HEATHROW (SP)
LIMITED
RESULTS FOR THE
YEAR
ENDED 31 DECEMBER
2024
Customer demand to fly from Heathrow continues to
grow - 2024 was a record year for
Heathrow, with colleagues welcoming a record 83.9 million
passengers. Heathrow's status as the best connected airport in the
world and good customer service contributed to the 6% annual
passenger growth. We also saw a 10% increase in cargo boosting
British exports to markets around the world. More flying and larger
aircraft will help drive growth in 2025 although constrained
capacity will likely see a smaller uptick in annual
performance.
Delivering value for customers remains our key
priority - Teamwork across the
airport has driven improvements in service with stable security
wait times, more on-time departures and better baggage performance.
We were delighted to be recognised by both Condé Nast and Travel
Weekly as the UK's best airport, and for our retail and VIP
services to be recognised as "Best in Class". We are redoubling our
efforts to deliver more improvements this year.
Revenue down 4% on lower airport charge
- Despite record passenger numbers, Heathrow's
total revenue declined to £3.6 billion with adjusted EBITDA also
down to £2.0 billion as a result of a lower airport charge set by
the CAA. We continue to focus on reducing costs and delivering more
efficiencies to improve our EBITDA margin. Our financial resilience
remains robust including a strong liquidity position at £3.4
billion. For the first time in five years and as a result of strong
2024 business performance, Heathrow's Board has decided to pay a
dividend of £250 million to its ultimate shareholders in the coming
weeks.
New targets in a refreshed sustainability
strategy - Connecting People and
Planet is our refreshed sustainability strategy which includes new
targets after we achieved progress on our previous goals. We
launched our first Nature Positive Plan with a commitment to
tackling the challenges of climate change and biodiversity loss.
Record amounts of Sustainable Aviation Fuel ('SAF') were used at
Heathrow during 2024 and we continued to lead on SAF use in the UK,
with our 3% incentive in 2025 being 1% above the UK mandate. We
became the first airport in the world to commit to adopt the
recommendations of the Taskforce on Nature-related Financial
Disclosures ('TNFD'), committing to disclose our environmental
impacts and dependencies annually from 2025.
Expanding the UK's gateway to growth
- The UK Government is clear that Heathrow is the
UK's gateway to growth. Over the next decade, we will be embarking
on the largest private investment in the UK's transport network as
we look to modernise our existing facilities and unlock new
capacity. A series of projects on the path to a third runway will
enhance our terminal infrastructure, improve customer experience
and punctuality, expand local and sustainable transport options and
boost the environmental credentials of our facilities.
We will be submitting proposals for a third
runway to the Government this summer. Policy changes are needed to
deliver the project successfully and we will also be working with
Ministers to agree these changes, particularly around airspace
modernisation, planning reform and adjustments to the regulatory
model for a third runway. Our aim is to meet the Government's
ambition to have planning permission for a third runway before the
end of this Parliament.
As at or year ended 31 December
|
2024
|
2023
|
Change (%)
|
(£m unless otherwise
stated)
|
|
|
|
Revenue
|
3,559
|
3,687
|
(3.5)
|
Adjusted EBITDA(1)
(4)
|
2,035
|
2,228
|
(8.7)
|
Cash generated from
operations
|
2,011
|
2,092
|
(3.9)
|
Profit before tax
|
917
|
701
|
30.8
|
Adjusted profit before tax(2)
(4)
|
450
|
38
|
N/A
|
Heathrow (SP) Limited consolidated
nominal net debt(3) (4)
|
14,698
|
14,795
|
(0.7)
|
Heathrow Finance plc consolidated
nominal net debt(3) (4)
|
16,630
|
16,806
|
(1.0)
|
Regulatory Asset
Base(5)(4)
|
20,422
|
19,804
|
3.1
|
Passengers
(million)(6)
|
83.9
|
79.2
|
5.9
|
"2024 underscores why Heathrow is the UK's gateway to growth. Our colleagues
welcomed a record number of passengers with good service, cargo
volumes increased 10% boosting British trade and we invested over
£1bn to improve facilities and boost resilience which creates more
value for customers at Britain's front door.
"Securing future economic growth means investing in the
infrastructure that powers it. Over the next decade, we will be
making the largest private investment in the UK's transport network
which will modernise Heathrow and unlock new capacity for growth.
This will grow the economy, make Heathrow better for all of our
customers and give the UK a competitive world-class hub fit for the
future. This is an exciting time for our customers, our colleagues
and the country and we're looking forward to working with the
Government to deliver it." Thomas Woldbye | Heathrow
CEO
Notes
(1) EBITDA (2024: £2,160 million, 2023: £2,437 million) is profit
before interest, taxation, depreciation, amortisation and
exceptional items. Adjusted EBITDA is profit before interest,
taxation, depreciation, amortisation and fair value gains and
losses on investment properties
(2) Adjusted profit before tax excludes non-cash fair value gains
and losses on investment properties and financial instruments and
exceptional items.
(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.
(4) Alternative Performance Measures ('APMs'): the performance of
the Group is assessed using a number of APMs, including adjusted
EBITDA, adjusted profit before tax, consolidated nominal net debt
and the Regulatory Asset Base. Management believe that APMs provide
investors with an understanding of the underlying performance of
the Group. A reconciliation of our APMs can be found in
note 15.
(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.
(6) Changes in passengers are calculated using rounded 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.
Creditors and credit analysts conference call and
presentation hosted by
Thomas
Woldbye, CEO and Sally Ding, CFO
Wednesday, February
26th, 2025
3.00pm
(UK time), 4.00pm (Central European Time), 10.00am (Eastern
Standard Time)
Disclaimer
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
2024.
Review of the year
2024 was a good year for Heathrow.
From maintaining our position as the best connected airport in the
world, to welcoming more passengers than ever before, there is
magic happening at Heathrow every day and colleagues can be proud
of what they've achieved together. Heathrow's two runways were
already the busiest in the world, but this year we pushed even
further. With passenger demand to fly from Heathrow growing, we
welcomed 3 million more passengers in 2024 versus the previous peak
in 2019, taking the total for the year to a record 83.9 million.
That included 75 days across the year where we were welcoming more
than 250,000 passengers a day in our terminals. While we are
expecting passenger demand to grow in 2025, capacity constraints at
the airport will naturally limit our ability to service it and
continue to present a challenge when it comes to maintaining peak
operational resilience.
Delivering more value for our
customers will continue to be our priority. Our service levels
improved in 2024 with better punctuality, lower baggage misconnect
rates and stable security wait times - partly a result of the £1.1
billion we invested this year to improve our facilities - but there
is more work to do to get to where we want to be. That also
includes becoming more efficient. Despite record passenger numbers,
our adjusted EBITDA was down by 8.7% due to lower aero charges set
in the CAA's H7 settlement. Our overall liquidity remains strong at
£3.4 billion. We have maintained robust financial resilience with
gearing being at historical low levels, and lower financing costs
have helped to boost overall profitability. In the year ahead, we
will continue to challenge ourselves to streamline our
business.
Improving the sustainability of our
operations is also a key focus area. In 2024, we set new and
stretching targets in our refreshed Connecting People & Planet
sustainability strategy reflecting the progress we have made
towards our objectives. Our world-leading sustainable aviation fuel
incentive programme continues to drive uptake at Heathrow which is
outpacing the Government mandate. We also published our first-ever
Nature Positive Plan which outlines how Heathrow will transition to
a nature positive future, and achieved a record 189 nights without
late flights. While mitigating our environmental impacts can seem
overwhelming, there is a lot dynamism and energy surrounding our
efforts to decarbonise and make Heathrow a great place to live and
work.
Looking to the future, unlocking new
capacity at Heathrow is central to our strategy. It will improve
operational performance and resilience for our customers, enable
more global connectivity and competition for consumers and grow the
UK economy through increased trade, tourism and investment. We
welcome the Government's recognition of the role we play in driving
economic growth for the UK and desire to build a third runway at
Heathrow within the next decade. We will be submitting our plans to
the Government on how this might work by the summer, as well as
working with Ministers to agree the policy changes on airspace
modernisation, planning reform and regulation that are required to
successfully deliver it. In tandem, we are also preparing our
business plan for the next regulatory settlement (H8) which will
begin in January 2027. We have had several constructive engagement
sessions with our airline partners to understand their priorities
which we will be factoring into our initial plan to submit to the
CAA in June.
The progress we made in 2024 is a
strong foundation, but there is more work to do. Service levels are
good, but we can make further improvements to boost operational
performance and resilience. Looking at how we can become more
efficient and reduce costs is also important. Growing capacity
responsibly while mitigating our environmental impacts must also
remain a priority. To tackle these challenges, I was pleased to
launch our refreshed corporate strategy this year. Composed of six
beacons (Winning Team, Focus to Go Gaster, Value for Customers,
Digital Future, People & Planet and Creating Capacity) and
underpinned by three foundations (Safety, Security &
Compliance; Service & Operations; and Governance &
Financial Resilience), the refreshed strategy sets the flight path
for what we need to do to prepare Heathrow for the future while
empowering colleagues with the tools they need to make every
journey better. I am pleased to report that we are already making
good progress in delivering the new strategy, and our colleagues
can take pride in the remarkable year we delivered together. Onward
to 2025.
Thomas Woldbye - Heathrow
CEO
STRATEGIC UPDATE
Beacons in action
In early 2024, we launched our new
strategy to ensure collective focus and progress towards delivering
our vision: "To be an extraordinary airport, fit for the future".
To translate this vision into reality, we have identified six
beacons. These beacons have been chosen to address the most urgent
needs in the short and medium term, providing a clear roadmap for
achieving our objectives. The following section summarises each of
the six beacons for the year ended 31 December 2024. For the
complete picture and associated case studies, please refer to the
2024 Annual Report.
Winning Team
Our Winning Team beacon is at the
heart of our strategy. In 2024, we made significant progress toward
an inclusive and engaging culture that attracts and retains diverse
talent while unlocking colleagues' potential. A new career
champions programme was designed and launched, with over 300
colleagues participating in the career advice and guidance
programme. The 2022 graduates secured new management roles, and we
launched our 2025 graduate campaign. We introduced an improved
virtual GP and employee assistance benefit for all colleagues and
their families, and our family friendly policies were enhanced,
providing a better offering for our colleagues. Our internal
manager and leadership programmes continued to deliver high
engagement and attendance with 1,604 participants, and Heathrow won
the prestigious British Training Awards for our 'Lead the Way'
management programme. We launched a new recognition platform
enabling colleagues and line managers to say 'thank you' at the
click of a button. Recognising diversity and inclusivity saw
National Inclusion Week celebrating our five equality, diversity
and inclusion (ED&I) networks, highlighting belonging and
engagement within our colleagues. Heathrow also won 'Diversity Team
of the Year' for the delivery of EDI strategy at the British
Diversity Awards.
To foster a great place to work, we
have developed a robust engagement engine that empowers us to make
informed organisational decisions based on our colleagues'
collective voice. Our bi-annual Pulse engagement surveys, most
recently conducted in November 2024, saw a record-breaking 91%
participation rate. We ended the year with 67% of colleagues
agreeing that Heathrow is a Great Place to Work.
Focus to go Faster
The Focus to go Faster beacon
promotes our commitment to improving Heathrow's effectiveness by
delivering more, faster, and with greater efficiency. In 2024, we
continued to streamline processes and optimise resource allocation
to enhance speed and productivity while maintaining service
standards. Key achievements included delivering management
initiatives to drive EBITDA improvement and upsizing the H7 capital
plan to £4.5 billion. Agile decision-making also enabled swift
responses to the rapid vacation of Eastern Business Park to enable
demolition ahead of site transformation in line with the plan.
Additionally, 51 new security lanes were implemented at a pace
across our terminals as part of our Next Generation Security Capex
programme. In June 2024, we implemented security fast track lanes
across all terminals to enhance the customer experience. This
initiative is designed to streamline the security process and
provide a more efficient journey for our passengers. Further
highlights include streamlining external financial reporting,
removing Q1 and Q3 results, and replacing them with a short Trading
Statement.
Value for Customers
The Value for Customers beacon
highlights Heathrow's commitment to deliver good service for
passengers and create value for all customers. In 2024, we
significantly expanded our retail and food offerings, with 15 new
retail openings. We also trialled new fast charging options in
terminals to meet increasing passenger demand, and improved service
offering through our Heathrow Helper team with the majority of
passengers rating their service interactions with this team as very
good or excellent. Operational improvements enhanced customer
experience, including further automation of Self-Service Bag Drop,
updated T4 connections routing, reducing journey times, continued
roll out of next-generation security scanners and completing the
southern runway resurfacing. For passengers requiring support
(PRS), all areas exceeded good scores, setting a new standard for
accessibility. Further investments included transforming retail
spaces into luxury units, completing the VIP Windsor Suite lounge
refurbishment, and installing 40 Ramp Information Display Screens
to streamline operations.
Digital Future
The Digital Future beacon reflects
Heathrow's commitment to leveraging digital capabilities; embracing
innovation to improve productivity and efficiency as well as
elevating the passenger experience through digital capability. In
2024, key achievements included the launch of AI service replies
for customer Live Chat, reducing average handling times, and a
successful trial of digital-only Heathrow Express ('HEx') fares. We
also introduced innovative initiatives, such as the Pay in Advance
option for Reserve & Collect retail and user experience
insights for HEx bookings and airport lounge upselling. Passenger
experience was further enhanced with the launch of a virtual guide
for T2, and the integration of WhatsApp into the Heathrow app,
expanding communication channels. Sustainability and cost
efficiency were also priorities, demonstrated through the
successful trial of ePaper for digital signage and preparations for
deploying a 5G public network. We have begun a full transformation
of our Information and Technology function which will enable us to
move fast through utilising Agile project management disciplines,
as well as to ensure the safe and secure IT operation every day. In
addition to this, we have recruited new leadership roles in both
Data & Analytics and Digital Transformation so that our entire
business and customer offering is more digitally capable. These
achievements underscore Heathrow's commitment to digital solutions
to remain competitive in the global aviation sector.
People and Planet
In 2024, we refreshed our
sustainability strategy in light of our recovery and to align it
with our revised business strategy. The updated strategy,
Connecting People and Planet (previously called Heathrow 2.0),
strengthens our ambitions in many areas while revising our approach
in others to help drive progress more effectively. Changes to goals
or targets are signposted in our sustainability strategy and our
Sustainability Report.
We are working with others in the
aviation industry and the UK Government to drive progress towards
net zero flights by increasing the adoption of SAF, contributing to
research into zero-carbon emissions flights ('ZEF'), and improving
aircraft and airspace efficiency. Our "in the air" emissions
totalled 18.5 million tonnes, 7.5% less
than 2019, and "on the ground" emissions totalled 890,00 tonnes,
representing 14.6% less than 2019. SAF increased to 2.5% of fuel
uplifted at Heathrow in 2024, and we supported wider efforts to
drive uptake of SAF as detailed in our Annual Report.
In 2024, we also published our first
Nature Positive Plan and retained the Wildlife Trusts' benchmark
award for the 16th consecutive year for 10 of our biodiversity
sites. We became the first airport to commit to reporting in line
with the Taskforce for Nature-related Financial Disclosures
recommendations, with a disclosure planned for our 2025 annual
reporting.
Creating Capacity
The Creating Capacity beacon focuses
on making the best use of our existing capacity and current
infrastructure, creating new capacity, and preparing for future
growth. Despite being capacity-constrained, Heathrow remains
committed to long-term growth, ensuring it connects London and the
UK to global opportunities. To illustrate it, key infrastructure
developments included securing permitted development consent from
Hillingdon Council for the Terminal 2 Baggage Programme and the
airline-endorsed 'Parkwise' project, which will create 900
additional parking spaces. Progress has also been made in
longer-term planning with the launch of the Modernising Heathrow
programme, which will focus on creating additional capacity within
Terminal 5 A, B and C terminals and significant enhancements to
Terminal 2, allowing the phased replacement of facilities currently
housed in Terminal 3. These actions demonstrate Heathrow's
dedication to meeting current and future demands.
Following a keynote speech in late
January 2025, in which the Chancellor for the Exchequer
specifically called for a third runway at Heathrow, we will be
submitting our proposals for the project by the summer of
2025.
Business Update
In assessing our performance for the
year ended 31 December 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
|
4.7
|
4.2
|
11.9
|
Europe
|
33.8
|
31.5
|
7.3
|
North America
|
20.6
|
20.0
|
3.0
|
Asia Pacific
|
10.8
|
9.8
|
10.2
|
Middle East
|
8.5
|
8.0
|
6.3
|
Africa
|
3.3
|
3.6
|
(8.3)
|
Latin America
|
2.2
|
2.1
|
4.8
|
Total passengers
|
83.9
|
79.2
|
5.9
|
(1)
For the year ended 31 December.
(2)
Calculated using rounded passenger
figures
Other traffic performance indicators
(1)
|
2024
|
2023
|
Var % (2)
|
Passenger ATM
|
471,298
|
450,194
|
4.7
|
Seat factor (%)
|
80.7
|
79.6
|
1.4
|
Seats per ATM
|
220.6
|
221.0
|
(0.2)
|
Cargo tonnage ('000)
(3)
|
1,580
|
1,431
|
10.4
|
(1)
For the year ended 31 December.
(2)
Calculated using rounded passenger
figures
(3)
Cargo tonnage includes mail
volumes
In 2024, Heathrow welcomed 83.9
million passengers, an increase of 5.9% compared to the prior year
(2023: 79.2 million), after the airport handled back to back months
of record breaking traffic. The growth was driven by higher
passenger ATMs and seat factor levels, currently standing at 80.7%.
During last year, we also offered a record number of seats, almost
104 million. We remain Europe's busiest hub and the world's
"most connected airport", with New York, Dubai, Doha, Dublin and
Los Angeles amongst the busiest routes in 2024. Almost all markets
exceeded 2023's numbers, with double-digit growth for the UK. In
Africa we saw a normalisation of traffic due to the reallocation of
slots. Our seats per ATM slightly decreased as short-haul travel
recovered. Cargo tonnage grew at more than 10%, driven by the rise
in wide-body passenger aircraft movements and the allocation of
ad-hoc slots.
Service and operational performance
Service standard performance indicators
(1)
|
2024
|
2023
|
ASQ
|
3.98
|
3.99
|
Arrival punctuality %
|
68.0
|
67.0
|
Departure punctuality %
|
69.0
|
63.4
|
Security performance %
|
92.6
|
92.8
|
Baggage connection %
|
98.3
|
98.1
|
(1) For the
year ended 31 December.
In 2024, we achieved an overall ASQ
rating of 3.98 out of 5.00, which was relatively stable compared to
2023 (3.99) despite increasing passenger numbers and the
reintroduction of liquid rules in June 2024. Overall, 74% of
passengers surveyed between January and December 2024 rated their
Overall Satisfaction with Heathrow as either 'Excellent' or 'Very
good', remaining consistent with 2023. The proportion of 'Poor'
ratings remained low at only 1%.
Improvements compared to 2023 were
particularly evident in 'Ease of Making Connections with other
Flights'. 'Check-in Waiting Time' and 'Availability of Seats at the
Gate Areas' outperformed their 2023 levels. Other performance
uplifts included 'Wi-Fi Service Quality' and other 'Check-in'
aspects.
Operationally, we delivered good
service during our busiest year. Security performance was stable,
with most all direct passengers passing through security within 5
minutes, despite the operational challenges that the implementation
of our next-generation security programme presents. Improved
operational performance across the airfield has seen improved
aircraft turnarounds, with departure punctuality outperforming
arrivals. However, overall punctuality continues to be impacted by
airspace congestion and adverse weather events. Baggage performance
improved despite the increased traffic.
Capital expenditure
In 2024, £1,122 million (2023: £636
million) of capital expenditure was incurred, including £58 million
in capital creditors movements (2023: £32 million).
We made great progress on our H7
Capital Plan, investing almost double in 2024 than in 2023,
bringing the total invested in H7 to over £2.1 billion across the
portfolio of 450 projects in six programmes. Our next-generation
Security Programme is progressing well, with training for 4,000
Security and Engineering staff in progress. In the T2 Baggage
Programme, the new system design is being developed with five
multidisciplinary partners. The Commercial Revenue Programme
delivered new media screens in terminals, and we also saw further
developments in our retail estate, including a new Harrods store in
T3. The Carbon and Sustainability Programme continues to roll out
electric vehicle (EV) chargers, with stations for airlines and
staff now operational airside in T2 and T3, along with plans for
new carbon-efficient pre-conditioned air units for aircraft stands.
We have implemented enhanced time-based separation for arrivals, a
global first. In the Asset Management and Compliance Programme, we
are progressing well, having completed the resurfacing of the
southern runway and installed safety systems in the cargo tunnel.
The new virtual control facility building is complete and ready for
systems fit out. Lastly, the Efficient Airport Programme is
delivering projects to enhance punctuality, service, and
operational efficiency across the airport, including 80 new screens
in T5 to display live updates on airfield activities, improving
ground operation management.
Key
regulatory developments
Significant progress has been made
during the year with respect to H8, which is due to commence at the
start of 2027. The current timetable is for Heathrow to submit its
business plan in June 2025, for the CAA to set out its Initial
Proposals in December 2025, and for a Final Decision in September
2026. Alongside this process, the CAA has set out four rounds of
constructive engagement ('CE'), two ahead of Heathrow's business
plan submission, one afterwards, and the final one after the CAA's
Initial Proposals. The first round of CE started in November, with
five sessions focusing on broad priorities around capacity and
resilience, passenger forecast, customer experience, and capital
choices. This early round of CE has allowed Heathrow to gain a
deeper understanding of our airline partners' requirements ahead of
developing our plan, assisting in our aim to ensure that the
Business Plan we submit is truly customer led.
In November, the CAA published a
consultation on the methodology for H8 together with a consultant
report on potential cost of capital for H8. After considering
stakeholders' views, the CAA should issue a final method statement,
including guidance for Heathrow's business plan submission, in
February 2025. Heathrow has responded to the methodology focussing
on five key areas where we seek changes.
- Enhancing the regulatory framework to boost investment
opportunities - reform of the single till boundary to address the
harm to consumers arising from the lack of property investment in
the central terminal area and the perimeter of Heathrow.
- Seeking a collective approach to Measures, Targets and
Incentives (MTIs) - drive improved performance, resilience and
consumer outcomes through a collective MTI regime.
- Evolving and targeting capex governance changes - a framework
to deliver small and digital/ technology focused capex projects
faster and more efficiently.
- Setting a clear direction on financeability fundamentals -
agreeing an approach that recognises the importance of the right
credit rating, cost of capital and approach to
inflation.
- Improving the business plan incentive - clear, objective and
measurable assessment criteria to allow Heathrow the framework to
deliver on the CAA's ambition for the business plan
incentive.
In addition, Heathrow responded to
the CAA consultation on cost of capital, focussing on the
appropriate asset beta for Heathrow and ensuring that the cost of
embedded debt is consistent with Heathrow's actual cost.
Key
management changes
Jo Butler was appointed Chief People
Officer (CPO) in January 2025. Jo has wide ranging and robust
experience as a people leader, having worked at Sainsbury's,
Santander and most recently ASOS. Jo also spent two years working
on the Executive Committee of Mitie Group plc, as Group HR
Director. Paula Stannett, Chief People Officer, left Heathrow at
the end of August.
Ultimate shareholder update
On 12 December 2024, entities owned
by Ardian and The Public Investment Fund ('PIF') acquired c. 22.61%
and c. 15.01% respectively of the share capital of FGP
Topco. Ferrovial, CDPQ and USS have reduced their
shareholdings in FGP Topco to 5.25%, c. 2.65% and c. 2.10%
respectively.
Following the transaction, Juan
Angoitia, representing Ardian; Alexis Ballif, representing Ardian;
Turqi A. Alnowaiser, representing PIF; Yazeed Alrubaian
representing PIF were appointed as directors of FGP Topco Limited,
ADI Finance 1 Limited, ADI Finance 2 Limited and Heathrow Airport
Holdings Limited on 12 December 2024. Luke Bugeja will now
represent Ferrovial, CDPQ and USS, replacing Ernesto López Mozo,
Shawn Kinder, Olivier Fortin and Mike Powell.
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 condensed consolidated financial statements has been prepared
on a going concern basis. More detail can be found in the going
concern statement on page 17.
Alternative performance measures
Management uses Alternative
Performance Measures ('APMs') to monitor performance 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 2024.
Summary performance
For the year ended 31 December 2024,
the Group's revenue decreased by 3.5% to £3,559 million (2023:
£3,687 million). Adjusted EBITDA decreased 8.7% to £2,035 million
(2023: £2,228 million) due to lower aeronautical charges set by the
CAA and increased adjusted operation costs from rising demand and
the inflationary pressures. The Group
recorded a
£644 million
of profit after tax (2023: £522 million).
Year ended 31 December
|
2024
£m
|
2023
£m
|
Revenue(1)
|
3,559
|
3,687
|
Adjusted operating
costs(2)
|
(1,524)
|
(1,459)
|
Adjusted EBITDA(3)
|
2,035
|
2,228
|
Depreciation and
amortisation
|
(662)
|
(730)
|
Adjusted operating profit(4)
|
1,373
|
1,498
|
Net finance costs before certain
re-measurements and exceptional items
|
(923)
|
(1,460)
|
Adjusted profit before tax(5)
|
450
|
38
|
Tax charge on profit before
certain
re-measurements and exceptional
items
|
(138)
|
(32)
|
Adjusted profit after tax(5)
|
312
|
6
|
Including certain re-measurements(6)
and exceptional items:
|
|
|
Fair value gain on investment
properties
|
147
|
209
|
Fair value gain on financial
instruments
|
342
|
454
|
Exceptional
items(7)
|
(22)
|
-
|
Tax charge on certain
re-measurements
|
(135)
|
(147)
|
Profit after tax
|
644
|
522
|
(1)
Revenue does not contain any adjustments for non-GAAP
items.
(2)
Adjusted operating costs exclude depreciation, amortisation, fair
value gains and losses on investment properties and exceptional
items which are explained further in note 2.
(3)
Adjusted EBITDA is profit before interest, taxation, depreciation,
amortisation and fair value gains and losses on investment
properties and financial instruments and exceptional
items.
(4) Adjusted operating profit excludes fair value gains and losses
on investment properties and exceptional
items.
(5)
Adjusted profit before and after tax excludes fair value gains and losses on investment
properties and financial instruments, exceptional items and the
associated tax impact of these.
(6)
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.
(7)
Exceptional items are irregular material write-off charges that
result from a review conducted of existing Long-term Growth-related
assets in the course of construction for obsolescence.
Revenue
For the year ended 31 December 2024,
revenue decreased to £3,559 million (2023: £3,687 million), a 3.5%
decrease compared to the year ended 31 December 2023.
Year ended 31 December
|
2024
£m
|
2023
£m
|
Var.
%
|
Aeronautical
|
2,229
|
2,473
|
(9.9)
|
Retail
|
772
|
698
|
10.6
|
Other
|
558
|
516
|
8.1
|
Total revenue(1)
|
3,559
|
3,687
|
(3.5)
|
(1)
Revenue does not contain any adjustments for
non-GAAP items.
Aeronautical revenue has decreased,
driven by lower H7 charges set by the CAA, partially offset by
higher passenger numbers. Retail income, which includes retail
concessions and car parking, has increased, driven by higher
departing passengers and an increased use of premium services.
Other revenue has increased due to higher other regulated charges
('ORCs'), mainly from under recovery from prior years, offset by
the greater travel choice and price competition impacting modes of
travel, including Heathrow Express. More details can be found on
page 19.
Adjusted operating costs
Adjusted operating costs increased
4.5% to £1,524 million (2023: £1,459 million).
Year ended 31 December
|
2024
£m
|
2023
£m
|
Var.
%
|
Employment
|
481
|
433
|
11.1
|
Operational
|
437
|
402
|
8.7
|
Maintenance
|
239
|
214
|
11.7
|
Rates
|
116
|
113
|
2.7
|
Utilities and other
|
251
|
297
|
(15.5)
|
Adjusted operating costs (1)
|
1,524
|
1,459
|
4.5
|
(1)
Unadjusted operating costs for the year were
£2,061 million (2023: £1,980 million). This included depreciation
and amortisation of £662 million (2023: £730 million), fair value
gain on investment properties of £147 million (2023: £209 million)
and a loss in exceptional items of £22 million (2023:
£nil).
Employment costs, which include
overtime, recruitment and training, have increased due to
additional colleagues needed to accommodate the higher demand and
inflation.
The rise in operational and
maintenance is mainly due to higher levels of passengers requiring
support ('PRS'), cleaning and maintenance.
Finally, tight cost controls and
stable energy prices have resulted in slightly lower utilities and
other costs.
Net finance costs
Net finance costs before certain
re-measurements decreased to £923 million (2023: £1,460 million).
The RPI annual growth rate has decreased year on year from 5.3% to
3.6%, resulting in a lower principal accretion on inflation-linked
liabilities.
Fair value gain on financial
instruments
Fair value movements on financial
instruments are measured with reference to market expectations of
inflation and interest rates. The inflation forward and interest
rate forward curves increased by an average of 11bps and 61bps,
respectively. Collectively these resulted in a non-cash, fair value
gain of £342 million (2023: £454 million).
Taxation
The effective tax rate on profit
before tax, certain re-measurements and exceptional items was 30.7%
(2023: 84.2%), based on a tax charge of £138 million (2023: £32
million). This was higher than the statutory rate of 25%, primarily
because of depreciation, which is partly non-deductible. In
addition, a tax charge of £135 million (2023: £147 million) was
recognised on certain re-measurements. The total tax charge for the
year was, therefore, £273 million (2023: £179 million).
In the year, the Group paid £51
million of Corporation Tax (2023: £1 million) and received £17
million for group relief losses surrendered (2023:
£nil).
Cash position
At 31 December 2024, the Heathrow SP Group
had
£1,557 million
(2023: £1,941 million) of cash and cash equivalents and term
deposits, of which cash and cash equivalents were £1,132 million
(2023: £191 million).
This equated to a £941 million
increase in cash and cash equivalents for the year, compared with a
£94 million decrease in the year ended 31 December 2023.
Cash generated from operations
For the year ended 31 December 2024,
cash generated from operations decreased to £2,011 million (2023:
£2,092 million). The following table reconciles adjusted EBITDA to
cash generated from operations.
Year ended 31 December
|
2024
£m
|
2023
£m
|
Cash generated from operations
|
2,011
|
2,092
|
Exclude:
|
|
|
Capital write-offs
|
(1)
|
(7)
|
Increase in trade and other
receivables
|
84
|
99
|
Increase in inventories
|
-
|
1
|
(Increase)/decrease in trade and
other payables
|
(61)
|
37
|
Difference between pension charge
and cash contributions
|
2
|
6
|
Adjusted EBITDA
|
2,035
|
2,228
|
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.
For the year ended 31 December 2024,
total restricted payments made by Heathrow SP amounted to £137
million (2023: £200 million). This funded scheduled interest
payments on debt held at Heathrow Finance. No payments to ultimate
shareholders were made during the financial year. On 20 February
2025 the directors of Heathrow Airport Holdings Limited proposed a
dividend of £250 million. The proposed dividend is intended to
finance a future dividend being paid by the ultimate parent company
of the Group, FGP Topco Limited. To facilitate the future dividend
to shareholders of FGP Topco Limited the Company will be required
to declare a dividend
Recent financing activity
In 2024 we successfully accessed public and
private debt markets, navigating the macro volatility of the UK and
US elections, and as inflation and interest rates moderated from
elevated levels. In February, we issued a £350 million, 8-year,
Class B Sustainability-Linked Bond (SLB), marking our debut in the
GBP SLB market and the first SLB in the Sterling market to
encompass all scopes of emissions. Additionally, in March, we
issued a £400 million, 7-year bond at Heathrow Finance, the largest
transaction ever completed by Heathrow Finance. In May, we also
priced £100 million in new Class A debt and £100 million in new
Class B debt through the private placement market, including our
first green issuance with maturities in 2039 and 2054, with
proceeds received in August. Furthermore, in December, we
successfully issued a CHF220 million, 8-year, Class A SLB, our
debut in the CHF SLB market, which also included all scopes of
emissions and was the first by a non-domestic issuer and an undrawn
£50 million Class B loan.
Redemptions during 2024 comprised the
repayment of a Class B bond of £600 million in February, a Heathrow
Finance bond of £300 million in March, a Class A bond of CHF400
million in May and a Heathrow Finance loan of £75 million in
August.
In 2024, we made early paydowns of accretion
on our inflation swaps, totalling £660 million.
Debt and liquidity at Heathrow (SP)
Limited
As at 31 December
|
2024
£m
|
2023
£m
|
Consolidated nominal gross debt
|
16,255
|
16,691
|
Bond issuances
|
13,898
|
14,155
|
Other term debt
|
1,865
|
1,665
|
Index-linked derivative
accretion
|
394
|
807
|
Lease
liabilities(1)
|
98
|
64
|
Qualifying cash and cash
equivalents and term deposits
|
(1,557)
|
(1,896)
|
Consolidated nominal net debt
|
14,698
|
14,795
|
Senior net debt
|
12,629
|
12,607
|
Junior net debt
|
2,069
|
2,188
|
(1) 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 31 December 2024 was 3.39% (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 31 December 2024
was 5.20% (2023: 9.11%), this reduction is mainly driven by lower
inflation over the period.
The average life of Heathrow SP's
gross debt as at 31 December 2024 was 9.9 years (2023: 10.2
years).
The Group has sufficient liquidity
to meet its forecast needs for the next 24 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 considers £2,014 million in cash resources
across the Heathrow Finance Group, as well as undrawn revolving
credit facilities of £1,386 million and an undrawn Class B loan of
£50 million.
Debt at Heathrow Finance plc
As at 31 December
|
2024
£m
|
2023
£m
|
Heathrow SP's nominal net
debt
|
14,698
|
14,795
|
Heathrow Finance's nominal gross
debt
|
2,389
|
2,364
|
Heathrow Finance's qualifying cash
and cash equivalents and term deposits
|
(457)
|
(353)
|
Consolidated nominal net debt
|
16,630
|
16,806
|
Financial ratios
At 31 December 2024, Heathrow SP and
Heathrow Finance continue to operate within required financial
ratios. Gearing ratios are defined within the Glossary.
As at 31 December
|
2024
£m
|
2023
£m
|
Heathrow's RAB
|
20,422
|
19,804
|
Regulatory asset ratio 'RAR'
|
|
|
Heathrow SP's senior (Class
A)
|
61.8%
|
63.7%
|
Heathrow SP's junior (Class
B)
|
72.0%
|
74.7%
|
Heathrow Finance
|
81.4%
|
84.9%
|
Pension scheme
We operate a defined benefit pension
scheme (the 'BAA Pension Scheme'), which closed to new members in
June 2008. At 31 December 2024, the defined benefit pension scheme,
as measured under IAS 19, was funded at 96.2% (2023: 95.6%). This
translated into a deficit of £99 million (2023: £128 million). The
£29 million decrease in the deficit is largely due to actuarial
gains of £35 million attributable to a 0.9% increase in the
discount rate; service costs of £13 million; a finance charge of £7
million; and contributions paid in the year of £14 million (2023:
£14 million) into the defined benefit pension scheme. No deficit
repair contributions have been paid in the year (2023: £nil). The
Directors believe that the scheme has no significant plan-specific
or concentration risks.
Climate change
Climate change will have a
significant impact on the aviation industry and Heathrow in the
years to come, and we have both a responsibility to continue to be
ambitious in our endeavours to take carbon out of flying, as well
as a responsibility to minimise risk to the business in the
long-term. As part of our work over Climate-related Financial
Disclosures ('CFD') as described in our annual report and financial
statements, we have considered both transition and physical risks
and have ensured that they are factored fully and consistently into
our future financial long-term forecasts for those areas of the
statement of financial position whose recoverability is assessed
based on expected future cash flows, including property, plant and
equipment, intangible assets, investment properties and deferred
tax assets. In addition, we have ensured that the useful economic
lives of our existing assets are appropriate, particularly with
regard to the physical risks identified in the CFD as well as with
regard to our net zero sustainability strategy as described in our
annual report and financial statements.
Outlook
The performance outlook for 2025
remains consistent with the forecasts published in our Investor
Report on 13 December 2024.
Starting in 2025, our financial
results will be published semi-annually. A new Trading Statement
will replace the Q1 and Q3 financial results.
SUMMARY OF ADDITIONAL
DISCLOSURES
Publication of Prospectus - The following prospectus (the "Prospectus") has been approved
by the Financial Conduct Authority and is available for viewing.
Prospectus dated 8 November 2024
relating to the multicurrency programme for the issuance of bonds
by Heathrow Funding Limited.
Full RNS available
here:
Publication of a Prospectus - 11:34:12 08 Nov 2024 - News article |
London Stock Exchange
Publication of Documents Incorporated by
Reference - The following
documents, which are incorporated by reference in a prospectus
which has been approved by the Financial Conduct Authority on 8
November 2024 and published by Heathrow Funding Limited
(the Issuer) in connection with the multicurrency programme
for the issuance of bonds by the Issuer (the Prospectus), are
available for viewing:
Full RNS available
here:
Documents Incorporated by Reference - 11:36:55 08 Nov 2024 - News
article | London Stock Exchange
Publication of Final Terms - The final terms ("Final Terms") for the issue of A-60 CHF
220,000,000 1.5225 per cent. Fixed Rate Bonds due 2034 (the "A-60
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:
Publication of Final Terms - 12:04:18 03 Dec 2024 - News article |
London Stock Exchange
Publication of Supplement to Base Prospectus
- The following supplement dated 7 January 2025
(the "Supplemental Prospectus") to the "Heathrow Funding Limited:
Multicurrency programme for the issuance of bonds" base prospectus
dated 8 November 2024 (the "Base
Prospectus (the Base Prospectus and the Supplemental
Prospectus together, the "Prospectus") has been approved by the
Financial Conduct Authority and is available for
viewing:
Full RNS available
here:
Publication of Suppl.Prospcts - 17:34:36 07 Jan 2025 - News article
| London Stock Exchange
Publication of Final Terms - The final terms ("Final Terms")
for the issue of Class A-61 €600,000,000 3.875 per cent. Fixed Rate
Sustainability-Linked Bonds due 2038 (the "A-61 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:
Publication of Final Terms - 18:14:58 16 Jan 2025 - News article |
London Stock Exchange
Condensed consolidated income
statement for the year ended 31 December 2024
|
|
Year ended
31 December
2024
|
Year
ended
31
December 2023
|
|
|
Before certain
re-measurements and exceptional
items(1)
|
Certain
re-measurements(2)
|
Exceptional
items(3)
|
Total
|
Before
certain re-measurements and exceptional
items(1)
|
Certain
re-measurements(2)
|
Exceptional items (3)
|
Total
|
|
Note
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
1
|
3,559
|
-
|
-
|
3,559
|
3,687
|
-
|
-
|
3,687
|
Operating costs
|
2
|
(2,186)
|
147
|
(22)
|
(2,061)
|
(2,189)
|
209
|
-
|
(1,980)
|
Operating profit/(loss)
|
|
1,373
|
147
|
(22)
|
1,498
|
1,498
|
209
|
-
|
1,707
|
|
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
|
|
Finance income
|
4
|
102
|
-
|
-
|
102
|
88
|
-
|
-
|
88
|
Finance costs
|
4
|
(1,025)
|
342
|
-
|
(683)
|
(1,548)
|
454
|
-
|
(1,094)
|
Net finance costs
|
|
(923)
|
342
|
-
|
(581)
|
(1,460)
|
454
|
-
|
(1,006)
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
450
|
489
|
(22)
|
917
|
38
|
663
|
-
|
701
|
|
|
|
|
|
|
|
|
|
|
Taxation charge
|
5
|
(138)
|
(135)
|
-
|
(273)
|
(32)
|
(147)
|
-
|
(179)
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year (4)
|
|
312
|
354
|
(22)
|
644
|
6
|
516
|
-
|
522
|
(1)
Amounts stated before certain re-measurements and
exceptional items 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)
Exceptional items in 2024 are irregular material
write-off charges. Further detail can be found in note 3. There
were no exceptional items in 2023.
(4)
Attributable to owners of the parent.
Condensed consolidated statement
of comprehensive income for the year ended 31 December
2024
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Profit for the year
|
644
|
522
|
|
|
|
Items that will not be
subsequently reclassified to the consolidated income
statement
|
|
|
Actuarial gain/(loss) on
pensions
|
|
|
(Loss)/gain on plan
assets
|
(212)
|
28
|
Decrease/(increase) in scheme
liabilities
|
239
|
(47)
|
|
|
|
Items that may be
subsequently reclassified to the consolidated income
statement
|
|
|
Cash flow hedges
|
|
|
Gain/(loss) taken to
equity
|
81
|
(5)
|
Transfer to finance
costs
|
12
|
5
|
Impact of cost of
hedging
|
|
|
Loss taken to equity
|
(4)
|
(2)
|
Other comprehensive income/(expense) for the year, net
of tax
|
116
|
(21)
|
Total comprehensive income for the
year (1)
|
760
|
501
|
(1)
Attributable to owners of the parent.
Condensed consolidated
statement of financial position as at 31 December 2024
|
Note
|
31 December 2024
£m
|
31 December 2023
£m
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
6
|
10,908
|
10,385
|
Right of use assets
|
|
332
|
304
|
Investment properties
|
7
|
2,667
|
2,449
|
Intangible assets
|
|
199
|
223
|
Derivative financial
instruments
|
9
|
1,041
|
952
|
Trade and other
receivables
|
|
53
|
180
|
|
|
15,200
|
14,493
|
Current assets
|
|
|
|
Inventories
|
|
17
|
17
|
Trade and other
receivables
|
|
391
|
379
|
Derivative financial
instruments
|
9
|
12
|
92
|
Term deposits
|
|
425
|
1,750
|
Cash and cash
equivalents
|
|
1,132
|
191
|
|
|
1,977
|
2,429
|
Total assets
|
|
17,177
|
16,922
|
Liabilities
|
|
|
|
Non-current liabilities
|
|
|
|
Borrowings
|
8
|
(17,093)
|
(17,512)
|
Derivative financial
instruments
|
9
|
(1,535)
|
(2,010)
|
Deferred income tax
liabilities
|
|
(1,058)
|
(818)
|
Lease liabilities
|
|
(395)
|
(371)
|
Retirement benefit
obligations
|
10
|
(120)
|
(151)
|
Provisions
|
|
(1)
|
(1)
|
Trade and other
payables
|
|
(1)
|
(1)
|
|
|
(20,203)
|
(20,864)
|
Current liabilities
|
|
|
|
Borrowings
|
8
|
(1,203)
|
(1,210)
|
Derivative financial
instruments
|
9
|
(60)
|
(27)
|
Lease liabilities
|
|
(39)
|
(32)
|
Provisions
|
|
(2)
|
(2)
|
Current income tax
liabilities
|
|
(23)
|
(20)
|
Trade and other
payables
|
|
(586)
|
(466)
|
|
|
(1,913)
|
(1,757)
|
Total liabilities
|
|
(22,116)
|
(22,621)
|
Net liabilities
|
|
(4,939)
)
|
(5,699)
)
|
Equity
|
|
|
|
Capital and reserves
|
|
|
|
Share capital
|
|
11
|
11
|
Share premium
|
|
-
|
499
|
Merger reserve
|
|
(3,758)
|
(3,758)
|
Hedging reserve
|
|
52
|
(37)
|
Accumulated losses
|
|
(1,244)
|
(2,414)
|
Total equity
|
|
(4,939)
|
(5,699)
|
Condensed consolidated
statement of changes in equity for the year ended 31 December
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 year
|
-
|
-
|
-
|
-
|
522
|
522
|
|
|
|
|
|
|
|
Other comprehensive
(expense)/income
|
|
|
|
|
|
|
Fair value loss, net of tax,
on:
|
|
|
|
|
|
|
Impact of cost of
hedging
|
-
|
-
|
-
|
(2)
|
-
|
(2)
|
Actuarial loss on pensions, net of
tax:
|
|
|
|
|
|
|
Gain on plan assets
|
-
|
-
|
-
|
-
|
28
|
28
|
Increase in scheme
liabilities
|
-
|
-
|
-
|
-
|
(47)
|
(47)
|
Total comprehensive
(expense)/income
|
-
|
-
|
-
|
(2)
|
503
|
501
|
|
|
|
|
|
|
|
Balance as at 31 December
2023
|
11
|
499
|
(3,758)
|
(37)
|
(2,414)
|
(5,699)
|
|
|
|
|
|
|
|
Comprehensive income
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
644
|
644
|
|
|
|
|
|
|
|
Other comprehensive income/(expense)
|
|
|
|
|
|
|
Fair value gain,
net of tax, on:
|
|
|
|
|
|
|
Cash flow hedges
|
-
|
-
|
-
|
93
|
-
|
93
|
Impact of cost of
hedging
|
-
|
-
|
-
|
(4)
|
-
|
(4)
|
Actuarial gain on pensions, net of
tax:
|
|
|
|
|
|
|
Loss on plan assets
|
-
|
-
|
-
|
-
|
(212)
|
(212)
|
Decrease in scheme
liabilities
|
-
|
-
|
-
|
-
|
239
|
239
|
Total comprehensive income
|
-
|
-
|
-
|
89
|
671
|
760
|
|
|
|
|
|
|
|
Transactions with owners
|
|
|
|
|
|
|
Bonus issue of share
capital(1)
|
831
|
-
|
-
|
-
|
(831)
|
-
|
Capital
reduction(1)
|
(831)
|
(499)
|
-
|
-
|
1,330
|
-
|
Total transactions with owners
|
-
|
(499)
|
-
|
-
|
499
|
-
|
|
|
|
|
|
|
|
Balance as at 31 December
2024
|
11
|
-
|
(3,758)
|
52
|
(1,244)
|
(4,939)
|
(1)
During the year the Company completed a
concurrent bonus issue and capital reduction as part of
distributable reserves management. A bonus issue of 831 million
ordinary shares at £1 each from retained earnings was subsequently
converted into distributable reserves through a capital reduction,
as well as £499 million of share premium. There were no cash
inflows or outflows as a result of the transactions.
Condensed consolidated
statement of cash flows for the year ended 31 December
2024
|
Note
|
Year ended
31 December 2024
£m
|
Year ended
31 December 2023
£m
|
Cash flows from operating activities
|
|
|
|
Cash generated from
operations
|
11
|
2,011
|
2,092
|
Taxation:
|
|
|
|
Corporation tax paid
|
|
(51)
|
(1)
|
Group relief received
|
|
17
|
-
|
Net cash generated from operating
activities
|
|
1,977
|
2,091
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
Purchase of:
|
|
|
|
Property, plant and
equipment
|
|
(866)
|
(601)
|
Investment properties
|
|
(71)
|
(3)
|
Capital advance on purchase of
building
|
|
-
|
(127)
|
Proceeds on disposal
of:
|
|
|
|
Investment properties
|
|
1
|
-
|
Decrease/(increase) in term
deposits (1)
|
|
1,325
|
(202)
|
Interest received
|
|
134
|
52
|
Net cash generated from/(used in) investing
activities
|
|
523
|
(881)
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
Proceeds from issuance of
bonds
|
|
544
|
695
|
Repayment of bonds
|
|
(879)
|
(751)
|
Fees and other financing
items
|
|
(3)
|
(4)
|
Proceeds from issuance of term
notes
|
|
200
|
85
|
Interest paid to Heathrow Finance
plc
|
|
(137)
|
(105)
|
External interest paid
(2)
|
|
(589)
|
(604)
|
Settlement of accretion on
index-linked swaps
|
|
(10)
|
(93)
|
Early settlement of accretion on
index-linked swaps(3)
|
|
(660)
|
(484)
|
Inflation swap
restructuring(4)
|
|
14
|
-
|
Payment of lease
liabilities
|
|
(39)
|
(43)
|
Net cash used in financing activities
|
|
(1,559)
|
(1,304)
|
|
|
|
|
Net increase/(decrease) in cash and cash
equivalents
|
|
941
|
(94)
|
|
|
|
|
Cash and cash equivalents at
beginning of year
|
|
191
|
285
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
1,132
|
191
|
(1)
Term deposits have an original maturity of over
three months.
(2)
Includes £20 million of lease interest paid
(2023: £18 million). By class, includes £71 million (2023: £71
million) of interest paid on junior (Class B) debt.
(3)
The Group has elected to early pay £631 million
(2023: £484 million) of accrued accretion and £29 million of
prepaid accretion (2023: £nil), which was due to be settled within
the next 12 months 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 less £54 million future accretion.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
General information
The financial information set out
herein does not constitute the Group's statutory financial
statements for the year ended 31 December 2024 or any other period.
The annual financial information presented herein for the year
ended 31 December 2024 is based on, and is consistent with, the
audited consolidated financial statements of Heathrow (SP) Limited
(the 'Group') for the year ended 31 December 2024. The auditors'
report on the 2024 financial statements was unqualified, did not
contain an emphasis of matter paragraph and did not contain any
statements under section 498(2) or (3) of the Companies Act
2006.
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' and 'exceptional items' which management
separates from the underlying operations of the Group. By isolating
certain re-measurements and exceptional items, management believes
the underlying results provide the reader with an understanding of
the underlying performance of the Group, by concentrating on the
matters over which it has most 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). The column
'exceptional items' contains the following: (i) exceptional items;
and (ii) the associated tax impacts of the items in (i).
Accounting policies
Basis of preparation
The Group's financial statements
comply in accordance with UK adopted international accounting
standards and are prepared under the historic cost convention,
except for investment properties, financial assets, derivative
financial instruments and financial liabilities that qualify as
hedged items under fair value hedge accounting. These exceptions to
the historic cost convention have been measured at fair value in
accordance with IFRS and as permitted by the Companies Act
accounting regulations.
The financial statements for the
year ended 31 December 2024 have been prepared on a basis
consistent with that applied in the preparation of the 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 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 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, following
conclusion of the CAA Final Decision in July 2024.
Passenger forecasts are
fundamental to the going concern analysis, and the Directors have
considered trends in future expected passenger numbers. Throughout
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 high
inflation.
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. On that basis the
Directors have assessed going concern for the period to December
2026.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
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 traffic forecast of 84.2
million in 2025.
·
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 exceeded forecasts, with total passengers to 31 December 2024
of 83.9 million (5.9% increase from 2023). Despite a
high-inflationary economic environment impacting the cost-of-living
of passengers, demand has remained strong, signalling that
passengers are continuing to prioritise travel spend.
Base case tariffs
The base case uses tariffs as set
out in the CAA's Final Decision.
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 over £1.1 billion of
debt in 2024: a Class B GBP sustainability-linked bond of £350
million, a Class A sustainability-linked bond of CHF220 million
(£196 million), £400 million of Heathrow Finance public debt and
£200 million in Class A & B private placements. In addition, a
£50 million junior bank loan was signed in December 2024 with
delayed drawdown to mid-2025. As at 31 December 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 31 December 2026 is £2.2 billion at Heathrow SP and £0.4
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 until at least 31 December 2026, with no breaches of its
covenants in that 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. 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 2025 and 2026 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 0.9%
reduction against the forecast base case for 2025 and 1.1% for
2026. 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 31
December 2026, with no breach of its covenants in that
period.
Reverse stress test
In forming their assessment, the
Directors deem it best practice to perform a reverse stress test.
This involved modelling the level of passengers which would result
in a covenant breach as at 31 December 2025 or 31 December 2026.
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, and for there to be a breach at this level, forecast
passenger numbers would need to decrease by over 23.3 million
(27.7%) versus the base case in 2025 and by an even greater amount
in 2026. A further 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 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 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 year ended 31 December
2024
Significant accounting judgements and changes in
estimates
In applying the Group's accounting
policies, the 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 judgments in applying the Group's
accounting policies
In preparing twelve-month
condensed consolidated financial information, the areas where
judgement has been exercised by the 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 twelve-month
condensed consolidated 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 year ended 31 December
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
and this information is also provided to the Board on a monthly
basis.
Table (a)
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Segmental revenue
|
|
|
Aeronautical
|
|
|
Movement charges
|
850
|
934
|
Parking charges
|
76
|
90
|
Passenger charges
|
1,303
|
1,449
|
Total aeronautical
revenue
|
2,229
|
2,473
|
Retail
|
|
|
Retail
concessions
|
274
|
257
|
Catering
|
89
|
83
|
Other
retail
|
72
|
64
|
Car
parking
|
185
|
170
|
Other
services
|
152
|
124
|
Total retail revenue
|
772
|
698
|
Other
|
|
|
Other regulated
charges
|
287
|
240
|
Property
revenue
|
30
|
27
|
Property (lease
related income)
|
123
|
119
|
Other rail
income
|
23
|
29
|
Heathrow
Express
|
95
|
101
|
Total other
revenue
|
558
|
516
|
|
|
|
Total revenue
|
3,559
|
3,687
|
Heathrow Airport(1)
|
3,464
|
3,586
|
Heathrow Express
|
95
|
101
|
|
|
|
Adjusted EBITDA(2)
|
2,035
|
2,228
|
Heathrow Airport
|
1,994
|
2,178
|
Heathrow Express
|
41
|
50
|
|
|
|
Reconciliation to statutory information:
|
|
|
Depreciation and
amortisation
|
(662)
|
(730)
|
Operating profit (before certain re-measurements and
exceptional items)
|
1,373
|
1,498
|
Exceptional items
|
(22)
|
-
|
Fair value gain on investment
properties (certain re-measurements)
|
147
|
209
|
Operating profit
|
1,498
|
1,707
|
Finance income
|
102
|
88
|
Finance costs (after certain
re-measurements)
|
(683)
|
(1,094)
|
Profit before tax
|
917
|
701
|
(1)
Revenue of £1,095 million (2023: £1,139 million)
was derived from a single external customer and has been included
within the Heathrow Airport segment.
(2) The split of adjusted EBITDA between the Heathrow Airport and
Heathrow Express segments for the year ended 31 December 2023 has
been updated to reflect the impact of IFRS 16 adjustments to
Heathrow Express leases.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
1. Segment information
continued
Table (b)
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Property income charged in
advance
|
5
|
12
|
Retail income charged in
advance
|
9
|
7
|
Total
|
14
|
19
|
All unsatisfied performance
obligations at 31 December 2023 were satisfied during 2024 and are
included within total revenue for the year. Management expects that
all of the transaction price allocated to the unsatisfied contracts
as of the year ended 31 December 2024 will be recognised as revenue
during the next reporting period.
Table (c)
|
Year ended
31 December 2024
|
Year
ended
31 December 2023
|
|
Depreciation &
amortisation (1)
£m
|
Fair value gain
(2)
£m
|
Depreciation & amortisation (1)
£m
|
Fair
value gain (2)
£m
|
Heathrow Airport
|
(642)
|
147
|
(702)
|
209
|
Heathrow Express
|
(20)
|
-
|
(28)
|
-
|
Total
|
(662)
|
147
|
(730)
|
209
|
(1)
Includes intangible asset amortisation charges of
£38 million (2023: £44 million).
(2)
Reflects fair value gain and loss on investment
properties only.
Table (d)
|
31 December
2024
|
31
December 2023
|
|
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
Heathrow Airport
|
13,707
|
(584)
|
13,095
|
(464)
|
Heathrow Express
|
528
|
(6)
|
538
|
(6)
|
Total operations
|
14,235
|
(590)
|
13,633
|
(470)
|
|
|
|
|
|
Unallocated assets and
liabilities:
|
|
|
|
|
Cash and cash equivalents, term
deposits and external borrowings
|
1,557
|
(15,638)
|
1,941
|
(16,079)
|
Derivative financial
instruments
|
1,053
|
(1,595)
|
1,044
|
(2,037)
|
Deferred and current tax
(liabilities)/assets
|
-
|
(1,081)
|
-
|
(838)
|
Retirement benefit
assets/(obligations)
|
-
|
(120)
|
-
|
(151)
|
Amounts owed to group
undertakings
|
-
|
(2,658)
|
-
|
(2,643)
|
Right of use assets and lease
liabilities
|
332
|
(434)
|
304
|
(403)
|
Total
|
17,177
|
(22,116)
|
16,922
|
(22,621)
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
2. Operating costs
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Employment
|
481
|
433
|
Operational(1)
|
437
|
402
|
Maintenance
|
239
|
214
|
Business rates
|
116
|
113
|
Utilities
|
129
|
138
|
Other(2)
|
122
|
159
|
Operating costs before depreciation,
amortisation, certain re-measurements and
exceptional items
|
1,524
|
1,459
|
Depreciation and
amortisation
|
|
|
Property, plant and
equipment
|
583
|
643
|
Intangible assets
|
38
|
44
|
Right of use assets
|
41
|
43
|
|
662
|
730
|
Operating costs before certain re-measurements and
exceptional items
|
2,186
|
2,189
|
Fair value gain on investment
properties (certain re-measurements)
|
(147)
|
(209)
|
Exceptional items (note
3)
|
22
|
-
|
Total operating costs
|
2,061
|
1,980
|
(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.
3. EXCEPTIONAL ITEMS
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Asset write-off
|
22
|
-
|
Loss on exceptional items after tax
|
22
|
-
|
Asset write-off
In the year ended 31 December 2024,
the Group conducted a review of existing Long-term Growth-related
assets in the course of construction for obsolescence resulting in
a £22 million (2023: £nil) non-cash write-off charge.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
4. Financing
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Finance income
|
|
|
Interest on deposits
|
99
|
85
|
Interest receivable from group
undertakings
|
3
|
3
|
Total finance income
|
102
|
88
|
|
|
|
Finance costs
|
|
|
Interest on borrowings:
|
|
|
Bonds and related hedging
instruments (1)
|
(667)
|
(745)
|
Bank loans, overdrafts and unwind
of hedging reserves
|
(95)
|
(87)
|
Net interest expense on external
derivatives not in hedge relationship (2)
|
(174)
|
(620)
|
Facility fees and other
charges
|
(3)
|
(10)
|
Net pension finance
costs
|
(8)
|
(6)
|
Interest on debenture payable to
Heathrow Finance plc
|
(151)
|
(164)
|
Finance costs on lease
liabilities
|
(20)
|
(18)
|
Total borrowing costs
|
(1,118)
|
(1,650)
|
Less: capitalised borrowing
costs (3)
|
93
|
102
|
Total finance costs
|
(1,025)
|
(1,548)
|
Net finance costs before certain
re-measurements
|
(923)
|
(1,460)
|
Certain re-measurements
Fair value gain/(loss) on financial
instruments
|
|
|
Interest rate swaps: not in hedge
relationship
relationship
|
246
|
83
|
Index-linked swaps: not in hedge
relationship
|
107
|
369
|
Cross-currency swaps: not in hedge
relationship (4),
(5)
|
3
|
8
|
Ineffective portion of cash flow
hedges (5)
|
(1)
|
(3)
|
Ineffective portion of fair value
hedges (5)
|
(9)
|
(3)
|
Foreign exchange
contracts
|
(4)
|
-
|
|
342
|
454
|
Net finance costs
|
(581)
|
(1,006)
|
(1)
Includes accretion of £76 million (2023: £157
million) on index-linked bonds.
(2)
Includes accretion of £282 million (2023: £701
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 6.97%
(2023: 10.87%) to expenditure incurred on such assets.
(4)
Includes foreign exchange retranslation loss on
the currency bonds of £5 million (2023: £3 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 movements.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
5. taxATION CHARGE
|
Year ended
31
December 2024
|
Year ended
31
December 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:
|
|
|
|
|
|
|
Current tax charge at 25% (2023:
23.5%)
|
(63)
|
(10)
|
(73)
|
(19)
|
(2)
|
(21)
|
Over/(under) provision in respect
of prior years
|
1
|
-
|
1
|
(4)
|
-
|
(4)
|
Deferred tax:
|
|
|
|
|
|
|
Current year charge
|
(76)
|
(127)
|
(203)
|
(13)
|
(145)
|
(158)
|
Over provision in respect of prior
years
|
-
|
2
|
2
|
4
|
-
|
4
|
Taxation charge
|
(138)
|
(135)
|
(273)
|
(32)
|
(147)
|
(179)
|
The total tax charge for the year
ended 31 December 2024 was £273 million (2023: £179 million) based
on a profit before tax of £917 million (2023: £701
million).
The tax charge on profits before
certain re-measurements and exceptional items was £138 million
(2023: £32 million). Based on a profit before tax, certain
re-measurements and exceptional items of £450 million (2023: £38
million), this results in an effective tax rate of 30.7% (2023:
84.2%). The tax charge is higher than the statutory rate of 25%
(2023: higher than the statutory rate of 23.5%) primarily due to a
large amount of depreciation, which is unallowable for tax
purposes, increasing the tax charge for the year (2023: primarily
due to a large amount of depreciation, which is unallowable for tax
purposes, increasing the tax charge for the year).
In addition, for the year ended 31
December 2024, a tax charge of £135 million (2023: £147 million)
was recognised on certain re-measurements arising from fair value
movements on financial instruments and investment properties of
£489 million (2023: £663 million).
The exceptional loss of £22
million (2023: £nil) relating to write-offs is non-deductible for
tax purposes and therefore does not impact the tax charge for the
year.
On 20 June 2023, Finance (No.2)
Act 2023 was substantively enacted in the UK, introducing a global
minimum effective tax rate of 15%. The legislation implements a
domestic top-up tax and a multinational top-up tax, effective for
accounting periods starting on or after 31 December 2023.
Management has performed an assessment of the UK Pillar 2 rules
based on the 2024 data and based on the assessment, the Group
qualifies for one of the transitional safe harbours provided in the
UK Pillar 2 rules. The non-UK entity is within the UK Controlled
Foreign Company ('CFC') rules, i.e., the entity is a non-exempt
CFC, and a CFC tax charge is already allocated within the
respective 'waters-edge' UK parent entity in respect of 100% of its
equivalent UK taxable profits. The Group applies 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 year ended 31 December
2024
6. Property, plant and
equipment
|
Terminal
complex
|
Airfields
|
Plant and
equipment
|
Other land and
buildings
|
Rail
|
Assets in the course of
construction
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£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
|
12,005
|
2,197
|
1,085
|
378
|
1,216
|
1,677
|
18,558
|
Additions
|
-
|
-
|
-
|
-
|
-
|
1,051
|
1,051
|
Reclassification
|
155
|
(151)
|
-
|
(4)
|
-
|
-
|
-
|
Capital write-offs
|
-
|
-
|
-
|
-
|
-
|
(23)
|
(23)
|
Borrowing costs
capitalised
|
-
|
-
|
-
|
-
|
-
|
93
|
93
|
Disposals
|
(34)
|
(4)
|
(16)
|
(1)
|
(2)
|
-
|
(57)
|
Transfer to investment
properties
|
-
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
Transfer to intangible
assets
|
-
|
-
|
-
|
-
|
-
|
(14)
|
(14)
|
Transfer to completed
assets
|
139
|
103
|
83
|
141
|
11
|
(477)
|
-
|
31 December 2024
|
12,265
|
2,145
|
1,152
|
514
|
1,225
|
2,306
|
19,607
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
1 January 2023
|
(5,989)
|
(641)
|
(728)
|
(138)
|
(574)
|
-
|
(8,070)
|
Charge for the year
|
(465)
|
(56)
|
(79)
|
(14)
|
(29)
|
-
|
(643)
|
Disposals
|
402
|
27
|
73
|
3
|
35
|
-
|
540
|
31 December 2023
|
(6,052)
|
(670)
|
(734)
|
(149)
|
(568)
|
-
|
(8,173)
|
Charge for the year
|
(426)
|
(53)
|
(64)
|
(15)
|
(25)
|
-
|
(583)
|
Disposals
|
34
|
4
|
16
|
1
|
2
|
-
|
57
|
31 December 2024
|
(6,444)
|
(719)
|
(782)
|
(163)
|
(591)
|
-
|
(8,699)
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
31 December 2024
|
5,821
|
1,426
|
370
|
351
|
634
|
2,306
|
10,908
|
31 December 2023
|
5,953
|
1,527
|
351
|
229
|
648
|
1,677
|
10,385
|
The Regulatory Asset Base ('RAB'),
the regulated mechanism made up of existing and new capital
investment by which the Group makes a cash return, at 31 December
2024 was £20,422 million (2023: £19,804 million).
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
7. Investment
properties
Valuation
|
£m
|
1
January 2023
|
2,230
|
Additions
|
3
|
Transfer from property, plant and
equipment
|
7
|
Investment property fair value
movements
|
209
|
31 December 2023
|
2,449
|
Additions
|
71
|
Transfer from property, plant and
equipment
|
1
|
Disposals
|
(1)
|
Investment property fair value
movements
|
147
|
31 December 2024
|
2,667
|
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.
On 24 December 2024, the Group
acquired a new investment property at an acquisition cost
comprising of the purchase price, stamp duty, and associated
professional and legal fees. The purchase price was appraised by an
external valuer during the bidding process. Following the
acquisition, management conducted a review as of 31 December 2024
and concluded that the fair value of the investment property
approximates the final purchase price in the completed transaction
six days prior, as there had been no significant changes in the
valuation assumptions that were previously applied.
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. Non-revenue generating employee car parks,
airport operations and land valuations 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 based on our business plan. Most of
this classification is made up of commercial car parks which
account for 85% (2023: 89%) of the valuation. In the case of land,
the discounted cash flow methodology has incorporated exit yields,
occupancy and ancillary revenues.
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.
Changes in fair values are
presented in the income statement as part of other
income.
The investment property asset
class balance consists of 51% (2023: 52%) car parks, 21% (2023:
21%) airport operations and 28% (2023: 27%) land and others. Level
2 to 3 is split according to the following percentiles
respectively: 53% (2023: 55%) and 47% (2023:
45%).
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
8. Borrowings
|
31 December
2024
£m
|
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
|
276
|
-
|
1.500% €750 million due
2025
|
620
|
-
|
|
|
|
Heathrow Airport Limited
debt:
|
|
|
Class A2 term loan due
2025
|
100
|
-
|
Total current (excluding interest payable)
|
996
|
970
|
Interest payable -
external
|
159
|
182
|
Interest payable - owed to group
undertakings
|
48
|
58
|
Total current
|
1,203
|
1,210
|
Non-current
Secured
|
|
|
Heathrow Funding Limited
bonds:
|
|
|
3.250% C$500 million due
2025
|
-
|
287
|
1.500% €750 million due
2025
|
-
|
648
|
4.221% £155 million due
2026
|
155
|
155
|
0.450% CHF210 million due
2026
|
185
|
189
|
6.750% £700 million due
2026
|
698
|
697
|
1.800% CHF165 million due
2027
|
145
|
153
|
2.650% NOK1,000 million due
2027
|
66
|
73
|
2.694% C$650 million due
2027
|
361
|
385
|
3.400% C$400 million due
2028
|
222
|
236
|
2.625% £350 million due
2028
|
348
|
347
|
7.075% £200 million due
2028
|
199
|
199
|
4.150% A$175 million due
2028
|
83
|
90
|
2.750% £450 million due
2029
|
447
|
446
|
2.500% NOK1,000 million due
2029
|
59
|
66
|
1.500% €750 million due
2030
|
579
|
594
|
3.782% C$400 million due
2030
|
220
|
233
|
1.125% €500 million due
2030
|
410
|
429
|
3.661% C$500 million due
2031
|
277
|
295
|
6.450% £900 million due
2031
|
870
|
866
|
Zero-coupon €50 million due
January 2032
|
71
|
71
|
6.000% £350 million due
2032(1)
|
346
|
-
|
1.366%+RPI £75 million due
2032
|
116
|
113
|
Zero-coupon €50 million due April
2032
|
69
|
69
|
1.875% €500 million due
2032
|
412
|
432
|
0.101%+RPI £182 million due
2032
|
242
|
234
|
1.5225% CHF220 million due
2032(1)
|
193
|
-
|
3.726% C$625 million due
2033
|
351
|
375
|
4.500% €650 million due
2033(1)
|
563
|
590
|
1.875% €650 million due
2034
|
462
|
471
|
4.171% £50 million due
2034
|
50
|
50
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
8. Borrowings CONTINUED
|
31 December
2024
£m
|
31
December 2023
£m
|
Zero-coupon €50 million due
2034
|
56
|
57
|
0.347%+RPI £75 million due
2035
|
100
|
96
|
0.337%+RPI £75 million due
2036
|
100
|
97
|
1.061%+RPI £180 million due
2036
|
272
|
262
|
3.460% £105 million due
2038
|
105
|
105
|
0.419%+RPI £51 million due
2038
|
68
|
66
|
1.382%+RPI £50 million due
2039
|
77
|
75
|
Zero-coupon €86 million due
2039
|
82
|
84
|
3.334%+RPI £460 million due
2039
|
846
|
822
|
0.800% JPY10,000 million due
2039
|
44
|
49
|
1.238%+RPI £100 million due
2040
|
153
|
147
|
0.362%+RPI £75 million due
2041
|
100
|
97
|
5.875% £750 million due
2041
|
740
|
740
|
3.500% A$125 million due
2041
|
62
|
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
|
116
|
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
|
211
|
206
|
Total bonds
|
12,721
|
13,265
|
Heathrow Airport Limited
debt:
|
|
|
Class A2 term loan due
2025
|
-
|
100
|
Class A3 term loan due
2029
|
200
|
200
|
Term notes due
2026-2054(2)
|
1,562
|
1,362
|
Total debt
|
1,762
|
1,662
|
Unsecured
|
|
|
Debenture payable to Heathrow
Finance plc due 2030
|
2,610
|
2,585
|
Total non-current
|
17,093
|
17,512
|
Total borrowings (excluding interest
payable)
|
18,089
|
18,482
|
(1) The Group
has issued a number of sustainability-linked bonds. Further details
on the Sustainability Performance Targets can be found in our
Sustainability-Linked Bond Framework at the Heathrow Investor
Centre website.
(2) During 2024,
the Group issued £200 million in US private placements which
included a £20 million green bond issuance.
At 31 December 2024, SP Group
consolidated nominal net debt was £14,698 million (2023: £14,795
million). It comprised £13,898 million (2023: £14,155 million) in
bond issues, £1,865 million (2023: £1,665 million) in other term
debt, £394 million (2023: £807 million) in index-linked derivative
accretion and £98 million (2023: £64 million) of additional lease
liabilities post transition to IFRS 16. This was offset by £1,557
million (2023: £1,896 million) in qualifying cash and cash
equivalents and term deposits under the financing documentation.
Nominal net debt comprised £12,629 million (2023: £12,607 million)
in senior net debt and £2,069 million (2023: £2,188 million) in
junior debt.
At 31 December 2024, the carrying
value of non-current borrowings due after more than 5 years was
£11,216 million (2023: £11,268 million), comprising £9,754 million
(2023: £9,806 million) of bonds and £1,462 million (2023: £1,462
million) in bank facilities, excluding lease
liabilities.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
Impact of fair value hedge
adjustments
The nominal value of debt
designated in a fair value hedge relationship was £196 million,
€2,050 million, C$620 million, CHF 210 million, A$ 175 million, JPY
10,000 million and NOK 2,000 million. Where debt qualifies for fair
value hedge accounting, hedged item adjustments have been applied
as follows:
|
31 December
2024
|
31
December 2023
|
|
Nominal(1)
£m
|
Fair value adjustment
(2)
£m
|
Nominal
(1)
£m
|
Fair
value adjustment (2)
£m
|
GBP denominated debt(3)
(4)
|
196
|
-
|
-
|
-
|
Euro denominated debt
|
1,682
|
77
|
1,682
|
106
|
CAD denominated debt
|
337
|
2
|
337
|
11
|
CHF denominated
debt(3)
|
160
|
1
|
437
|
11
|
Other currencies debt
|
342
|
26
|
342
|
26
|
Designated in fair value hedge
|
2,717
|
106
|
2,798
|
154
|
(1)
Nominal values are based on initial designation
FX rates.
(2)
Fair value adjustment is comprised of fair value
gain of £110 million (2023: £159 million) on continuing hedges and
£4 million loss (2023: £5 million) on discontinued hedges, which no
longer meet the criteria for hedge accounting.
(3)
During 2024, fair value hedges of CHF 400 million
(2023: £nil) matured and there was a new GBP designation of £196
million (2023: £nil).
(4)
The Group issued a CHF 220 million Class A
1.5225% due 2032 bond on 13 November 2024 and applied bifurcated
hedge accounting treatment permissible under IFRS 9. Existing GBP
debt of £196 million (6.450% £900 million due 2031) and the
cross-currency derivatives were designated with the floating
front-end terms into a 'fair value hedge' relationship until
December 2029. The fixed terms of the CHF 220 million derivatives
were designated separately into a 'cash flow hedge' relationship
until December 2032.
9. Derivative financial
instruments
31 December 2024
|
Notional
£m
|
Assets
£m
|
Liabilities
£m
|
Total
£m
|
Current
|
|
|
|
|
Foreign exchange
contracts
|
47
|
-
|
(1)
|
(1)
|
Cross-currency swaps
|
947
|
11
|
(54)
|
(43)
|
Index-linked swaps
|
470
|
1
|
(5)
|
(4)
|
|
1,464
|
12
|
(60)
|
(48)
|
Non-current
|
|
|
|
|
Foreign exchange
contracts
|
66
|
-
|
(2)
|
(2)
|
Interest rate swaps
|
7,378
|
633
|
(640)
|
(7)
|
Cross-currency swaps
|
5,062
|
136
|
(230)
|
(94)
|
Index-linked swaps
|
4,977
|
272
|
(663)
|
(391)
|
|
17,483
|
1,041
|
(1,535)
|
(494)
|
Total
|
18,947
|
1,053
|
(1,595)
|
(542)
|
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)
|
At 31 December 2024, total
non-current notional value of derivative financial instruments due
in greater than 5 years was £11,911 million (2023: £12,243
million), comprising £3,969 million (2023: £4,369 million) of
index-linked swaps, £3,893 million (2023: £3,789 million) of
cross-currency swaps, and £4,049 million (2023: £4,085 million) of
interest rate swaps.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
9. 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. Hedge accounting is
discontinued when the hedging instrument expires or is sold,
terminated or exercised or no longer meets the Group's risk
management objective. The cumulative 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.
Losses deferred in other
comprehensive income, gross of tax, of £119 million (2023: £140
million) related to the discontinued cash flow hedges. During the
year, £21 million (2023: £21 million) was recycled from the frozen
hedging reserve to the income statement.
Of the losses deferred in the
hedging reserve, £20 million (2023: £21 million) is expected to be
released in less than one year, £20 million (2023: £21 million)
between one and two years, £40 million (2023: £47 million) between
two and five years and £39 million (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 are £199
million (2023: £95 million), of which £45 million (2023: £19
million) are expected to be released in less than one year, £36
million (2023: £18 million) between one and two years, £75 million
(2023: £33 million) between two and five years and £43 million
(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 31 December 2024 and 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 and
inputs 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 credit default
swap 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, cannot be
supported by observable inputs alone. These fair values are
supported by unobservable factors including the counterparty's
credit, capital, funding and trading charges. Differences are
deferred on the statement of financial position in compliance with
IFRS 9.
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2024
9. Derivative financial
instruments CONTINUED
As at 31 December 2024, £154
million (2023: £182 million) remained capitalised and £28 million
(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 year 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 as at 31 December:
31 December 2024
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
Assets
|
|
|
|
|
Assets at fair value through
income statement
|
-
|
924
|
-
|
924
|
Derivatives qualifying for hedge
accounting
|
-
|
129
|
-
|
129
|
Total assets
|
-
|
1,053
|
-
|
1,053
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Liabilities at fair value through
income statement
|
-
|
(1,326)
|
-
|
(1,326)
|
Derivatives qualifying for hedge
accounting
|
-
|
(269)
|
-
|
(269)
|
Total liabilities
|
-
|
(1,595)
|
-
|
(1,595)
|
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 year
ended 31 December 2024
10. 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.
Income statement - pension and other pension related
liabilities costs
|
Year ended
31 December
2024
£m
|
Year
ended
31
December 2023
£m
|
Employment costs:
|
|
|
Defined contribution
schemes
|
26
|
22
|
BAA Pension Scheme
|
10
|
9
|
Past service charge - BAA Pension
Scheme
|
3
|
1
|
|
39
|
32
|
Finance charge - BAA Pension
Scheme
|
7
|
5
|
Finance charge - Other pension and
post-retirement liabilities
|
1
|
1
|
Total pension charge
|
47
|
38
|
Other comprehensive income - gain/(loss) on pension and other
pension related liabilities
|
Year ended
31 December
2024
£m
|
Year
ended
31
December 2023
£m
|
BAA Pension Scheme
gain/(loss)
|
35
|
(24)
|
Unfunded schemes
gain/(loss)
|
1
|
(1)
|
Actuarial gain/(loss) recognised
before tax
|
36
|
(25)
|
Tax (charge)/credit on actuarial
gain/(loss)
|
(9)
|
6
|
Actuarial gain/(loss) recognised after tax
|
27
|
(19)
|
Statement of financial position - net defined benefit pension
deficit and other pension related liabilities
|
Year ended
31 December
2024
£m
|
Year
ended
31
December 2023
£m
|
Fair value of plan
assets
|
2,497
|
2,782
|
Benefit obligation
|
(2,596)
|
(2,910)
|
Deficit in BAA Pension
Scheme
|
(99)
|
(128)
|
|
|
|
Unfunded pension
obligations
|
(20)
|
(22)
|
Post-retirement medical
benefits
|
(1)
|
(1)
|
Deficit in other pension related
liabilities
|
(21)
|
(23)
|
Net deficit in pension schemes
|
(120)
|
(151)
|
Group share of net deficit in pension
schemes
|
(120)
|
(151)
|
There are no reimbursement rights
included within scheme assets which require separate
disclosure.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
10. 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 31 December 2024 is based on the full actuarial
valuation carried out at 30 September 2021. This has been updated
at 31 December 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 31
December 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
|
31 December
2024
|
31 December
2023
|
Quoted(1)
|
Unquoted
|
Total
|
Quoted(1)
|
Unquoted
|
Total
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
Fair value of plan
assets
|
|
|
|
|
|
|
Equity
|
63
|
456
|
519
|
68
|
423
|
491
|
Bonds
|
257
|
177
|
434
|
224
|
183
|
407
|
Cash
|
-
|
42
|
42
|
-
|
33
|
33
|
Liability driven
investment
|
-
|
815
|
815
|
-
|
1,104
|
1,104
|
Buy in
|
-
|
364
|
364
|
-
|
410
|
410
|
Other(2)
|
-
|
323
|
323
|
-
|
337
|
337
|
Total fair value of plan assets
|
320
|
2,177
|
2,497
|
292
|
2,490
|
2,782
|
(1)
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.
(2)
Other assets include multi-strategy funds which
include diverse holdings in a number of small markets.
At 31 December 2024, the largest
single category of investment was a liability driven investment
('LDI') mandate, with a value of £815 million, being 33% of the
asset holding (2023: £1,104 million, 40%).
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:
|
31 December
2024
%
|
31
December 2023
%
|
Rate of increase in pensionable
salaries
|
1.90
|
1.90
|
Increase to deferred benefits
during deferment
|
3.40
|
3.30
|
Increase to pensions in
payment:
|
|
|
Open section
|
3.15
|
3.05
|
Closed section
|
3.40
|
3.30
|
Discount rate
|
5.40
|
4.50
|
Inflation assumption
|
3.40
|
3.30
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
11. Cash generated from
operations
Reconciliation of profit before tax to cash
generated from operations
|
Year ended
31 December
2024
£m
|
Year
ended
31
December 2023
£m
|
Profit before tax
|
917
|
701
|
Exceptional items
|
22
|
-
|
Profit before tax and exceptional items
|
939
|
701
|
Adjustments for:
|
|
|
Net finance costs
|
581
|
1,006
|
Depreciation
|
583
|
643
|
Amortisation on
intangibles
|
38
|
44
|
Amortisation on right of use
assets
|
41
|
43
|
Fair value gain on investment
properties
|
(147)
|
(209)
|
Capital write-offs
|
1
|
7
|
Working capital changes(1):
|
|
|
Increase in trade and other
receivables
|
(84)
|
(99)
|
Increase in inventories
|
-
|
(1)
|
Increase/(decrease) in trade and
other payables
|
61
|
(37)
|
Difference between pension charge
and cash contributions
|
(2)
|
(6)
|
Cash generated from operations
|
2,011
|
2,092
|
(1) For the
year ended 31 December 2023, changes in working capital include
intercompany payments made by Heathrow Airport Limited to fund
scheduled interest payments on external debt held at Heathrow
Finance plc and ADI Finance 2 Limited.
12. Commitments and contingent
liabilities
Commitments for property, plant and
equipment
|
31 December
2024
£m
|
31
December 2023
£m
|
Contracted for, but not accrued:
|
|
|
Asset management and
compliance
|
258
|
226
|
Carbon and
sustainability
|
16
|
7
|
Commercial proposition
|
29
|
10
|
Improve efficiency and
service
|
12
|
2
|
Terminal 2 baggage
system
|
176
|
23
|
Next generation
security
|
146
|
112
|
Modernising Heathrow
|
2
|
-
|
|
639
|
380
|
During 2023, the Group entered
into a financial commitment for the acquisition of property
amounting to £127 million. As disclosed in note 12 of Heathrow (SP)
Limited Financial Statements, the amount was paid in December 2023
and recognised in other receivables. The property transaction was
completed on 2 January 2024 at which point the property was
reflected as an addition to property, plant and
equipment.
Contingent liabilities
As at 31 December 2024 the Group
has no external contingent liabilities (2023: £nil).
Notes to the condensed
consolidated financial statements for the year ended 31 December
2024
13. Related party
transactions
During the year, the Group entered
into the following transactions with related parties:
Purchase of goods and services from related
parties
|
Year ended
31 December
2024
£m
|
Year
ended
31
December 2023
£m
|
Amey OWR Limited
|
1
|
-
|
Ferrovial Construction
|
85
|
59
|
Heathrow Enterprises
Limited
|
3
|
3
|
Heathrow Finance plc
(1)
|
151
|
164
|
LHR Building Control Services
Limited
|
1
|
1
|
LHR Airports Limited
|
22
|
20
|
|
263
|
247
|
(1) Interest on
the debenture payable to Heathrow Finance plc (note 4).
Sales to related parties
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Harrods International
Limited
|
10
|
10
|
Qatar Airways
|
67
|
68
|
LHR Airports Limited
|
2
|
3
|
|
79
|
81
|
Balances outstanding with related parties
|
31 December
2024
|
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
|
Ferrovial Construction
|
-
|
3
|
-
|
6
|
Qatar Airways
|
2
|
-
|
6
|
-
|
Heathrow Finance plc
|
-
|
2,658
|
-
|
2,643
|
LHR Airports Limited
|
41
|
31
|
41
|
-
|
|
43
|
2,692
|
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.
14. SUBSEQUENT
EVENTS
On 16 January 2025, the Group issued
a 3.875% €600 million bond with a final maturity date of 16 January
2036.
On 20 February 2025 the Directors of
Heathrow Airport Holdings Limited proposed a dividend of £250
million. The proposed dividend is intended to finance a future
dividend being paid by the ultimate parent company of the Group,
FGP Topco Limited. To facilitate the future dividend to
shareholders of FGP Topco Limited the Company will be required to
declare a dividend.
15. Reconciliation of our
Alternative Performance Measures (APMs)
Alternative Performance Measures
('APMs')
The Group presents its results in
accordance with UK-adopted International Accounting Standards.
Management also produces APMs 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 year
ended 31 December 2024
15. 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.
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Profit for the year
|
644
|
522
|
Tax charge
|
273
|
179
|
Net finance costs
|
581
|
1,006
|
Operating profit
|
1,498
|
1,707
|
Depreciation and
amortisation
|
662
|
730
|
EBITDA
|
2,160
|
2,437
|
Adjusted EBITDA
Adjusted EBITDA is profit or loss
before interest, taxation, depreciation, amortisation, fair value
gains and losses on investment properties and exceptional items. 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. Exceptional items are outlined in note 3. These are excluded
due to their size and the fact that they are not representative of
a normal trading year. 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.
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Profit for the year
|
644
|
522
|
Tax charge
|
273
|
179
|
Net finance costs
|
581
|
1,006
|
Operating profit
|
1,498
|
1,707
|
Depreciation and
amortisation
|
662
|
730
|
Exceptional items
|
22
|
-
|
Fair value gain on investment
properties
|
(147)
|
(209)
|
Adjusted EBITDA
|
2,035
|
2,228
|
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Cash generated from operations
|
2,011
|
2,092
|
Capital write-offs
|
(1)
|
(7)
|
Increase in trade and other
receivables
|
84
|
99
|
Increase in inventories
|
-
|
1
|
(Increase)/decrease in trade other
payables
|
(61)
|
37
|
Difference between pension charge
and cash contributions
|
2
|
6
|
Adjusted EBITDA
|
2,035
|
2,228
|
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2024
15. Reconciliation of our
Alternative Performance Measures (APMs) continued
Adjusted operating
profit
Adjusted operating profit or loss
shows operating results excluding fair value gains and losses on
investment properties and exceptional items. 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 underlying performance of the trading business.
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Operating profit (1)
|
1,498
|
1,707
|
Exceptional items
|
22
|
-
|
Fair value gain on investment
properties
|
(147)
|
(209)
|
Adjusted operating profit
|
1,373
|
1,498
|
(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.
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Finance income
|
102
|
88
|
Finance costs
|
(683)
|
(1,094)
|
Net finance costs after certain
re-measurements
|
(581)
|
(1,006)
|
Fair value gain arising on
re-measurement of financial instruments
|
(342)
|
(454)
|
Net finance costs before certain
re-measurements
|
(923)
|
(1,460)
|
Adjusted profit before
tax
Adjusted profit or loss before tax
excludes fair value gains and losses on investment properties and
financial instruments and exceptional items. 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.
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Profit before tax
|
917
|
701
|
Exceptional items
|
22
|
-
|
Fair value gain on investment
properties
|
(147)
|
(209)
|
Fair value gain arising on
re-measurement of financial instruments
|
(342)
|
(454)
|
Adjusted profit before tax
|
450
|
38
|
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2024
15. Reconciliation of our
Alternative Performance Measures (APMs) continued
Adjusted profit after
tax
Adjusted profit or loss after tax
excludes fair value gains and losses on investment properties and
financial instruments, exceptional items 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.
|
Year ended
31 December 2024
£m
|
Year
ended
31 December 2023
£m
|
Profit after tax
|
644
|
522
|
Exceptional items
|
22
|
-
|
Fair value gain on investment
properties
|
(147)
|
(209)
|
Fair value gain arising on
re-measurement of financial instruments
|
(342)
|
(454)
|
Tax charge on fair value gain on
investment properties and re-measurement of financial
instruments
|
135
|
147
|
Adjusted profit after tax
|
312
|
6
|
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.
|
31 December
2024
£m
|
31
December 2023
£m
|
Total financing liabilities
|
(19,272)
|
(20,118)
|
Cash and term deposits
|
1,557
|
1,941
|
Available but non-qualifying
cash (1)
|
-
|
(45)
|
Net derivative
liabilities
|
542
|
993
|
Index-linked swap accretion
(2)
|
(394)
|
(807)
|
Impact of cross-currency interest
rate swaps (3)
|
(283)
|
91
|
Bond issuance costs
(4)
|
(1)
|
(14)
|
IFRS 16 lease liability relating
to pre-existing leases (5)
|
336
|
339
|
Debenture payable to Heathrow
Finance plc
|
2,610
|
2,585
|
Interest payable
|
207
|
240
|
Consolidated nominal net debt
|
(14,698)
|
(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.
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2024
15. Reconciliation of our
Alternative Performance Measures (APMs) continued
Regulatory Asset Base
('RAB')
The RAB 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.
|
31 December
2024
£m
|
31
December 2023
£m
|
Regulatory Asset Base ('RAB')
|
20,422
|
19,804
|
Regulatory gearing
ratio
The regulatory gearing ratio is
consolidated nominal net debt to the Regulatory Asset Base ('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.
|
31 December
2024
|
31
December 2023
|
Total net debt to RAB
|
0.720
|
0.747
|
Senior net debt to RAB
|
0.618
|
0.637
|
Glossary
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 - percentage
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, calculated by dividing consolidated
nominal net debt by Heathrow's Regulatory Asset Base ('RAB')
value.
Lost Time Injury - 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 of
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 a trigger event and covenant event at Class A, a trigger event
at Class B and a 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 - percentage
of security waiting time measured under 5 minutes, based on
15-minute time period measured.
RPI - Retail Price Index
('RPI')