future performance targets. These forward-looking statements are
based upon management's current assumptions (not all of which are
stated), expectations and beliefs and, by their nature are subject
to a number of known and unknown risks and uncertainties which may
cause the actual results, prospects, events and developments of
Heathrow to differ materially from those assumed, expressed or
implied by these forward-looking statements. Future events are
difficult to predict and are beyond Heathrow's control,
accordingly, these forward-looking statements are not guarantees of
future performance. Therefore, there can be no assurance that
estimated returns or projections will be realised, that
forward-looking statements will materialise or that actual returns
or results will not be materially lower than those
presented.
All forward-looking statements are
based on information available at the date of this document.
Accordingly, except as required by any applicable law or
regulation, Heathrow and its advisers expressly disclaim any
obligation or undertaking to update or revise any forward-looking
statements contained in these materials to reflect any changes in
events, conditions or circumstances on which any such statement is
based and any changes in Heathrow's assumptions, expectations and
beliefs.
These materials contain certain
information which has been prepared in reliance on publicly
available information (the "Public Information"). Numerous
assumptions may have been used in preparing the Public Information,
which may or may not be reflected herein. Actual events may differ
from those assumed and changes to any assumptions may have a
material impact on the position or results shown by the Public
Information. As such, no assurance can be given as to the Public
Information's accuracy, appropriateness or completeness in any
particular context, or as to whether the Public Information and/or
the assumptions upon which it is based reflect present market
conditions or future market performance. The Public Information
should not be construed as either projections or predictions nor
should any information herein be relied upon as legal, tax,
financial, investment or accounting advice. Heathrow does not make
any representation or warranty as to the accuracy or completeness
of the Public Information.
All information in these materials
is the property of Heathrow and may not be reproduced or recorded
without the prior written permission of Heathrow. Nothing in these
materials constitutes or shall be deemed to constitute an offer or
solicitation to buy or sell or to otherwise deal in any securities,
or any interest in any securities, and nothing herein should be
construed as a recommendation or advice to invest in any
securities.
This document has been sent to you
in electronic form. You are reminded that documents transmitted via
this medium may be altered or changed during the process of
electronic transmission and consequently neither Heathrow nor any
person who controls it (nor any director, officer, employee nor
agent of it or affiliate or adviser of such person) accepts any
liability or responsibility whatsoever in respect of the difference
between the document sent to you in electronic format and the hard
copy version available to you upon request from
Heathrow.
Any reference to "Heathrow" means
Heathrow (SP) Limited (a company registered in England and Wales,
with company number 6458621) and will include its parent company,
subsidiaries and subsidiary undertakings from time to time, and
their respective directors, representatives or employees and/or any
persons connected with them.
These materials must be read in
conjunction with the Heathrow (SP) Limited Annual Report and
Financial Statements for the year ended 31 December
2023.
Strategic
UPDATE
Heathrow New Strategy
Early this year, we launched a new
strategy to align our efforts and ensure collective progress
towards a common objective: "To be an extraordinary airport, fit
for the future". To translate this vision into reality, we have
identified six Beacons. These Beacons, listed below, have been
selected to address the most pressing needs in the short to medium
term, providing a clear roadmap for achieving our objectives. In
future publications, we will report progress against our six
Beacons.
Winning Team: Be a great
place to work by providing an engaging colleague offering and
culture that attracts and retains diverse talent. Create an
inclusive performance culture with clear accountabilities and a
continuous improvement mindset. Ensure our workforce delivers the
capabilities required in the future.
Fast and Focused: Embed a
culture of simplicity and efficiency to improve the overall
effectiveness of the organisation, ensuring that everything we
invest delivers value, as quickly as possible.
Value for Customers: Drive
targeted improvements in experience, across all our customers,
including passengers, airlines, retailers, and tenants. This will
attract customers to Heathrow, delivering value not just to
Heathrow but to all customers.
Digital Future: Use data and
digital to make quicker and better-informed decisions across the
business. Automating processes and exploiting technology to be more
efficient which will improve performance and deliver better
outcomes for customers and stakeholders.
People and Planet: Ensure
continued licence to operate by delivering on our commitments. Work
towards our carbon targets with the ultimate aim of reaching net
zero, making Heathrow a great place to live and having a positive
impact on local communities and the planet.
Creating Capacity: Unlock
capacity in the short, medium and long-term, to enable us to meet
growing passenger demand.
At the heart of our strategy lie
our Foundations, the core principles that are indispensable to our
business. These foundational elements serve as the base upon which
our entire plan is built, underscoring their non-negotiable
importance in every aspect of our business.
1. Safety,
Security and Compliance
2. Service
and Operation
3.
Governance and Financial Resilience
Business
Update
In assessing our performance for
the six months ending 30 June 2024, we have outlined key
performance metrics that illustrate our progress. The glossary
section of this report provides detailed definitions for each
indicator.
Passenger Traffic
(Millions) (1)
|
2024
|
2023
|
Var %
(2)
|
UK
|
2.3
|
2.1
|
9.5
|
Europe
|
15.9
|
14.7
|
8.2
|
North America
|
9.7
|
9.3
|
4.3
|
Asia Pacific
|
5.2
|
4.5
|
15.6
|
Middle East
|
4.0
|
3.7
|
8.1
|
Africa
|
1.6
|
1.8
|
(11.1)
|
Latin America
|
1.1
|
1.0
|
10.0
|
Total passengers
|
39.8
|
37.1
|
7.3
|
(1) For the
six months ended 30 June
(2)
Calculated using unrounded passenger
figures
Other traffic performance indicators
(1)
|
2024
|
2023
|
Var %
(2)
|
Passenger ATM
|
231,447
|
217,135
|
6.6
|
Load factors (%)
|
78.0
|
77.3
|
0.9
|
Seats per ATM
|
220.5
|
220.8
|
(0.1)
|
Cargo tonnage ('000)
(3)
|
765
|
663
|
15.4
|
(1) For the
six months ended 30 June
(2) Calculated
using unrounded passenger figures
(3) Cargo tonnage
includes mail volumes
Our summer season kicked off and
in June, we experienced record passenger numbers. The increase in
passenger traffic is driven by a significant increase in passenger
ATMs compared to last year and some small load factor increases.
Almost all markets exceed 2023's numbers, with double-digit growth
for Asia Pacific, mainly driven by China and Japan. Africa saw
fewer passengers, largely due to a smaller number of movements. The
normalisation of belly hold capacity has led to increased cargo
tonnage.
Service and Operational performance
Service standard performance indicators
(1)
|
2024
|
2023
|
ASQ
|
4.02
|
3.99
|
Arrival punctuality %
|
69.8
|
68.6
|
Departure punctuality %
|
72.8
|
63.5
|
Security performance %
|
95.4
|
88.6
|
Baggage connection %
|
98.4
|
98.2
|
(1) For the
six months ended 30 June
(2) 2023
comparative restated to be comparable H1 number
In the first six months of 2024,
we achieved an overall ASQ rating of 4.02 out of 5.00, representing
a strong improvement versus the same period last year. Overall, 76%
of passengers surveyed rated their Overall Satisfaction with
Heathrow as either 'Excellent' or 'Very good' driven by Check-in
aspects, with the proportion of 'Poor' ratings remaining low at
just 1%.
Operational resilience started
strong in 2024. Security performance has been very good, with the
vast majority of direct passengers passing through security within
5 minutes. Improved operational
performance across the airfield has increased the number of
turnarounds completed in scheduled time, resulting in departure
punctuality outperforming arrivals and being nearly 10% higher
compared to 2023. Currently, our main operational challenges are
adverse weather conditions and airspace
congestion in Europe. Baggage performance has seen an improvement
from last year.
Capital expenditure
During the first six months of
2024, £552 million (2023: £296 million) of capital expenditure was
incurred. This included £127 million for the acquisition of a
building, as well as £32 million in capital creditors movements
(2023: £17 million).
We continue delivering our H7
Capital Plan, comprising over 450 projects across six programmes.
Our next-generation Security Programme is progressing well:
terminal designs have been completed, and new lanes are now
operational in all terminals as we move towards completing 146
lanes. Training for 4,000 Security and Engineering colleagues in
the new equipment and processes is underway. In the T2 Baggage
Programme, the new system design has begun with an alliance of five
multidisciplinary partners. The Commercial Revenue Programme has
seen an investment of £30 million across commercial propositions in
retail, digital and surface access with 52 active projects and 7
delivered. In the Carbon and Sustainability Programme, the rollout
of electric vehicle (EV) chargers continues, with airside charging
hubs now live in Terminal 2 and Terminal 3. Plans continue for new
carbon-efficient pre-conditioned air units for aircraft stands, and
the first pilots for heat de-carbonisation are now in early design.
In the Asset Management and Compliance Programme, we are making
good progress on the current portfolio of 160 live projects.
Thirteen additional projects were completed in H1, and the
resurfacing of the southern runway has now commenced. Finally, the
mobilisation of the Efficient Airport Programme has begun with 20
active projects focusing on optimisation and efficiency. These
projects aim to improve passenger satisfaction while driving
efficiencies across the airport's operations.
Key
regulatory developments
Heathrow has recently responded to
two key Civil Aviation Authority (CAA) consultations. Firstly, the
consultation on 'H7 Final Issues', which deals with both the
matters that were remitted to the CAA by the CMA through its
October 2023 Final Determination of the appeals of the H7 Final
Decision on price control (FD), as well as the matters the CAA was
not able to resolve prior to making the March 2023 FD. These
included elements of the AK factor, Shock Factor, Pension Deficit
Repair Costs, index-linked premiums on cost of debt, the treatment
of business rates and pod parking revenues. The CAA issued their
decision in July, which maintained the proposals set out in March
2024. In CAA's view, the positions brought forward by Heathrow and
the airlines did not offer new evidence for them to move from their
original proposals. Considering the AK factor, Heathrow's net
benefit for 2025 and 2026 is expected to be circa £140 million,
which is better than that of FD. The CAA also decided to leave some
issues (such as premiums on index-linked debt and business rates)
open for later review, and they will have to be revisited during
the next price control process (H8).
Secondly, the consultation on
'Setting future price controls - review of approach', followed by
the DfT independent review of the CAA published in 2023, where
there was a recommendation that the regulator should review the
process, governance and 'mechanics' for conducting economic
regulation. Heathrow is committed to being a constructive and
engaging partner to the CAA looking towards H8 and, therefore, is
playing an active role in this process. Heathrow's response has
outlined where improvements in approach, guidance and
decision-making are needed, and it expects this can help inform
improvements to the next price control (H8) and future cycles. The
CAA has not confirmed a publication date, but Heathrow expects the
CAA to issue their responses to this consultation during the
Summer.
Alongside the above, Heathrow is
also engaged in the Outcome Based Regulation (OBR) mid-term review
process. The OBR framework was introduced in H7 to replace the
previous service quality rebate and bonus framework for airport
service quality. The new framework includes a "continuous
improvement" approach that would allow it to be updated during the
H7 period through a mid-term review - which would look to
understand how the new OBR framework is bedding in and whether
there are any specific issues arising from the application of new
measures and targets. The CAA started the mid-term review in Q2
2024, which is expected to finish in Q3-Q4 this year. The review
will help inform the approach to H8, but this does not affect
Heathrow's ability and airlines to seek a modification of
Heathrow's licence with immediate effect if there is an agreement
to do so.
Long-term growth and Capacity developments
We are conducting an internal
review of the work we have carried out previously and the different
circumstances in which we find the aviation industry. This will
enable us to progress with appropriate recommendations to create
capacity at Heathrow Airport. The Government's Airports National
Policy Statement (ANPS) continues to provide policy support for our
plans for a third runway and the related infrastructure required to
support an expanded airport.
Connecting People and Planet
Connecting People and Planet is
our sustainability strategy in which we focus on the environmental,
social and governance ('ESG') issues where the airport needs to
make the biggest difference by 2030. During the first six months of
the year, Heathrow maintained momentum across carbon and
sustainability. As an inaugural adopter of the Taskforce on
Nature-related Financial Disclosures (TNFD), we will be better
positioned to transparently measure and improve our impact on
nature. Our World of Work programme, which includes the STEM
Generation activity and Essential Skills Masterclasses, has been
instrumental in benefiting local students and colleges. Heathrow
colleague volunteering has been central to the success of this
programme. Additionally, we successfully launched the first
Lift-off event of 2024, an additional way to attract and work with
SMEs, with a strong focus on two areas at this time: Zero Waste and
Construction & Energy, both aligned with our sustainability
strategy. Progress against local air quality and emissions targets
has been driven by notable improvement in public transport
connectivity and usage, including further integration of the
Elizabeth Line and the expansion of the Flightline bus
network.
In April, the UK Government
published its Sustainable Aviation Fuel - SAF mandate, starting at
2% in 2025 and rising to 10% by 2030, and launched a consultation
on a revenue certainty mechanism to support a local SAF industry.
This is welcome progress, and we continue to advocate for SAF, via
the RISE campaign, as a new government steps into office. The
development of hydrogen-fuelled flights continues, and earlier this
year, we joined a major hydrogen technology hub led by Cranfield
University, which will contribute to our preparation for a
hydrogen-powered future. Following this, in April, we announced the
appointment of the world's first Professor of Airport
Decarbonisation. This new position within the Centre for Air
Transport Management at Cranfield University is co-funded by
Heathrow and signifies an important collaboration between us and
academia.
As the airport on the ground makes
the shift towards electric, in June we opened an ultra-rapid
charging hub for operational vehicles. It is the first of eight
hubs planned with an 80% charge achievable in under 30 minutes,
allowing for less vehicle downtime. The release of the 2023
Sustainable Travel Zone (STZ) Annual Report highlights Heathrow's
initiatives to promote sustainable travel among passengers and
colleagues, emphasising their positive impacts. Finally, following
the launch of our new Quieter Neighbourhood Support scheme in
February, we have seen encouraging take-up in the initial pilot
zone.
Key
Management Changes
Paula Stannett, our Chief People
Officer since 2013, will leave Heathrow at the end of August. A
process to appoint a new Chief People Officer has commenced. Stuart
Baldwin resigned as a Non-Executive Director for Heathrow Airport
Holdings Limited, FGP Topco Limited, ADI Finance 1 Limited and ADI
Finance 2 Limited with effect from 29 May 2024. He was replaced by
Andrew Dench as a Non-Executive Director for Heathrow Airport
Holdings Limited, FGP Topco Limited, ADI Finance 1 Limited and ADI
Finance 2 Limited on the same date.
Ultimate Shareholder Update
On 28 November 2023, Ferrovial
announced that an agreement had been reached for the sale of its
entire stake (c.25%) in FGP Topco Limited, the parent company of
Heathrow Airport Holdings Limited, for £2,368 million. The
agreement had been reached with two different buyers, Ardian and
The Public Investment Fund (PIF), who would acquire Ferrovial's
shareholding in c.15% and c.10% stakes, respectively, through
separate vehicles. On 16 January 2024, Ferrovial announced that,
pursuant to the FGP Topco Shareholders Agreement, certain other FGP
Topco shareholders had exercised their tag-along rights, which
resulted in 60% of the total issued share capital of FGP Topco
being available for sale.
On 14 June 2024, Ferrovial
announced that Ardian and PIF had made a revised offer to acquire
shares representing 37.62% of the share capital of FGP Topco for
£3,259 million. The offer has been accepted by Ferrovial and
certain Tagging Shareholders, and, as a result, an agreement has
been entered into pursuant to which Ferrovial and certain Tagging
Shareholders will sell a pro rata portion of their shares in FGP
Topco such that Ferrovial will remain as a shareholder with shares
representing 5.25% of the issued share capital of FGP Topco.
Following the sale, Ferrovial and the Tagging Shareholders selling
at the same time as Ferrovial will, together, hold shares
representing 10% of the issued share capital of FGP Topco. Ardian
and PIF will hold shares representing c.22.6% and c.15.0%,
respectively, through separate vehicles.
While we acknowledge the existence
of a change of control clause in the bonds issued by Heathrow
Finance plc. and the continuing nature of the negotiations, we are
not at this time privy to any information that would lead us to
believe that the change of control clause would be
triggered.
Financial Review
Basis of presentation of
financial results
Heathrow (SP) Limited
('Heathrow SP') is the holding company of a
group of companies (the 'Group'), which includes Heathrow Airport
Limited ('HAL'), which owns and operates Heathrow Airport, and
Heathrow Express Operating Company Limited ('Hex Opco') which
operates the Heathrow Express rail service. Heathrow SP's
consolidated financial statements are prepared in accordance with
UK adopted international accounting standards. The financial
information presented within these financial statements has been
prepared on a going concern basis. More detail can be found in the
going concern statement on page 15.
Alternative performance
measures
Management uses Alternative
Performance Measures ('APMs') to monitor performance of the
segments as it believes this more appropriately reflects the
underlying financial performance of the Group's operations. These
remain consistent with those included and defined in the Annual
Report and Financial Statements for the year ended 31 December
2023.
Summary performance
Six months ended 30 June
|
2024
£m
|
2023
£m
|
Revenue
|
1,692
|
1,742
|
Adjusted operating
costs(1)
|
(741)
|
(672)
|
Adjusted EBITDA(2)
|
951
|
1,070
|
Depreciation and
amortisation
|
(331)
|
(367)
|
Adjusted operating profit(3)
|
620
|
703
|
Net finance costs before certain
re-measurements
|
(442)
|
(842)
|
Adjusted profit/(loss) before
tax(4)
|
178
|
(139)
|
Tax (charge)/credit on
profit/(loss) before certain re-measurements
|
(59)
|
7
|
Adjusted profit/(loss) after
tax(4)
|
119
|
(132)
|
Including certain
re-measurements(5):
|
|
|
Fair value gain on investment
properties
|
34
|
140
|
Fair value gain on financial
instruments
|
111
|
278
|
Tax charge on certain
re-measurements
|
(36)
|
(105)
|
Profit after tax
|
228
|
181
|
(1) Adjusted
operating costs exclude depreciation, amortisation and fair value
gains and losses on investment properties.
(2) Adjusted
EBITDA is profit before interest, taxation, depreciation,
amortisation and fair value gains and losses on investment
properties.
(3)
Adjusted operating profit excludes fair value
gains and losses on investment properties.
(4) Adjusted
profit/(loss) before and after tax excludes fair value gains and
losses on investment properties and financial instruments and the
associated tax impact of these.
(5) Certain
re-measurements consist of non-cash fair value gains and losses on
investment property revaluations, gains and losses arising on the
re-measurement of financial instruments, together with the
associated fair value gains and losses on any underlying hedged
items that are part of a cash flow, fair value and economic hedging
relationship and the associated tax impact on these.
Revenue
Six months ended 30 June
|
2024
£m
|
2023
£m
|
Var.
%
|
Aeronautical
|
1,068
|
1,160
|
(7.9)
|
Retail
|
360
|
322
|
11.8
|
Other
|
264
|
260
|
1.5
|
Total revenue
|
1,692
|
1,742
|
(2.9)
|
The decrease in aeronautical
revenue is driven by lower H7 charges set by the CAA, partially
offset by higher passenger numbers. Retail income, which includes
retail concessions, car parking, and other surface access, has
increased, driven by the higher number of departing
passengers and resilient Car parking
performance. Other revenue has increased due to higher Other
regulated charges (ORCs) from higher passenger numbers offset by
the maturity of Elizabeth Line impacting Heathrow Express revenues.
More details can be found on page 18.
Adjusted operating
costs
Six months ended 30 June
|
2024
£m
|
2023
£m
|
Var.
%
|
Employment
|
236
|
192
|
22.9
|
Operational
|
213
|
196
|
8.7
|
Maintenance
|
114
|
103
|
10.7
|
Rates
|
58
|
58
|
0.0
|
Utilities and Other
|
120
|
123
|
(2.4)
|
Adjusted operating costs
|
741
|
672
|
10.3
|
Employment costs, which include
overtime, recruitment and training, have increased due to inflation
and additional colleagues being needed to accommodate the higher
demand, which is in line with our forecast. The rise in operational
is mainly due to inflation and higher demand and
Passenger-Requiring Support (PRS) resourcing, offset by lower
Measures, Targets, and Incentives (MTIs) rebates. The increase in
maintenance costs is largely attributed to inflation and terminal
cleaning and maintenance efforts across terminal, airside, and
baggage areas to ensure a safe and well-maintained environment for
passengers and colleagues. Finally, tight cost controls and stable
energy prices have resulted in stable Utilities and Other costs.
More details can be found on page 19.
Net
Finance Costs
In the six months ended 30 June
2024, net finance costs before certain re-measurements decreased to
£442 million (six months ended 30 June 2023: £842 million). The RPI
annual growth rate has decreased year on year from 11.3% to 3.0%,
resulting in a lower inflation accretion expense.
Fair value gain on financial
instruments
A non-cash fair value gain on
financial instruments of £111 million (2023: £278 million) follows
a small reduction in index-linked swap liabilities compared to the
prior year because of early accretion payments during the period.
The liability is measured with reference to market expectations of
inflation and interest rates, and inflation forward curve increased
by an average of 21bps, offset by interest rate forward curve
increased by an average of 55bps, resulting in a fair value
gain.
Taxation
The total tax charge for the
six-month period ended 30 June 2024 was £95 million (six months
ended 30 June 2023: £98 million) on a profit before tax of £323
million (six months ended 30 June 2023: £279 million).
The tax charge before certain
re-measurements was £59 million (six months ended 30 June 2023: £7
million tax credit). Based on a profit before tax and certain
re-measurements of £178 million (six months ended 30 June 2023:
£139 million loss), this results in an effective tax rate of 33.1%
(six months ended 30 June 2023: 5.04%). This represents the best
estimate of the annual effective tax rate expected for the full
year, applied to the pre-tax profit before certain re-measurements
for the six-month period. The tax charge is significantly higher
than the statutory rate of 25% (six months ended 30 June 2023:
lower than the statutory rate of 23.5%) primarily due to the
non-deductible depreciation compared to the relatively low profits
forecast, increasing the tax charge for the year (six months ended
30 June 2023: non-deductible expenses reducing the tax credit for
the year offset by the deferred tax movements at the 25% tax
rate).
In addition, for the six months
ended 30 June 2024, a deferred tax charge of £36 million (six
months ended 30 June 2023: £105 million) was recognised on certain
re-measurements arising from fair value movements on financial
instruments and investment properties of £145 million (six months
ended 30 June 2023: £418 million). In the period, the Group paid
£25 million of Corporation tax (six months ended 30 June 2023: £1
million).
Cash position
At 30 June 2024, the Group had
£1,437 million (31 December 2023: £1,941 million) of cash and cash
equivalents and term deposits, of which cash and cash equivalents
were £173 million (31 December 2023: £191 million). In the six
months ended 30 June 2024, there was a decrease of £18
million in cash and cash equivalents (six months
ended 30 June 2023: a decrease of £57 million). In addition, in the six months
ended 30 June 2024, there was a decrease of £486 million in term
deposits (six months ended 30 June 2023: a decrease of £613
million), mainly due to the repayment of a Class B bond of £600
million in February.
Cash generated from
operations
In the six months ended 30 June
2024, cash generated from operations increased 3.9% to £922 million
(six months ended 30 June 2023: £887 million). See note 14, page
33, for details on the reconciliation of Adjusted EBITDA to cash
generated from operations.
Restricted payments
In the six months ended 30 June
2024, total restricted payments (gross and net) made by Heathrow SP
amounted to £66 million (six months ended 30 June 2023: £95
million). This funded scheduled interest payments on debt at
Heathrow Finance. No payments to ultimate shareholders were made
during the period.
Recent Financing Activity
In the first six months of 2024,
we successfully issued a
£350 million, 8-year, Class B sustainability-linked bond (SLB). It
was our debut GBP SLB and the first SLB in the Sterling market to
include all scopes of emissions. We also issued a
£400 million, 7-year Holdco bond at Heathrow Finance, the largest
transaction that Heathrow Finance has ever completed. We have also
priced £100 million in new Class A debt and £100 million in new
Class B through the private placement market, which includes our
first use of proceeds green issuance, with maturities in 2039 and
2054 and proceeds to be received in August. These transactions
complement our robust liquidity position and add additional
diversification.
Redemptions in the first six
months of 2024 comprised the repayment of a Class B bond of £600
million in February, a Heathrow Finance bond of £300 million in
March and a Class A bond of CHF400 million in May.
During the year, we made early
paydowns of accretion on our inflation swaps totalling £206
million.
Debt and Liquidity at Heathrow (SP)
Limited
As at 30 June
|
2024
£m
|
2023 (1)
£m
|
Consolidated nominal gross debt
|
16,150
|
16,691
|
Bond issuances
|
13,666
|
14,155
|
Other term debt
|
1,665
|
1,665
|
Index-linked derivative accretion
|
714
|
807
|
Lease liabilities(2)
|
105
|
64
|
Qualifying cash and cash
equivalents and term deposits
|
(1,437)
|
(1,896)
|
Consolidated nominal net debt
|
14,713
|
14,795
|
Senior
net debt
|
12,760
|
12,607
|
Junior
net debt
|
1,953
|
2,188
|
(1) 2023
figures are as at 31 December 2023.
(2) Lease
liabilities relating to leases that existed at the point of
transition to IFRS 16 (1 January 2019) are excluded from
Consolidated nominal net debt. All new leases entered into
post-transition are included.
The average cost of Heathrow SP's
nominal gross debt at 30 June 2024 was
3.40% (31 December 2023: 3.68%). This includes interest rate,
cross-currency and index-linked hedge costs and excludes
index-linked accretion. Including index-linked accretion, Heathrow
SP's average cost of debt at 30 June 2024 was 6.53%
(31 December 2023: 9.11%). The average
life of Heathrow SP's gross debt as at 30 June 2024 was
10.3 years (31 December
2023: 10.2 years).
The Group has sufficient liquidity
to meet its forecast needs for the next 18 months. In making this
assessment, the Directors have considered both the Heathrow SP
Group of companies, as well as the wider Heathrow Finance plc group
of companies (the "Heathrow Finance Group"). This includes
operating cashflows under the base case business plan and capital
investment, debt service costs, debt maturities and repayments.
This liquidity position takes into account £1,949
million in cash resources across the Heathrow
Finance Group, as well as undrawn revolving credit facilities of
£1,386 million.
Debt at Heathrow Finance plc
As at 30 June
|
2024
£m
|
2023 (1)
£m
|
Heathrow SP's nominal net
debt
|
14,713
|
14,795
|
Heathrow Finance's nominal gross
debt
|
2,465
|
2,364
|
Heathrow Finance's qualifying cash
and cash equivalents and term deposits
|
(512)
|
(353)
|
Consolidated nominal net debt
|
16,666
|
16,806
|
(1) 2023
figures are as at 31 December 2023.
Financial ratios
At 30 June 2024, Heathrow SP and
Heathrow Finance continue to operate within required financial
ratios. Gearing ratios and interest coverage ratios are defined
within the Glossary.
As at 30 June
|
2024
£m
|
2023 (1)
£m
|
Heathrow's RAB
|
20,233
|
19,804
|
Regulatory asset ratio 'RAR'
|
|
|
Heathrow SP's senior (Class
A)
|
63.1%
|
63.7%
|
Heathrow SP's (Class B)
|
72.7%
|
74.7%
|
Heathrow Finance's gearing
ratio
|
82.4%
|
84.9%
|
(1) 2023
figures are as at 31 December 2023.
Pension scheme
We operate a defined benefit
pension scheme (the 'BAA Pension Scheme'), which closed to new
members in June 2008. At 30 June 2024, the defined benefit pension
scheme, as measured under IAS 19, was funded at 98.9% (31 December
2023: 95.6%). This translated into a deficit of £30 million (31
December 2023: £128 million). The £98 million reduction in the
deficit in the six months is largely due to actuarial gains of £99
million attributable to a loss on assets offset by a decrease in
liabilities due to a 0.60% increase in the discount rate and
experience losses reflecting actual inflation in 2024; service
costs of £5 million; a finance charge of £3 million; and,
contributions paid in the year. In the six months ended 30 June
2024, we contributed £7 million (30 June 2023: £7 million) into the
defined benefit pension scheme. No deficit repair contributions
have been paid in the six months (30 June 2023: nil). The Directors
believe that the scheme has no significant plan-specific or
concentration risks.
Outlook
The outlook for our adjusted
EBITDA performance in 2024 remains consistent with the guidance
published in our June Investor Report on 28 June 2024.
Starting in 2025, our financial
results will be published semi-annually. A new Trading Statement
will replace the Q1 and Q3 financial results.
DIRECTORS' RESPONSIBILITIES
STATEMENT
The directors confirm that these
condensed consolidated interim financial statements have been
prepared in accordance with UK adopted International Accounting
Standard 34 'Interim Financial Reporting' and Disclosure Guidance and Transparency Rules sourcebook of the
United Kingdom's Financial Conduct Authority, and that the interim management report includes a fair review
of the information required by DTR 4.2.7, namely:
• an indication of important
events that have occurred during the first six months and their
impact on the condensed set of financial statements, and a
description of the principal risks and uncertainties for the
remaining six months of the financial year; and
• material related-party
transactions in the first six months and any material changes in
the related-party transactions described in the last annual
report.
sUMMARY OF ADDITIONAL
DISCLOSURES
Publication of Supplement to Base Prospectus
- The following supplement dated 26 February 2024
(the "Supplemental Prospectus") to the "Heathrow Funding Limited:
Multicurrency programme for the issuance of bonds" base prospectus
dated 30 June 2023 (the "Base Prospectus") as supplemented by
the supplemental prospectus dated 27 October 2023 (the "October
Supplement") (the Base Prospectus, the October Supplement and the
Supplemental Prospectus together, the "Prospectus") has been
approved by the Financial Conduct Authority and is available for
viewing:
Full RNS available here:
Supplemental Prospectus - 15:13:38 26 Feb 2024 - News article |
London Stock Exchange
Publication of Documents Incorporated by
Reference - The following document,
which is incorporated by reference in a supplement (the
"Supplemental Prospectus") to the "Heathrow Funding Limited:
Multicurrency programme for the issuance of bonds" base prospectus
dated 30 June 2023 (the "Base Prospectus") as supplemented by
the supplemental prospectus dated 27 October 2023 (the "October
Supplement") (the Base Prospectus, the October Supplement and the
Supplemental Prospectus together, the
"Prospectus") which has been approved by the Financial Conduct
Authority on 26 February 2024 and published by Heathrow Funding
Limited (the Issuer), is available for viewing.
Full RNS available here:
Documents Incorporated by Reference - 15:18:48 26 Feb 2024 - News
article | London Stock Exchange
Publication of Final Terms -
The final terms ("Final Terms") for the issue of Class B-13
£350,000,000 6.000 per cent. Fixed Rate Sustainability-Linked Bonds
due 2032 (the "B-13 Bonds") issued by Heathrow Funding Limited
(the "Issuer") under the Issuer's multicurrency programme for the
issuance of bonds (the "Programme") are available for
viewing.
Full RNS available here:
Final Terms - 13:35:53 05 Mar 2024 - News article | London Stock
Exchange
Publication of Prospectus -
The following prospectus (the "Prospectus") has been approved by
the Financial Conduct Authority and is available for
viewing.
Full RNS available here:
Publication of a Prospectus - 13:47:29 15 Mar 2024 - News article |
London Stock Exchange
Heathrow announces changes to Executive
team - This morning, we are
announcing several changes to Heathrow's Executive team as we move
forward with the next chapter of our strategy to be an
extraordinary airport, fit for the future.
Full RNS available here:
Heathrow Executive Team Changes - 10:40:52 02 Apr 2024 - News
article | London Stock Exchange
Condensed consolidated income
statement for the six months ended 30 June 2024
|
|
Unaudited
Six months ended 30 June
2024
|
Unaudited
Six
months ended 30 June 2023
|
|
|
Before certain
re-measurements(1)
|
Certain
re-measurements(2)
|
Total
|
Before
certain re-measurements(1)
|
Certain
re-measurements(2)
|
Total
|
|
Note
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
Revenue
|
1
|
1,692
|
-
|
1,692
|
1,742
|
-
|
1,742
|
Operating
costs(3)
|
2
|
(1,072)
|
34
|
(1,038)
|
(1,039)
|
140
|
(899)
|
Operating profit
|
|
620
|
34
|
654
|
703
|
140
|
843
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
Finance income
|
|
54
|
-
|
54
|
27
|
-
|
27
|
Finance costs
|
|
(496)
|
111
|
(385)
|
(869)
|
278
|
(591)
|
Net finance costs
|
3
|
(442)
|
111
|
(331)
|
(842)
|
278
|
(564)
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
178
|
145
|
323
|
(139)
|
418
|
279
|
|
|
|
|
|
|
|
|
Taxation (charge)/credit
|
4
|
(59)
|
(36)
|
(95)
|
7
|
(105)
|
(98)
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period(4)
|
|
119
|
109
|
228
|
(132)
|
313
|
181
|
(1) Amounts
stated before certain re-measurements are non-GAAP
measures.
(2) Certain
re-measurements consist of: fair value gains and losses on
investment property revaluations, gains and losses arising on the
re-measurement of financial instruments, together with the
associated fair value gains and losses on any underlying hedged
items that are part of a cash flow, fair value and economic hedging
relationship and the associated tax impact on these.
(3) Included within
operating costs is a £3 million release (six months ended 30 June
2023: £3 million
release) of impairment of trade receivables.
(4) Attributable to
owners of the parent.
Condensed consolidated statement
of comprehensive income for the six months ended 30 June
2024
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Profit for the period
|
228
|
181
|
|
|
|
Items that will not be
subsequently reclassified to the consolidated income
statement
|
|
|
Actuarial (loss)/gain on
pensions:
|
|
|
Loss on plan
assets(1)
|
(66)
|
(111)
|
Decrease in scheme
liabilities(1)
|
140
|
84
|
|
|
|
Items that may be
subsequently reclassified to the consolidated income
statement
|
|
|
Cash flow hedges:
|
|
|
Gain taken to
equity(1)
|
35
|
71
|
Transfer to finance
costs(1)
|
(9)
|
9
|
Impact of cost of
hedging
|
|
|
Gain taken to
equity(1)
|
1
|
-
|
Other comprehensive income for the
period
|
101
|
53
|
Total comprehensive income for the
period(2)
|
329
|
234
|
(1) Items in
the statement above are disclosed net of tax.
(2) Attributable to
owners of the parent.
Condensed consolidated
statement of financial position as at 30 June 2024
|
Note
|
Unaudited
30 June 2024
£m
|
Audited(1)
31
December 2023
£m
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
5
|
10,684
|
10,385
|
Right of use assets
|
|
351
|
304
|
Investment properties
|
6
|
2,483
|
2,449
|
Intangible assets
|
|
211
|
223
|
Derivative financial
instruments
|
8
|
1,000
|
952
|
Trade and other
receivables
|
|
53
|
180
|
|
|
14,782
|
14,493
|
Current assets
|
|
|
|
Inventories
|
|
16
|
17
|
Trade and other
receivables
|
|
373
|
379
|
Derivative financial
instruments
|
8
|
17
|
92
|
Term deposits
|
|
1,264
|
1,750
|
Cash and cash
equivalents
|
|
173
|
191
|
|
|
1,843
|
2,429
|
Total assets
|
|
16,625
|
16,922
|
|
|
|
|
Liabilities
|
|
|
|
Non-current liabilities
|
|
|
|
Borrowings
|
7
|
(17,444)
|
(17,512)
|
Derivative financial
instruments
|
8
|
(2,056)
|
(2,010)
|
Lease liabilities
|
|
(412)
|
(371)
|
Deferred income tax
liabilities
|
|
(922)
|
(818)
|
Retirement benefit
obligations
|
9
|
(52)
|
(151)
|
Provisions
|
|
(1)
|
(1)
|
Trade and other
payables
|
|
(1)
|
(1)
|
|
|
(20,888)
|
(20,864)
|
Current liabilities
|
|
|
|
Borrowings
|
7
|
(521)
|
(1,210)
|
Derivative financial
instruments
|
8
|
(39)
|
(27)
|
Lease liabilities
|
|
(39)
|
(32)
|
Provisions
|
|
(2)
|
(2)
|
Current income tax
liabilities
|
|
(20)
|
(20)
|
Trade and other
payables
|
|
(486)
|
(466)
|
|
|
(1,107)
|
(1,757)
|
Total liabilities
|
|
(21,995)
|
(22,621)
|
Net liabilities
|
|
(5,370)
|
(5,699)
|
|
|
|
|
Capital and reserves
|
|
|
|
Share capital
|
|
11
|
11
|
Share premium
|
|
499
|
499
|
Merger reserve
|
|
(3,758)
|
(3,758)
|
Hedging reserve
|
|
(10)
|
(37)
|
Accumulated losses
|
|
(2,112)
|
(2,414)
|
Total shareholders' funds
|
|
(5,370)
|
(5,699)
|
(1) This column is
labelled audited as the amounts have been extracted from the
company's audited financial statements for the year ended 31
December 2023.
Condensed consolidated
statement of changes in equity for the six months ended 30 June
2024
|
Attributable to owners of
the Company
|
|
Share
capital
£m
|
Share
premium
£m
|
Merger
reserve
£m
|
Hedging
reserve
£m
|
Accumulated
losses
£m
|
Total
equity
£m
|
Balance as at 1 January
2023
|
11
|
499
|
(3,758)
|
(35)
|
(2,917)
|
(6,200)
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
Profit for the period
|
-
|
-
|
-
|
-
|
181
|
181
|
|
|
|
|
|
|
|
Other comprehensive
income/(expense):
|
|
|
|
|
|
|
Fair value gains net of tax
on:
|
|
|
|
|
|
|
Cash flow hedges
|
-
|
-
|
-
|
80
|
-
|
80
|
Actuarial (loss)/gain on pension
net of tax:
|
|
|
|
|
|
|
Loss on plan assets
|
-
|
-
|
-
|
-
|
(111)
|
(111)
|
Decrease in scheme
liabilities
|
-
|
-
|
-
|
-
|
84
|
84
|
Total comprehensive
income
|
-
|
-
|
-
|
80
|
154
|
234
|
Balance as at 30 June 2023
(unaudited)
|
11
|
499
|
(3,758)
|
45
|
(2,763)
|
(5,966)
|
|
|
|
|
|
|
|
Balance as at 31 December 2023
(audited)(1)
|
11
|
499
|
(3,758)
|
(37)
|
(2,414)
|
(5,699)
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
Profit for the period
|
-
|
-
|
-
|
-
|
228
|
228
|
|
|
|
|
|
|
|
Other comprehensive income/(expense):
|
|
|
|
|
|
|
Fair value gains net of tax
on:
|
|
|
|
|
|
|
Cash flow hedges
|
-
|
-
|
-
|
26
|
-
|
26
|
Impact of cost of
hedging
|
-
|
-
|
-
|
1
|
-
|
1
|
Actuarial (loss)/gain on pension
net of tax:
|
|
|
|
|
|
|
Loss on plan assets
|
-
|
-
|
-
|
-
|
(66)
|
(66)
|
Decrease in scheme
liabilities
|
-
|
-
|
-
|
-
|
140
|
140
|
Total comprehensive income
|
-
|
-
|
-
|
27
|
302
|
329
|
|
|
|
|
|
|
|
Balance as at 30 June 2024 (unaudited)
|
11
|
499
|
(3,758)
|
(10)
|
(2,112)
|
(5,370)
|
(1) This row is
labelled audited as the amounts have been extracted from the
company's audited financial statements for the year ended 31
December 2023.
Condensed consolidated statement of cash
flows for the six months ended 30 June 2024
|
Note
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Cash flows from operating activities
|
|
|
|
Cash generated from
operations
|
10
|
922
|
887
|
Taxation:
|
|
|
|
Corporation tax paid
|
|
(25)
|
(1)
|
Net cash generated from operating
activities
|
|
897
|
886
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
Purchase of:
|
|
|
|
Property, plant and
equipment
|
|
(393)
|
(278)
|
Investment properties
|
|
-
|
(1)
|
Proceeds on disposal
of:
|
|
|
|
Investment properties
|
|
1
|
-
|
Decrease in term
deposits(1)
|
|
486
|
613
|
Interest received
|
|
72
|
31
|
Net cash generated from investing
activities
|
|
166
|
365
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
Proceeds from issuance of
bonds
|
|
349
|
-
|
Repayment of bonds
|
|
(877)
|
(750)
|
Fees and other financing
items
|
|
(3)
|
-
|
Interest paid to Heathrow Finance
plc
|
|
(66)
|
-
|
External interest
paid(2)
|
|
(274)
|
(293)
|
Settlement of accretion on
index-linked swaps
|
|
-
|
(84)
|
Early settlement of accretion on
index-linked swaps(3)
|
|
(206)
|
(159)
|
Inflation swap
restructuring(4)
|
|
14
|
-
|
Payment of lease
liabilities
|
|
(18)
|
(22)
|
Net cash used in financing activities
|
|
(1,081)
|
(1,308)
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
(18)
|
(57)
|
|
|
|
|
Cash and cash equivalents at
beginning of period
|
|
191
|
285
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
173
|
228
|
(1)
Term deposits with an original maturity of over
three months are invested by Heathrow Airport Limited and Heathrow
Finance plc.
(2)
Includes £9 million of lease interest paid (six
months ended 30 June 2023: £8 million). By class, includes £58
million (six months ended 30 June 2023: £59 million) of interest
paid on junior (Class B) debt.
(3)
In the six months ended 30 June 2024 the Group
elected to early pay £206 million (six months ended 30 June 2023: £159
million) of accrued accretion paydowns, which were due to be
settled within the next 2 years in line with the liquidity profile
assessment of the Group.
(4)
The Group restructured two inflation-linked swaps
by shortening the maturities from 2035. This resulted in a cash
inflow to the Group of £14 million made up of £68 million net
future interest and £54 million future accretion.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
General information
The Company is the holding
company of a group of companies that owns Heathrow Airport
('Heathrow') and operates Heathrow Express ('HEX'), the express
rail service between Heathrow and central London. Heathrow (SP)
Limited is a limited liability company, limited by shares,
incorporated in the UK and registered in England and Wales, and
domiciled in the UK. The Company is a private limited company and
its registered office is The Compass Centre, Nelson Road, Hounslow,
Middlesex, TW6 2GW.
Primary financial statements
format
A columnar approach has been
adopted in the income statement and the impact of separately
disclosed items is shown in separate columns. These columns include
'certain re-measurements' which management separates from the
underlying operations of the Group. By isolating certain
re-measurements, management believes the underlying results
provides the reader with a more meaningful understanding of the
performance of the Group, by concentrating on the matters over
which it exerts influence, whilst recognising that information on
these additional items is available within the financial
statements, should the reader wish to refer to them.
The column 'certain
re-measurements' in the consolidated income statement contains the
following: i. fair value gains and losses on investment property
revaluations and disposals; ii. derivative financial instruments
and the fair value gains and losses on any underlying hedged items
that are part of a fair value hedging relationship; iii. the
associated tax impacts of the items in (i) and (ii).
Accounting policies
Basis of preparation
The condensed consolidated interim
financial statements cover the six-month period ended 30 June 2024
and has been prepared in accordance with UK adopted International
Accounting Standard 34 'Interim Financial Reporting'.
This condensed set of financial statements
comprises the unaudited financial information for the six months
ended 30 June 2024 and its comparatives, together with the
unaudited consolidated statement of financial position as at 30
June 2024 and the audited consolidated statement of financial
position as at 31 December 2023.
The condensed consolidated interim
financial statements do not include all the notes of the type
normally included in the annual financial statements. Accordingly,
the financial information should be read in conjunction with the
statutory financial statements for the year ended 31 December 2023,
which were prepared in accordance with UK adopted international
accounting standards and the requirements of Companies Act 2006.
The auditors' report on these statutory financial statements was
unqualified, did not contain an emphasis of matter and did not
contain a statement under section 498 of the Companies Act
2006.
Where financial information in the
notes to the condensed interim financial statements, relating to
year ended 31 December 2023, is labelled audited, the amounts have
been extracted from the Group's audited financial statements for
the year ended 31 December 2023.
The Group has applied the IAS 12
exception to recognising and disclosing information about deferred
tax assets and liabilities related to Pillar Two income
taxes.
The condensed interim financial
statements for the six-month period ended 30 June 2024 have been
prepared on a basis consistent with that applied in the preparation
of the consolidated financial statements for the year ended 31
December 2023, except for the following amendments which apply for
the first time in 2024. However, not all
are expected to impact the Group as they are either not relevant to
the Group's activities or require accounting which is consistent
with the Group's current accounting policies.
The following new standards and
amendments are effective for the period beginning 1 January
2024:
· Supplier Finance Arrangements (Amendments to IAS 7 & IFRS
7).
· Lease Liability in a Sale and Leaseback (Amendments to IFRS
16).
· Classification of Liabilities as Current or Non-Current
(Amendments to IAS 1).
· Non-current Liabilities with Covenants (Amendments to IAS
1).
These amendments haven't had any
effect on the measurement and disclosures of any items included in
the condensed interim financial statements of the Group.
Going concern
The Directors have prepared the
financial information presented within these interim consolidated
financial statements on a going concern basis as they have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable
future.
Background
Heathrow is economically regulated
by the CAA which controls Heathrow's maximum airport charges. We
are currently operating under the H7 price control period, which
runs between 1 January 2022 and 31 December 2026. During 2023, the
CAA published their Final Decision on H7 tariffs, which was
subsequently appealed to and ruled on by the Competition and
Markets Authority ("CMA"). In March 2024, the CAA consulted on the
final issues from the Final Decision, covering both the matters
that were remitted back to CAA by the CMA and matters that the CAA
were not able to resolve prior to making the Final Decision. The
CAA issued their decision in July 2024, which maintained the
proposals set out in March 2024.
Passenger forecasts are
fundamental to the going concern analysis, and the Directors have
considered trends in future expected passenger numbers. Through
2024, there has been strong passenger demand for travel which gives
confidence in our future expected passenger numbers, nevertheless
this is against a backdrop of high interest rates and recent high
inflation.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
While Heathrow SP operates as an
independent securitised group, the Directors have considered the
wider Heathrow Group given the corporate structure, which involves
cash generation across the Group and within the main operating
company, Heathrow Airport Limited.
The wider Heathrow Group is bound
by two types of debt covenant, tested on 31 December each year: the
Regulatory Asset Ratio ("RAR"), a measure of the ratio of
consolidated nominal net debt to the Regulatory Asset Base ("RAB");
and Interest Cover Ratio ("ICR"), a measure of operating cashflows
to debt interest charge. These covenants exist at different levels
within the Group's Class A and Class B debt. The Directors have
assessed going concern for the period of 12 months from the date of
signing of these interim consolidated financial statements (the
'Assessment Period'), with additional consideration given to the
period up to the next debt covenant testing date on 31 December
2025.
Base case
In determining an appropriate base
case, the Directors have considered the following:
· Forecast revenue and operating cash flows from the underlying
operations, based on a 2024 traffic forecast of 82.8
million.
· Forecast level of capital expenditure based on Heathrow's
latest business plan.
· The
overall Group liquidity position, including cash resources and
committed facilities available to it, and its scheduled debt
maturities and financing cash flows.
Base case passenger forecast
There is inherent subjectivity in
modelling future passenger numbers, nevertheless, passenger numbers
have been strong in 2024 with total passengers to 30 June 2024
being 39.8 million (7% increase from 2023). Despite a
high-inflationary economic environment impacting the cost-of-living
of passengers, demand has remained strong which signals that
passengers are prioritising travel spend.
Base case tariffs
The base case uses tariffs as set
out in the CAA's Final Decision. The Directors have concluded that
the impact of the CAA's final issues decision published in July
2024 is immaterial to the going concern assessment.
Base case cash flow and liquidity
The wider Heathrow Group can raise
finance at both Heathrow SP Limited ("Heathrow SP") and Heathrow
Finance plc ("Heathrow Finance"). Continued support for the Group's
credit enabled Heathrow to successfully raise £750 million of debt
in H1 2024: a Class B GBP sustainability-linked bond of £350
million and £400 million of Heathrow Finance public debt. As at 30
June 2024, the wider group has total liquidity available of £3.4
billion, comprising of £2.0 billion of cash held at FGP Topco group
and a £1.4 billion undrawn revolving credit facility. Total debt
maturity for the period to December 2025 is £1.1 billion at
Heathrow SP and £0.3 billion at Heathrow Finance.
While deemed unlikely, the
Directors have also assumed that the Group would be unable to
access debt markets for any new funding. Taking this into account,
the Group has sufficient liquidity to meet its base case cash flow
needs for the going concern period. This includes forecast
operational costs, capital investment, debt service costs, and
scheduled debt repayments.
Severe but plausible downside case
The Directors are required to
consider severe but plausible downside scenarios as part of the
going concern assessment. In considering a severe but plausible
downside, the Directors have considered the inherent judgement in
forecasting future passenger numbers - particularly in a highly
inflationary economic environment impacting the disposable income
of passengers - on cash flow generation, liquidity, and debt
covenant compliance.
Under the Group's downside
scenario, the Directors have considered passenger numbers at the
low end of Heathrow's 2024 and 2025 passenger forecast to be a
severe but plausible outcome. This considers the Group's views of
plausible impacts caused by reduced passenger confidence and other
economic factors. The low range of passengers represents a 2.6%
reduction against the base case for 2024 and 4.5% for 2025. The
tariff assumptions remain the same as in the base case. Under the
severe but plausible scenario, the Group has sufficient liquidity
to meet all forecast cash flow needs until at least December 2025,
with no breach of its covenants in the same period.
Reverse stress test
In forming their assessment, the
Directors deemed it best practice to perform a reverse stress test.
This involved modelling the breakeven level of passengers which
would result in a covenant breach as at 31 December 2024. The model
is based on a reduction in passenger numbers with no impact on
costs. The Heathrow Finance plc ICR covenant is the most
restrictive to operating performance, and for there to be a breach
at this level, forecast passenger numbers would need to decrease by
over 24.9 million (30%) versus the base case. An even greater
passenger number decrease would be required for the Group to breach
its RAR covenants. These passenger levels are below the low end of
the Group's passenger forecast and are not considered plausible by
the Directors. Should circumstances arise that require Management
to take corrective action, many of the previously utilised tactical
actions could be available, including cost reduction, deferral of
investment or temporary reprofiling of interest
payments.
Conclusion
Having had regard to both
liquidity and debt covenants and considering a severe but plausible
downside and reverse stress testing, the Directors have concluded
that there is sufficient liquidity available to meet the Group and
Company's funding requirements for at least 12 months from the date
of these interim consolidated financial statements and that it is
accordingly appropriate to adopt a going concern basis for their
preparation.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
These interim consolidated
financial statements do not include the adjustments that would
result if the Group and the Company were unable to continue as a
going concern.
Significant accounting judgements and changes in
estimates
In applying the Group's accounting
policies, Directors have made judgements and estimates in a number
of key areas. Actual results may, however, differ from estimates
calculated and the Directors believe that the following areas
present the greatest level of uncertainty.
Critical judgements in applying
the Group's accounting policies
In preparing the six-month
condensed interim financial information, the areas where judgement
has been exercised by Directors in applying the Group's accounting
policies remain consistent with those applied to the Annual Report
and Financial Statements for the year ended 31 December
2023.
Key sources of estimation
uncertainty
In preparing the six-month
condensed interim financial
information, the key sources of estimation
uncertainty remain consistent with those applied to the Annual
Report and Financial Statements for the year ended 31 December
2023.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
1. Segment
information
The Group is organised into
business units according to the nature of the services provided.
Most revenue is derived from the activities carried out within the
Airport. The exception to this is Heathrow Express, which is a
separately identifiable operating segment under IFRS 8, with
separately identifiable assets and liabilities, and hence
management aggregates these units into two operating segments, as
follows:
· Heathrow Airport (Aeronautical and commercial operations
within the Airport and its boundaries).
· Heathrow Express (Rail income from the Heathrow Express rail
service between Heathrow and London).
The performance of the above
segments is measured on a revenue and Adjusted EBITDA basis. The
reportable segments derive their revenues from a number of sources,
including aeronautical, retail, other regulated charges and other
products and services (including rail income), and this information
is also provided to the Board on a monthly basis.
Table (a)
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Segment revenue
|
|
|
Aeronautical
|
|
|
Movement charges
|
425
|
454
|
Parking charges
|
38
|
44
|
Passenger charges
|
605
|
662
|
Total aeronautical
revenue
|
1,068
|
1,160
|
Retail
|
|
|
Retail
concessions
|
129
|
117
|
Catering
|
38
|
37
|
Other
retail
|
33
|
31
|
Car
parking
|
90
|
82
|
Other
services
|
70
|
55
|
Total retail revenue
|
360
|
322
|
Other
|
|
|
Other regulated
charges
|
137
|
112
|
Property
revenue
|
11
|
16
|
Property (lease
related income)
|
61
|
58
|
Other rail
income
|
11
|
25
|
Heathrow
Express
|
44
|
49
|
Total other revenue
|
264
|
260
|
|
|
|
Total revenue
|
1,692
|
1,742
|
Heathrow Airport
|
1,648
|
1,693
|
Heathrow Express
|
44
|
49
|
|
|
|
Adjusted EBITDA
|
951
|
1,070
|
Heathrow Airport
|
942
|
1,055
|
Heathrow Express
|
9
|
15
|
|
|
|
Reconciliation to statutory information:
|
|
|
Depreciation and
amortisation
|
(331)
|
(367)
|
Operating profit (before certain
re-measurements)
|
620
|
703
|
Fair value gain on investment
properties (certain re-measurements)
|
34
|
140
|
Operating profit
|
654
|
843
|
Finance income
|
54
|
27
|
Finance costs
|
(385)
|
(591)
|
Profit before tax
|
323
|
279
|
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
1. Segment information
continued
Table (b)
|
Unaudited
Six months ended
30 June 2024
|
Unaudited
Six
months ended
30 June 2023
|
|
Depreciation &
amortisation(1)
£m
|
Fair value
gain(2)
£m
|
Depreciation & amortisation(1)
£m
|
Fair
value gain(2)
£m
|
Heathrow Airport
|
(321)
|
34
|
(354)
|
140
|
Heathrow Express
|
(10)
|
-
|
(13)
|
-
|
Total
|
(331)
|
34
|
(367)
|
140
|
(1)
Includes intangible asset amortisation charges of
£20 million (six months ended 30 June 2023: £20
million).
(2)
Reflects fair value gain or loss on investment
properties only.
Table (c)
|
Unaudited
30 June
2024
|
Audited
31
December 2023
|
|
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
Heathrow Airport
|
13,292
|
(483)
|
13,095
|
(464)
|
Heathrow Express
|
528
|
(7)
|
538
|
(6)
|
Total operations
|
13,820
|
(490)
|
13,633
|
(470)
|
|
|
|
|
|
Unallocated assets and
liabilities:
|
|
|
|
|
Cash, term deposits and external
borrowings
|
1,437
|
(15,310)
|
1,941
|
(16,079)
|
Retirement benefit
assets/(obligations)
|
-
|
(52)
|
-
|
(151)
|
Derivative financial
instruments
|
1,017
|
(2,095)
|
1,044
|
(2,037)
|
Deferred and current tax
assets/(liabilities)
|
-
|
(942)
|
-
|
(838)
|
Amounts owed to group
undertakings
|
-
|
(2,655)
|
-
|
(2,643)
|
Right of use asset and lease
liabilities
|
351
|
(451)
|
304
|
(403)
|
Total
|
16,625
|
(21,995)
|
16,922
|
(22,621)
|
2. Operating costs
|
Note
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Employment
|
|
236
|
192
|
Operational(1)
|
|
213
|
196
|
Maintenance
|
|
114
|
103
|
Business rates
|
|
58
|
58
|
Utilities
|
|
64
|
71
|
Other(2)
|
|
56
|
52
|
Operating costs before depreciation, amortisation and certain
re-measurements
|
|
741
|
672
|
|
|
|
|
Depreciation and amortisation:
|
|
|
|
Property, plant and
equipment
|
|
291
|
325
|
Intangible assets
|
|
20
|
20
|
Right of use assets
|
|
20
|
22
|
|
|
331
|
367
|
Operating costs before certain
re-measurements
|
|
1,072
|
1,039
|
Fair value gain on investment
properties (certain re-measurements)
|
6
|
(34)
|
(140)
|
Total operating costs
|
|
1,038
|
899
|
(1) Operational
costs consist of expenditure in relation to the standard operations
of the airport.
(2) Other
operating costs consist of primarily marketing costs and other
general expenditure.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
3. Financing
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Finance income
|
|
|
Interest on deposits
|
52
|
26
|
Interest receivable from group
undertakings
|
2
|
1
|
Total finance income
|
54
|
27
|
|
|
|
Finance costs
|
|
|
Interest on borrowings:
|
|
|
Bonds and related hedging
instruments(1)
|
(339)
|
(384)
|
Bank loans, overdrafts and unwind
of hedging reserves
|
(46)
|
(41)
|
Net interest expense on external
derivatives not in hedge relationship(2)
|
(67)
|
(398)
|
Facility fees and other
charges
|
-
|
(5)
|
Net pension finance
costs
|
(3)
|
(3)
|
Interest on debenture payable to
Heathrow Finance plc
|
(78)
|
(78)
|
Unwinding of discount on
provisions
|
-
|
(2)
|
Finance costs on lease
liabilities
|
(10)
|
(9)
|
Total borrowing costs
|
(543)
|
(920)
|
Less: capitalised borrowing
costs(3)
|
47
|
51
|
Total finance costs
|
(496)
|
(869)
|
Net finance costs before certain
re-measurements
|
(442)
|
(842)
|
|
|
|
Certain re-measurements
|
|
|
Fair value gain/(loss) on financial
instruments
|
|
|
Interest rate swaps: not in hedge
relationship
relationship
|
147
|
120
|
Index-linked swaps: not in hedge
relationship
|
(31)
|
163
|
Cross-currency swaps: not in hedge
relationship(4), (5)
|
(2)
|
6
|
Ineffective portion of cash flow
hedges(5)
|
(1)
|
(8)
|
Ineffective portion of fair value
hedges(5)
|
-
|
(4)
|
Foreign exchange
contracts
|
(2)
|
1
|
|
111
|
278
|
Net finance costs
|
(331)
|
(564)
|
(1) Includes
accretion of £39 million for six months ended 30 June 2024 (six
months ended 30 June 2023: £107 million) on index-linked
bonds.
(2) Includes
accretion of £121 million for six months ended 30 June 2024 (six
months ended 30 June 2023: £431 million) on index-linked
swaps.
(3) Capitalised
interest included in the cost of qualifying assets arose on the
general borrowing pool and is calculated by applying an average
capitalisation rate of 7.85% (six months ended 30 June 2023:
11.17%) to expenditure incurred on such assets.
(4) Includes
foreign exchange retranslation gain on the currency bonds of £5
million (six months ended 30 June 2023: £4 million) which has moved
systematically in the opposite direction to that of the
cross-currency swaps which economically hedge the related currency
bonds.
(5) The value of
all currency bonds changes systematically in the opposite direction
to that of the related cross-currency swaps, in response to
movements in underlying exchange rates with a net nil impact in
fair value for foreign exchange
movement.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
4. taxATION
(CHARGE)/CREDIT
|
Unaudited
Six months
ended
30 June
2024
|
Unaudited
Six
months ended
30 June
2023
|
|
Before certain
re-measurements
£m
|
Certain
re-measurements
£m
|
Total
£m
|
Before
certain re-measurements
£m
|
Certain
re-measurements
£m
|
Total
£m
|
UK corporation tax
|
|
|
|
|
|
|
Current tax charge at 25% (2023:
23.5%)
|
(24)
|
-
|
(24)
|
-
|
-
|
-
|
Deferred tax:
|
|
|
|
|
|
|
Current year
(charge)/credit
|
(35)
|
(36)
|
(71)
|
7
|
(105)
|
(98)
|
Taxation (charge)/credit
|
(59)
|
(36)
|
(95)
|
7
|
(105)
|
(98)
|
The total tax charge for the
six-month period ended 30 June 2024 was £95 million (six months
ended 30 June 2023: £98 million) on a profit before tax of £323
million (six months ended 30 June 2023: £279 million).
The tax charge before certain
re-measurements was £59 million (six
months ended 30 June 2023: £7 million tax
credit). Based on a profit before tax and certain re-measurements
of £178 million (six months ended 30 June
2023: £139 million loss), this results in
an effective tax rate of 33.1% (six months
ended 30 June 2023: 5.0%). This represents
the best estimate of the annual effective tax rate expected for the
full year, applied to the pre-tax profit before certain
re-measurements for the six-month period. The tax charge is
significantly higher than the statutory rate of 25% (six months
ended 30 June 2023: lower than the statutory rate of 23.5%)
primarily due to the non-deductible depreciation compared to the
relatively low profits forecast, increasing the tax charge for the
year (six months ended 30 June 2023: non-deductible expenses
reducing the tax credit for the year offset by the deferred tax
movements at the 25% tax rate).
In addition, for the six months
ended 30 June 2024, a tax charge of £36 million (six months ended
30 June 2023: £105 million) was recognised
on certain re-measurements arising from fair value movements on
financial instruments and investment properties of £145
million (six months ended 30 June 2023:
£418 million).
Based on the fair value gains
which have arisen on financial instruments and investment
properties and the improved trading performance in the six months
to June 2024, Management has concluded that the deferred tax assets
as at 30 June 2024 may be recovered against the unwind of existing
deferred tax liabilities and future forecast taxable
profits.
The group has applied the
exemption under IAS 12 'income taxes' amendment for recognising and
disclosing information about deferred tax assets and liabilities
related to top-up income taxes.
There are no items which would
materially affect the future tax charge.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
5. Property, plant and
equipment
|
Terminal
complexes
£m
|
Airfields
£m
|
Plant and equipment
£m
|
Other
land and buildings
£m
|
Rail
£m
|
Assets in the course of
construction
£m
|
Total
£m
|
Cost
|
|
|
|
|
|
|
|
1
January 2024
|
12,005
|
2,197
|
1,085
|
378
|
1,216
|
1,677
|
18,558
|
Additions
|
-
|
-
|
-
|
-
|
-
|
552
|
552
|
Borrowing costs
capitalised
|
-
|
-
|
-
|
-
|
-
|
47
|
47
|
Disposals
|
(26)
|
(3)
|
(11)
|
(1)
|
-
|
-
|
(41)
|
Transfer to investment
properties
|
-
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
Transfer to intangible
assets
|
-
|
-
|
-
|
-
|
-
|
(8)
|
(8)
|
Transfers to completed
assets
|
30
|
1
|
21
|
135
|
2
|
(189)
|
-
|
30 June 2024 (Unaudited)
|
12,009
|
2,195
|
1,095
|
512
|
1,218
|
2,078
|
19,107
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
1
January 2024
|
(6,052)
|
(670)
|
(734)
|
(149)
|
(568)
|
-
|
(8,173)
|
Charge for the period
|
(210)
|
(28)
|
(33)
|
(7)
|
(13)
|
-
|
(291)
|
Disposals
|
26
|
3
|
11
|
1
|
-
|
-
|
41
|
30 June 2024 (Unaudited)
|
(6,236)
|
(695)
|
(756)
|
(155)
|
(581)
|
-
|
(8,423)
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
30 June 2024 (Unaudited)
|
5,773
|
1,500
|
339
|
357
|
637
|
2,078
|
10,684
|
The Regulatory Asset Base (RAB), the
regulated mechanism made up of existing and new capital investment
by which the group makes a cash return, was £20,233 million at 30
June 2024 (31 December 2023: £19,804 million).
|
Terminal
complexes
£m
|
Airfields
£m
|
Plant
and equipment
£m
|
Other
land and buildings
£m
|
Rail
£m
|
Assets
in the course of construction
£m
|
Total
£m
|
Cost
|
|
|
|
|
|
|
|
1 January 2023
|
12,192
|
2,085
|
1,112
|
370
|
1,241
|
1,450
|
18,450
|
Additions
|
-
|
-
|
-
|
-
|
-
|
633
|
633
|
Capital write-offs
|
-
|
-
|
-
|
-
|
-
|
(7)
|
(7)
|
Borrowing costs
capitalised
|
-
|
-
|
-
|
-
|
-
|
102
|
102
|
Disposals
|
(402)
|
(27)
|
(73)
|
(3)
|
(35)
|
-
|
(540)
|
Transfer to investment
properties
|
-
|
-
|
-
|
-
|
-
|
(7)
|
(7)
|
Transfer to intangible
assets
|
-
|
-
|
-
|
-
|
-
|
(73)
|
(73)
|
Transfer to completed
assets
|
215
|
139
|
46
|
11
|
10
|
(421)
|
-
|
31 December 2023
(Audited)
|
12,005
|
2,197
|
1,085
|
378
|
1,216
|
1,677
|
18,558
|
|
|
|
|
|
|
|
|
Accumulated
depreciation
|
|
|
|
|
|
|
|
1 January 2023
|
(5,989)
|
(641)
|
(728)
|
(138)
|
(574)
|
-
|
(8,070)
|
Charge for the period
|
(465)
|
(56)
|
(79)
|
(14)
|
(29)
|
-
|
(643)
|
Disposals
|
402
|
27
|
73
|
3
|
35
|
-
|
540
|
31 December 2023
(Audited)
|
(6,052)
|
(670)
|
(734)
|
(149)
|
(568)
|
-
|
(8,173)
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
31 December 2023
(Audited)
|
5,953
|
1,527
|
351
|
229
|
648
|
1,677
|
10,385
|
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
6. Investment
properties
|
£m
|
Valuation
|
|
1 January 2023
|
2,230
|
Additions
|
3
|
Transfer from property, plant and
equipment
|
7
|
Investment property fair value
movements(1)
|
209
|
31 December 2023 (Audited)
|
2,449
|
Disposals
|
(1)
|
Transfer from property, plant and
equipment
|
1
|
Investment property fair value
movements(1)
|
34
|
30 June 2024 (Unaudited)
|
2,483
|
(1)
Fair value gains in 2024 are primarily due to the
impact of continued improved trading performance across the
portfolio. Fair value gains in 2023 are primarily due to the impact
of improved trading performance across the portfolio, offset by the
impact of higher discount rates.
Investment properties valuations
are prepared in accordance with the valuation manual issued by the
Royal Institution of Chartered Surveyors and appraised by our
property management company CBRE Limited, who are independent and
have appropriate recognised qualifications and experience in the
categories and location of our investment properties being
valued.
Management conducts a detailed
review of each property to ensure the correct assumptions and
inputs have been used. Meetings with the valuers are held on a
periodic basis to review and challenge the assumptions used in the
valuation techniques, where they are classified into 3 categories
as follows:
Level 1 inputs are quoted prices
from active markets at the measurement date using relevant
information generated by market transactions involving identical or
comparable (similar) assets.
Level 2 inputs are other quoted
market prices directly or indirectly observable and involve a
combination of inputs. The car parks, sites and non-operational
land valuations, and residential properties were generated by a
market approach involving similar observable transactions along
with land value reversion whilst the other assets were valued using
the capitalised income approach incorporating net initial and
equivalent yield. Some of the valuation incorporated rent free and
void periods where relevant in order to determine the most
reasonable valuation.
Level 3 inputs are based on
unobservable inputs which relate to discounted cash flow technique
using an appropriate asset discount rate including growth rates for
the relevant revenues and costs. Most of this classification is
made up of car parks which accounts for 89% (2023: 89%) of the
valuation. In the case of non-operational hotels' land, the
discounted cash flow methodology has incorporated exit yields,
occupancy and ancillary revenues too.
There were no transfers between
the fair value classifications for investment properties during the
year.
By their nature, investment
property valuations incorporate long-term passenger trends that
incorporate market assumptions on climate change.
The investment property portfolio
includes car parks (for passengers and employees) and maintenance
hangars, which together account for 69% (31 December 2023: 69%) of
the fair value of the investment property portfolio at 30 June
2024. The valuation of maintenance hangers is largely based on long
term contractual terms and are not occupied by the group. They are
carried at fair value. Changes in fair values are presented in
profit or loss as part of other income.
The investment property asset
class balance consists of 52% (31 December 2023: 52%) car parks,
21% (31 December 2023: 21%) airport operations and 27% (31 December
2023: 27%) land and others. Level 2 to 3 is split according to the
following percentiles respectively: 55% (31 December 2023: 55%) and
45% (31 December 2023: 45%).
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
7. Borrowings
|
Unaudited
30 June
2024
£m
|
Audited(1)
31
December 2023
£m
|
Current
|
|
|
Secured
|
|
|
Heathrow Funding Limited
bonds:
|
|
|
7.125% £600 million due
2024
|
-
|
600
|
0.500% CHF400 million due
2024
|
-
|
370
|
3.250% C$500 million due
2025
|
283
|
-
|
Total current (excluding interest payable)
|
283
|
970
|
Interest payable -
external
|
189
|
182
|
Interest payable - owed to group
undertakings
|
49
|
58
|
Total current
|
521
|
1,210
|
Non-current
Secured
|
|
|
Heathrow Funding Limited
bonds:
|
|
|
3.250% C$500 million due
2025
|
-
|
287
|
1.500% €750 million due
2025
|
634
|
648
|
4.221% £155 million due
2026
|
155
|
155
|
0.450% CHF210 million due
2026
|
181
|
189
|
6.750% £700 million due
2026
|
697
|
697
|
1.800% CHF165 million due
2027
|
145
|
153
|
2.650% NOK1,000 million due
2027
|
68
|
73
|
2.694% C$650 million due
2027
|
375
|
385
|
3.400% C$400 million due
2028
|
231
|
236
|
2.625% £350 million due
2028
|
348
|
347
|
7.075% £200 million due
2028
|
199
|
199
|
4.150% A$175 million due
2028
|
87
|
90
|
2.750% £450 million due
2029
|
446
|
446
|
2.500% NOK1,000 million due
2029
|
61
|
66
|
1.500% €750 million due
2030
|
570
|
594
|
3.782% C$400 million due
2030
|
227
|
233
|
1.125% €500 million due
2030
|
419
|
429
|
3.661% C$500 million due
2031
|
288
|
295
|
6.450% £900 million due
2031
|
868
|
866
|
Zero-coupon €50 million due
January 2032
|
71
|
71
|
6.000% £350 million
sustainability-linked bond due 2032(2)
|
346
|
-
|
1.366%+RPI £75 million due
2032
|
114
|
113
|
Zero-coupon €50 million due April
2032
|
69
|
69
|
1.875% €500 million due
2032
|
422
|
432
|
0.101%+RPI £182 million due
2032
|
238
|
234
|
3.726% C$625 million due
2033
|
366
|
375
|
4.500% €650 million
sustainability-linked bond due 2033(2)
|
555
|
590
|
1.875% €650 million due
2034
|
449
|
471
|
4.171% £50 million due
2034
|
49
|
50
|
Zero-coupon €50 million due
2034
|
57
|
57
|
0.347%+RPI £75 million due
2035
|
99
|
96
|
0.337%+RPI £75 million due
2036
|
98
|
97
|
1.061%+RPI £180 million due
2036
|
267
|
262
|
Notes to the condensed consolidated
financial statements for the six months ended 30 June
2024
7. Borrowings CONTINUED
|
Unaudited
30 June
2024
£m
|
Audited
(1)
31
December 2023
£m
|
3.460% £105 million due
2038
|
105
|
105
|
0.419%+RPI £51 million due
2038
|
67
|
66
|
1.382%+RPI £50 million due
2039
|
76
|
75
|
Zero-coupon €86 million due
2039
|
83
|
84
|
3.334%+RPI £460 million due
2039
|
834
|
822
|
0.800% JPY1,000 million due
2039
|
42
|
49
|
1.238%+RPI £100 million due
2040
|
150
|
147
|
0.362%+RPI £75 million due
2041
|
99
|
97
|
5.875% £750 million due
2041
|
740
|
740
|
3.500% A$125 million due
2041
|
66
|
67
|
2.926% £55 million due
2043
|
54
|
54
|
4.625% £750 million due
2046
|
743
|
742
|
4.702% £60 million due
2047
|
60
|
60
|
1.372%+RPI £75 million due
2049
|
114
|
113
|
2.750% £400 million due
2049
|
393
|
393
|
6.070% £70 million due
2056
|
70
|
70
|
6.070% £70 million due
2057
|
70
|
70
|
0.147%+RPI £160 million due
2058
|
210
|
206
|
Total bonds
|
13,175
|
13,265
|
Heathrow Airport Limited
debt:
|
|
|
Class A2 term loan due
2025
|
100
|
100
|
Class A3 term loan due
2029
|
200
|
200
|
Term notes due
2026-2052
|
1,363
|
1,362
|
Unsecured
|
|
|
Debenture payable to Heathrow
Finance plc due 2030
|
2,606
|
2,585
|
Total non-current
|
17,444
|
17,512
|
Total borrowings (excluding interest
payable)
|
17,727
|
18,482
|
(1) This
column is labelled audited as the amounts have
been extracted from the company's audited financial statements for
the year ended 31 December 2023.
(2) Further
details on the Sustainability Performance Targets can be found in
our Sustainability-Linked Bond Framework at the Heathrow Investor
Centre website.
At 30 June 2024, SP Group
consolidated nominal net debt was £14,713 million (31 December
2023: £14,795 million). It comprised £13,666 million (31 December
2023: £14,155 million) in bond issues, £1,665 million (31 December
2023: £1,665 million) in other term debt, £714 million (31 December
2023: £807 million) in index-linked derivative accretion and £105
million (31 December 2023: £64 million) of additional lease
liabilities post transition to IFRS 16. This was offset by £1,437
million (31 December 2023: £1,896 million) in qualifying cash and
term deposits under the financing documentation. Nominal net debt
comprised £12,760 million (31 December 2023: £12,607 million) in
senior net debt and £1,953 million (31 December 2023: £2,188
million) in junior debt.
At 30 June 2024, the carrying
value of non-current borrowings due after more than 5 years was
£11,518 million (31 December 2023: £11,268 million), comprising
£10,056 million (31 December 2023: £9,806 million) of bonds and
£1,462 million (31 December 2023: £1,462 million) in bank
facilities, excludes lease liabilities.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
7. Borrowings CONTINUED
Impact of fair value hedge
adjustments
The nominal value of debt
designated in fair value hedge relationship was €2,050 million,
C$620 million, CHF210 million, A$175 million, JPY10,000 million and
NOK2,000 million. Where debt qualifies for fair value hedge
accounting, hedged item adjustments have been applied as
follows:
|
Unaudited
30 June
2024
|
Audited
31
December 2023
|
|
Nominal(1)
£m
|
Fair value
adjustment(2)
£m
|
Nominal(1)
£m
|
Fair
value adjustment(2)
£m
|
Euro denominated debt
|
1,682
|
147
|
1,682
|
106
|
CAD denominated debt
|
337
|
10
|
337
|
11
|
Other currencies debt
|
502
|
37
|
779
|
37
|
Designated in fair value hedge
|
2,521
|
194
|
2,798
|
154
|
(1)
Nominal values are based on initial FX rates at
time of hedge designation.
(2)
Fair value adjustment is comprised of fair value
gain of £198 million (31 December 2023: £159 million) on continuing hedges and £4
million loss (31 December 2023: £5 million) on discontinued
hedges.
8. Derivative financial
instruments
Unaudited
30 June 2024
|
Notional
£m
|
Assets
£m
|
Liabilities
£m
|
Total
£m
|
Current
|
|
|
|
|
Foreign exchange
contracts
|
48
|
-
|
(1)
|
(1)
|
Cross-currency swaps
|
266
|
17
|
-
|
17
|
Index-linked swaps
|
370
|
-
|
(38)
|
(38)
|
|
684
|
17
|
(39)
|
(22)
|
Non-current
|
|
|
|
|
Foreign exchange
contracts
|
76
|
-
|
(1)
|
(1)
|
Interest rate swaps
|
7,378
|
643
|
(763)
|
(120)
|
Cross-currency swaps
|
5,547
|
145
|
(276)
|
(131)
|
Index-linked swaps
|
5,177
|
212
|
(1,016)
|
(804)
|
|
18,178
|
1,000
|
(2,056)
|
(1,056)
|
Total
|
18,862
|
1,017
|
(2,095)
|
(1,078)
|
Audited (1)
31 December 2023
|
Notional
£m
|
Assets
£m
|
Liabilities
£m
|
Total
£m
|
Current
|
|
|
|
|
Foreign exchange
contracts
|
15
|
-
|
(1)
|
(1)
|
Cross-currency swaps
|
277
|
92
|
-
|
92
|
Index-linked swaps
|
100
|
-
|
(26)
|
(26)
|
|
392
|
92
|
(27)
|
65
|
Non-current
|
|
|
|
|
Interest rate swaps
|
7,378
|
555
|
(811)
|
(256)
|
Cross-currency swaps
|
5,813
|
245
|
(200)
|
45
|
Index-linked swaps
|
5,447
|
152
|
(999)
|
(847)
|
|
18,638
|
952
|
(2,010)
|
(1,058)
|
Total
|
19,030
|
1,044
|
(2,037)
|
(993)
|
(1)
This column is labelled audited as the
amounts have been extracted from the company's audited financial
statements for the year ended 31 December 2023.
At 30 June 2024, total non-current
notional value of derivative financial instruments due in greater
than 5 years was £12,043 million (31 December 2023: £12,243
million), comprising £4,169 million (31 December 2023: £4,369
million) of Index-linked swaps, £3,789 million (31 December 2023:
£3,789 million) of cross-currency swaps, and £4,085 million (31
December 2023: £4,085 million) of Interest rate swaps.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
8. Derivative financial
instruments CONTINUED
Interest rate swaps
Interest rate swaps are maintained
by the Group and designated as hedges, where they qualify against
variability in interest cash flows on current and future floating
or fixed rate borrowings. The gains and losses deferred in equity
on the cash flow hedges will be continuously released to the income
statement over the period of the hedged risk. The fair value gains
and losses deferred in equity relating to the discontinued cash
flow hedge relationships will be continuously released to the
income statement over the period of the hedged risk.
Of the total amount deferred in
other comprehensive income gross of tax was £130 million (30 June
2023: £151 million; 31 December 2023: £140 million) related to
discontinued cash flow hedges. During the year, £10 million
recycled from the frozen hedging reserve to the income statement in
the period.
Of the losses deferred, £21
million (30 June 2023: £21 million; 31 December 2023: £21 million)
expected to be released in less than one year, £20 million (30 June
2023: £21 million; 31 December 2023: £21 million) between one and
two years, £44 million (30 June 2023: £51 million; 31 December
2023: £47 million) between two and five years and £45 million (30
June 2023: £58 million; 31 December 2023: £51 million) over five
years.
Cross-currency swaps
Cross-currency swaps have been
entered into by the Group to hedge currency risk on interest and
principal payments on its foreign currency-denominated bond issues.
The gains and losses deferred in equity on certain swaps in cash
flow hedge relationships will be continuously released to the
income statement over the period to maturity of the hedged
bonds.
The gains deferred of £120 million
(30 June 2023: £212 million; 31 December 2023: £95 million), of
which of £26 million (30 June 2023: £38 million; 31 December 2023:
£19 million) are expected to be released in less than one year,
gains of £22 million (30 June 2023: £38 million; 31 December 2023:
£18 million) between one and two years, £43 million (30 June 2023:
£79 million; 31 December 2023: £33 million) between two and five
years and gains of £29 million (30 June 2023: £57 million; 31
December 2023: £25 million) over five years.
Index-linked swaps
Index-linked swaps have been
entered into in order to economically hedge RPI linked revenue and
the Regulatory Asset Base ('RAB') but are not designated in a hedge
relationship.
Foreign exchange
contracts
Foreign exchange contracts are
used to manage exposures relating to future capital expenditure.
Hedge accounting is not sought for these derivatives.
Fair value estimation
Financial instruments that are
measured in the statement of financial position at fair value are
classified by the following fair value measurement
hierarchy:
· Level
1 - quoted prices (unadjusted) in active markets for identical
assets or liabilities.
· Level
2 - inputs other than quoted prices included within level 1 that
are observable for the asset or liability, either directly (that
is, as prices) or indirectly (that is, derived from
prices).
· Level
3 - inputs for the asset or liability that are not based on
observable market data (that is, unobservable inputs).
At 30 June 2024 and 31 December
2023, all fair value estimates on derivative financial instruments
are included in level 2.
The fair value of financial
instruments traded in active markets is based on quoted market
prices at the reporting date. A market is regarded as active if
quoted prices are readily and regularly available from an exchange,
dealer, broker, industry group, pricing service, or regulatory
agency, and those prices represent actual and regularly occurring
market transactions on an arm's length basis. The quoted market
price used for financial assets held by the Group is the current
bid price. These instruments are included in level 1.
The fair value of financial
instruments that are not traded in an active market (such as
derivatives) is determined by using valuation techniques. These
valuation techniques maximise the use of observable market data
where it is available. If all significant inputs required to fair
value an instrument are observable, the instrument is included in
level 2.
If one or more of the significant
inputs is not based on observable market data, the instrument is
included in level 3.
Specific valuation techniques used
to value financial instruments include:
· Quoted market prices or dealer quotes for similar
instruments.
· Applicable market-quoted swap yield curves adjusted for
relevant basis and credit default spreads.
· The
recovery rate and associated reduction in credit risk of super
senior ranking derivatives (interest rate and index-linked
swaps).
· The
fair value of derivatives and certain financial instruments are
calculated as the present value of the estimated future cash flows
based on observable market inputs such as RPI and CDS
curves.
· Other
techniques, such as discounted cash flow analysis, are used to
determine fair value for the remaining financial
instruments.
At the restructuring date or
initial date of recognition of index-linked swaps, the fair value
of these instruments, as indicated by their fair value immediately
prior to the restructuring or at initial recognition, could not be
supported by observable inputs alone. These fair values are
supported by unobservable factors including the counterparty's
credit, capital, funding and trading charges. Therefore, such
movement was deferred on the balance sheet in compliance with
IFRS.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
8. Derivative financial
instruments CONTINUED
As at 30 June 2024, £166 million
(30 June 2023: £195 million; 31 December 2023: £182 million)
remained capitalised and £16 million (30 June 2023: £13 million; 31
December 2023: £26 million) had been recognised in the income
statement for the period.
On a semi-annual basis, the Group
reviews any material changes to the valuation techniques and market
data inputs used. The potential impact to the fair value hierarchy
is assessed if it is deemed a transfer. Significant transfers
between levels are considered effective at the end of the reporting
period. During the period there were no transfers between the
levels in the fair value hierarchy.
The tables below present the
Group's assets (other than investment properties) and liabilities
that are measured at fair value:
|
30 June
2024
|
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
Assets
|
|
|
|
|
Assets at fair value through
income statement
|
-
|
871
|
-
|
871
|
Derivatives qualifying for hedge
accounting
|
-
|
146
|
-
|
146
|
Total assets
|
-
|
1,017
|
-
|
1,017
|
Liabilities
|
|
|
|
|
Liabilities at fair value through
income statement
|
-
|
(1,837)
|
-
|
(1,837)
|
Derivatives qualifying for hedge
accounting
|
-
|
(258)
|
-
|
(258)
|
Total liabilities
|
-
|
(2,095)
|
-
|
(2,095)
|
|
31
December 2023
|
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
Assets
|
|
|
|
|
Assets at fair value through
income statement
|
-
|
723
|
-
|
723
|
Derivatives qualifying for hedge
accounting
|
-
|
321
|
-
|
321
|
Total assets
|
-
|
1,044
|
-
|
1,044
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Liabilities at fair value through
income statement
|
-
|
(1,850)
|
-
|
(1,850)
|
Derivatives qualifying for hedge
accounting
|
-
|
(187)
|
-
|
(187)
|
Total liabilities
|
-
|
(2,037)
|
-
|
(2,037)
|
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
9. Retirement benefit
obligations
Amounts arising from pensions
related liabilities in the Group's financial statements
The following tables identify the
amounts in the Group's financial statements arising from its
pension related liabilities. Further details of each scheme (except
defined contribution schemes) are disclosed below.
Income statement - pension and other pension related
liabilities costs
|
Unaudited
Six months
ended
30 June
2024
£m
|
Unaudited
Six months
ended
30 June
2023
£m
|
Employment costs:
|
|
|
Defined contribution
schemes
|
14
|
9
|
BAA Pension Scheme
|
5
|
5
|
|
19
|
14
|
Finance charge - BAA Pension
Scheme
|
3
|
2
|
Finance charge - Other pension and
post-retirement liabilities
|
1
|
1
|
Total pension charge
|
23
|
17
|
Other comprehensive income - gain/(loss) on pension and other
pension related liabilities
|
Unaudited
Six months
ended
30 June
2024
£m
|
Unaudited
Six months
ended
30 June
2023
£m
|
BAA Pension Scheme
gain/(loss)
|
99
|
(36)
|
Actuarial gain/(loss) recognised
before tax
|
99
|
(36)
|
Tax (charge)/credit on actuarial
loss
|
(25)
|
9
|
Actuarial gain/(loss) recognised after tax
|
74
|
(27)
|
Statement of financial position - net defined benefit pension
deficit and other pension related liabilities
|
Unaudited
30 June
2024
£m
|
Audited(1)
31
December 2023
£m
|
Fair value of plan
assets
|
2,695
|
2,782
|
Benefit obligation
|
(2,725)
|
(2,910)
|
Deficit in BAA Pension
Scheme
|
(30)
|
(128)
|
|
|
|
Unfunded pension
obligations
|
(21)
|
(22)
|
Post-retirement medical
benefits
|
(1)
|
(1)
|
Deficit in other pension related
liabilities
|
(22)
|
(23)
|
Net deficit in pension schemes
|
(52)
|
(151)
|
Group share of net deficit in pension
schemes
|
(52)
|
(151)
|
(1)
This column is labelled
audited as the amounts have been extracted from the company's
audited financial statements for the year ended 31 December
2023.
The Company has the ability to
recognise any surplus in the BAA Pension Scheme in full, because
the Company has an unconditional right to a refund of surplus upon
gradual settlement of liabilities.
There are no reimbursement rights
included within scheme assets which require separate
disclosure.
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
9. Retirement benefit obligations
continued
(a) BAA Pension Scheme
The BAA Pension Scheme is a funded
defined benefit scheme with both open and closed sections. The
Scheme closed to employees joining the Group after 15 June 2008.
The Scheme's assets are held separately from the assets of the HAHL
Group and are administered by the trustee.
The value placed on the Scheme's
obligations as at 30 June 2024 is based on the full actuarial
valuation carried out at 30 September 2021. This has been updated
at 30 June 2024 by ISIO Group Limited to take account of changes in
economic and demographic assumptions, in accordance with IAS 19R.
The Scheme assets are stated at their bid value at 30 June 2024 as
required by IAS 19R, the Group recognises re-measurements as they
occur in the statement of comprehensive income.
Analysis of fair value of plan assets
|
Unaudited
30 June
2024
£m
|
Audited(1)
31
December 2023
£m
|
Fair value of plan
assets
|
Quoted(2)
|
Unquoted
|
Total
|
Quoted(2)
|
Unquoted
|
Total
|
Equity
|
79
|
457
|
536
|
68
|
423
|
491
|
Bonds
|
245
|
177
|
422
|
224
|
183
|
407
|
Cash
|
-
|
76
|
76
|
-
|
33
|
33
|
LDI
|
-
|
969
|
969
|
-
|
1,104
|
1,104
|
Buy in
|
-
|
381
|
381
|
-
|
410
|
410
|
Other(3)
|
-
|
311
|
311
|
-
|
337
|
337
|
Total fair value of plan assets
|
324
|
2,371
|
2,695
|
292
|
2,490
|
2,782
|
(1)
This column is labelled
audited as the amounts have been extracted from the company's
audited financial statements for the year ended 31 December
2023.
(2)
Quoted assets have prices in active markets in
which transactions for the asset take place with sufficient
frequency and volume to provide pricing information on an ongoing
basis.
(3)
Other assets include multi-strategy funds which
include diverse holdings in a number of small markets.
At 30 June 2024, the largest
single category of investment was a liability driven instrument
('LDI') mandate, with a value of £969 million (36% of the asset
holding at 30 June 2024). The purpose of the Scheme entering into
this mandate is to reduce asset/liability mismatch risk. At 31
December 2023, the largest single category of investment was a LDI
mandate, with a value of £1,104 million (40% of the asset holding
at 31 December 2023).
LDI holdings are portfolios of
bonds, repurchase agreements, interest rate and inflation
derivatives which are intended to protect the Scheme from movements
in interest rates and inflation, so that the fair value of this
element of the portfolio moves in the same way as the fair value of
Scheme's obligations.
Analysis of financial
assumptions
The financial assumptions used to
calculate Scheme assets and liabilities under IAS 19R
were:
|
Unaudited
30 June
2024
%
|
Audited
31
December 2023
%
|
Rate of increase in pensionable
salaries
|
1.90
|
1.90
|
Increase to deferred benefits
during deferment
|
3.45
|
3.30
|
Increase to pensions in
payment:
|
|
|
Open section
|
3.15
|
3.05
|
Closed section
|
3.45
|
3.30
|
Discount rate
|
5.10
|
4.50
|
Inflation assumption
|
3.45
|
3.30
|
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
10. Cash generated from
operations
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Profit before tax
|
323
|
279
|
Adjustments for:
|
|
|
Net finance costs
|
331
|
564
|
Depreciation
|
291
|
325
|
Amortisation on
intangibles
|
20
|
20
|
Amortisation on right of use
assets
|
20
|
22
|
Fair value gain on investment
properties
|
(34)
|
(140)
|
|
|
|
Working capital changes(1):
|
|
|
Increase in inventories and trade
and other receivables
|
(15)
|
(99)
|
Decrease in trade and other
payables
|
(11)
|
(82)
|
Difference between pension charge
and cash contributions
|
(3)
|
(2)
|
Cash generated from operations
|
922
|
887
|
(1) For the six months ended 30 June 2023, changes in working
capital include intercompany payments of £95 million made by
Heathrow Airport Limited to fund scheduled interest payments on
external debt held at Heathrow Finance plc and ADI Finance 2
Limited.
11. Commitments and Contingent
liabilities
Group commitments for property,
plant and equipment
|
Unaudited
30 June
2024
£m
|
Audited
31
December 2023
£m
|
Contracted for, but not accrued:
|
|
|
Asset management and
compliance
|
267
|
226
|
Carbon and
sustainability
|
12
|
7
|
Commercial proposition
|
15
|
10
|
Improve efficiency and
service
|
7
|
2
|
Terminal 2 baggage
system
|
184
|
23
|
Next generation
security
|
146
|
112
|
|
631
|
380
|
The figures in the above table are
contractual commitments to purchase goods and services at the
reporting date.
Contingent liabilities
As at 30 June 2024 the Group had
no material external contingent liabilities (31 December 2023:
none).
Notes to the condensed
consolidated financial statements for the six months ended 30 June
2024
12. Related party
transactions
The Group entered into the following
transactions with related parties:
Purchase of goods and services
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Ferrovial Construction
|
33
|
23
|
Heathrow Enterprises
Limited
|
1
|
1
|
LHR Airports Limited
|
12
|
9
|
Heathrow Finance
plc(1)
|
78
|
78
|
|
124
|
111
|
(1) Interest on
the debenture payable to Heathrow Finance plc (note 3).
Sales to related parties
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Harrods International
Limited
|
4
|
4
|
LHR Airports Limited
|
1
|
1
|
Qatar Airways
|
31
|
31
|
|
36
|
36
|
Balances outstanding with related parties were as
follows:
|
Unaudited
30 June
2024
|
Audited
31
December 2023
|
Amounts owed by related
parties
£m
|
Amounts owed to related
parties
£m
|
Amounts
owed by related parties
£m
|
Amounts
owed to related parties
£m
|
Heathrow Finance plc
|
-
|
2,655
|
-
|
2,643
|
LHR Airports Limited
|
43
|
-
|
41
|
-
|
Ferrovial Construction
|
-
|
5
|
-
|
6
|
Qatar Airways
|
3
|
-
|
6
|
-
|
|
46
|
2,660
|
47
|
2,649
|
The related parties outlined above
are related through ownership by the same parties. The transactions
relate primarily to construction projects, loans and interest
payable, and are conducted on an arm's length basis.
13. Subsequent events
There are no subsequent events to
disclose.
14. Reconciliation of our
Alternative Performance Measures (APMs)
Alternative Performance Measures
The Group presents its results in
accordance with International Financial Reporting Standards (IFRS).
Management also produces APMs (Alternative Performance Measures)
which are other financial measures not defined by IFRS. Management
relies on these APMs for decision-making and for evaluating the
Group's performance. Below we provide an explanation of each
APM.
Notes
to the condensed consolidated financial statements for the six
months ended 30 June 2024
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
EBITDA
EBITDA is profit or loss before
interest, taxation, depreciation and amortisation. EBITDA is a
useful indicator as it is widely used by investors, analysts and
rating agencies to assess operating performance.
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Profit for the period
|
228
|
181
|
Adjusted for:
|
|
|
Tax charge
|
95
|
98
|
Net finance costs
|
331
|
564
|
Operating profit
|
654
|
843
|
Adjusted for:
|
|
|
Depreciation and
amortisation
|
331
|
367
|
EBITDA
|
985
|
1,210
|
Adjusted EBITDA
Adjusted EBITDA is profit or loss
before interest, taxation, depreciation, amortisation and fair
value gains and losses on investment properties. Fair value gains
and losses on investment properties are excluded as they can vary
significantly from one year to the next due to market perceptions
of the value of the property and the accounting method used to
calculate the fair value. Adjusted EBITDA is an approximation of
pre-tax operating cash flow and reflects cash generation before
changes in working capital and investment. The APM assists
investors to value the business (valuation using multiples) and
rating agencies and creditors to gauge levels of leverage by
comparing Adjusted EBITDA with net debt.
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Profit for the period
|
228
|
181
|
Adjusted for:
|
|
|
Tax charge
|
95
|
98
|
Net finance costs
|
331
|
564
|
Operating profit
|
654
|
843
|
Adjusted for:
|
|
|
Depreciation and
amortisation
|
331
|
367
|
Fair value gain on investment
properties
|
(34)
|
(140)
|
Adjusted EBITDA
|
951
|
1,070
|
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Cash generated from operations
|
922
|
887
|
Adjusted for:
|
|
|
Increase trade and other
receivables
|
14
|
98
|
Increase in inventories
|
1
|
1
|
Decrease in trade other
payables
|
11
|
82
|
Difference between pension charge
and cash contributions
|
3
|
2
|
Adjusted EBITDA
|
951
|
1,070
|
Notes
to the condensed consolidated financial statements for the six
months ended 30 June 2024
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
Adjusted operating profit or
loss
Adjusted operating profit or loss
shows operating results excluding fair value gains and losses on
investment properties. These are excluded as they can vary
significantly from one year to the next due to market perceptions
of the value of the property and the accounting method used to
calculate the fair value. The adjusted measure is used to assess
the underlying performance of the trading business.
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Operating profit(1)
|
654
|
843
|
Adjusted for:
|
|
|
Fair value gain on investment
properties
|
(34)
|
(140)
|
Adjusted operating profit
|
620
|
703
|
(1) Operating
profit is presented on the Group income statement, it is not
defined per IFRS, however it is a generally accepted profit
measure.
Net finance costs before certain
re-measurements
Net finance costs before certain
re-measurements exclude fair value gains and losses on financial
instruments. Excluding fair value gains and losses can be useful to
investors and financial analysts when assessing the Group's
underlying profitability, as measured by Adjusted EBITDA, because
they can vary significantly from one year to the next. A
significant portion of the fair value gains and losses on financial
instruments occur due to the business entering into arrangements to
hedge against future inflation. As these contracts do not meet
hedge criteria under IFRS 9, fair value gains and losses create
significant volatility in our IFRS income statement.
|
Unaudited
Six months ended
30 June 2024
£m
|
|
Unaudited
Six
months ended
30 June 2023
£m
|
Finance income
|
54
|
|
27
|
Finance costs
|
(385)
|
|
(591)
|
Net finance costs after certain
re-measurements
|
(331)
|
|
(564)
|
Adjusted for:
|
|
|
|
Fair value gain arising on
re-measurement of financial instruments
|
(111)
|
|
(278)
|
Net finance costs before certain
re-measurements
|
(442)
|
|
(842)
|
Adjusted profit or loss before
tax
Adjusted profit or loss before tax
excludes fair value gains and losses on investment properties and
financial instruments. Excluding these can be useful to investors
and financial analysts when assessing the Group's underlying
profitability, because they can vary significantly from one year to
the next.
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Profit before tax
|
323
|
279
|
Adjusted for:
|
|
|
Fair value gain on investment
properties
|
(34)
|
(140)
|
Fair value gain arising on
re-measurement of financial instruments
|
(111)
|
(278)
|
Adjusted profit/(loss) before tax
|
178
|
(139)
|
Notes
to the condensed consolidated financial statements for the six
months ended 30 June 2024
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
Adjusted profit or loss after
tax
Adjusted profit or loss after tax
excludes fair value gains and losses on investment properties,
financial instruments and the associated tax. Excluding these can
be useful to investors and financial analysts when assessing the
Group's underlying profitability, because they can vary
significantly from one year to the next.
|
Unaudited
Six months ended
30 June 2024
£m
|
Unaudited
Six
months ended
30 June 2023
£m
|
Profit for the period
|
228
|
181
|
Adjusted for:
|
|
|
Fair value gain on investment
properties
|
(34)
|
(140)
|
Fair value gain arising on
re-measurement of financial instruments
|
(111)
|
(278)
|
Tax charge on fair value gain on
investment properties and re-measurement of financial
instruments
|
36
|
105
|
Adjusted profit/(loss) after tax
|
119
|
(132)
|
Heathrow (SP) Limited consolidated
nominal net debt
Consolidated nominal net debt is a
measure of financial position used by our creditors when assessing
covenant compliance.
Nominal net debt is short and long
term debt less qualifying cash and cash equivalents and term
deposits. It is an important measure as it is used as a metric in
assessing covenant compliance for the group. It includes index
linked swap accretion and the hedging impact of cross currency
interest rate swaps. It excludes pre-existing lease liabilities
recognised upon transition to IFRS 16, accrued interest,
capitalised borrowing costs and intra-group loans.
|
Unaudited
Six months ended
30 June 2024
£m
|
Audited
Year
ended
31 December 2023
£m
|
Net debt
|
(16,741)
|
(16,944)
|
Adjusted for:
|
|
|
Available but non-qualifying
cash(1)
|
-
|
(45)
|
Index-linked swap
accretion(2)
|
(714)
|
(807)
|
Impact of cross-currency interest
rate swaps(3)
|
(202)
|
91
|
Bond issuance
costs(4)
|
(8)
|
(14)
|
IFRS 16 lease liability at 31
December relating to pre-existing leases(5)
|
346
|
339
|
Intercompany
|
2,606
|
2,585
|
Consolidated nominal net debt
|
(14,713)
|
(14,795)
|
(1) Available
but non-qualifying cash relates to cash held by the Group that is
available but does not qualify as cash for covenant purposes under
our financing agreements.
(2) Index-linked
swap accretion is included in nominal net debt, amounts are
reported within derivative financial instruments on the Group's
statement of financial position.
(3) Where bonds
are issued in currencies other than GBP, the Group has entered into
foreign currency swaps to fix the GBP cash outflows on redemption.
The impact of these swaps is reflected in nominal net
debt.
(4) Capitalised
bond issue costs are excluded from nominal net debt.
(5) The lease
liability relating to leases that existed at the point of
transition to IFRS 16 (1 January 2019) is excluded from nominal net
debt. All new leases entered into post transition are
included.
Regulatory Asset Base
('RAB')
The regulated asset base is a
regulatory construct, based on predetermined principles not based
on IFRS. By investing efficiently in the Airport, we add to the RAB
over time. The RAB is an important measure as it represents the
invested capital on which Heathrow are authorised to earn a cash
return and is used in the financial ratios used to assess covenant
compliance as detailed in the financial review. It is used in key
financial ratios and in our regulatory financial
statements.
|
Unaudited
30 June
2024
£m
|
Audited
31
December 2023
£m
|
Regulatory Asset Base ('RAB')
|
20,233
|
19,804
|
Notes
to the condensed consolidated financial statements for the six
months ended 30 June 2024
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
Regulatory gearing
ratio
The regulatory gearing ratio is
consolidated nominal net debt to the RAB. It is a financial
indicator used by investors, financial analysts, rating agencies,
creditors and other parties to ascertain a company's debt position
in regulated industries.
|
Unaudited
30 June
2024
|
Audited
31
December 2023
|
Total net debt to RAB
|
0.727
|
0.747
|
Senior net debt to RAB
|
0.631
|
0.637
|
Glossary
ADIF 2 - ADI Finance 2
Limited
Air Transport Movement 'ATM' - means a flight carried out for commercial purposes and
includes scheduled flights operating according to a published
timetable, charter flights, cargo flights but it does not include
empty positioning flights, and private non-commercial
flights.
Airport Service Quality 'ASQ' - quarterly Airport Service Quality surveys directed by Airports
Council International (ACI). Survey scores range from 1 up to
5.
Baggage connection - numbers of
bags connected per 1,000 passengers.
Category B Costs - Capital
expenditure related to the consent process for
Expansion.
Connections satisfaction - Measures how satisfied passengers are with their connections
journey via our in-house satisfaction tracker - QSM Connections.
Throughout the year there are 14,000 face-to-face interviews across
all terminals where transfer passengers rate their satisfaction
with their Connections experience on a scale of one to five, where
one is 'extremely poor' and five is 'excellent'.
Departure punctuality - percentage of flights departing within 15 minutes of
schedule.
Early Category C Costs - Capital expenditure related to the early design and
construction costs for Expansion.
Gearing ratios - under the
Group's financing agreements are calculated by dividing
consolidated nominal net debt by Heathrow' Regulatory Asset Base
('RAB') value.
Interest Cover Ratio 'ICR ' - is trigger event and covenant at Class A, trigger event at
Class B and financial covenant at Heathrow Finance; Class A ICR
trigger ratio is 1.40x; Class A ICR covenant is 1.05x and is
calculated as a 3-year trailing average, Class B ICR trigger ratio
is 1.20x, Heathrow Finance ICR covenant is 1.00x.
Lost Time Injury - Lost time
injuries are injuries sustained by colleagues whilst conducting
work related duties, resulting in absence from work for at least a
day. The measure is calculated as a moving annual frequency rate of
the number of incidents in the last 12 months per 100,000 working
hours.
NERL - National Air Traffic
Services is split into two main service provision companies, one if
which is NATS En-Route PLC (NERL). NERL is the sole provider of
civilian en-route air traffic control over the UK.
Net-zero carbon - Residual
carbon emissions are offset by an equal volume of carbon
removals.
Regulatory asset ratio 'RAR' -
is trigger event and covenant event at Class A, trigger event at
Class B and financial covenant at Heathrow Finance; Class A RAR
trigger ratio is 72.5% and covenant level is 92.5%; two Class B
triggers apply: at Heathrow Finance it is 82.0% and at Heathrow
(SP) Limited it is 85.0%; Heathrow Finance RAR covenant is
92.5%.
Restricted payments - The
financing arrangements of the Group and Heathrow Finance plc
("Heathrow Finance") restrict certain payments unless specified
conditions are satisfied. These restricted payments include, among
other things, payments of dividends, distributions and other
returns on share capital, any redemptions or repurchases of share
capital, and payments of fees, interest or principal on any
intercompany loans.
Security queuing - % of
security waiting time measured under 5 minutes, based on 15-minute
time period measured.