HEATHROW (SP)
LIMITED
RESULTS FOR THE YEAR ENDED
31 DECEMBER 2023
UK's hub flies high in 2023 with much improved service and
strong growth - 2023 was a strong
year for Heathrow, with passenger numbers recovering to 79.2
million, the third highest year in Heathrow's history. The UK's hub
outperformed all other European hubs by being rated as the "best
airport in Europe", claimed the title of the world's "most
connected" hub and broke into the top five largest airports in the
world. These achievements are a great credit to the teamwork and
commitment of colleagues across Team Heathrow and set a strong
foundation for 2024 as we attempt to welcome a record 81.4 million
- more passengers than ever before.
Small adjusted profit recorded for the first time since
2019 - A strong Q4 performance
helped us reach our first adjusted profit in four years with £38
million adjusted profit before tax. Our balance sheet remains
strong, with gearing below pre-pandemic levels and £3.8 billion of
liquidity. Airport charges were reduced by 20% in real terms at the
start of 2024 in line with the CAA's H7 settlement, which means
maintaining even a small profit will require us to close a £400
million gap with efficiencies and investment trade-offs over the
next three years. We are finalising a refreshed business strategy,
which will be shared in the months ahead. No dividends were paid in
2023, and none are currently forecast for 2024, although it is
plausible subject to financial performance. We will continue to
review optionality through the year.
New investments to improve service and boost
resilience - Behind-the-scenes
investments are underway across the airport to boost passenger
experience and operational resilience. We are upgrading 146
security lanes as part of our £1 billion investment in next
generation security equipment, and we have appointed a lead
contractor to replace the T2 baggage system.
Sustainability remains at the heart of Heathrow
- Significant strides were made towards our
Heathrow 2.0 commitments, including launching the Giving Back
Programme which will deliver activities to nearly 100,000 local
people. Record amounts of Sustainable Aviation Fuel (SAF) were used
at Heathrow during 2023, including powering the inaugural 100% SAF
transatlantic flight, and we committed to incentivising the use of
up to 155,000 tonnes of SAF in 2024.
Ministers should use the Spring Budget to stand up for
Britain - UK consumers will pay
more to travel in the future if Ministers do not speed up the
delivery of a domestic SAF industry, and the Chancellor makes the
UK a magnet for international tourism spend by levelling the
playing field with the UK's European rivals and bringing back tax
free shopping. The Spring Budget should not miss the chance to
deliver change on both of these key issues for the
economy.
At year ended 31 December
|
2023
|
2022
|
Change (%)
|
(£m unless otherwise
stated)
|
|
|
|
Revenue
|
3,687
|
2,913
|
26.6
|
Adjusted EBITDA(1)
(4)
|
2,228
|
1,684
|
32.3
|
Cash generated from
operations
|
2,092
|
1,719
|
21.7
|
Profit before tax
|
701
|
169
|
314.8
|
Adjusted profit/(loss) before
tax(2) (4)
|
38
|
(684)
|
105.6
|
Heathrow (SP) Limited consolidated
nominal net debt(3) (4)
|
14,795
|
14,579
|
1.5
|
Heathrow Finance plc consolidated
nominal net debt(3) (4)
|
16,806
|
15,786
|
6.5
|
Regulatory Asset
Base(5)(4)
|
19,804
|
19,182
|
3.2
|
Passengers
(million)(6)
|
79.2
|
61.6
|
28.6
|
"2023 was a good year for Heathrow from a challenging start
to a great finish - We delivered much improved service for our
customers, and managed to turn a small profit after three
consecutive years of losses. That's a great platform to build on,
although in 2024, we are expected to deliver even further
improved service to more passengers, but with airport charges cut
by 20% in real terms. We will have to pull every lever to become
more efficient and make tough choices on where we spend and invest
our money to overcome the huge cost challenge set by the CAA and
remain profitable over the next three years."
Thomas Woldbye | Heathrow CEO
|
|
Notes
(1) EBITDA
(2023: £2,437m, 2022: £1,629m) is profit before interest, taxation,
depreciation, amortisation. Adjusted EBITDA is EBITDA excluding
fair value adjustments on investment properties and exceptional
items.
(2) Adjusted
profit/(loss) before tax excludes fair value adjustments 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 loss before tax, Consolidated nominal net debt,
Consolidated 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 14.
(5) The
Regulated Asset Base is a regulatory construct, based on
predetermined principles not based on IFRS. It effectively
represents the invested capital 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 Javier Echave, CFO
Wednesday February
21st, 2024
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 2023.
2023 was a strong year for
Heathrow with passenger numbers recovering to 79.2 million, an
increase of 29% on the previous year and the third highest in our
history. We were rated the "best airport in Europe" and reclaimed
our position as "the most connected airport in the world",
underscoring the pivotal role Heathrow plays in connecting all of
Britain to global growth.
From a financial perspective, the
increase in passengers resulted in an Adjusted EBITDA of £2.2
billion and we returned a small adjusted profit before tax of £38
million after three years of losses. We successfully raised £780
million of new funding, including our first sustainability-linked
bond. This supported our year end liquidity position of £3.8
billion, and with gearing remaining below pre-pandemic levels, our
balance sheet remained strong.
In March, the CAA published their
final decision on the H7 price control. We chose to appeal to the
CMA certain parts of the CAA's decision, including the WACC
allowance, the £300 million RAB adjustment and the application of
an additional K-factor. Unfortunately, the CMA determined that the
CAA was not wrong in most of the aspects of the final decision,
which had been subject to appeal. Three specific elements have been
referred to the CAA for further consideration, including the
additional K-factor, although the CMA have indicated that they do
not expect any changes which may arise to have a material impact on
the final decision.
While the final decision sets a
more challenging settlement under which to operate, we continued to
progress our next phase of investment in the airport with £636
million of capital additions during the year. Work commenced across
all six capital programmes with projects including the first new
security lanes going live, the appointment of a lead contractor to
replace the T2 baggage system and ongoing runway resurfacing
work.
With an ongoing commitment to
sustainability, we were pleased to be the first airport to achieve
science-based validation from the SBTi for our 2030 carbon
reduction goals, confirming they are consistent with a 1.5-degree
carbon reduction trajectory. We also expanded our Sustainable
Aviation Fuel (SAF) initiatives, building on the success of the
previous year's incentive scheme. Our SAF incentive was set at 1.5%
of the airport's fuel. Slightly less was delivered due to delays in
supply, however we have plans for continued growth to 2.5% in 2024.
We have seen a clear sign of the growing adoption of SAF with the
world's first 100% SAF powered transatlantic flight departing
Heathrow to New York in November, a landmark achievement for the UK
aviation industry. With our financing framework directly linked to
our sustainability strategy, Heathrow 2.0, we are making
significant strides towards our carbon reduction targets "in the
air" and "on the ground".
Our overall success is highly
dependent on our colleagues, which is why we prioritise making
Heathrow a great place to work and provide career opportunities
that allow people to reach their full potential. As we welcomed
back even more passengers during the year and with detailed
planning and close collaboration across all Team Heathrow, we
rebuilt resourcing to capture this increased demand. Despite
experiencing industrial action in April and May, our contingency
plans enabled us to maintain the airport's smooth operation and we
successfully signed a new two-year pay deal with our front-line
colleagues.
We have started to see the benefit
of the investments made in recruitment and training over the past
two years, with much improved service for our customers. We
achieved a score of 3.99 out of 5.00 in the global Airport Service
Quality (ASQ) survey, which was an improvement over the previous
year, despite having almost one-third more passengers. We also made
significant progress in security performance, with 92.8% of direct
passengers passing through security within 5 minutes, compared to
69.4% in 2022. Our baggage connection rates remained stable, and we
were able to reduce the gap between departures and arrivals
punctuality from 11.2% in 2022 to 3.6% in 2023.
Lastly, in October, John
Holland-Kaye stepped down after nine years as Chief Executive
Officer. During his time, he transformed customer service at
Heathrow, built a strong and diverse team and established Heathrow
as a leader in sustainability. At the same time, our dedicated
colleagues have exhibited exceptional commitment, working
tirelessly in close collaboration with all Team Heathrow partners.
Their collective efforts have played a pivotal role in supporting
the recovery and with the pandemic now firmly behind us, we have a
great foundation on which to build an even stronger hub for the
United Kingdom.
Thomas Woldbye - Heathrow
CEO
Strategic priorities
The following performance metrics
provide a picture on each of the four priorities, Mojo,
Transforming Customer Service, Beating the Plan and Sustainable
Growth, for the full year ended 31 December 2023. All indicator
definitions are available in the glossary section of this
report.
MOJO
Mojo performance indicators (1)
|
2023
|
2022
|
Colleague promotions
|
594
|
576
|
Managerial training
|
2,465
|
285
|
Lost time injuries
|
0.41
|
0.35
|
(1)
For the year ended 31 December 2023
(2)
Lost time injuries include verbal and physical abuse absence from
2023.
Throughout 2023 we continued to
grow the organisation, with a focus on upskilling our colleagues
and offering career development through new opportunities. Our
career and talent strategy focuses on identifying potential,
offering career support and a range of learning and development
programmes, underpinned by an effective and efficient resourcing
service that facilitates internal mobility. We introduced new
leadership development programmes, an internal careers advice
service and a colleague internship programme, aimed at giving
colleagues experience in different functions to grow their
capability. In total during the year, we promoted 594 colleagues
(2022: 576) and had 2,465 individuals engaged in training and
development programmes (2022: 285).
We also remain committed to the
safety of our passengers and colleagues to ensure everyone goes
home safely every day. For the year ended 31 December 2023 our lost
time injuries metric was 0.41 (2022: 0.35), an increase compared to
2022. The increase was predominantly due to loss time injuries
being reported for verbal and physical abuse incidents. As we focus
on continuous improvement, close call internal reporting has
continued to increase, and we have finished above the 2023
target.
TRANSFORM CUSTOMER
SERVICE
Service standard performance indicators
(1)
|
2023
|
2022
|
ASQ
|
3.99
|
3.97
|
Helpfulness/Attitude of Airport
Staff (QSM)
|
4.38
|
4.38
|
Arrival punctuality %
|
67.0
|
70.2
|
Departure punctuality %
|
63.4
|
59.0
|
Security queuing %
|
92.8
|
69.4
|
Baggage connection %
|
98.1
|
98.0
|
(1) For the
year ended 31 December 2023
In 2023, we achieved an overall
ASQ rating of 3.99 out of 5.00 (2022: 3.97). This shows a slight
improvement compared to 2022 despite a 28.6% increase in total
passenger numbers. Overall, 74% of passengers surveyed between
January and December rated their overall satisfaction with Heathrow
as either 'Excellent' or 'Very good', marking a slight improvement
compared to 2022 (2022: 73%), with the proportion of 'Poor' ratings
remaining low at just 1%.
For the year ended 31 December
2023, satisfaction with the Helpfulness/Attitude of Airport Staff
('QSM') remained stable at 4.38, despite handling more than 17
million passengers over the year. Overall, 95% of passengers rated
Helpfulness/ Attitude of Airport Staff as 'Excellent/Good', again
consistent with last year. The proportion of 'Poor/Extremely Poor'
ratings remained low at 1%.
Overall operational resilience was
strong in 2023. Security performance has been very good, with 92.8%
(2022: 69.4%) of direct passengers passing through security within
5 minutes. Despite a significant increase in demand and
unfavourable external factors including weather, strikes and
airspace congestion, we have improved overall punctuality during
the year. Since the start of the winter schedule, we have seen a
stronger performance with departure punctuality exceeding arrival
punctuality, proving good turnaround performance. This has also
been reflected in the punctuality gap between departures and
arrivals, narrowing from 11.2% in 2022 to 3.6% in 2023. Flights are
considered punctual if they have left the stand within 15 minutes
of their schedule or arrived on stand within 15 minutes. Baggage
connection performance has remained stable at 98.1% (2022:
98.0%).
BEAT THE PLAN
Passenger traffic
(Millions) (1)
|
2023
|
2022
|
Var %
(2)
|
UK
|
4.2
|
3.4
|
23.5
|
Europe
|
31.5
|
25.7
|
22.6
|
North America
|
20.0
|
15.4
|
29.9
|
Asia Pacific
|
9.8
|
5.5
|
78.2
|
Middle East
|
8.0
|
6.9
|
15.9
|
Africa
|
3.6
|
2.9
|
24.1
|
Latin America
|
2.1
|
1.7
|
23.5
|
Total passengers
|
79.2
|
61.6
|
28.6
|
(1) For the
year ended 31 December 2023
(2)
Calculated using rounded passenger
figures
Other traffic performance indicators
(1)
|
2023
|
2022
|
Var %
(2)
|
Passenger ATM
|
450,194
|
367,160
|
22.6
|
Load factors (%)
|
79.6
|
77.0
|
3.4
|
Seats per ATM
|
221.0
|
218.0
|
1.4
|
Cargo tonnage
('000)(3)
|
1,431
|
1,400
|
2.2
|
(1) For the
year ended 31 December 2023
(2)
Calculated using rounded passenger
figures
(3) Cargo tonnage
includes mail volumes
Passenger Traffic -
In 2023, Heathrow welcomed 79.2 million
passengers, an increase of 17.6 million compared to the prior year
(2022: 42.2 million increase). This included a very strong
Christmas period with our busiest ever December. We outperformed
all other European hubs by being rated as the "best airport in
Europe" and the world's "most connected" hub.
Our main markets continued to
demonstrate strong performance, with our transatlantic routes
performing particularly well. New York (JFK) maintained its
position as our most popular destination, serving over three
million passengers for the first time since 2019. In total, we had
24 routes which served over a million passengers this year. Latin
America, Africa and Asia Pacific also experienced a significant
rebound in traffic figures, in particular the Asia Pacific region,
considering that borders only fully reopened earlier in the year.
Terminal 5 experienced its busiest year ever, with more than 33
million passengers. By the end of the year, we were connected to
207 destinations in 88 countries and territories, up from 189 and
84 respectively last year.
Passenger air transport movements
("ATMs") grew by 22.6%, slightly behind the increase in passenger
numbers. This resulted from aircraft operating with slightly higher
seats per ATM (221 compared to 218 in the prior year) and higher
load factors (79.6% compared to 77.0% in the prior year). This
combination of higher load factors and the use of bigger aircrafts
provides further opportunities for growth.
Our cargo tonnage, including mail,
experienced an increase of 2.2% compared to 2022. Despite the
return of belly hold capacity to normal levels on numerous routes,
cargo tonnage continues to lag due to the global air cargo industry
grappling with the impacts of various macroeconomic factors, which
have led to subdued demand.
Finally, we saw an increase in
inbound tourism during 2023, and the percentage of business travel
also recovered slightly, rising from 26%
in 2022 to 27% in 2023. This figure, while on the rise, remains
below the pre-pandemic level of 32% in 2019.
SUSTAINABLE GROWTH
Heathrow 2.0 - Connecting
People and Planet is our sustainability strategy in which we focus
on the environmental, social and governance ('ESG') issues where
the airport needs to make the biggest difference by 2030. We
recognise that success against our goals and targets is only
possible by working collaboratively with partners.
2023 saw another strong year of
recovery after the pandemic and we have been able to make
considerable progress towards our sustainability goals.
Net zero aviation -
Decarbonising the aviation sector remains a key priority for
Heathrow and we have stretching goals to reduce carbon emissions
from flights by up to 15% by 2030. To support this, we continue to
make Sustainable Aviation Fuel ('SAF') a regular feature of fuel
supply at the airport. We aim to progressively increase the volume
of SAF used by airlines at the airport each year through our
incentive scheme, targeting 11% by 2030, ahead of the UK
Government's 2025 proposed mandate of 10% by 2030. We have seen a
clear sign of the growing adoption of SAF with the world's first
100% SAF-powered transatlantic flight taking off from Heathrow to
New York in November. SAF has a fundamental role to play in
aviation's pathway to net zero, but currently there's not enough
supply. For net zero to be a reality, we need the Government and
industry to work together to kickstart a domestic SAF
industry.
In July, Heathrow became the first
airport in the world to launch an innovative Sustainability Linked
Bond ('SLB'). The SLB is linked to Heathrow 2.0, specifically to
our carbon reduction targets 'in the air' and 'on the ground'.
Underpinning the bond performance is our Science Based Targets
Initiative ('SBTi') accreditation which validates that Heathrow's
carbon reduction goals are aligned with a 1.5-degree pathway. The
mechanism is particularly progressive as it incorporates Heathrow's
scope 3 emissions, most materially those relating to emissions from
aircraft, which account for 99% of Heathrow's carbon
footprint.
As well as focusing on reducing
our direct carbon impact during 2023, we worked hard to ensure our
supply chain also reflect our sustainability objectives. We
launched a balanced scorecard to clearly communicate priorities and
standards to our strategic suppliers. The scorecard focuses on
several key areas, including net zero, social value, community,
local innovation and growth. It will help us collect baseline data
so we can then monitor and engage with our supply chain on
sustainability issues.
A
great place to live and work - We
are committed to Heathrow being a great place to live and work. It
is critical to ensure our airport is a diverse and inclusive
workplace for all and that we provide the skills, education and
long-term employment opportunities that make the airport the local
employer of choice.
We successfully launched our
Giving Back Programme at the start of the year which outlines how
we will reach our commitment to benefit a million local people by
2030. This will be achieved through eight community investment
initiatives to connect our community to the opportunities they need
and want. Across the year over 1,000 Heathrow colleagues
participated in the Giving Back Programme by volunteering over
3,800 hours of their time to support local schools, education
partners and community groups. Through our Heathrow World of Work
programme, we also delivered 5,340 (2022: 3,037) experiences of
workdays to local young people from primary school to University
age.
To further our support our
partners, the 25th Heathrow Business Summit was held in November,
and attended by over 450 guests and over 45 exhibitors. The event
aimed to connect local SMEs with Heathrow's key suppliers and
identify tangible opportunities to do business in the future. An
awards ceremony celebrated the contribution our supply chain makes
to Heathrow's continuing success.
We continued to deliver our
Equality, Diversity and Inclusion ('ED&I') strategy through
initiatives including dedicated learning intervention and our
established mentoring platform. We also launched a colleague-facing
campaign focused on the concept of belonging and encouraged a
diverse range of colleagues to share positive stories about the
inclusive culture at Heathrow. Our colleague engagement survey
results show a 6% year-on-year increase in colleagues feeling
Heathrow is inclusive to all.
As aviation has recovered, it has
presented a unique opportunity for the airport to create employment
for our local communities. We delivered and supported 3,117 (2022:
2,746) employment opportunities across the year. These
opportunities represent a significant achievement towards our
longer-term goal of 10,000 opportunities.
Key regulatory developments -
In March, the CAA published its final decision for the H7 price
control period - after a process and period of consultation and
decision making, which saw delays of around 18 months, lasting in
total over six years.
Heathrow, British Airways, Virgin
Atlantic and Delta submitted appeals, and in October, the CMA
published its final determination on these appeals. Overall, the
CMA considered that the CAA was not wrong in most of the aspects of
its final decision which had been subject to appeal. However, the
CMA considered that the CAA had erred on three specific
elements:
-
The CAA's mechanistic implementation of the AK Factor, which was
introduced by the CAA to claw back revenue which, in its view, was
'over-recovered' against the maximum allowable yield in 2020 and
2021.
-
The CAA made an error in a relatively minor aspect of its cost of
debt calculation.
-
In the passenger forecast, the CAA was wrong in relation to the
calculation of the shock factor.
The CMA has issued an order to the
CAA for these three elements to be reconsidered in sufficient time
for any amendments to be incorporated into the price cap from 2025.
The CAA has committed to reviewing the three elements during H1
2024.
Earlier in the year, Heathrow
provided a submission to the Department for Transport's (DfT)
independent review into the effectiveness and efficiency of the CAA
- with the final publication delivered in July 2023. With the
ongoing H7 process and subsequent CMA appeals taking place at that
time, it did not allow for sufficient analysis into the delivery of
the CAA's economic regulatory functions. However, amongst its
recommendations, the DfT set out that the CAA's process for
conducting economic regulation should be reviewed - considering the
process, governance and 'mechanics' of its economic regulation
activity.
We expect the CAA to complete its
lessons learned review in the first half of 2024 - before the
commencement of any discussions on the next regulatory period. The
CAA timelines for H8 are also uncertain and have not been
communicated, although we expect to see an initial timetable set
out in Spring 2024.
Alongside the DfT's independent
review into the CAA, there are several cross-government
consultations and calls for evidence via the Department for
Business and Trade (DBT) which are seeking to review and improve
the UK's economic regulation framework and to boost future
infrastructure investment. Heathrow welcomes the review, analysis
and collaboration in this area and supports further proposals and
developments in 2024.
Expansion developments - We
are conducting an internal review of the work we have carried out
and the different circumstances we find the aviation industry in,
and this will enable us to progress with appropriate
recommendations and ways forward. The Government's ANPS continues
to provide policy support for our plans for a third runway and the
related infrastructure required to support an expanded
airport.
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 the performance of the
segments as it believes this more appropriately reflects the
underlying financial performance of the Group's operations. These
remain consistent with those included and defined in the Annual
Report and Financial Statements for the year ended 31 December
2023.
Summary performance
For the year ended 31 December
2023, the Group's revenue increased by 26.6% to £3,687 million
(2022: £2,913 million). Adjusted EBITDA increased 32.3% to £2,228
million (2022: £1,684 million). The Group recorded a £522 million
profit after tax (2022: £114 million).
Year ended 31 December
|
2023
£m
|
2022
£m
|
Revenue(1)
|
3,687
|
2,913
|
Adjusted operating
costs(2)
|
(1,459)
|
(1,229)
|
Adjusted EBITDA(3)
|
2,228
|
1,684
|
Depreciation and
amortisation
|
(730)
|
(770)
|
Adjusted operating profit(4)
|
1,498
|
914
|
Net finance costs before certain
re-measurements and exceptional items
|
(1,460)
|
(1,598)
|
Adjusted profit/(loss) before
tax(6)
|
38
|
(684)
|
Tax (charge)/credit on
profit/(loss) before certain
re-measurements and exceptional
items
|
(32)
|
119
|
Adjusted profit/(loss) after
tax(6)
|
6
|
(565)
|
Including certain re-measurements(5) and exceptional
items:
|
|
|
Fair value gain/(loss) on
investment properties
|
209
|
(69)
|
Fair value gain on financial
instruments
|
454
|
908
|
Exceptional items
|
-
|
14
|
Tax charge on certain
re-measurements and exceptional items
|
(147)
|
(200)
|
Change in tax rate
|
-
|
26
|
Profit after tax(6)
|
522
|
114
|
(1)
Revenue does not contain any adjustments for non-GAAP
items.
(2)
Adjusted operating costs exclude depreciation, amortisation, fair
value adjustments on investment properties and exceptional items
which are explained further in note 2.
(3)
Adjusted EBITDA is profit before interest, taxation, depreciation,
amortisation, fair value adjustments on investment properties and
exceptional items.
(4)
Adjusted operating profit excludes fair value adjustments on
investment properties and exceptional items.
(5)
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, including the
impact of the UK corporation tax rate change.
(6)
Adjusted profit/(loss) before and after tax excludes fair value
adjustments on investment properties and financial instruments,
exceptional items and the associated tax impact of these, including
the impact of the UK corporation tax rate change.
Revenue
For the year ended 31 December
2023, revenue increased to £3,687 million (2022: £2,913 million), a
26.6% increase compared to 2022.
Year ended 31 December
|
2023
£m
|
2022
£m
|
Var.
%
|
Aeronautical
|
2,473
|
1,879
|
31.6
|
Retail
|
698
|
564
|
23.8
|
Other
|
516
|
470
|
9.8
|
Total revenue(1)
|
3,687
|
2,913
|
26.6
|
(1) Revenue
does not contain any adjustments for non-GAAP items.
Aeronautical revenue increased by
31.6%. This is predominantly due to higher passenger numbers and
the increase in aero charges. Our aeronautical yield per passenger
was £31.25 (2022: £30.50), consistent with price caps set by the
CAA for 2023.
Year ended 31 December
|
2023
£m
|
2022
£m
|
Var.
%
|
Retail concessions
|
257
|
206
|
24.8
|
Catering
|
83
|
59
|
40.7
|
Other retail
|
64
|
54
|
18.5
|
Car parking
|
170
|
143
|
18.9
|
Other services
|
124
|
102
|
21.6
|
Total retail revenue
|
698
|
564
|
23.8
|
Airport retail revenue increased
by 23.8%, driven by higher departing passengers, car parking
revenue, terminal drop off, premium passenger services and the mix
of retail services available in 2023. Income per passenger
decreased 3.8% to £8.81 (2022: £9.16), as passengers increased
their usage of public transport post-pandemic and following the
opening of the Elizabeth Line.
Year ended 31 December
|
2023
£m
|
2022
£m
|
Var.
%
|
Other regulated charges
|
240
|
247
|
(2.8)
|
Heathrow Express
|
101
|
92
|
9.8
|
Property and other
|
175
|
131
|
33.6
|
Total other revenue
|
516
|
470
|
9.8
|
Other revenue increased by 9.8%,
driven by increased passenger numbers contributing to Heathrow
Express revenue growth and an increase in property revenue
following renewals of terminal facility leases on improved terms,
as well as new lets.
Adjusted operating
costs
Adjusted operating costs increased
18.7% to £1,459 million (2022: £1,229 million).
Year ended 31 December
|
2023
£m
|
2022
£m
|
Var.
%
|
Employment
|
433
|
378
|
14.6
|
Operational
|
402
|
331
|
21.5
|
Maintenance
|
214
|
180
|
18.9
|
Rates
|
113
|
116
|
(2.6)
|
Utilities and other
|
297
|
224
|
32.6
|
Adjusted operating costs (1)
|
1,459
|
1,229
|
18.7
|
(1)
Unadjusted operating costs for the year were
£1,980 million (2022: £2,054 million). This included depreciation
& amortisation of £730 million (2022: £770 million), a fair
value gain on investment properties of £209 million (2022: £69
million loss) and in 2022 an exceptional item gain of £14
million.
Employment costs have increased in
line with rebuilding capacity for higher passenger numbers. This
includes costs associated with additional colleagues, overtime,
recruitment, and training. The rise in operational costs is mainly
due to third-party resourcing, supporting operational resilience,
and "Measure, Target, Incentive" rebates incurred (previously known
as Service Quality Rebates). The increase in maintenance is largely
driven by terminal cleaning and conservation of terminal, airside,
and baggage areas. Finally, utilities and other costs have been
impacted by higher consumption and higher energy prices. Adjusted
operating costs per passenger decreased by 7.7% to £18.42 (2022:
£19.96) given the large increase in passenger numbers over the
year.
Operating profit and Adjusted
EBITDA
For the year ended 31 December
2023, the Group recorded an operating profit of £1,707 million
(2022: £859 million). The increase in operating profit was mainly
driven by higher revenue.
Adjusted EBITDA was £2,228 million
(2022: £1,684 million), resulting in an Adjusted EBITDA margin of
60.4% (2022: 57.8%).
Year ended 31 December
|
2023
£m
|
2022
£m
|
Operating profit
|
1,707
|
859
|
Depreciation and
amortisation
|
730
|
770
|
EBITDA
|
2,437
|
1,629
|
Exclude:
|
|
|
Exceptional items
|
-
|
(14)
|
Fair value (gain)/loss on investment properties
|
(209)
|
69
|
Adjusted EBITDA
|
2,228
|
1,684
|
Profit after tax
For the year ended 31 December
2023, the Group recorded a profit before tax of £701 million (2022:
£169 million) and a profit after tax of £522 million (2022: £114
million).
Year ended 31 December
|
2023
£m
|
2022
£m
|
Operating profit
|
1,707
|
859
|
Net finance costs before certain
re-measurements
|
(1,460)
|
(1,598)
|
Fair value gain on financial
instruments
|
454
|
908
|
Profit before tax
|
701
|
169
|
Taxation charge
|
(179)
|
(55)
|
Profit after tax
|
522
|
114
|
Net finance costs before certain
re-measurements decreased to £1,460 million (2022: £1,598 million)
primarily because of a significant year on year decrease in RPI
from 14% to 5.3%, reducing accretion expenses. This was partially
offset by a higher swap interest expense, following the end of the
benefit received from the swap reprofiling programme put in place
to manage cash flows and covenant compliance through the
pandemic.
Non-cash fair value gains on
financial instruments of £454 million (2022: £908 million) follows
a smaller reduction in index-linked swap liabilities than in the
prior year. The liability is measured with reference to market
expectations of inflation and interest rates, and inflation
forwards decreased by an average of 69bps and interest rate
forwards decreased by an average of 45bps in the year.
Taxation
The total Group tax
charge for the year was £179 million (2022: £55
million), resulting in an effective tax rate of 25.5% (2022:
32.5%). This is made up of:
· A
tax charge on profits before certain re-measurements of £32 million
(2022: £119 million tax credit) equating to an effective tax rate
before certain re-measurements of 84.2% (2022: 17.4%). The tax
charge is significantly higher (2022: lower) than implied by the
statutory rate of 23.5% (2022: 19%) due to depreciation which is
unallowable for tax purposes. As the profit before tax and certain
re-measurements for the year is relatively small, this unallowable
depreciation has a significant distorting impact on the effective
tax rate before certain re-measurements.
· A
tax charge of £147 million (2022: £200 million) arising from fair
value gains on derivative financial instruments and investment
property revaluations.
· The
tax charge for 2022 also included a £26 million tax credit relating
to the substantive enactment of the increase in the corporation tax
rate from 19% to 25%, which took effect from 1 April 2023. The
increase was substantively enacted in Finance Act 2021 and the
effect of the rate increase was reflected in the deferred tax
balances in the financial statements in 2022.
The Group paid £1 million in
corporation tax in the year (2022: £1 million).
Cash position
At 31 December 2023, the Heathrow
SP Group had £1,941 million (31 December 2022: £1,833 million) of
cash and cash equivalents and term deposits, of which cash and cash
equivalents were £191 million (31 December 2022: £285
million).
This equated to a £94 million
decrease in cash and cash equivalents for the year, compared with a
£69 million increase in the year ended 2022.
Cash generated from
operations
For the year ended 31 December
2023, cash generated from operations increased to £2,092 million
(2022: £1,719 million). The following table reconciles Adjusted
EBITDA to cash generated from operations.
Year ended 31 December
|
2023
£m
|
2022
£m
|
Cash generated from
operations
|
2,092
|
1,719
|
Exclude:
|
|
|
Impairment
|
(7)
|
(20)
|
Increase in receivables
|
99
|
57
|
Increase in inventories
|
1
|
3
|
Decrease/(increase) in trade and
other payables
|
37
|
(89)
|
Difference between pension charge
and cash contributions
|
6
|
12
|
Cash payments in respect of
exceptional items
|
-
|
2
|
Adjusted EBITDA
|
2,228
|
1,684
|
Capital expenditure
Total cash spent on capital
expenditure in the year ended 31 December 2023, which includes
movements in capital creditors, was £604 million (2022: £442
million). Total capital additions were £636 million (2022: £457
million). Our H7 capital investment plan is centred around six core
programmes which will run throughout the regulatory period - asset
management and compliance, replacing the Terminal 2 baggage system,
next generation security, investing in our commercial proposition,
investing in carbon and sustainability to deliver our net zero
goals and investment to improve efficiency and service.
During the year, we invested
across these six core programmes to ensure the airport's safety,
resilience and compliance whilst continuing to invest in our
customer proposition and strategic initiatives. We saw our next
generation security programme start work across all terminals
within the estate. Further drivers of capital expenditure have been
the investment in our cargo and main tunnel projects connecting
vehicles and passengers across the estate, our runway resurfacing
projects and ensuring our assets remain resilient with a new
virtual contingency facility.
We also invested £3 million in the
period (2022: £3 million) on projects related to expansion under
the property hardship scheme. Expansion-related capital expenditure
includes Category B costs associated with the consent process and
early Category C costs predominantly relating to early design
costs. As at 31 December 2023, £506 million of expansion related
assets in the course of construction are recognised on the balance
sheet, of which £396 million are Category B and £110 million are
Category C (after £10 million of re-work impairment recognised in
2020 and including capitalised interest). In addition, £111 million
of expansion related assets are recognised within investment
properties.
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
2023, total restricted payments (gross and net) made by Heathrow SP
amounted to £200 million (2022: £1.1 billion). This funded
scheduled interest payments on debt held at Heathrow Finance and
ADI Finance 2 Limited. No payments to ultimate shareholders were
made during the financial year.
RECENT FINANCING
ACTIVITY
In the year ended 31 December
2023, we raised £780 million of new Class A debt. This funding
complements our robust liquidity position and provides additional
duration and diversification to our £16 billion debt
portfolio.
Class A financing activities
included:-
· the
scheduled repayment of a £750 million public bond in
February;
· £85
million of new private placement debt in July, with maturities in
2038 and 2043;
· the
issuance of our debut Sustainability-Linked Bond in July, a €650
million 10-year trade using the 2030 Sustainability Performance
Targets as set out in our Sustainability Linked Bond
Framework;
· the
exercise of an option in September to extend our Revolving Credit
Facility by one year, extending the maturity to 2027;
· the
issuance of a dual tranche £140 million wrapped bond in November,
with maturities in 2056 and 2057; and
· finally, in December, we received unanimous lender approval
for the conversion of our Revolving Credit Facility and Working
Capital Facility to a Sustainability Linked Loan.
During the year, we made early
paydowns of accretion on our inflation swaps totalling £484
million. In December, we redeemed in full the outstanding £750
million of debt held at ADI Finance 2 Limited.
FINANCING POSITION
Debt and liquidity at Heathrow (SP)
Limited
At 31 December 2023, Heathrow SP's
consolidated nominal net debt was £14,795 million (31 December
2022:
£14,579 million). It comprised £14,155 million in bond issues,
£1,665 million in other term debt, £807 million in index-linked
derivative accretion and £64 million of additional lease
liabilities post-transition to IFRS 16. This was offset by
qualifying cash and term deposits under the financing documentation
of £1,896 million. Nominal net debt comprised £12,607 million in
senior net debt and £2,188 million in junior debt.
The average cost of Heathrow SP's
nominal gross debt as at 31 December 2023 was 3.68% (31 December
2022: 3.64%). 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 2023
was 9.11% (31 December 2022: 10.53%). The decrease in the average
cost of debt including index-linked accretion since the end of 2022
is due to inflation cooling off from its peak. This led to lower
accretion accruals in our inflation-linked debt and swap portfolios
compared to the comparable period.
The average life of Heathrow SP's
gross debt as at31 December 2023 was 10.2 years (31 December
2022:
10.3 years).
Nominal net debt excludes any
restricted cash, non-qualifying deposits and the debenture between
Heathrow SP and Heathrow Finance. It includes all the components
used in calculating gearing ratios under Heathrow SP's financing
agreements, including index-linked accretion and additional lease
liabilities entered since the transition to IFRS 16.
The Group has sufficient liquidity
to meet its forecast needs for at least the next 12 months. In
making this assessment, the Directors have considered both the
Heathrow SP Group of companies, as well as the wider Heathrow
Finance plc group of companies (the "Heathrow Finance Group"). This
includes operating cashflows under the base case business plan and
capital investment, debt service costs, debt maturities and
repayments. This liquidity position takes into account £2,371
million in cash resources across the Heathrow Finance Group as well
as undrawn revolving credit facilities of £1,386
million.
Debt at Heathrow Finance
plc
The consolidated nominal net debt
of Heathrow Finance increased to £16,806 million (31 December 2022:
£15,786 million). This comprised Heathrow SP's £14,795 million
nominal net debt, Heathrow Finance's nominal gross debt of £2,364
million and offset by qualifying cash and term deposits under the
financing documentation held at Heathrow Finance of £353
million.
Financial ratios
At 31 December 2023, Heathrow SP
and Heathrow Finance continue to operate within the required
financial ratios from the common terms agreement. Heathrow
Finance's gearing ratio has now returned below pre-pandemic levels.
Gearing ratios and interest coverage ratios are defined within the
Glossary.
At 31 December 2023, Heathrow's
RAB was £19,804 million (31 December 2022: £19,182 million).
Heathrow SP's senior (Class A) and junior (Class B) gearing ratios
were 63.7% and 74.7% respectively (31
December 2022: 64.9% and 76.0% respectively) with respective
trigger levels of 72.5% and 85%. Heathrow Finance's gearing ratio
was 84.9% (31 December 2022: 82.3%) with a covenant of
92.5%.
In the year ended 31 December
2023, the Group's senior and junior interest cover ratios were
3.72x and 3.24x respectively (2022: 10.97x and 6.97x
respectively) compared to trigger levels of 1.40x
and 1.20x under its financing agreements. Heathrow Finance's
interest cover ratio was 2.86x (2022: 4.44x) compared to a covenant
level of 1.00x under its financing agreements.
PENSION SCHEME
We operate a defined benefit
pension scheme (the 'BAA Pension Scheme') which closed to new
members in June 2008. At 31 December 2023, the defined benefit
pension scheme, as measured under IAS 19, was funded at 95.6% (31
December 2022: 96.3%). This translated into a deficit of £128
million (31 December 2022: £104 million). The £24 million decrease
in the deficit in the year is largely due to total actuarial losses
of £24 million attributable to an increase in liabilities and
experience losses reflecting actual inflation in 2023 offset by a
gain on assets and gains from changes in the underlying demographic
assumptions, as well as; service costs of £10 million; a finance
charge of £4 million; and, contributions paid in the year. In the
12 months ended 31 December 2023, we contributed £14 million (31
December 2022: £29 million) into the defined benefit pension
scheme. No deficit repair contributions have been paid in the 12
months (31 December 2022: £15 million). 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 our transition risks and have
ensured that they are factored fully and consistently into our
future financial long-term forecasts for those areas of the balance
sheet whose recoverability is assessed based on expected future
cash flows, including property, plant and equipment, expansion
assets in the course of construction, 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.
KEY MANAGEMENT
CHANGES
There have been no key management
changes since the last results announcement on 26 October
2023.
ULTIMATE SHAREHOLDER
UPDATE
On 28 November 2023, Ferrovial
announced that an agreement has been reached for the sale of its
entire stake (c.25%) in FGP Topco Limited, the parent company of
Heathrow Airport Holdings Limited, for £2,368 million. The
agreement has been reached with two different buyers, Ardian and
The Public Investment Fund (PIF), who would acquire Ferrovial's
shareholding in c.15% and c.10% stakes respectively, through
separate vehicles.
On 16 January, Ferrovial announced
that, pursuant to the FGP Topco Shareholders Agreement, certain
other FGP Topco shareholders have exercised their tag-along rights
which resulted in 60% of the total issued share capital of FGP
Topco being available for sale. The parties are currently
investigating options to satisfy the exercised rights.
While we acknowledge the existence
of a change of control clause in the bonds issued by Heathrow
Finance plc. and the continuing nature of the negotiations, we are
not at this time privy to any information that would lead us to
believe that the change of control clause would be
triggered.
OUTLOOK
The performance outlook for 2024
remains consistent with the forecasts published in our Investor
Report on 15 December 2023. We will continue to monitor performance
and provide a further update on our Q1 results in
April.
SUMMARY OF ADDITIONAL
DISCLOSURES
Publication of Supplement to Base Prospectus
- The following supplement dated 27 October 2023
(the "Supplemental Prospectus") to the "Heathrow Funding Limited:
Multicurrency programme for the issuance of bonds" base prospectus
dated 30 June 2023 (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:
https://www.londonstockexchange.com/news-article/market-news/publication-of-suppl-prospcts/16186273
Publication of Documents Incorporated by Reference
- The following document, which is
incorporated by reference in a supplement (the "Supplemental
Prospectus") to the "Heathrow Funding Limited: Multicurrency
programme for the issuance of bonds" base prospectus dated 30 June
2023 (the "Base Prospectus") (the Base Prospectus and the
Supplemental Prospectus together, the "Prospectus") which has been
approved by the Financial Conduct Authority on 27 October 2023 and
published by Heathrow Funding Limited (the Issuer), is available
for viewing:
Full RNS available here:
https://www.londonstockexchange.com/news-article/market-news/documents-incorporated-by-reference/16186277
Publication of Drawdown Prospectus and Final Terms appended
thereto - The final terms ("Final
Terms") for the issue of Sub-Class A-58 £70,000,000 6.07 per
cent. Fixed Rate Wrapped Bonds due 2058 and Sub-Class A-59
£70,000,000 6.07 per cent. Fixed Rate Wrapped Bonds due 2059 (the
"Bonds") by Heathrow Funding Limited (the "Issuer") under its
multicurrency programme for the issuance of Bonds guaranteed
by Assured Guaranty Municipal Corp. and Assured Guaranty UK
Limited (formerly Assured Guaranty (Europe) plc) are available for
viewing.
Full RNS available here:
Publication
of Final Terms - 16:36:46 14 Nov 2023 - News article | London Stock
Exchange
Condensed consolidated income
statement for the year ended 31 December 2023
|
|
Year ended
31 December
2023
|
Year
ended
31
December 2022
|
|
|
Before certain
re-measurements(1)
|
Certain re-measurements
(2)
|
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
|
Continuing operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
1
|
3,687
|
-
|
3,687
|
2,913
|
-
|
-
|
2,913
|
Operating costs (4)
|
2
|
(2,189)
|
209
|
(1,980)
|
(1,999)
|
(69)
|
14
|
(2,054)
|
Operating profit/(loss)
|
|
1,498
|
209
|
1,707
|
914
|
(69)
|
14
|
859
|
|
|
|
|
|
|
|
|
|
Financing
|
|
|
|
|
|
|
|
|
Finance income
|
|
88
|
-
|
88
|
34
|
-
|
-
|
34
|
Finance costs
|
|
(1,548)
|
454
|
(1,094)
|
(1,632)
|
908
|
-
|
(724)
|
Net finance costs
|
4
|
(1,460)
|
454
|
(1,006)
|
(1,598)
|
908
|
-
|
(690)
|
|
|
|
|
|
|
|
|
|
Profit/(loss) before tax
|
|
38
|
663
|
701
|
(684)
|
839
|
14
|
169
|
|
|
|
|
|
|
|
|
|
Taxation
(charge)/credit
|
|
(32)
|
(147)
|
(179)
|
119
|
(200)
|
-
|
(81)
|
Change in tax rate
|
|
-
|
-
|
-
|
-
|
26
|
-
|
26
|
Taxation (charge)/credit
|
5
|
(32)
|
(147)
|
(179)
|
119
|
(174)
|
-
|
(55)
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the year (5)
|
|
6
|
516
|
522
|
(565)
|
665
|
14
|
114
|
(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 are one-off material or unusual
non-recurring impairment reversals relating to previously raised
impairment charges. There were no exceptional items in
2023.
(4)
Included within Operating costs is a £3 million
credit (2022: £4 million) for the impairment of trade
receivables.
(5)
Attributable to owners of the parent.
Condensed consolidated statement
of comprehensive income for the year ended 31 December
2023
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Profit for the year
|
522
|
114
|
|
|
|
Items that will not be
subsequently reclassified to the consolidated income
statement:
|
|
|
Actuarial gain/(loss) on
pensions
|
|
|
Gain/(loss) on plan
assets(1)
|
28
|
(1,582)
|
(Increase)/decrease in scheme
liabilities(1)
|
(47)
|
1,239
|
|
|
|
Items that may be
subsequently reclassified to the consolidated income
statement:
|
|
|
Cash flow hedges
|
|
|
(Loss)/gain taken to
equity(1)
|
(5)
|
11
|
Transfer to finance
costs(1)
|
5
|
59
|
Impact of cost of
hedging(2)
|
|
|
Loss taken to
equity(1)
|
(2)
|
-
|
Other comprehensive expense for
the year
|
(21)
|
(273)
|
Total comprehensive
income/(expense) for the year (3)
|
501
|
(159)
|
(1) Items in
the statement above are disclosed net of tax.
(2) The Group
applied IFRS 9 cost of hedging to the newly issued €650 million
which was designated in a fair value hedge, to separately account
for the fair value movement attributable to the currency basis
element under other comprehensive income (OCI), thereby excluding
its impact from the hedge designation.
(3) Attributable to
owners of the parent.
Condensed consolidated
statement of financial position as at 31 December 2023
|
Note
|
31 December
2023 £m
|
31
December 2022 £m
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
6
|
10,385
|
10,380
|
Right of use asset
|
|
304
|
279
|
Investment properties
|
7
|
2,449
|
2,230
|
Intangible assets
|
|
223
|
194
|
Derivative financial
instruments
|
9
|
952
|
1,145
|
Trade and other
receivables
|
|
180
|
29
|
|
|
14,493
|
14,257
|
Current assets
|
|
|
|
Inventories
|
|
17
|
16
|
Trade and other
receivables
|
|
379
|
270
|
Current income tax
assets
|
|
-
|
4
|
Derivative financial
instruments
|
9
|
92
|
1
|
Term deposits
|
|
1,750
|
1,548
|
Cash and cash
equivalents
|
|
191
|
285
|
|
|
2,429
|
2,124
|
Total assets
|
|
16,922
|
16,381
|
|
|
|
|
Liabilities
|
|
|
|
Non-current liabilities
|
|
|
|
Borrowings
|
8
|
(17,512)
|
(17,456)
|
Derivative financial
instruments
|
9
|
(2,010)
|
(2,436)
|
Lease liabilities
|
|
(371)
|
(341)
|
Deferred income tax
liabilities
|
|
(818)
|
(671)
|
Retirement benefit
obligations
|
10
|
(151)
|
(126)
|
Provisions
|
|
(1)
|
(1)
|
Trade and other
payables
|
|
(1)
|
(4)
|
|
|
(20,864)
|
(21,035)
|
Current liabilities
|
|
|
|
Borrowings
|
8
|
(1,210)
|
(997)
|
Derivative financial
instruments
|
9
|
(27)
|
(40)
|
Lease liabilities
|
|
(32)
|
(37)
|
Provisions
|
|
(2)
|
(2)
|
Current income tax
liabilities
|
|
(20)
|
-
|
Trade and other
payables
|
|
(466)
|
(470)
|
|
|
(1,757)
|
(1,546)
|
Total liabilities
|
|
(22,621)
|
(22,581)
|
Net liabilities
|
|
(5,699
)
|
(6,200)
|
|
|
|
|
Equity
|
|
|
|
Capital and reserves
|
|
|
|
Share capital
|
|
11
|
11
|
Share premium
|
|
499
|
499
|
Merger reserve
|
|
(3,758)
|
(3,758)
|
Hedging reserve
|
|
(37)
|
(35)
|
Accumulated losses
|
|
(2,414)
|
(2,917)
|
Total shareholders' equity
|
|
(5,699)
|
(6,200)
|
Condensed consolidated
statement of changes in equity for the year ended 31 December
2023
|
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
2022
|
11
|
499
|
(3,758)
|
(105)
|
(2,688)
|
(6,041)
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
114
|
114
|
|
|
|
|
|
|
|
Other comprehensive
income/(expense):
|
|
|
|
|
|
|
Fair value gain net of tax
on:
hedges net of tax
|
|
|
|
|
|
|
Cash flow hedges
|
-
|
-
|
-
|
70
|
-
|
70
|
Actuarial (loss)/gain on pension
net of tax:
|
|
|
|
|
|
|
Loss on plan assets
|
-
|
-
|
-
|
-
|
(1,582)
|
(1,582)
|
Increase in scheme
liabilities
|
-
|
-
|
-
|
-
|
1,239
|
1,239
|
Total comprehensive
income/(expense)
|
-
|
-
|
-
|
70
|
(229)
|
(159)
|
|
|
|
|
|
|
|
Balance as at 31 December 2022
|
11
|
499
|
(3,758)
|
(35)
|
(2,917)
|
(6,200)
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
522
|
522
|
|
|
|
|
|
|
|
Other comprehensive (expense)/income:
|
|
|
|
|
|
|
Fair value losses
net of tax on:
|
|
|
|
|
|
|
Impact of
cost of hedging
|
-
|
-
|
-
|
(2)
|
-
|
(2)
|
Actuarial gain/(loss) on pension
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)
|
Condensed consolidated
statement of cash flows for the year ended 31 December
2023
|
Note
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Cash flows from operating activities
|
|
|
|
Cash generated from
operations
|
11
|
2,092
|
1,719
|
Taxation:
|
|
|
|
Corporation tax paid
|
|
(1)
|
(1)
|
Group relief received
|
|
-
|
1
|
Net cash generated from operating
activities
|
|
2,091
|
1,719
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
Purchase of:
|
|
|
|
Property, plant and
equipment
|
|
(601)
|
(440)
|
Investment properties
|
|
(3)
|
(2)
|
Capital advance on purchase of
building
|
|
(127)
|
-
|
(Increase)/decrease in term
deposits (1)
|
|
(202)
|
862
|
Interest received
|
|
52
|
15
|
Net cash (used in)/generated from investing
activities
|
|
(881)
|
435
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
Proceeds from issuance of
bonds
|
|
695
|
196
|
Repayment of bonds
|
|
(751)
|
(732)
|
Fees and other financing
items
|
|
(4)
|
(1)
|
Issuance of term note
|
|
85
|
350
|
Amounts paid to Heathrow Finance
plc
|
|
-
|
(1,000)
|
Interest paid to Heathrow Finance
plc
|
|
(105)
|
(110)
|
External interest paid
(2)
|
|
(604)
|
(211)
|
Settlement of accretion on
index-linked swaps
|
|
(93)
|
(44)
|
Early settlement of accretion on
index-linked swaps (3)
|
|
(484)
|
(490)
|
Payment of lease
liabilities
|
|
(43)
|
(43)
|
Net cash used in financing activities
|
|
(1,304)
|
(2,085)
|
|
|
|
|
Net (decrease)/increase in cash and cash
equivalents
|
|
(94)
|
69
|
|
|
|
|
Cash and cash equivalents at
beginning of year
|
|
285
|
216
|
|
|
|
|
Cash and cash equivalents at end of year
|
|
191
|
285
|
(1) Term
deposits with an original maturity of over three months are
invested at Heathrow Airport Limited and Heathrow Finance
plc.
(2)
Includes £18 million of lease interest paid
(2022: £17 million). By class, includes £71 million (2022: £70
million) of interest paid on junior (Class B) debt.
(3) The Group has
elected to early pay £484 million (2022: £490 million) of accrued
accretion, which was due to be settled within the next 2 years in
line with the liquidity profile assessment of the Group.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
General information
The financial information set out
herein does not constitute the Group's statutory financial
statements for the year ended 31 December 2023 or any other period.
The annual financial information presented herein for the year
ended 31 December 2023 is based on, and is consistent with, the
audited consolidated financial statements of Heathrow (SP) Limited
(the 'Group') for the year ended 31 December 2023. The auditors'
report on the 2023 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 provides the reader with a more meaningful
understanding of the performance of the Group, by concentrating on
the matters over which it exerts influence, whilst recognising that
information on these additional items is available within the
financial statements, should the reader wish to refer to
them.
The column 'certain
re-measurements' in the consolidated income statement contains the
following: i. fair value gains and losses on investment property
revaluations and disposals; ii. derivative financial instruments
and the fair value gains and losses on any underlying hedged items
that are part of a fair value hedging relationship; iii. the
associated tax impacts of the items in (i) and (ii); and iv. the
impact on deferred tax balances of known changes in tax rates where
the deferred tax originally went through the income statement. The
column 'exceptional items' contains the following: i. exceptional
items; and ii. the associated tax impacts of item (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 2023 have been prepared on a basis
consistent with that applied in the preparation of the financial
statements for the year ended 31 December 2022 with the exception
of any additional accounting policies and significant accounting
judgements and estimates detailed below.
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. The
H7 price control period commenced on 1 January 2022 and during 2023
the CAA published their Final Decision of tariffs to cover the
period from 1 January 2022 to 31 December 2026. The average H7
tariff of £23.06 in 2020 CPI real terms has been arrived at based
on a set of assumptions which has led to a lower tariff than the
Group believes is appropriate. However, the Final Decision and the
results of the subsequent CMA appeal does remove previous
uncertainty over cash flows for the H7 period related to tariffs.
Please refer to the Annual Report and Financial Statements for the
year ended 31 December 2023 for further information on the CAA
final decision.
Through the course of 2023, the
macro-economic environment has changed, and passengers are now
impacted by high inflation and high interest rates. Passenger
forecasts are fundamental to the going concern analysis, and the
Directors have considered trends in future expected passenger
numbers. During the year actuals recovered more quickly than
expected, demonstrating strong passenger demand for travel. This
gives us confidence in our future expected passenger
numbers.
Heathrow (SP) operates as an
independent securitised group. The Directors have considered the
wider Heathrow Group, 'FGP Topco Limited', given the corporate
structure, which involves cash generation across the Group and
within the main operating company, Heathrow Airport Limited,
including any covenants as described below in assessing the
liquidity.
The wider Heathrow Group is bound
by two types of debt covenants, 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 Ratios ("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
2025.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
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 2024 traffic forecasts of 81.4
million passengers;
●
Forecast level of capital expenditure based on
the CAA's H7 Final Decision; and
●
The overall Group liquidity position including
cash resources, the remaining committed and uncommitted facilities
available to it, its scheduled debt maturities, its forecast
financial ratios and projected covenant requirements.
●
The assumption of no future funding or access to
capital markets.
Base case passenger
forecast
There is inherent subjectivity in
modelling future passenger numbers, nevertheless, passenger numbers
have improved significantly in 2023 with total passengers for the
year being 79.2 million (98% of 2019 levels). Despite a
high-inflationary economic environment impacting the cost-of-living
of passengers, demand has remained strong which signals that
passengers are prioritising travel spend.
Base case
tariffs
The base case uses a 2024 nominal
tariff of £26.74 and 2025 nominal tariff of £24.70 based on the
tariff methodology set out in the CAA's Final Decision. Under the
base case, the Group will meet all covenants associated with its
financial arrangements.
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"). Despite more challenging and
volatile market conditions, Heathrow issued its debut
sustainability-linked bond for €650 million, an £85 million private
placement and a £140 million bond guaranteed by a third party,
raising total funding of £780 million during 2023. These issuances
demonstrate the continued support and confidence in the Group's
credit. As at 31 December 2023, the wider group has total liquidity
available of £3.8 billion, comprising of £2.4 billion of cash held
at FGP Topco group and a £1.4 billion undrawn revolving credit
facility. Total debt maturity for the period to December 2025 is
£1.9 billion at Heathrow SP and £0.6 billion at Heathrow Finance.
Taking this into account, the Group has sufficient liquidity to
meet its base case cash flow needs for the going concern period.
This includes forecast operational costs, capital investment, debt
service costs, scheduled debt maturities and repayments.
Severe but plausible downside case
The Directors are required to
consider severe but plausible downside scenarios as part of the
going concern assessment. In considering a severe but plausible
downside, the Directors have considered the inherent judgement in
forecasting future passenger numbers - particularly in a highly
inflationary economic environment impacting the disposable income
of passengers - on cash flow generation, liquidity, and debt
covenant compliance.
Under the Group's downside
scenario, the Directors have considered passenger numbers at the
low end of Heathrow's 2024 and 2025 passenger forecast to be a
severe but plausible outcome. This considers the Group's views of
plausible impacts caused by reduced passenger confidence and other
economic factors. The low range of passengers represents a 4.3%
reduction against the base case for 2024 and 4.5% for 2025. The
tariff assumptions remain the same as in the base case since these
are now fixed subject to inflation.
While deemed unlikely, the
Directors have also assumed that the Group would be unable to
access debt markets for any new funding should there be any risk of
credit downgrade in this scenario.
Under the severe but plausible
scenario, the Group has sufficient liquidity to meet all forecast
cash flow needs until at least December 2025, with no breach of its
covenants in the same period.
Reverse stress testing
In forming their assessment, the
Directors deemed it best practice to perform a reverse stress test
which determines the earliest point of failure for the group, which
would be a covenant breach in the next tested period in December
2024, where sufficient liquidity will remain intact. This involved
modelling the breakeven level of passengers which would result in a
covenant breach as at 31 December 2024. The model is based on a
reduction in passenger numbers with no impact on costs. The
Heathrow Finance plc ICR covenant is the most restrictive to
operating performance, and for there to be a breach at this level,
forecast passenger numbers would need to decrease by over 25.4%
versus the base case for 2024, and 24.9% for 2025. An even greater
passenger number decrease would be required for the Group to breach
its RAR covenants. These passenger levels are below the low end of
the Group's passenger forecast and are not considered plausible by
the Directors.
Should circumstances arise that
require Management to take corrective action, the majority of
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.
These consolidated financial
statements do not include the adjustments that would result if the
Group and the Company were unable to continue as a going
concern.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
Accounting policies in addition
to those included in the consolidated financial statements for the
year ended 31 December 2022
The accounting policies applied
by the Group in these financial statements are consistent with
those applied by the Group in its consolidated financial statements
for the year ended 31 December 2022.
New
IFRS accounting standards and interpretations adopted in the
period
A number of new or amended
standards became applicable for the current reporting period. The
Group did not have to change its accounting policies or make
retrospective adjustments as a result of adopting these standards.
These new or amended standards did not have a material impact on
the condensed consolidated financial statements.
On 23 May 2023, the IASB issued
narrow-scope amendments to IAS 12. The amendments provide a
temporary exception from the requirement to recognise and disclose
deferred taxes arising from enacted or substantively enacted tax
law that implements the Pillar two model rules published by the
OECD, including tax law that implements qualified domestic minimum
top-up taxes described in those rules. The amendments to IAS 12 are
required to be applied immediately (subject to any local
endorsement processes) and retrospectively in accordance with IAS
8, 'Accounting Policies, Changes in Accounting Estimates and
Errors', including the requirement to disclose the fact that the
exception has been applied if the entity's income taxes will be
affected by enacted or substantively enacted tax law that
implements the OECD's Pillar two model rules. The UK Endorsement
Board endorsed this amendment on 19 July 2023 which will be applied
prospectively. There is no impact in these interim condensed
consolidated financial statements.
Significant accounting judgements and changes in
estimates
In applying the Group's accounting
policies, Directors have made judgements and estimates in a number
of key areas. Actual results may, however, differ from estimates
calculated and the Directors believe that the following areas
present the greatest level of uncertainty.
Critical judgments in applying the Group's
accounting policies
In preparing twelve-month
condensed consolidated financial information, the areas where
judgement has been exercised by Directors in applying the Group's
accounting policies remain consistent with those applied to the
Annual Report and Financial Statements for the year ended 31
December 2022.
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 2022, with the exception of changes in estimates that are
required in determining the valuation of car park investment
properties.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
1. Segment
information
The Group is organised into
business units according to the nature of the services provided.
Most revenue is derived from the activities carried out within the
Airport. The exception to this is Heathrow Express, which is a
separately identifiable operating segment under IFRS 8, with
separately identifiable assets and liabilities, and hence
management aggregates these units into two operating segments, as
follows:
· Heathrow Airport (Aeronautical and commercial operations
within the Airport and its boundaries)
· Heathrow Express (Rail income from the Heathrow Express rail
service between Heathrow and London)
The performance of the above
segments is measured on a revenue and Adjusted EBITDA basis. The
reportable segments derive their revenues from a number of sources,
including aeronautical, retail, other regulated charges and other
products and services (including rail income), and this information
is also provided to the Board on a monthly basis.
Table (a)
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Segment revenue
|
|
|
Aeronautical
|
|
|
Movement charges
|
934
|
673
|
Parking charges
|
90
|
86
|
Passenger charges
|
1,449
|
1,120
|
Total aeronautical
revenue
|
2,473
|
1,879
|
Retail
|
|
|
Retail
concessions
|
257
|
206
|
Catering
|
83
|
59
|
Other
retail
|
64
|
54
|
Car
parking
|
170
|
143
|
Other
services
|
124
|
102
|
Total retail revenue
|
698
|
564
|
Other
|
|
|
Other regulated
charges
|
240
|
247
|
Property
revenue
|
27
|
27
|
Property (lease
related income)
|
119
|
102
|
Other rail
income
|
29
|
2
|
Heathrow
Express
|
101
|
92
|
Total other
revenue
|
516
|
470
|
|
|
|
Total revenue
|
3,687
|
2,913
|
Heathrow Airport
|
3,586
|
2,821
|
Heathrow Express
|
101
|
92
|
|
|
|
Adjusted EBITDA
|
2,228
|
1,684
|
Heathrow Airport
|
2,194
|
1,646
|
Heathrow Express
|
34
|
38
|
|
|
|
Reconciliation to statutory information:
|
|
|
Depreciation and
amortisation
|
(730)
|
(770)
|
Operating profit (before certain re-measurements and
exceptional items)
|
1,498
|
914
|
Exceptional items
|
-
|
14
|
Fair value gain/(loss) on
investment properties (certain re-measurements)
|
209
|
(69)
|
Operating profit
|
1,707
|
859
|
Finance income
|
88
|
34
|
Finance costs (after certain
re-measurements)
|
(1,094)
|
(724)
|
Profit before tax
|
701
|
169
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
1. Segment information
continued
Table (b)
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Property income charged in
advance
|
12
|
10
|
Retail and other income charged in
advance
|
7
|
10
|
Total
|
19
|
20
|
All unsatisfied performance
obligations at 31 December 2022 were satisfied during 2023 and are
included within total revenue for the year. Management expects that
the transaction price allocated to the unsatisfied contracts as of
the year ended 31 December 2023 will be recognised as revenue in
full during the next reporting period.
Table (c)
|
Year ended
31 December 2023
|
Year
ended
31 December 2022
|
|
Depreciation &
amortisation (1)
£m
|
Fair value gain
(2)
£m
|
Depreciation & amortisation (1)
£m
|
Fair
value loss (2)
£m
|
Heathrow Airport
|
(702)
|
209
|
(738)
|
(69)
|
Heathrow Express
|
(28)
|
-
|
(32)
|
-
|
Total
|
(730)
|
209
|
(770)
|
(69)
|
(1)
Includes amortisation charge on intangibles of
£44 million (2022: £41 million).
(2)
Reflects fair value gain and loss on investment
properties only.
Table (d)
|
31 December
2023
|
31
December 2022
|
|
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
Heathrow Airport
|
13,095
|
(464)
|
12,557
|
(454)
|
Heathrow Express
|
538
|
(6)
|
562
|
(23)
|
Total operations
|
13,633
|
(470)
|
13,119
|
(477)
|
|
|
|
|
|
Unallocated assets and
liabilities:
|
|
|
|
|
Cash, term deposits and external
borrowings
|
1,941
|
(16,079)
|
1,833
|
(15,869)
|
Retirement benefit
assets/(obligations)
|
-
|
(151)
|
-
|
(126)
|
Derivative financial
instruments
|
1,044
|
(2,037)
|
1,146
|
(2,476)
|
Deferred and current tax
(liabilities)/assets
|
-
|
(838)
|
4
|
(671)
|
Amounts owed to group
undertakings
|
-
|
(2,643)
|
-
|
(2,584)
|
Right of use asset and lease
liabilities
|
304
|
(403)
|
279
|
(378)
|
Total
|
16,922
|
(22,621)
|
16,381
|
(22,581)
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
2. Operating costs
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Employment
|
433
|
378
|
Operational(1),
(2)
|
402
|
331
|
Maintenance
|
214
|
180
|
Rates
|
113
|
116
|
Utilities
|
138
|
105
|
Other(3)
|
159
|
119
|
Operating costs before depreciation,
amortisation, certain re-measurements and
exceptional items
|
1,459
|
1,229
|
|
|
|
Depreciation and amortisation:
|
|
|
Property, plant and
equipment
|
643
|
688
|
Intangible assets
|
44
|
41
|
Right of use assets
|
43
|
41
|
|
730
|
770
|
Operating costs before certain re-measurements and
exceptional items
|
2,189
|
1,999
|
Fair value (gain)/loss on
investment properties (certain re-measurements)
|
(209)
|
69
|
Exceptional items (note
3)
|
-
|
(14)
|
Total operating costs
|
1,980
|
2,054
|
(1)
Operational costs consist of expenditure in
relation to the standard operations of the airport.
(2)
During 2022 £4 million was received through the
Airport and Ground Operations Support Scheme which has been
credited against insurance costs within Operational costs. There
are no unfulfilled conditions or contingencies attached to these
grants. No amounts were received in 2023.
(3)
Other operating costs consist of primarily
marketing costs and other general expenditure.
3. EXCEPTIONAL ITEMS
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Impairment reversal
|
-
|
14
|
Gain on exceptional items after tax
|
-
|
14
|
Year ended 31 December 2023
exceptional items
There were no exceptional items
in 2023.
Year ended 31 December 2022
exceptional items
Following a significant recovery
in the business from the COVID-19 pandemic in 2022, and further
certainty of H7 capital activities, the Group has reversed £14
million of previously recognised impairment from 2020 and 2021.
These reversals represent previously paused projects that have
either restarted, have been agreed with airlines to restart during
H7, or have a high likelihood of restart within reasonable
timescales subject to the ongoing consultation with the CAA on the
H7 settlement.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
4. Financing
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Finance income
|
|
|
Interest on deposits
|
85
|
28
|
Net pension finance
income
|
-
|
6
|
Interest receivable from group
undertakings
|
3
|
-
|
Total finance income
|
88
|
34
|
|
|
|
Finance costs
|
|
|
Interest on borrowings:
|
|
|
Bonds and related hedging
instruments (1)
|
(745)
|
(803)
|
Bank loans, overdrafts and unwind
of hedging reserves
|
(87)
|
(64)
|
Net interest expense on external
derivatives not in hedge relationship (2)
|
(620)
|
(623)
|
Facility fees and other
charges
|
(10)
|
(4)
|
Net pension finance
costs
|
(6)
|
-
|
Interest on debenture payable to
Heathrow Finance plc
|
(164)
|
(165)
|
Finance costs on lease
liabilities
|
(18)
|
(17)
|
Total borrowing costs
|
(1,650)
|
(1,676)
|
Less: capitalised borrowing
costs (3)
|
102
|
44
|
Total finance costs
|
(1,548)
|
(1,632)
|
Net finance costs before certain
re-measurements
|
(1,460)
|
(1,598)
|
Certain re-measurements
Fair value gain/(loss) on financial
instruments
|
|
|
Interest rate swaps: not in hedge
relationship
relationship
|
83
|
266
|
Index-linked swaps: not in hedge
relationship
|
369
|
660
|
Cross-currency swaps: not in hedge
relationship (4),
(5)
|
8
|
(31)
|
Ineffective portion of cash flow
hedges (5)
|
(3)
|
20
|
Ineffective portion of fair value
hedges (5)
|
(3)
|
(11)
|
Foreign exchange
contracts
|
-
|
4
|
|
454
|
908
|
Net finance costs
|
(1,006)
|
(690)
|
(1)
Includes accretion of £157 million for 2023
(2022: £260 million) on index-linked bonds.
(2)
Includes accretion of £701 million for 2023
(2022: £931 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 10.87%
(2022: 5.72%) to expenditure incurred on such assets.
(4)
Includes foreign exchange retranslation loss on
the currency bonds of £3 million (2022: £6 million gain) 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.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
5. taxATION
(CHARGE)/credit
|
Year ended
31
December 2023
|
Year ended
31
December 2022
|
|
Before certain
re-measurements
£m
|
Certain
re-measurements
£m
|
Total
£m
|
Before
certain re-measurements and exceptional items
£m
|
Certain
re-measurements
£m
|
Total
£m
|
UK corporation tax:
|
|
|
|
|
|
|
Current tax (charge)/credit at
23.5% (2022: 19%)
|
(19)
|
(2)
|
(21)
|
1
|
(1)
|
-
|
(Under)/over provision in respect
of prior years
|
(4)
|
-
|
(4)
|
1
|
-
|
1
|
Deferred tax:
|
|
|
|
|
|
|
Current year
(charge)/credit
|
(13)
|
(145)
|
(158)
|
114
|
(199)
|
(85)
|
Prior year credit
|
4
|
-
|
4
|
3
|
-
|
3
|
Change in tax rate
|
-
|
-
|
-
|
-
|
26
|
26
|
Taxation (charge)/credit
|
(32)
|
(147)
|
(179)
|
119
|
(174)
|
(55)
|
The total tax charge recognised
for the year ended 31 December 2023 was £179 million (2022: £55
million) on a profit before tax for the year ended 31 December 2023
of £701 million (2022: £169 million).
The tax charge before certain
re-measurements for the year ended 31 December 2023 was £32 million
(2022: £119 million tax credit). Based on a profit before tax and
certain re-measurements of £38 million (2022: £684 million loss),
this results in an effective tax rate of 84.2% (2022: 17.4%). The
tax charge for 2023 is significantly higher (2022: lower) than
implied by the statutory rate of 23.5% (2022: 19%) primarily due to
a large amount of depreciation which is unallowable for tax
purposes. As the profit before tax and certain re-measurements for
the year is relatively small, this unallowable depreciation has a
significant distorting impact on the effective tax rate for the
year.
In addition, a tax charge of £147
million (2022: £200 million) arises from fair value gains on
derivatives and investment property revaluations of £663 million
(2022: £839 million). The tax charge for 2022 also included a £26
million tax credit relating to the substantive enactment of the
increase in the corporation tax rate from 19% to 25%, which took
effect from 1 April 2023. The increase was substantively enacted in
Finance Act 2021 and the effect of the rate increase was reflected
in the deferred tax balances in the financial statements in 2022
and 2021.
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 ("DTT") and a multinational top-up tax ("MTT"),
effective for accounting periods starting on or after 31 December
2023. We have performed an assessment of the impact of the UK's DTT
and MTT rules based on the Group's 2022 qualifying
Country-by-Country Reporting ("CbCR") data. These measures
constitute the UK's adoption of a qualifying Income Inclusion Rule
and a Qualifying Domestic Minimum Top-up Tax (part of the Pillar II
rules). Based on the 2022 CbCR data, no top-up tax is expected to
arise due to the application of the transitional safe harbour
provisions. In addition, the non-UK entities are both within the UK
Controlled Foreign Companies ("CFC") rules, i.e., both entities are
non-exempt CFC's and a CFC tax charge on their equivalent UK
taxable profits is already apportioned to the respective UK parent
entities. As the economy begins to recover post-pandemic, the Group
is expected to reach levels of pre-pandemic profitability, which
may not be reflected in the 2022 CbCR results. The Group's 2023
financial statements show an ETR of 25.5% which preliminarily
indicates that the impact of the Pillar II top-up tax should be
minimal. We will continue to monitor the 2024 Pillar II impact as
further information becomes available. The Group has applied the
exemption under the IAS 12 'Income Taxes' amendment for recognising
and disclosing information about deferred tax assets and
liabilities related to top-up income taxes.
Other than these changes, 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
2023
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 2022
|
12,276
|
2,053
|
1,103
|
372
|
1,233
|
1,177
|
18,214
|
Additions
|
-
|
-
|
-
|
-
|
-
|
455
|
455
|
Impairment charge
|
-
|
-
|
-
|
-
|
-
|
(4)
|
(4)
|
Impairment reversals
|
-
|
-
|
-
|
-
|
-
|
14
|
14
|
Capital write-off
|
-
|
-
|
-
|
-
|
-
|
(16)
|
(16)
|
Borrowing costs
capitalised
|
-
|
-
|
-
|
-
|
-
|
44
|
44
|
Disposals
|
(128)
|
(28)
|
(17)
|
(4)
|
(1)
|
-
|
(178)
|
Transfer to intangible
assets
|
-
|
-
|
-
|
-
|
-
|
(79)
|
(79)
|
Transfer to completed
assets
|
44
|
60
|
26
|
2
|
9
|
(141)
|
-
|
31 December 2022
|
12,192
|
2,085
|
1,112
|
370
|
1,241
|
1,450
|
18,450
|
Additions
|
-
|
-
|
-
|
-
|
-
|
633
|
633
|
Capital write-off
|
-
|
-
|
-
|
-
|
-
|
(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
|
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
1 January 2022
|
(5,615)
|
(612)
|
(660)
|
(128)
|
(545)
|
-
|
(7,560)
|
Depreciation charge
|
(502)
|
(57)
|
(85)
|
(14)
|
(30)
|
-
|
(688)
|
Disposals
|
128
|
28
|
17
|
4
|
1
|
-
|
178
|
31 December 2022
|
(5,989)
|
(641)
|
(728)
|
(138)
|
(574)
|
-
|
(8,070)
|
Depreciation charge
|
(465)
|
(56)
|
(79)
|
(14)
|
(29)
|
-
|
(643)
|
Disposals
|
402
|
27
|
73
|
3
|
35
|
-
|
540
|
31 December 2023
|
(6,052)
|
(670)
|
(734)
|
(149)
|
(568)
|
-
|
(8,173)
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
|
31 December 2023
|
5,953
|
1,527
|
351
|
229
|
648
|
1,677
|
10,385
|
31 December 2022
|
6,203
|
1,444
|
384
|
232
|
667
|
1,450
|
10,380
|
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 2023 was
£19,804 million (2022: £19,182 million).
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
7. Investment
properties
|
£m
|
Valuation
|
|
1 January 2022
|
2,297
|
Additions
|
2
|
Investment property fair value
movements
|
(69)
|
31 December 2022
|
2,230
|
Additions
|
3
|
Transfer from property, plant and
equipment
|
7
|
Investment property fair value
movements
|
209
|
31 December 2023
|
2,449
|
Investment properties valuations
are prepared in accordance with the valuation manual issued by the
Royal Institution of Chartered Surveyors and appraised by our
property management company CBRE Limited, who are independent and
have appropriate recognised qualifications and experience in the
categories and location of our investment properties being
valued.
Management conducts a detailed
review of each property to ensure the correct assumptions and
inputs have been used. Meetings with the valuers are held on
a periodic basis to review and challenge the assumptions used in
the valuation techniques, where they are classified into 3
categories as follows:
Level 1 inputs are quoted prices
from active markets at the measurement date using relevant
information generated by market transactions involving identical or
comparable (similar) assets.
Level 2 inputs are other quoted
market prices directly or indirectly observable and involve a
combination of inputs. The car parks, sites and non-operational
land valuations, and residential properties were generated by a
market approach involving similar observable transactions along
with land value reversion whilst the other assets were valued using
the capitalised income approach incorporating net initial and
equivalent yield. Some of the valuation incorporated rent free and
void periods where relevant in order to determine the most
reasonable valuation.
Level 3 inputs are based on
unobservable inputs which relate to discounted cash flow technique
using an appropriate asset discount rate including growth rates for
the relevant revenues and costs. Most of this classification is
made up of car parks which accounts for 89% (2022: 92%) of the
valuation. In the case of non-operational hotels' land, the
discounted cash flow methodology has incorporated exit yields,
occupancy and ancillary revenues too.
There were no transfers between
the fair value classifications for investment properties during the
year.
By their nature, investment
property valuations incorporate long-term passenger trends that
incorporate market assumptions on climate change.
The investment property portfolio
includes car parks (for passengers and employees) and maintenance
hangars, which together account for 69% (2022: 67%) of the fair
value of the investment property portfolio at 31 December 2023. The
valuation of maintenance hangers is largely based on long term
contractual terms and are not occupied by the group. They are
carried at fair value. Changes in fair values are presented in
profit or loss as part of other income.
The investment property asset
class balance consists of 52% (2022: 49%) car parks, 21% (2022:
23%) airport operations and 27% (2022: 28%) land and others. Level
2 to 3 is split according to the following percentiles
respectively: 55% (2022: 59%) and 45% (2022:
41%).
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
8. Borrowings
|
31 December
2023
£m
|
31
December 2022
£m
|
Current
|
|
|
Secured
|
|
|
Heathrow Funding Limited
bonds:
|
|
|
5.225% £750 million due
2023
|
-
|
747
|
7.125% £600 million due
2024
|
600
|
-
|
0.500% CHF400 million due
2024
|
370
|
-
|
Total current (excluding interest payable)
|
970
|
747
|
Interest payable -
external
|
182
|
199
|
Interest payable - owed to group
undertakings
|
58
|
51
|
Total current
|
1,210
|
997
|
Non-current
Secured
|
|
|
Heathrow Funding Limited
bonds
|
|
|
7.125% £600 million due
2024
|
-
|
598
|
0.500% CHF400 million due
2024
|
-
|
349
|
3.250% C$500 million due
2025
|
287
|
292
|
1.500% €750 million due
2025
|
648
|
660
|
4.221% £155 million due
2026
|
155
|
155
|
0.450% CHF210 million due
2026
|
189
|
174
|
6.750% £700 million due
2026
|
697
|
696
|
2.650% NOK1,000 million due
2027
|
73
|
79
|
2.694% C$650 million due
2027
|
385
|
396
|
1.800% CHF165 million due
2027
|
153
|
147
|
3.400% C$400 million due
2028
|
236
|
243
|
7.075% £200 million due
2028
|
199
|
199
|
4.150% A$175 million due
2028
|
90
|
91
|
2.625% £350 million due
2028
|
347
|
347
|
2.500% NOK1,000 million due
2029
|
66
|
71
|
2.750% £450 million due
2029
|
446
|
446
|
1.500% €750 million due
2030
|
594
|
571
|
3.782% C$400 million due
2030
|
233
|
239
|
1.125% €500 million due
2030
|
429
|
437
|
6.450% £900 million due
2031
|
866
|
863
|
3.661% C$500 million due
2031
|
295
|
304
|
Zero-coupon €50 million due
January 2032
|
71
|
70
|
1.366%+RPI £75 million due
2032
|
113
|
104
|
Zero-coupon €50 million due April
2032
|
69
|
68
|
1.875% €500 million due
2032
|
432
|
441
|
0.101%+RPI £182 million due
2032
|
234
|
218
|
3.726% C$625 million due
2033
|
375
|
386
|
4.500% €650 million
sustainability-linked bond due 2033(1)
|
590
|
-
|
1.875% €650 million due
2034
|
471
|
445
|
4.171% £50 million due
2034
|
50
|
50
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
8. Borrowings CONTINUED
|
31 December
2023
£m
|
31
December 2022
£m
|
Zero-coupon €50 million due
2034
|
57
|
57
|
0.347%+RPI £75 million due
2035
|
96
|
91
|
0.337%+RPI £75 million due
2036
|
97
|
91
|
1.061%+RPI £180 million due
2036
|
262
|
245
|
0.419%+RPI £51 million due
2038
|
66
|
61
|
3.460% £105 million due
2038
|
105
|
105
|
1.382%+RPI £50 million due
2039
|
75
|
69
|
Zero-coupon €86 million due
2039
|
84
|
84
|
3.334%+RPI £460 million due
2039
|
822
|
765
|
0.800% JPY1,000 million due
2039
|
49
|
52
|
1.238%+RPI £100 million due
2040
|
147
|
137
|
0.362%+RPI £75 million due
2041
|
97
|
91
|
3.500% A$125 million due
2041
|
67
|
70
|
5.875% £750 million due
2041
|
740
|
739
|
2.926% £55 million due
2043
|
54
|
54
|
4.625% £750 million due
2046
|
742
|
742
|
4.702% £60 million due
2047
|
60
|
60
|
1.372%+RPI £75 million due
2049
|
113
|
104
|
2.750% £400 million due
2049
|
393
|
393
|
6.070% £70 million due
2056
|
70
|
-
|
6.070% £70 million due
2057
|
70
|
-
|
0.147%+RPI £160 million due
2058
|
206
|
197
|
|
|
|
Total bonds
|
13,265
|
13,346
|
Heathrow Airport Limited
debt:
|
|
|
Class A2 term loan due
2025
|
100
|
100
|
Class A3 term loan due
2029
|
200
|
200
|
Term notes due
2026-2052
|
1,362
|
1,277
|
Unsecured
|
|
|
Debenture payable to Heathrow
Finance plc due 2030
|
2,585
|
2,533
|
Total non-current
|
17,512
|
17,456
|
Total borrowings (excluding interest
payable)
|
18,482
|
18,203
|
(1) Further
details on the Sustainability Performance Targets can be found in
our Sustainability-Linked Bond Framework at the Heathrow Investor
Centre website.
At 31 December 2023, SP Group
consolidated nominal net debt was £14,795 million (2022: £14,579
million). It comprised £14,155 million (2022: £14,053 million) in
bond issues, £1,665 million (2022: £1,580 million) in other term
debt, £807 million (2022: £726 million) in index-linked derivative
accretion and £64 million (2022: £53 million) of additional lease
liabilities post transition to IFRS 16. This was offset by £1,896
million (2022: £1,833 million) in qualifying cash and term deposits
under the financing documentation. Nominal net debt comprised
£12,607 million (2022: £12,447 million) in senior net debt and
£2,188 million (2022: £2,132 million) in junior debt.
At 31 December 2023, the carrying
value of non-current borrowings due after more than 5 years was
£11,268 million (2022: £11,177 million), comprising £9,806 million
(2022: £9,800 million) of bonds and £1,462 million (2022: £1,377
million) in bank facilities, excludes lease liabilities.
In July 2023 the Group issued a
Sustainability-Linked Bond with two Sustainability Performance
Targets (SPTs) that together address 100% of the carbon footprint
at the airport, including those from airlines. The SPTs align with
two headline 2030 headline goals in the net zero aviation pillar of
the Heathrow 2.0 strategy, whereby Heathrow commits to reducing
carbon emissions 'in the air' by 15% and carbon emissions 'on the
ground' by 46.2%, by 2030, using 2019 as the baseline
year.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
Impact of fair value hedge
adjustments
The nominal value of debt
designated in fair value hedge relationship was, €2,050 million, C$
620 million, CHF 610 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
2023
|
31
December 2022
|
|
Nominal
(1)
£m
|
Fair value adjustment
(2)
£m
|
Nominal
(1)
£m
|
Fair
value adjustment (2)
£m
|
Euro denominated debt
|
1,682
|
106
|
1,125
|
211
|
CAD denominated debt
|
337
|
11
|
337
|
16
|
Other currencies debt
|
779
|
37
|
780
|
61
|
Designated in fair value hedge
|
2,798
|
154
|
2,242
|
288
|
(1)
Nominal values are based on initial FX rates at
time of hedge designation.
(2)
Fair value adjustment is comprised of fair value
gain of £159 million (2022: £293 million) on continuing hedges and
£5 million loss (2022: £5 million) on discontinued
hedges.
9. Derivative financial
instruments
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)
|
31 December 2022
|
Notional
£m
|
Assets
£m
|
Liabilities
£m
|
Total
£m
|
Current
|
|
|
|
|
Foreign exchange
contracts
|
29
|
1
|
(1)
|
-
|
Index-linked swaps
|
160
|
-
|
(39)
|
(39)
|
|
189
|
1
|
(40)
|
(39)
|
Non-current
|
|
|
|
|
Interest rate swaps
|
7,378
|
662
|
(1,010)
|
(348)
|
Cross-currency swaps
|
5,533
|
337
|
(185)
|
152
|
Index-linked swaps
|
5,547
|
146
|
(1,241)
|
(1,095)
|
|
18,458
|
1,145
|
(2,436)
|
(1,291)
|
Total
|
18,647
|
1,146
|
(2,476)
|
(1,330)
|
At 31 December 2023, total
non-current notional value of derivative financial instruments due
in greater than 5 years was £12,243 million (2022: £12,567
million), comprising £4,369 million (2022: £4,727 million) of
index-linked swaps, £3,789 million (2022: £3,555 million) of
cross-currency swaps, and £4,085 million (2022: £4,285 million) of
interest rate swaps.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
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. The fair value gains
and losses deferred in equity relating to the discontinued cash
flow hedge relationships will be continuously released to the
income statement over the period of the hedged risk.
Of the total amount deferred in
other comprehensive income gross of tax was £140 million (2022:
£161 million) related to discontinued cash flow hedges. During the
year, £21 million recycled from the frozen hedging reserve to the
income statement in the period.
Of the losses deferred, £21
million (2022: £21 million) expected to be released in less than
one year, £21 million (2022: £21 million) between one and two
years, £47 million (2022: £55 million) between two and five years
and £51 million (2022: £64 million) over five years.
Cross-currency swaps
Cross-currency swaps have been
entered into by the Group to hedge currency risk on interest and
principal payments on its foreign currency-denominated bond issues.
The gains and losses deferred in equity on certain swaps in cash
flow hedge relationships will be continuously released to the
income statement over the period to maturity of the hedged
bonds.
The gains deferred of £95 million
(2022: £116 million), of which of £19 million (2022: £19 million)
are expected to be released in less than one year, gains of £18
million (2022: £19 million) between one and two years, £33 million
(2022: £46 million) between two and five years and gains of £25
million (2022: £32 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);
and
· Level
3 - inputs for the asset or liability that are not based on
observable market data (that is, unobservable inputs).
At 31 December 2023 and 2022, 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 CDS curves;
and
· other
techniques, such as discounted cash flow analysis, are used to
determine fair value for the remaining financial
instruments.
At the restructuring date or
initial date of recognition of index-linked swaps, the fair value
of these instruments, as indicated by their fair value immediately
prior to the restructuring or at initial recognition, could not be
supported by observable inputs alone. These fair values are
supported by unobservable factors including the counterparty's
credit, capital, funding and trading charges. Therefore, such
movement was deferred on the balance sheet in compliance with IFRS
9.
Notes to
the condensed consolidated financial statements for the year ended
31 December 2023
9. Derivative financial
instruments CONTINUED
As at 31 December 2023, £182
million (2022: £208 million) remained capitalised and £26 million
(2022: £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:
|
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)
|
|
31
December 2022
|
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
Assets
|
|
|
|
|
Assets at fair value through
income statement
|
-
|
821
|
-
|
821
|
Derivatives qualifying for hedge
accounting
|
-
|
325
|
-
|
325
|
Total assets
|
-
|
1,146
|
-
|
1,146
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Liabilities at fair value through
income statement
|
-
|
(2,308)
|
-
|
(2,308)
|
Derivatives qualifying for hedge
accounting
|
-
|
(168)
|
-
|
(168)
|
Total liabilities
|
-
|
(2,476)
|
-
|
(2,476)
|
Notes to
the condensed consolidated financial statements for the year ended
31 December 2023
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. Further details of each scheme (except
defined contribution schemes) are disclosed below.
Income statement - pension and other pension related
liabilities costs
|
Year ended
31 December
2023
£m
|
Year
ended
31
December 2022
£m
|
Employment costs:
|
|
|
Defined contribution
schemes
|
22
|
14
|
BAA Pension Scheme
|
9
|
20
|
Past service charge/(credit)- BAA
Pension Scheme
|
1
|
(2)
|
|
32
|
32
|
Finance charge/(credit) - BAA
Pension Scheme
|
5
|
(6)
|
Finance charge - Other pension and
post-retirement liabilities
|
1
|
-
|
Total pension charge
|
38
|
26
|
Other comprehensive income - (loss)/gain on pension and other
pension related liabilities
|
Year ended
31 December
2023
£m
|
Year
ended
31
December 2022
£m
|
BAA Pension Scheme
loss
|
(24)
|
(464)
|
Unfunded schemes
(loss)/gain
|
(1)
|
7
|
Actuarial loss recognised before
tax
|
(25)
|
(457)
|
Tax credit on actuarial
loss
|
6
|
114
|
Actuarial loss
recognised after
tax
|
(19)
|
(343)
|
Statement of financial position - net defined benefit pension
deficit and other pension related liabilities
|
Year ended
31 December
2023
£m
|
Year
ended
31
December 2022
£m
|
Fair value of plan
assets
|
2,782
|
2,735
|
Benefit obligation
|
(2,910)
|
(2,839)
|
Deficit in BAA Pension
Scheme
|
(128)
|
(104)
|
|
|
|
Unfunded pension
obligations
|
(22)
|
(21)
|
Post-retirement medical
benefits
|
(1)
|
(1)
|
Deficit in other pension related
liabilities
|
(23)
|
(22)
|
Net deficit in pension schemes
|
(151)
|
(126)
|
Group share of net deficit in pension
schemes
|
(151)
|
(126)
|
The Company has the ability to
recognise any surplus in the BAA Pension Scheme in full, because
the Company has an unconditional right to a refund of surplus upon
gradual settlement of liabilities.
There are no reimbursement rights
included within scheme assets which require separate
disclosure.
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
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 2023 is based on the full actuarial
valuation carried out at 30 September 2021. This has been updated
at 31 December 2023 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 2023 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
2023
£m
|
31
December 2022
£m
|
Fair value of plan
assets
|
Quoted(1)
|
Unquoted
|
Total
|
Quoted(1)
|
Unquoted
|
Total
|
Equity
|
68
|
423
|
491
|
57
|
324
|
381
|
Property
|
-
|
-
|
-
|
-
|
134
|
134
|
Bonds
|
224
|
183
|
407
|
135
|
198
|
333
|
Cash
|
-
|
33
|
33
|
-
|
305
|
305
|
LDI
|
-
|
1,104
|
1,104
|
-
|
852
|
852
|
Buy in
|
-
|
410
|
410
|
-
|
430
|
430
|
Other(2)
|
-
|
337
|
337
|
-
|
300
|
300
|
Total fair value of plan assets
|
292
|
2,490
|
2,782
|
192
|
2,543
|
2,735
|
(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 2023, the largest
single category of investment was a liability driven investment
('LDI') mandate, with a value of £1,104 million (40% of the asset
holding at 31 December 2023). At 31 December 2022, the largest
single category of investment was an LDI mandate, with value of
£852 million (31% of the asset holding at 31 December 2022). The
purpose of the Scheme entering into this mandate is to reduce
asset/liability mismatch risk.
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
2023
%
|
31 December
2022
%
|
Rate of increase in pensionable
salaries
|
1.90
|
1.90
|
Increase to deferred benefits
during deferment
|
3.30
|
3.30
|
Increase to pensions in
payment:
|
|
|
Open section
|
3.05
|
3.00
|
Closed section
|
3.30
|
3.40
|
Discount rate
|
4.50
|
4.70
|
Inflation assumption
|
3.30
|
3.40
|
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
11. Cash generated from
operations
|
Year ended
31 December
2023
£m
|
Year
ended
31
December 2022
£m
|
Profit before tax
|
701
|
169
|
Exceptional items
|
-
|
(14)
|
Profit before tax and exceptional items
|
701
|
155
|
Adjustments for:
|
|
|
Net finance costs
|
1,006
|
690
|
Depreciation
|
643
|
688
|
Amortisation on
intangibles
|
44
|
41
|
Amortisation on right of use
assets
|
43
|
41
|
Fair value (gain)/loss on
investment properties
|
(209)
|
69
|
Asset impairment and
write-off
|
7
|
20
|
|
|
|
Working capital changes(1):
|
|
|
Increase in inventories and trade
and other receivables
|
(100)
|
(60)
|
(Decrease)/increase in trade and
other payables
|
(37)
|
89
|
Difference between pension charge
and cash contributions
|
(6)
|
(12)
|
Cash generated from operations before exceptional
items
|
2,092
|
1,721
|
Cash payments in respect of
exceptional items(2)
|
-
|
(2)
|
Cash generated from operations
|
2,092
|
1,719
|
(1) Changes
in working capital include intercompany payments of £95 million
made by Heathrow Airport Limited to fund scheduled interest
payments on external debt held at Heathrow Finance plc and ADI
Finance 2 Limited.
(2)
These are cash payments for reorganisation costs
incurred through the COVID-19 pandemic. As at 31 December 2023 all
provisions for exceptional items have been fully
utilised.
12. Commitments and contingent
liabilities
Group commitments for property,
plant and equipment
|
31 December
2023
£m
|
31
December 2022
£m
|
Contracted for, but not accrued:
|
|
|
Asset management and
compliance
|
226
|
128
|
Carbon and
sustainability
|
7
|
1
|
Commercial proposition
|
10
|
3
|
Improve efficiency and
service
|
2
|
3
|
Terminal 2 baggage
system
|
23
|
4
|
Next generation
security
|
112
|
17
|
|
380
|
156
|
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 the 2nd of January 2024 at
which point the property is reflected as an addition to Property,
Plant and Equipment.
Contingent liabilities
As at 31 December 2023 the Group
has external contingent liabilities, comprising letters of credit,
performance/surety bonds, performance guarantees and other items
arising in the normal course of business amounting to £nil million
at 31 December 2023 (2022: £2 million).
Notes to the condensed
consolidated financial statements for the year ended 31 December
2023
13. Related party
transactions
The Group entered into the following
transactions with related parties:
Purchase of goods and services
|
Year ended
31 December
2023
£m
|
Year
ended
31
December 2022
£m
|
Ferrovial Construction
|
59
|
72
|
Heathrow Enterprises
Limited
|
3
|
2
|
LHR Building Control Services
Limited
|
1
|
1
|
LHR Airports Limited
|
20
|
16
|
Heathrow Finance plc
(1)
|
164
|
165
|
|
247
|
256
|
(1) Interest on
the debenture payable to Heathrow Finance plc (note 4).
Sales to related parties
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Harrods International
Limited(1)
|
10
|
8
|
LHR Airports Limited
|
3
|
-
|
Qatar Airways
|
68
|
55
|
|
81
|
63
|
(1) The balance
for Harrods International Limited for the prior year 31 December
2022 has been corrected to reflect actual sales.
Balances outstanding with related parties were as
follows:
|
31 December
2023
|
31
December 2022
|
Amounts owed by related
parties
£m
|
Amounts owed to related
parties
£m
|
Amounts
owed by related parties
£m
|
Amounts
owed to related parties
£m
|
Heathrow Finance plc
|
-
|
2,643
|
-
|
2,584
|
LHR Airports Limited
|
41
|
-
|
-
|
54
|
Ferrovial Construction
|
-
|
6
|
-
|
-
|
Qatar Airways
|
6
|
-
|
3
|
-
|
|
47
|
2,649
|
3
|
2,638
|
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. Reconciliation of our
Alternative Performance Measures (APMs)
Alternative Performance
Measures
The Group presents its results in
accordance with International Financial Reporting Standards (IFRS).
Management also produces APMs (Alternative Performance Measures)
which are other financial measures not defined by IFRS. Management
relies on these APMs for decision-making and for evaluating the
Group's performance. Below we provide an explanation of each
APM.
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 2023
£m
|
Year
ended
31 December 2022
£m
|
Profit for the year
|
522
|
114
|
Adjusted for:
|
|
|
Tax charge
|
179
|
55
|
Net finance costs
|
1,006
|
690
|
Operating profit
|
1,707
|
859
|
Adjusted for:
|
|
|
Depreciation and
amortisation
|
730
|
770
|
EBITDA
|
2,437
|
1,629
|
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2023
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
Adjusted EBITDA
Adjusted EBITDA is loss or profit
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 2023
£m
|
Year
ended
31 December 2022
£m
|
Profit for the year
|
522
|
114
|
Adjusted for:
|
|
|
Tax charge
|
179
|
55
|
Net finance costs
|
1,006
|
690
|
Operating profit
|
1,707
|
859
|
Adjusted for:
|
|
|
Depreciation and
amortisation
|
730
|
770
|
Exceptional items
|
-
|
(14)
|
Fair value (gain)/loss on
investment properties
|
(209)
|
69
|
Adjusted EBITDA
|
2,228
|
1,684
|
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Cash generated from operations
|
2,092
|
1,719
|
Adjusted for:
|
|
|
Impairment
|
(7)
|
(20)
|
Increase trade and other
receivables
|
99
|
57
|
Increase in inventories
|
1
|
3
|
Decrease/(increase) in trade other
payables
|
37
|
(89)
|
Difference between pension charge
and cash contributions
|
6
|
12
|
Cash payments in respect of
exceptional items
|
-
|
2
|
Adjusted EBITDA
|
2,228
|
1,684
|
Adjusted operating profit or
loss
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 the underlying performance of the trading
business.
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Operating profit (1)
|
1,707
|
859
|
Adjusted for:
|
|
|
Exceptional items
|
-
|
(14)
|
Fair value (gain)/loss on
investment properties
|
(209)
|
69
|
Adjusted operating profit
|
1,498
|
914
|
(1) Operating
profit is presented on the Group income statement, it is not
defined per IFRS, however it is a generally accepted profit
measure.
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2023
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
Net finance costs before certain
re-measurements
Net finance costs before certain
re-measurements exclude fair value adjustments on financial
instruments. Excluding fair value adjustments 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 adjustments 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 adjustments create
significant volatility in our IFRS income statement.
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Finance income
|
88
|
34
|
Finance costs
|
(1,094)
|
(724)
|
Net finance costs after certain
re-measurements
|
(1,006)
|
(690)
|
Adjusted for:
|
|
|
Fair value gain arising on
re-measurement of financial instruments
|
(454)
|
(908)
|
Net finance costs before certain
re-measurements
|
(1,460)
|
(1,598)
|
Adjusted profit or loss before
tax
Adjusted profit or loss before tax
excludes fair value adjustments 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 2023
£m
|
Year
ended
31 December 2022
£m
|
Profit before tax
|
701
|
169
|
Adjusted for:
|
|
|
Exceptional items
|
-
|
(14)
|
Fair value (gain)/loss on
investment properties
|
(209)
|
69
|
Fair value gain arising on
re-measurement of financial instruments
|
(454)
|
(908)
|
Adjusted profit/(loss) before tax
|
38
|
(684)
|
Adjusted profit or loss 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 2023
£m
|
Year
ended
31 December 2022
£m
|
Profit for the year
|
522
|
114
|
Adjusted for:
|
|
|
Exceptional items
|
-
|
(14)
|
Fair value (gain)/loss on
investment properties
|
(209)
|
69
|
Fair value gain arising on
re-measurement of financial instruments
|
(454)
|
(908)
|
Tax charge on fair value gain on
investment properties and re-measurement of financial
instruments
|
147
|
200
|
Change in tax rate
|
-
|
(26)
|
Adjusted profit/(loss) after tax
|
6
|
(565)
|
Notes
to the condensed consolidated financial statements for the year
ended 31 December 2023
14. Reconciliation of our
Alternative Performance Measures (APMs) continued
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.
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Net debt
|
(16,944)
|
(16,748)
|
Adjusted for:
|
|
|
Available but non-qualifying
cash (1)
|
(45)
|
-
|
Index-linked swap accretion
(2)
|
(807)
|
(726)
|
Impact of cross-currency interest
rate swaps (3)
|
91
|
64
|
Bond issuance costs
(4)
|
(14)
|
(27)
|
IFRS 16 lease liability at 31
December 2019 relating to pre-existing leases
(5)
|
339
|
325
|
Intercompany
|
2,585
|
2,533
|
Consolidated nominal net debt
|
(14,795)
|
(14,579)
|
(1)
Available but non-qualifying cash relates to cash
held by the Group that is available but does not qualify as cash
for covenant purposes under our financing agreements.
(2)
Index-linked swap accretion is included in
nominal net debt, amounts are reported within derivative financial
instruments on the Group's statement of financial
position.
(3)
Where bonds are issued in currencies other than
GBP, the Group has entered into foreign currency swaps to fix the
GBP cash outflows on redemption. The impact of these swaps is
reflected in nominal net debt.
(4)
Capitalised bond issue costs are excluded from
nominal net debt.
(5)
The lease liability relating to leases that
existed at the point of transition to IFRS 16 (1 January 2019) is
excluded from nominal net debt. All new leases entered into
post-transition are
included.
Regulatory Asset Base
(RAB)
The regulated asset base is a
regulatory construct, based on predetermined principles not based
on IFRS. By investing efficiently in the Airport, we add to the RAB
over time. The RAB is an important measure as it represents
the invested capital on which Heathrow are authorised to earn a
cash return and is used in the financial ratios used to assess
covenant compliance as detailed in the financial review. It is used
in key financial ratios and in our regulatory financial
statements.
|
Year ended
31 December 2023
£m
|
Year
ended
31 December 2022
£m
|
Regulatory Asset Base (RAB)
|
19,804
|
19,182
|
Regulatory gearing
ratio
The regulatory gearing ratio is
consolidated nominal net debt to the RAB. It is a financial
indicator used by investors, financial analysts, rating agencies,
creditors and other parties to ascertain a company's debt position
in regulated industries.
|
Year ended
31 December 2023
|
Year
ended
31 December 2022
|
Total net debt to RAB
|
0.747
|
0.760
|
Senior net debt to RAB
|
0.637
|
0.649
|
Glossary
ADIF 2 - ADI Finance 2
Limited
Air Transport Movement 'ATM' - means a flight carried out for commercial purposes and
includes scheduled flights operating according to a published
timetable, charter flights, cargo flights but it does not include
empty positioning flights, and private non-commercial
flights.
Airport Service Quality 'ASQ' - quarterly Airport Service Quality surveys directed by Airports
Council International (ACI). Survey scores range from 1 up to
5.
Baggage connection - numbers of
bags connected per 1,000 passengers.
Category B Costs - Capital
expenditure related to the consent process for
Expansion.
Connections satisfaction - Measures how satisfied passengers are with their connections
journey via our in-house satisfaction tracker - QSM Connections.
Throughout the year there are 14,000 face-to-face interviews across
all terminals where transfer passengers rate their satisfaction
with their Connections experience on a scale of one to five, where
one is 'extremely poor' and five is 'excellent'.
Departure punctuality - percentage of flights departing within 15 minutes of
schedule.
Early Category C Costs - Capital expenditure related to the early design and
construction costs for Expansion.
Gearing ratios - under the
Group's financing agreements are calculated by dividing
consolidated nominal net debt by Heathrow' Regulatory Asset Base
('RAB') value.
Interest Cover Ratio 'ICR ' - is trigger event and covenant at Class A, trigger event at
Class B and financial covenant at Heathrow Finance; Class A ICR
trigger ratio is 1.40x; Class A ICR covenant is 1.05x and is
calculated as a 3-year trailing average, Class B ICR trigger ratio
is 1.20x, Heathrow Finance ICR covenant is 1.00x.
Lost Time Injury - Lost time
injuries are injuries sustained by colleagues whilst conducting
work related duties, resulting in absence from work for at least a
day. The measure is calculated as a moving annual frequency rate of
the number of incidents in the last 12 months per 100,000 working
hours.
NERL - National Air Traffic
Services is split into two main service provision companies, one if
which is NATS En-Route PLC (NERL). NERL is the sole provider of
civilian en-route air traffic control over the UK.
Net-zero carbon - Residual
carbon emissions are offset by an equal volume of carbon
removals.
Regulatory asset ratio 'RAR' -
is trigger event and covenant event at Class A, trigger event at
Class B and financial covenant at Heathrow Finance; Class A RAR
trigger ratio is 72.5% and covenant level is 92.5%; two Class B
triggers apply: at Heathrow Finance it is 82.0% and at Heathrow
(SP) Limited it is 85.0%; Heathrow Finance RAR covenant is
92.5%.
Restricted payments - The
financing arrangements of the Group and Heathrow Finance plc
("Heathrow Finance") restrict certain payments unless specified
conditions are satisfied. These restricted payments include, among
other things, payments of dividends, distributions and other
returns on share capital, any redemptions or repurchases of share
capital, and payments of fees, interest or principal on any
intercompany loans.
Security queuing - % of
security waiting time measured under 5 minutes, based on 15-minute
time period measured.