HEATHROW (SP) LIMITED
RESULTS FOR THE 9
MONTHS
ENDED 30 SEPTEMBER
2024
Call on Autumn Budget to set aviation up for
success - Coordinated Government
policymaking on the financial policies affecting aviation will help
maximise the country's growth ambitions, building on the 100,000s
of jobs and £186 billion of trade already supported by Heathrow
exports. Continuing to back British SAF through a revenue certainty
mechanism and reforming the regulatory system to promote investment
while keeping passengers at the heart of decisions will help
deliver on the Government's 'economic growth' and 'clean energy
superpower' missions.
A
summer of sport and music attracted millions to the
UK - Consecutive record-breaking
weeks and strong operational performance characterised the summer
months. From June to September, 30.7 million passengers passed
through Heathrow, bringing the total for the first nine months to
63.1 million. While Olympic travellers were taking advantage of
European city breaks, iconic music stars passing through the UK
caused a late summer spike in departures. Heathrow experienced both
the busiest departures and busiest arrivals day in the airport's
history on 24 July and 2 September, respectively. To reflect the
sustained record-breaking passenger numbers, the 2024 forecast has
been increased to 83.8 million.
An efficient operation turning a profit
- In the first nine months, we made a £350
million adjusted profit before tax. Heathrow's continually growing
passenger base, strong credit ratings and robust liquidity put us
on a sure-footing for the future and deliver confidence to
investors. We expect to invest over £1 billion into the UK's hub
this year alone and we are seeing high passenger satisfaction
scores. No dividends are currently forecast for 2024, although it
is probable subject to financial performance.
Showcasing the best of British through the World of
Opportunity - Recognising the
platform that trading through the most connected airport in the
world provides to British SMEs, Heathrow's World of Opportunity
competition has returned. SMEs across every nation and region of
the UK are being offered the opportunity to boost their exporting
potential. Grants to fund trade missions and expand international
customer base are up for grabs.
At or for nine months ended 30
September
|
2024
|
2023
|
Change (%)
|
(£m unless otherwise
stated)
|
|
|
|
Revenue
|
2,650
|
2,739
|
(3.2)
|
Adjusted
EBITDA(1)
|
1,536
|
1,701
|
(9.7)
|
Cash generated from
operations
|
1,510
|
1,540
|
(1.9)
|
Profit before tax
|
696
|
618
|
12.6
|
Adjusted profit/(loss)
before tax(2)
|
350
|
(19)
|
-
|
Heathrow (SP) Limited consolidated
nominal net debt(3)
|
14,633
|
14,795
|
(1.1)
|
Heathrow Finance plc consolidated
nominal net debt(3)
|
16,569
|
16,806
|
(1.4)
|
Regulatory Asset
Base(4)
|
20,266
|
19,804
|
2.3
|
Passengers
(million)(5)
|
63.1
|
59.4
|
6.2
|
"This summer has tested our colleagues, infrastructure and
airlines to cooperate harder than ever before, with record numbers
of passengers travelling through the busiest two runway airport in
the world. We have risen to this challenge, delivering excellent
service with over 91% of passengers waiting at security for less
than 5 minutes. Looking forwards, the Autumn Budget is a prime
opportunity to set the aviation industry up for long term success.
Backing British SAF through a revenue certainty mechanism and
committing to joined up policy making that makes sense for aviation
will supercharge Heathrow's potential to deliver growth and
investment for the whole of the country."
Thomas Woldbye | Heathrow CEO
NOTES
(1) EBITDA for
the nine months ended 30 September 2024: £1,674
million (30 September 2023: £1,899 million) is profit before
interest, taxation, depreciation and amortisation.
Adjusted
EBITDA is profit before interest,
taxation, depreciation, amortisation and fair value gains and
losses on investment properties.
(2)
Adjusted profit/(loss) before tax excludes
non-cash fair value gains and losses on investment properties and
financial instruments.
(3)
Consolidated nominal net debt is short and
long-term debt less cash and cash equivalents and term deposits, it
includes index-linked swap accretion and the hedging impact of
cross currency interest rate swaps. It excludes pre-existing lease
liabilities recognised upon transition to IFRS 16, accrued
interest, bond issue costs and intra-group loans. 2023 figures are
as at 31 December 2023.
(4)
The Regulatory Asset Base ('RAB') is a regulatory
construct, based on predetermined principles not based on IFRS. It
effectively represents the invested capital uplifted by inflation
on which we are authorised to earn a cash return. 2023 figures are
as at 31 December 2023.
(5)
Changes in passengers are calculated using
unrounded passenger numbers.
Heathrow (SP) Limited is the
holding company of a group of companies that fully own Heathrow
airport and together with its subsidiaries is referred to as the
Group. Heathrow Finance plc, also referred to as Heathrow Finance,
is the parent company of Heathrow (SP) Limited.
Creditors and credit analysts conference call hosted
by
Sally
Ding, CFO and Christelle Lubin, Interim Director of Business
Planning & Treasury. Wednesday October
23rd, 2024
3.00pm
(UK time), 4.00pm (Central European Time), 10.00am (Eastern
Standard Time)
Investor enquiries
Media
enquiries
Leandro Garcia
Weston Macklem
+44 7718 516 109
+44 7525 825 516
Webcast Audience
URL:
https://onlinexperiences.com/Launch/QReg/ShowUUID=E57B4DD0-2342-4EA4-9798-81334FA98536
This link gives participants
access to the live event.
Audio Conference Call
Access:
https://emportal.ink/3IafRrj
This link allows participants to
register to obtain their personal audio conference call
details.
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.
2
Business Update
In assessing our performance for
the nine months ended 30 September 2024, we have outlined key
performance metrics that illustrate our progress. The glossary
section of this report provides detailed definitions for each
indicator.
Passenger traffic
(Millions) (1)
|
2024
|
2023
|
Var %(2)
|
UK
|
3.5
|
3.1
|
12.9
|
Europe
|
25.5
|
23.7
|
7.6
|
North America
|
15.6
|
15.1
|
3.3
|
Asia Pacific
|
8.1
|
7.3
|
11.0
|
Middle East
|
6.3
|
5.9
|
6.8
|
Africa
|
2.5
|
2.7
|
(7.4)
|
Latin America
|
1.6
|
1.6
|
0.0
|
Total passengers
|
63.1
|
59.4
|
6.2
|
(1) For the
nine months ended 30 September
(2)
Calculated using rounded passenger
figures
Other traffic performance
indicators (1)
|
2024
|
2023
|
Var % (2)
|
Passenger ATM
|
354,097
|
335,702
|
5.5
|
Load factors (%)
|
80.7
|
80.0
|
0.9
|
Seats per ATM
|
220.6
|
221.0
|
(0.2)
|
Cargo tonnage ('000)
(3)
|
1,153
|
1,024
|
12.6
|
(1) For the nine
months ended 30 September
(2)
Calculated using rounded passenger
figures
(3)
Cargo tonnage includes mail
volumes
In the nine months to 30 September
2024, we saw higher passenger volumes compared to 2023, driven by
an increase in passenger ATMs and small load factor increases.
Almost all markets exceeded 2023's numbers, with double-digit
growth for the UK and Asia Pacific regions. Africa saw fewer
passengers travelling to Algeria, Kenya and South Africa. Summer
2024 was our busiest ever, with record-breaking months in June,
July, August and September. Between June and September, over 30
million passengers flew through Heathrow. Madrid, Los Angeles,
Amsterdam, Frankfurt, and Delhi are the latest joiners to the
"millionaire club" - routes with over a million passengers
travelling from Heathrow- joining Doha, Dublin, Dubai and New
York.
Service and operational performance
Service standard performance
indicators (1)
|
2024
|
2023
|
ASQ
|
3.99
|
3.99
|
Arrival punctuality %
|
66.8
|
67.5
|
Departure punctuality %
|
67.8
|
62.1
|
Security performance %
|
91.9
|
90.7
|
Baggage connection %
|
98.3
|
98.1
|
(1) For the nine
months ended 30 September
During the first nine months of
2024, we achieved an overall ASQ rating of 3.99 out of 5.00, in
line with the same period last year, while accommodating higher
passenger numbers. Overall, 75% of passengers rated their Overall
Satisfaction with Heathrow as either 'Excellent' or 'Very Good'.
This shows a small year-on-year improvement (9M 2023: 74%). The
proportion of 'Poor' ratings remained low at only 1%.
Improvements for the first nine
months of 2024 compared to the same period last year remained
evident for many attributes, particularly 'Wi-Fi Service Quality',
'Availability of Water Filling Stations', 'Check-in Waiting Time'
and 'Ease of Making Connections with other Flights'.
Operationally, we saw a strong
performance during our busiest summer ever recorded. Security
performance has been very good, with 91.9% of direct
passengers passing through security within 5 minutes. Better
operational performance across the airfield has seen improved
aircraft turnarounds, resulting in departure punctuality
outperforming arrivals. However, overall punctuality continues to
be impacted by airspace closures and weather. Baggage performance
remains stable.
Capital expenditure
During the first nine months of
2024, £795 million (2023: £461 million) of capital expenditure was
incurred. This included £127 million for the acquisition of a
building, as well as £60 million in capital creditors movements
(2023: £43 million). The total investment expected for 2024, will
be over £1 billion, further details will be provided in our
December Investor Report.
We continue to deliver our H7
Capital Plan, comprising over 450 projects across six programmes.
Our next-generation Security Programme is progressing well.
Terminal designs have been completed, and new lanes are operational
in all terminals and across Heathrow; the roll out continues at
pace. Training for 4,000 Security and Engineering colleagues is
underway. In the T2 Baggage Programme, the new system design is
ongoing with an alliance of five multidisciplinary partners. The
Commercial Revenue Programme has seen an investment of £48 million
across commercial propositions in retail, digital and surface
access, with new media screens installed in terminals and further
developments in our retail estate, including a new Harrods store in
T3. In the Carbon and Sustainability Programme, the roll-out of
electric vehicle (EV) chargers continues with stations for airlines
and colleagues now live airside in T2 and T3, along with plans for
the new carbon-efficient pre-conditioned air units for aircraft
stands. In the Asset Management and Compliance Programme, we are
making good progress on the current portfolio, with the resurfacing
of the Southern runway now completed and safety systems in the
cargo tunnel now installed. Finally, the mobilisation of the
Efficient Airport Programme has begun, with 75% of programme now
live delivering projects to drive punctuality, service and
operational efficiency across the airport, including 80 new screens
installed in T5 to show live updates on airfield activities, making
ground operations (ramp) management more efficient.
Key
regulatory developments
In August, the CAA published a
revised timetable for H8 and initial guidance on the constructive
engagement (CE) process. The timetable keeps with the original
start date for the H8 period as 2027, but the CAA has now proposed
to condense the process around one single Heathrow business plan,
and multiple rounds of CE, both pre and post our business plan
submission.
- October 2024: CAA draft method statement on H8, including
business plan guidance
- June 2025: Single H8 Business Plan submission from
Heathrow
- December 2025: CAA's Initial Proposals
- July 2026: CAA's Final Proposals
- November 2026: CAA's Final Decision
- January 2027: H8 Price Control Period Begins
Heathrow has aligned its approach
with the CAA's new timetable, and discussions with airlines to
implement CE are underway. The CAA will publish a final position on
the overall timetable and CE process in October.
Long-term growth and capacity developments
We are conducting an internal
review of the work we have carried out previously and the different
circumstances we find the aviation industry in. This will enable us
to progress with appropriate recommendations to create capacity at
Heathrow Airport. 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.
People and planet
The new Government has sent a
strong signal of intent on Sustainable Aviation Fuel (SAF), with
the SAF mandate secondary legislation passed in September and the
Revenue Certainty Mechanism included in the King's Speech. With
industry partners, we continue to press the Government on the
need for rapid progress on the latter to attract investment to the
UK.
In October, we launched our
electric ground service equipment (e-GSE) strategy with Team
Heathrow companies. We are focusing on utilising the available
power at each stand as well as a look ahead at our longer-term
approach for future technologies. We also shared our first proposal
for a future airside Ultra Low Emission Zone (ULEZ) strategy built
around our current zero emission vehicle infrastructure plans. A
recommended policy is due by Q1 2025.
In Q3, we outperformed our
Hydrotreated Vegetable Oil (HVO) target - this is driven by biofuel
consumption across British Airways fleet and additional growth
across the rest of Team Heathrow.
During the third quarter, the
Heathrow Employment and Skills Academy launched a new Level 3
aviation course in partnership with Harrow, Richmond & Uxbridge
Colleges (HRUC), aimed at inspiring the next generation of aviation
talent. Additionally, a new collaboration with Ethos Farm kicked
off a series of work experience insight days, offering young people
with disabilities the chance to gain hands-on customer service
experience in the terminals.
Finally, in the community space,
Heathrow Community Rangers, with 71 volunteers, completed projects
at partner schools, including a sensory garden at Pippins Primary
and playground improvements at Heathrow Primary and Harmondsworth
Primary. The Heathrow Community Take-Off Fund provided support for
numerous projects, including workbenches for William Byrd Primary
and a community event for Harmondsworth Village. Additionally, 57
colleagues contributed over 130 volunteer hours through the
Heathrow World of Work initiative.
Key
management changes
We are pleased to announce that in
October, Sally Ding was appointed to the permanent position of
Chief Financial Officer (CFO). Sally has been our Acting CFO since
April. She joined Heathrow in 2006 and has played a key role in
establishing and strengthening our financing platform. In the last
six years, Sally has built robust global financial partnerships,
delivered pioneering fundings, led us through Covid and executed
complex business plans.
Paula Stannett, Chief People
Officer, left Heathrow at the end of August. A process to appoint a
new Chief People Officer is underway.
Ultimate shareholder update
On 28 November 2023, Ferrovial
announced that an agreement had been reached for the sale of its
entire stake (c.25%) in FGP Topco Limited, the parent company of
Heathrow Airport Holdings Limited, for £2,368 million. The
agreement had been reached with two different buyers, Ardian and
The Public Investment Fund (PIF), who would acquire Ferrovial's
shareholding in c.15% and c.10% stakes, respectively, through
separate vehicles. On 16 January 2024, Ferrovial announced that,
pursuant to the FGP Topco Shareholders Agreement, certain other FGP
Topco shareholders had exercised their tag-along rights, which
resulted in 60% of the total issued share capital of FGP Topco
being available for sale.
On 14 June 2024, Ferrovial
announced that Ardian and PIF had made a revised offer to acquire
shares representing 37.62% of the share capital of FGP Topco for
£3,259 million. The offer has been accepted by Ferrovial and
certain Tagging Shareholders, and, as a result, an agreement has
been entered into pursuant to which Ferrovial and certain Tagging
Shareholders will sell a pro rata portion of their shares in FGP
Topco such that Ferrovial will remain as a shareholder with shares
representing 5.25% of the issued share capital of FGP Topco.
Following the sale, Ferrovial and the Tagging Shareholders selling
at the same time as Ferrovial will, together, hold shares
representing 10% of the issued share capital of FGP Topco. Ardian
and PIF will hold shares representing c.22.6% and c.15.0%,
respectively, through separate vehicles.
On 26 July 2024, Ferrovial
announced that following the expiry of the period to exercise the
tag-along and pre-emption rights, no FGP Topco shareholder had
exercised either its tag-along or pre-emption rights. The
Transaction remains subject to applicable regulatory approvals and,
consequently, there remains no certainty that the Transaction will
complete.
While we acknowledge the existence
of a change of control clause in the bonds issued by Heathrow
Finance plc. and the continuing nature of the negotiations, we are
not at this time privy to any information that would lead us to
believe that the change of control clause would be
triggered.
Financial Review
Basis of presentation of financial results
Heathrow (SP) Limited 'Heathrow
SP' is the holding company of a group of companies (the 'Group'),
which includes Heathrow Airport Limited ('HAL'), which owns and
operates Heathrow Airport, and Heathrow Express Operating Company
Limited ('Hex Opco') which operates the Heathrow Express rail
service. Heathrow SP's consolidated Financial Statements are prepared in accordance with UK
adopted international accounting standards. The financial
information presented within these financial statements has been
prepared on a going concern basis. More detail can be found in the
going concern statement on page 14.
Alternative performance
measures
Management uses Alternative
Performance Measures ('APMs') to monitor performance of the
segments as it believes this more appropriately reflects the
underlying financial performance of the Group's operations. These
remain consistent with those included and defined in the Annual
Report and Financial Statements for the year ended 31 December
2023.
Summary performance
Nine months ended 30
September
|
2024
£m
|
2023
£m
|
Revenue
|
2,650
|
2,739
|
Adjusted operating costs(1)
|
(1,114)
|
(1,038)
|
Adjusted EBITDA(2)
|
1,536
|
1,701
|
Depreciation and
amortisation
|
(503)
|
(555)
|
Adjusted operating
profit(3)
|
1,033
|
1,146
|
Net finance costs before
certain
re-measurements
|
(683)
|
(1,165)
|
Adjusted profit/(loss) before tax(4)
|
350
|
(19)
|
Tax (charge)/credit on profit/(loss)
before certain re-measurements
|
(114)
|
1
|
Adjusted profit/(loss) after tax(4)
|
236
|
(18)
|
Including certain re-measurements(5):
|
|
|
Fair value gain on investment
properties
|
138
|
198
|
Fair value
gain on financial instruments
|
208
|
439
|
Tax charge on certain re-measurements
|
(86)
|
(159)
|
Profit after tax
|
496
|
460
|
(1) Adjusted
operating costs exclude depreciation, amortisation and fair value
gains and losses on investment properties.
(2) Adjusted EBITDA
is profit before interest, taxation, depreciation, amortisation and
fair value gains and losses on investment properties.
(3) Adjusted
operating profit excludes fair value gains and losses on investment
properties.
(4) Adjusted
profit/(loss) before and after tax excludes fair value gains and
losses on investment properties and financial instruments and the
associated tax impact of these.
(5) Certain
re-measurements consist of: fair value gains and losses on
investment property revaluations, gains and losses arising on the
re-measurement of financial instruments, together with the
associated fair value gains and losses on any underlying hedged
items that are part of a cash flow, fair value and economic hedging
relationship and the associated tax impact on these.
Revenue
Nine months ended 30
September
|
2024
£m
|
2023
£m
|
Var.
%
|
Aeronautical
|
1,670
|
1,839
|
(9.2)
|
Retail
|
572
|
514
|
11.3
|
Other
|
408
|
386
|
5.7
|
Total revenue
|
2,650
|
2,739
|
(3.2)
|
Aeronautical revenue has
decreased, driven by lower H7 charges set by the CAA, partially
offset by higher passenger numbers. Retail income, which includes
retail concessions and car parking, has increased, driven by higher
departing passengers. Other revenue has increased due to higher
other regulated charges (ORCs), mainly from prior year under
recovery, offset by lower surface access revenue (maturity of
Elizabeth Line). More details can be found on page 16.
Adjusted operating costs
Nine months ended 30
September
|
2024
£m
|
2023
£m
|
Var.
%
|
Employment
|
347
|
305
|
13.8
|
Operational
|
321
|
296
|
8.4
|
Maintenance
|
172
|
163
|
5.5
|
Rates
|
87
|
85
|
2.4
|
Utilities and Other
|
187
|
189
|
(1.1)
|
Adjusted operating costs
|
1,114
|
1,038
|
7.3
|
Employment costs, which include
overtime, recruitment and training, have increased due to
additional colleagues needed to accommodate the higher demand. The
rise in operational and maintenance is mainly due to higher levels
of passengers requiring support (PRS) resourcing, cleaning and
maintenance. Finally, tight cost controls and stable energy prices
have resulted in slightly lower utilities and other
costs.
Net finance costs
In the nine months ended 30
September 2024, net finance costs before certain re-measurements
decreased to
£683 million (nine months ended 30 September 2023: £1,165 million).
This has been driven by a significant decrease in the RPI annual
growth rate from 11.3% to 3.5%, resulting in a lower inflation
accretion expense.
Fair value gain on financial
instruments
A non-cash fair value gain on
financial instruments of £208 million (nine months ended 30
September 2023:
£439 million) was largely driven by a reduction in index-linked
swap liabilities and other derivatives compared to the prior year.
The liability is measured with reference to market expectations of
inflation and interest rates. The inflation forward curve is
broadly flat with an average 1bps decrease through the 1-to-20-year
period, and the interest rates curve increased by an average of
20bps in the year.
Taxation
The total tax charge for the nine
months ended 30 September 2024 was £200 million (nine months ended
30 September 2023: £158 million) on a profit before tax of £696
million (nine months ended 30 September 2023: £618
million).
The tax charge before certain
re-measurements was £114 million (nine months ended 30 September
2023:
£1 million tax credit). Based on a profit before tax and certain
re-measurements of £350 million (nine months ended 30 September
2023: £19 million loss), this results in an effective tax rate of
32.6% (nine months ended 30 September 2023: 5.3%). This represents
the best estimate of the annual effective tax rate expected for the
full year, applied to the pre-tax profit before certain
re-measurements for the nine months. The tax charge is higher than
the statutory rate of 25% (nine months ended 30 September 2023:
rate of tax credit was lower than the statutory rate of 23.5%)
primarily due to the impact of non-deductible depreciation,
increasing the tax charge for the year (nine months ended 30
September 2023: non-deductible expenses reducing the tax credit for
the year offset by the deferred tax movements at the 25% tax
rate).
In addition, for the nine months
ended 30 September 2024, a deferred tax charge of £86 million (nine
months ended 30 September 2023: £159 million) was recognised on
certain re-measurements arising from fair value gains on financial
instruments and investment properties of £346 million (nine months
ended 30 September 2023: £637 million). In the period, the Group
paid £40 million of Corporation tax (nine months ended 30 September
2023: £1 million).
Restricted payments
In the nine months ended 30
September 2024, total restricted payments (gross and net) made by
Heathrow SP amounted to £137 million (2023: £200 million). This
funded scheduled interest payments on debt at Heathrow Finance. No
payments to ultimate shareholders were made during the
period.
Recent financing activity
In the first nine months of 2024,
we successfully issued a £350 million, 8-year, Class B
sustainability-linked bond (SLB). It was our debut GBP SLB and the
first SLB in the Sterling market to include all scopes of
emissions. We also issued a £400 million, 7-year Holdco bond at
Heathrow Finance, the largest transaction that Heathrow Finance has
ever completed. We also priced £100 million in new Class A debt and
£100 million in new Class B through the private placement market in
May, which includes our first use of proceeds green issuance, with
maturities in 2039 and 2054, and proceeds were received in August.
These transactions complement our robust liquidity position and add
additional diversification.
Redemptions in the first nine
months of 2024 comprised the repayment of a Class B bond of £600
million in February, a Heathrow Finance bond of £300 million in
March, a Class A bond of CHF400 million in May and a Heathrow
Finance loan of £75 million in August.
In the first nine months of 2024,
we made early paydowns of accretion on our inflation swaps
totalling £206 million and executed an additional £32m which will
be settled after the period end.
Debt and liquidity at Heathrow (SP)
Limited
As at 30 September
|
2024
£m
|
2023 (1)
£m
|
Consolidated nominal gross debt
|
16,444
|
16,691
|
Bond issuances
|
13,685
|
14,155
|
Other term debt
|
1,865
|
1,665
|
Index-linked derivative
accretion
|
795
|
807
|
Lease
liabilities(2)
|
99
|
64
|
Qualifying cash and cash
equivalents and term deposits
|
(1,811)
|
(1,896)
|
Consolidated nominal net debt
|
14,633
|
14,795
|
Senior net debt
|
12,571
|
12,607
|
Junior net debt
|
2,062
|
2,188
|
(1) 2023 figures
are as at 31 December 2023.
(2) Lease
liabilities relating to leases that existed at the point of
transition to IFRS 16 (1 January 2019) are excluded from
Consolidated nominal net debt. All new leases entered into
post-transition are included.
The average cost of Heathrow SP's
nominal gross debt at 30 September 2024 was 3.49% (31 December
2023: 3.68%). This includes interest rate, cross-currency and
index-linked hedge costs and excludes index-linked accretion.
Including index-linked accretion, Heathrow SP's average cost of
debt at 30 September 2024 was 6.09% (31 December 2023:
9.11%).
The average life of Heathrow SP's
gross debt as at 30 September 2024 was 10.2 years
(31 December 2023: 10.2 years).
The Group has sufficient liquidity
to meet its forecast needs for the next 24 months. In making this
assessment, the Directors have considered both the Heathrow SP
Group of companies, as well as the wider Heathrow Finance plc group
of companies (the "Heathrow Finance Group"). This includes
operating cashflows under the base case business plan and capital
investment, debt service costs, debt maturities and repayments.
This liquidity position considers £2,264 million in cash resources
across the Heathrow Finance Group, as well as undrawn revolving
credit facilities of £1,386 million.
Debt at Heathrow Finance plc
As at 30 September
|
2024
£m
|
2023 (1)
£m
|
Heathrow SP's nominal net
debt
|
14,633
|
14,795
|
Heathrow Finance's nominal gross
debt
|
2,389
|
2,364
|
Heathrow Finance's qualifying cash
and cash equivalents and term deposits
|
(453)
|
(353)
|
Consolidated nominal net debt
|
16,569
|
16,806
|
(1) 2023 figures
are as at 31 December 2023.
Financial ratios
At 30 September 2024, Heathrow SP
and Heathrow Finance continue to operate within required financial
ratios. Gearing ratios and interest coverage ratios are defined
within the Glossary.
As at 30 September
|
2024
£m
|
2023 (1)
£m
|
Heathrow's RAB
|
20,266
|
19,804
|
Regulatory asset ratio 'RAR'
|
|
|
Heathrow SP's senior (Class
A)
|
62.0%
|
63.7%
|
Heathrow SP's (Class B)
|
72.2%
|
74.7%
|
Heathrow Finance's gearing
ratio
|
81.7%
|
84.9%
|
(1) 2023 figures
are as at 31 December 2023.
Pension scheme
We operate a defined benefit
pension scheme (the 'BAA Pension Scheme'), which closed to new
members in June 2008. At 30 September 2024, the defined benefit
pension scheme, as measured under IAS 19, was funded at 98.9% (31
December 2023: 95.6%). This translated into a deficit of £29
million (31 December 2023: £128 million). The
£99 million reduction in the deficit in the nine months is largely
due to actuarial gains of £100 million (attributable to a loss on
assets offset by a decrease in liabilities due to a 0.50% increase
in the discount rate and experience losses reflecting actual
inflation in 2024); service costs of £7 million; a finance charge
of £5 million; and contributions paid in the year. In the nine
months ended 30 September 2024, we contributed £11 million (30
September 2023: £11 million) into the defined benefit pension
scheme. No deficit repair contributions have been paid in the nine
months (30 September 2023: nil). The Directors believe that the
scheme has no significant plan-specific or concentration
risks.
Outlook
Following a record-breaking
summer, we have revised our 2024 traffic forecast to 83.8 million
passengers. We will provide an updated financial forecast for 2024
and 2025 in our next Investor Report, which will be published in
December.
Starting in 2025, our financial
results will be published semi-annually. A new Trading Statement
will replace the Q1 and Q3 financial results.
Condensed consolidated income statement for the
nine months ended 30 September 2024
|
Note
|
Unaudited
Nine months ended 30 September 2024
|
|
Nine
months ended 30 September
Before certain
remeasurements(1)
£m
|
Unaudited
2023
Certain
remeasurements(2)
£m
|
Total
£m
|
Before certain remeasurements(1)
|
Certain remeasurements(2)
|
Total
|
£m
|
£m
|
£m
|
Revenue
Operating
costs(3)
|
1
2
|
|
|
|
2,739
(1,593)
|
-
198
|
2,739
(1,395)
|
2,650
|
-
|
2,650
|
(1,617)
|
138
|
(1,479)
|
Operating profit
|
|
1,033
|
138
|
1,171
|
1,146
|
198
|
1,344
|
Financing
Finance income
Finance costs
|
|
|
|
|
54
(1,219)
|
-
439
|
54
(780)
|
|
|
|
77
|
-
|
77
|
(760)
|
208
|
(552)
|
Net finance costs
|
3
|
(683)
|
208
|
(475)
|
(1,165)
|
439
|
(726)
|
|
|
|
Profit/(loss) before tax
|
|
350
|
346
|
696
|
(19)
|
637
|
618
|
|
|
|
|
|
|
|
|
Taxation (charge)/credit
|
4
|
(114)
|
(86)
|
(200)
|
1
|
(159)
|
(158)
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period(4)
|
|
236
|
260
|
496
|
(18)
|
478
|
460
|
(1)
Amounts stated before certain re-measurements are
non-GAAP measures.
(2)
Certain re-measurements consist of: fair value
gains and losses on investment property revaluations, gains and
losses arising on the re-measurement of financial instruments,
together with the associated fair value gains and losses on any
underlying hedged items that are part of a cash flow, fair value
and economic hedging relationship and the associated tax impact on
these.
(3)
Included within operating costs is a £3 million
release (nine months ended 30 September 2023: £3 million) of
impairment of trade receivables.
(4)
Attributable to owners of the parent.
8
Condensed consolidated statement
of comprehensive income for the nine months ended 30 September
2024
|
Unaudited
Nine months
ended
30 September 2024
£m
|
Unaudited
Nine
months ended
30
September 2023 £m
|
Profit for the period
|
496
|
460
|
Items that will not be subsequently reclassified to the
consolidated income statement
Actuarial (loss)/gain on
pensions:
Loss on plan
assets(1)
Decrease in scheme
liabilities(1)
Items that may be subsequently reclassified to the
consolidated income statement Cash
flow hedges:
Gain/(loss) taken to
equity(1)
Transfer to finance
costs(1)
Impact of cost of
hedging
Gain taken to
equity(1)
|
|
(167)
157
(7)
8
-
|
|
(56)
|
131
|
|
|
54
|
13
|
|
(1)
|
Other comprehensive income/(expense) for the
period
|
141
|
(9)
|
Total comprehensive income for the period
(2)
|
637
|
451
|
(1)
Items in the statement above are disclosed net of
tax.
(2)
Attributable to owners of the parent.
Condensed consolidated statement of financial position
as at 30 September 2024
|
Note
|
Unaudited
30 September 2024
£m
|
Audited(1)
31
December 2023 £m
|
Assets
Non-current assets
Property, plant and
equipment
|
|
|
10,385
|
|
10,791
|
Right of use assets
Investment properties
|
|
341
|
304
2,449
|
2,587
|
Intangible assets
Derivative financial
instruments
Trade and other
receivables
|
|
209
|
223
952
180
|
908
|
54
|
|
|
14,890
|
14,493
|
Current assets
Inventories
Trade and other
receivables
Derivative financial
instruments
Term deposits
Cash and cash
equivalents
|
|
17
|
17
379
92
1,750 191
|
337
|
6
|
1,709
|
102
|
|
|
2,171
|
2,429
|
Total assets
|
|
17,061
|
16,922
|
Liabilities
Non-current liabilities
Borrowings
Derivative financial
instruments
|
5
|
|
(17,512)
(2,010)
|
|
(17,514)
|
(1,934)
|
Lease liabilities
Deferred income tax
liabilities
Retirement benefit
obligations
Provisions
Trade and other
payables
|
|
(404)
|
(371)
(818)
(151)
(1)
(1)
|
(1,016)
|
(51)
|
(1)
|
(2)
|
|
|
(20,922)
|
(20,864)
|
Current liabilities
Borrowings
Derivative financial
instruments
Lease liabilities
|
5
|
(612)
|
(1,210)
(27)
(32)
|
(37)
|
(38)
|
Provisions
Current income tax
liabilities
|
|
(2)
|
(2)
(20)
|
(30)
|
Trade and other
payables
|
|
(482)
|
(466)
|
|
|
(1,201)
|
(1,757)
|
Total liabilities
|
|
(22,123)
|
(22,621)
|
Net liabilities
|
|
(5,062)
|
(5,699)
|
Capital and reserves
Share capital
Share premium
Merger reserve
Hedging reserve
|
|
|
11
499
(3,758)
(37)
|
11
|
-
|
(3,758)
|
29
|
Accumulated losses
|
|
(1,344)
|
(2,414)
|
Total shareholders' funds
|
|
(5,062)
|
(5,699)
|
(1) This column is labelled
audited as the amounts have been extracted from the company's
audited financial statements for the year ended 31 December
2023.
Condensed consolidated statement of changes in equity
for the nine months ended 30 September 2024
|
|
Attributable to owners of the Company
|
|
|
Share capital
£m
|
Share premium
£m
|
Merger reserve £m
|
Hedging reserve
£m
|
Accumulated losses
£m
|
Total equity
£m
|
Balance as at 1 January
2023
|
11
|
499
|
(3,758)
|
(35)
|
(2,917)
|
(6,200)
|
Comprehensive income:
Profit for the period
|
-
|
-
|
-
|
-
|
460
|
460
|
Other comprehensive
income/(expense):
Fair value gains net of tax
on:
Cash flow hedges
|
-
|
-
|
-
|
1
|
-
|
1
|
Actuarial (loss)/gain on pension
net of tax:
Loss on plan assets
|
-
|
-
|
-
|
-
|
(167)
|
(167)
|
Decrease in scheme
liabilities
|
-
|
-
|
-
|
-
|
157
|
157
|
Total comprehensive
income
|
-
|
-
|
-
|
1
|
450
|
451
|
|
|
|
|
|
|
|
Balance as at 30 September 2023
(unaudited)
|
11
|
499
|
(3,758)
|
(34)
|
(2,467)
|
(5,749)
|
|
|
|
|
|
|
|
Balance as at 31 December 2023
(audited)(1)
|
11
|
499
|
(3,758)
|
(37)
|
(2,414)
|
(5,699)
|
Comprehensive income:
Profit for the period
|
-
|
-
|
-
|
-
|
496
|
496
|
Other comprehensive income/(expense):
Fair value gains/(losses) net of
tax on:
Cash flow hedges
|
-
|
-
|
-
|
67
|
-
|
67
|
Impact of cost of
hedging
|
-
|
-
|
-
|
(1)
|
-
|
(1)
|
Actuarial (loss)/gain on pension
net of tax:
Loss on plan assets
|
-
|
-
|
-
|
-
|
(56)
|
(56)
|
Decrease in scheme
liabilities
|
-
|
-
|
-
|
-
|
131
|
131
|
Total comprehensive income
|
-
|
-
|
-
|
66
|
571
|
637
|
Transaction with owners
Bonus issue of share
capital(2)
|
831
|
-
|
-
|
-
|
(831)
|
-
|
Capital
reduction(2)
|
(831)
|
(499)
|
-
|
-
|
1,330
|
-
|
Total transaction with owners
|
-
|
(499)
|
-
|
-
|
499
|
-
|
|
|
|
|
|
|
|
Balance as at 30 September
2024 (unaudited)
|
11
|
-
|
(3,758)
|
29
|
(1,344)
|
(5,062)
|
(1)
This row is labelled audited as the amounts have
been extracted from the company's audited financial statements for
the year ended 31 December 2023.
(2)
Heathrow SP Limited issued bonus shares from the
profit and loss reserve on 21 August 2024. On the same day, both
the newly created share capital and the existing share premium were
used in a capital reduction to create additional profit and loss
reserves.
Condensed consolidated statement of cash flows for the
nine months ended 30 September 2024
|
Note
|
Unaudited
Nine months ended
30 September 2024
£m
|
Unaudited
Nine months ended
30
September 2023 £m
|
Cash flows from operating activities
Cash generated from
operations
|
6
|
1,510
|
1,540
|
Taxation:
Corporation tax paid
|
|
|
(1)
|
(40)
|
Net cash generated from operating
activities
|
|
1,470
|
1,539
|
Cash flows from investing activities
Purchase of:
Property, plant and
equipment
|
|
|
(415)
|
(608)
|
Investment properties
|
|
-
|
(3)
|
Proceeds on disposal
of:
Investment properties
Decrease/(increase) in term
deposits (1)
Interest received
|
|
|
-
(279)
39
|
1
|
41
|
90
|
Net cash used in investing activities
|
|
(476)
|
(658)
|
Cash flows from financing activities
Proceeds from issuance of
bonds
Repayment of bonds
Fees and other financing
items
Issuance of term note
Interest paid to Heathrow Finance
plc
External interest
paid(2)
Settlement of accretion on
index-linked swaps
Early settlement of accretion on
index-linked swaps(3)
Inflation swap
restructuring(4)
Payment of lease
liabilities
|
|
|
555
(751)
(4)
85
(105)
(401)
(84)
(219)
- (32)
|
|
349
|
(879)
|
(3)
|
200
|
(137)
|
(395)
|
-
|
(206)
|
14
|
(26)
|
Net cash used in financing activities
|
|
(1,083)
|
(956)
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
(89)
|
(75)
|
Cash and cash equivalents at
beginning of period
|
|
191
|
285
|
Cash and cash equivalents at end of period
|
|
102
|
210
|
(1)
Term deposits with an original maturity of over
three months are invested by Heathrow Airport Limited and Heathrow
Finance plc.
(2)
Includes £15 million of lease interest paid (nine
months ended 30 September 2023: £13 million). By class, includes
£69 million (nine months ended 30 September 2023: £69 million) of
interest paid on junior (Class B) debt.
(3)
In the nine months ended 30 September 2024 the
Group elected to early pay £206 million (nine months ended 30
September 2023: £219 million) of accrued accretion paydowns, which
were due to be settled within the next 2 years in line with the
liquidity profile assessment of the Group.
(4)
The Group restructured two inflation-linked swaps
by shortening the maturities from 2035. This resulted in a cash
inflow to the Group of £14 million made up of £68 million net
future interest and £54 million future accretion.
General information
The Company is the holding company
of a group of companies that owns Heathrow Airport ('Heathrow') and
operates Heathrow Express ('HEX'), the express rail service between
Heathrow and central London. Heathrow (SP) Limited is a limited
liability company, limited by shares, incorporated in the UK and
registered in England and Wales, and domiciled in the UK. The
Company is a private limited company and its registered office is
The Compass Centre, Nelson Road, Hounslow, Middlesex, TW6
2GW.
Primary financial statements format
A columnar approach has been
adopted in the income statement and the impact of separately
disclosed items is shown in separate columns. These columns include
'certain re-measurements' which management separates from the
underlying operations of the Group. By isolating certain
remeasurements, management believes the underlying results provides
the reader with a more meaningful understanding of the performance
of the Group, by concentrating on the matters over which it exerts
influence, whilst recognising that information on these additional
items is available within the financial statements, should the
reader wish to refer to them.
The column 'certain
re-measurements' in the consolidated income statement contains the
following: i. fair value gains and losses on investment property
revaluations and disposals; ii. derivative financial instruments
and the fair value gains and losses on any underlying hedged items
that are part of a fair value hedging relationship; iii. the
associated tax impacts of the items in (i) and (ii).
Accounting policies
Basis of preparation
The condensed consolidated interim
financial statements cover the nine-month period ended 30 September
2024 and have been prepared in accordance with UK adopted
International Accounting Standard 34 'Interim Financial Reporting'.
This condensed set of financial statements comprises the unaudited
financial information for the nine months ended 30 September 2024
and its comparatives, together with the unaudited consolidated
statement of financial position as at 30 September 2024 and the
audited consolidated statement of financial position as at 31
December 2023.
The condensed consolidated interim
financial statements do not include all the notes of the type
normally included in the annual financial statements. Accordingly,
the financial information should be read in conjunction with the
statutory financial statements for the year ended 31 December 2023,
which were prepared in accordance with UK adopted international
accounting standards and the requirements of Companies Act 2006.
The auditors' report on these statutory financial statements was
unqualified, did not contain an emphasis of matter and did not
contain a statement under section 498 of the Companies Act
2006.
Where financial information in the
notes to the condensed interim financial statements, relating to
year ended 31 December 2023, is labelled audited, the amounts have
been extracted from the Group's audited financial statements for
the year ended 31 December 2023.
The Group has applied the IAS 12
exception to recognising and disclosing information about deferred
tax assets and liabilities related to Pillar Two income
taxes.
The condensed interim financial
statements for the nine-month period ended 30 September 2024 have
been prepared on a basis consistent with that applied in the
preparation of the consolidated financial statements for the year
ended 31 December 2023, except for the following amendments which
apply for the first time in 2024. However, not all are expected to
impact the Group as they are either not relevant to the Group's
activities or require accounting which is consistent with the
Group's current accounting policies.
The following new standards and
amendments are effective for the period beginning 1 January
2024:
• Supplier Finance Arrangements (Amendments to IAS 7 & IFRS
7);
• Lease Liability in a Sale and Leaseback (Amendments to IFRS
16);
• Classification of Liabilities as Current or Non-Current
(Amendments to IAS 1); and
• Non-current Liabilities with Covenants (Amendments to IAS
1).
These amendments haven't had any
effect on the measurement and disclosures of any items included in
the condensed interim financial statements of the Group.
Going concern
The Directors have prepared the
financial information presented within these interim consolidated
financial statements on a going concern basis as they have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable
future.
Notes to the condensed
consolidated financial statements for the
Going concern continued
Background
Heathrow is economically regulated
by the CAA which controls Heathrow's maximum airport charges. We
are currently operating under the H7 price control period, which
runs between 1 January 2022 and 31 December 2026. During 2023, the
CAA published their Final Decision on H7 tariffs, which was
subsequently appealed to and ruled on by the Competition and
Markets Authority ("CMA"). In July 2024, the CAA completed its work
on the final issues from the Final Decision. The final issues cover
both the matters that were remitted back to CAA by the CMA and
matters that the CAA were not able to resolve prior to making the
Final Decision.
Passenger forecasts are
fundamental to the going concern analysis, and the Directors have
considered trends in future expected passenger numbers. Throughout
2024, there has been strong passenger demand for travel which gives
confidence in our future expected passenger numbers, nevertheless
this is against a backdrop of high interest rates and high
inflation.
While Heathrow SP operates as an
independent securitised group, the Directors have considered the
wider Heathrow Group given the corporate structure, which involves
cash generation across the Group and within the main operating
company, Heathrow Airport Limited.
The wider Heathrow Group is bound
by two types of debt covenant, tested on 31 December each year: the
Regulatory Asset Ratio ("RAR"), a measure of the ratio of
consolidated nominal net debt to the Regulatory Asset Base ("RAB");
and Interest Cover Ratio ("ICR"), a measure of operating cashflows
to debt interest charge. These covenants exist at different levels
within the Group's Class A and Class B debt. On that basis the
Directors have assessed going concern for the period to December
2025.
Base case
In determining an appropriate base
case, the Directors have considered the following:
• Forecast revenue and operating cash flows from the underlying
operations, based on a 2024 traffic forecast of 83.7
million;
• Forecast level of capital expenditure based on Heathrow's
latest business plan; and
• The overall Group liquidity position, including cash
resources and committed facilities available to it, and its
scheduled debt maturities and financing cash flows.
Base case passenger
forecast
There is inherent subjectivity in
modelling future passenger numbers, nevertheless, passenger numbers
have been strong in 2024 and better than originally expected, with
total passengers to 30 September 2024 of 63.0 million (6% increase
from 2023). Despite a high-inflationary economic environment
impacting the cost-of-living of passengers, demand has remained
strong which signals that passengers will continue to prioritise
travel spend.
Base case tariffs
The base case uses tariffs as set
out in the CAA's Final Decision published in March 2023. The
Directors have concluded that the impact of the CAA's final issues
decision published in July 2024 is immaterial to the going concern
assessment.
Base case cash flow and
liquidity
The wider Heathrow Group can raise
finance at both Heathrow SP Limited ("Heathrow SP") and Heathrow
Finance plc ("Heathrow Finance"). Continued support for the Group's
credit enabled Heathrow to successfully raise £950 million of debt
in the 9 months to 30 September 2024: a Class B GBP
sustainability-linked bond of £350 million, £400 million of
Heathrow Finance public debt and a £200 million Class A & B US
private placement. As at 30 September 2024, the wider group has
total liquidity available of £3.7 billion, comprising of £2.3
billion of cash held at FGP Topco group and a £1.4 billion undrawn
revolving credit facility. Total debt maturity for the period to
December 2025 is £1.1 billion at Heathrow SP and £0.3 billion at
Heathrow Finance.
While deemed unlikely, the
Directors have also assumed that the Group would be unable to
access debt markets for any new funding. Taking this into account,
the Group has sufficient liquidity to meet its base case cash flow
needs until at least 31 December 2025, with no breaches of its
covenants in that period. This includes forecast operational costs,
capital investment, debt service costs, and scheduled debt
repayments.
Severe but plausible downside
case
The Directors are required to
consider severe but plausible downside scenarios as part of the
going concern assessment. 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 7.2%
reduction against the forecast base case for the remainder of 2024
and 4.5% for 2025. The tariff assumptions remain the same as in the
base case. Under the severe but plausible scenario, the Group has
sufficient liquidity to meet all forecast cash flow needs until at
least December 2025, with no breach of its covenants in that
period.
Going concern continued
Reverse stress test
In forming their assessment, the
Directors deemed it best practice to perform a reverse stress test.
This involved modelling the breakeven level of passengers which
would result in a covenant breach as at 31 December 2024. The model
is based on a reduction in passenger numbers with no impact on
costs. The Heathrow Finance plc ICR covenant is the most
restrictive to operating performance, and for there to be a breach
at this level, forecast passenger numbers would need to decrease by
over 27.3 million (33%) versus the base case. An even greater
passenger number decrease would be required for the Group to breach
its RAR covenants. These passenger levels are below the low end of
the Group's passenger forecast and are not considered plausible by
the Directors. Should circumstances arise that require Management
to take corrective action, many previously utilised tactical
actions could be available, including cost reduction, deferral of
investment or temporary reprofiling of interest
payments.
Conclusion
Having had regard to both
liquidity and debt covenants and considering a severe but plausible
downside and reverse stress testing, the Directors have concluded
that there is sufficient liquidity available to meet the Group and
Company's funding requirements for at least 12 months from the date
of these interim consolidated financial statements and that it is
accordingly appropriate to adopt a going concern basis for their
preparation.
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 the nine-month
condensed interim financial information, the areas where judgement
has been exercised by Directors in applying the
Group's accounting policies remain
consistent with those applied to the Annual Report and Financial
Statements for the year ended 31 December 2023.
Key sources of estimation
uncertainty
In preparing the nine-month
condensed interim financial information, the key sources of
estimation uncertainty remain consistent with those applied to the
Annual Report and Financial Statements for the year ended 31
December 2023.
Notes to the condensed
consolidated financial statements for the
1. SEGMENT INFORMATION
The Group is organised into
business units according to the nature of the services provided.
Most revenue is derived from the activities carried out within the
Airport. The exception to this is Heathrow Express, which is a
separately identifiable operating segment under IFRS 8, with
separately identifiable assets and liabilities, and hence
management aggregates these units into two operating segments, as
follows:
• Heathrow Airport (Aeronautical and commercial operations
within the Airport and its boundaries).
• Heathrow Express (Rail income from the Heathrow Express rail
service between Heathrow and London).
The performance of the above
segments is measured on a revenue and Adjusted EBITDA basis. The
reportable segments derive their revenues from a number of sources,
including aeronautical, retail, other regulated charges and other
products and services (including rail income), and this information
is also provided to the Board on a monthly basis.
Table (a)
|
Unaudited
Nine months
ended
30 September
2024
£m
|
Unaudited
Nine
months ended
30
September 2023
£m
|
Segment revenue
Aeronautical
Movement charges
Parking charges
Passenger charges
|
|
701
67 1,071
|
647
|
57
|
966
|
Total aeronautical
revenue
|
1,670
|
1,839
|
Retail
Retail
concessions
Catering
|
|
187
60
|
201
|
64
|
Other
retail
Car
parking
Other
services
|
53
|
48
127
92
|
139
|
115
|
Total retail revenue
|
572
|
514
|
Other
Other regulated
charges
Property
revenue
Property (lease
related income)
|
|
179
21
87
|
214
|
19
|
91
|
Other rail
income
Heathrow
Express
|
16
|
25
74
|
68
|
Total other revenue
|
408
|
386
|
Total revenue
|
2,650
|
2,739
|
Heathrow Airport
Heathrow Express
|
2,582
|
2,665 74
|
68
|
Adjusted EBITDA
|
1,536
|
1,701
|
Heathrow Airport
Heathrow Express
|
1,525
|
1,680 21
|
11
|
Reconciliation to statutory information:
Depreciation and
amortisation
|
|
(555)
|
(503)
|
Operating profit (before certain
re-measurements)
Fair value gain on investment
properties (certain re-measurements)
|
1,033
|
1,146 198
|
138
|
Operating profit
Finance income
Finance costs
|
1,171
|
1,344
54
(780)
|
77
|
(552)
|
Profit before tax
|
696
|
618
|
1. SEGMENT INFORMATION
CONTINUED
Table (b)
|
Unaudited
Nine months
ended
30 September
2024
|
Unaudited
Nine
months ended
30
September 2023
|
|
Depreciation &
Fair value g amortisation(1)
£m
|
ain(2)
£m
|
Depreciation &
Fair
value gain(2)
amortisation(1)
£m
£m
|
Heathrow Airport
Heathrow Express
|
(488)
|
138
|
(537)
198
(18)
-
|
(15)
|
-
|
Total
|
(503)
|
138
|
(555)
198
|
(1)
Includes intangible asset amortisation charges of
£29 million (nine months ended 30 September 2023: £33
million).
(2)
Reflects fair value gain and loss on investment
properties only.
Table (c)
|
Unaudited 30 September
2024
|
Audited(1)
31
December 2023
|
|
Assets
£m
|
Liabilities
£m
|
Assets
£m
|
Liabilities
£m
|
Heathrow Airport
|
13,464
|
(478)
|
13,095
|
(464)
|
Heathrow Express
|
531
|
(9)
|
538
|
(6)
|
Total operations
Unallocated assets and
liabilities:
Cash, term deposits and external
borrowings
|
13,995
|
(487)
|
13,633
1,941
|
(470)
(16,079)
|
|
|
|
|
1,811
|
(15,505)
|
Retirement benefit
assets/(obligations)
Derivative financial
instruments
Deferred and current tax
assets/(liabilities)
Amounts owed to group
undertakings
Right of use asset and lease
liabilities
|
-
|
(51)
|
-
1,044
-
-
304
|
(151)
(2,037)
(838)
(2,643)
(403)
|
914
|
(1,971)
|
-
|
(1,046)
|
-
|
(2,621)
|
341
|
(442)
|
Total
|
17,061
|
(22,123)
|
16,922
|
(22,621)
|
(1) This column is labelled audited as the amounts have
been extracted from the company's audited financial statements for
the year ended 31 December 2023.
2. OPERATING COSTS
|
Unaudited
Nine months ended
30 September
2024 £m
|
Unaudited
Nine months ended
30
September 2023 £m
|
Employment
|
347
|
305
|
Operational(1)
Maintenance
Business rates
Utilities
Other(2)
|
321
|
296
163
85
101
88
|
172
|
87
|
96
|
91
|
Operating costs before depreciation, amortisation and certain
re-measurements
|
1,114
|
1,038
|
Depreciation and
amortisation:
Property, plant and
equipment
Intangible assets
Right of use assets
|
|
491
33
31
|
444
|
29
|
30
|
|
503
|
555
|
Operating costs before certain
re-measurements
Fair value gain on investment
properties (certain re-measurements)
|
1,617
|
1,593 (198)
|
(138)
|
Total operating costs
|
1,479
|
1,395
|
(1)
Operational costs consist of expenditure in
relation to the standard operations of the
airport.
(2)
Other operating costs consist of primarily
marketing costs and other general expenditure.
3. FINANCING
|
Unaudited
Nine months
ended
30 September
2024 £m
|
Unaudited
Nine
months ended
30
September 2023 £m
|
Finance income
Interest on deposits
Interest receivable from group
undertakings
|
|
52
2
|
75
|
2
|
Total finance income
|
77
|
54
|
Finance costs
Interest on borrowings:
Bonds and related hedging
instruments(1)
Bank loans, overdrafts and unwind
of hedging reserves
Net interest expense on external
derivatives not in hedge relationship(2)
Facility fees and other
charges
Net pension finance
costs
Interest on debenture payable to
Heathrow Finance plc
Finance costs on lease
liabilities
|
|
(565)
(64)
(524)
(7)
(4)
(120)
(13)
|
|
|
(534)
|
(69)
|
(91)
|
(1)
|
(5)
|
(115)
|
(15)
|
Total borrowing costs
Less: capitalised borrowing
costs(3)
|
(830)
|
(1,297)
78
|
70
|
Total finance costs
|
(760)
|
(1,219)
|
Net finance costs before certain
re-measurements
|
(683)
|
(1,165)
|
Certain re-measurements
Fair value gain/(loss) on financial
instruments
Interest rate swaps: not in hedge
relationship
Index-linked swaps: not in hedge
relationship
Cross-currency swaps: not in hedge
relationship(4),
(5)
Ineffective portion of cash flow
hedges(5)
Ineffective portion of fair value
hedges(5)
Foreign exchange
contracts
|
|
182
261
(3)
(4) 3
-
|
|
|
155
|
66
|
3
|
(8)
|
(4)
|
(4)
|
|
208
|
439
|
Net finance costs
|
(475)
|
(726)
|
(1)
Includes accretion of £58 million for nine months
ended 30 September 2024 (nine months ended 30 September 2023: £136
million) on index-linked bonds.
(2)
Includes accretion of £202 million for nine
months ended 30 September 2024 (nine months ended 30 September
2023: £577 million) on index-linked swaps.
(3)
Capitalised interest included in the cost of
qualifying assets arose on the general borrowing pool and is
calculated by applying an average capitalisation rate of 7.37%
(nine months ended 30 September 2023: 11.16%) to expenditure
incurred on such assets.
(4)
Includes foreign exchange retranslation gain on
the currency bonds of £5 million (nine months ended 30 September
2023: £3 million) which has moved systematically in the opposite
direction to that of the cross-currency swaps which economically
hedge the related currency bonds.
(5)
The value of all currency bonds changes
systematically in the opposite direction to that of the related
cross-currency swaps, in response to movements in underlying
exchange rates with a net nil impact in fair value for foreign
exchange movement.
4. TAXATION
(CHARGE)/CREDIT
|
Unaudited
Nine months ended
30 September 2024
|
|
Unaudited
Nine months ended
30 September 2023
Before certain
re-
Certain remeasurements
measurements
£m
£m
|
Total
£m
|
Before certain
remeasurements £m
|
Certain remeasurements
£m
|
Total
£m
|
UK corporation tax:
Current tax charge at 25% (2023:
23.5%) Deferred
tax:
Current year
(charge)/credit
|
|
|
|
-
-
1
(159)
|
-
(158)
|
(48)
|
-
|
(48)
|
|
|
|
(66)
|
(86)
|
(152)
|
Taxation (charge)/credit
|
(114)
|
(86)
|
(200)
|
1
(159)
|
(158)
|
The total tax charge for the
nine-month period ended 30 September 2024 was £200 million (nine
months ended 30 September 2023: £158 million) on a profit before
tax of £696 million (nine months ended 30 September 2023: £618
million).
The tax charge before certain
re-measurements was £114 million (nine months ended 30 September
2023: £1 million tax credit). Based on a profit before tax and
certain re-measurements of £350 million (nine months ended 30
September 2023: £19 million loss), this results in an effective tax
rate of 32.6% (nine months ended 30 September 2023: 5.3%). This
represents the best estimate of the annual effective tax rate
expected for the full year, applied to the pre-tax profit before
certain re-measurements for the nine-month period. The tax charge
is higher than the statutory rate of 25% (nine months ended 30
September 2023: rate of tax credit was lower than the statutory
rate of 23.5%) primarily due to the impact of non-deductible
depreciation, increasing the tax charge for the year (nine months
ended 30 September 2023: non-deductible expenses reducing the tax
credit for the year offset by the deferred tax movements at the 25%
tax rate).
In addition, for the nine months
ended 30 September 2024, a deferred tax charge of £86 million (nine
months ended 30 September 2023: £159 million) was recognised on
certain re-measurements arising from fair value gains on financial
instruments and investment properties of £346 million (nine months
ended 30 September 2023: £637 million).
Based on the fair value gains
which have arisen on financial instruments and investment
properties and the improved trading performance in the nine months
to September 2024, Management consider that the conclusion in the
interim financial statements for the six months ended 30 June 2024,
that the deferred tax assets may be recovered against the unwind of
existing deferred tax liabilities and future forecast taxable
profits, remains appropriate.
The group applies the exemption
under IAS 12 'income taxes' amendment for recognising and
disclosing information about deferred tax assets and liabilities
related to top-up income taxes.
There are no items which would
materially affect the future tax charge.
. BORROWINGS
|
Unaudited
30 September 2024
£m
|
Audited(1)
31
December 2023 £m
|
Current
Secured
Heathrow Funding Limited
bonds:
7.125% £600 million due
2024
0.500% CHF400 million due
2024
3.250% C$500 million due
2025
Heathrow Airport Limited
debt:
Class A2 term loan due
2025
|
|
600
370
-
-
|
|
|
-
|
-
|
273
|
|
|
100
|
Total current (excluding interest payable)
Interest payable -
external
Interest payable - owed to group
undertakings
|
373
|
970
182
58
|
227
|
12
|
Total current
|
612
|
1,210
|
Non-current
Secured
Heathrow Funding Limited
bonds:
3.250% C$500 million due
2025
1.500% €750 million due
2025
4.221% £155 million due
2026
0.450% CHF210 million due
2026
6.750% £700 million due
2026
1.800% CHF165 million due
2027
2.650% NOK1,000 million due
2027
2.694% C$650 million due
2027
3.400% C$400 million due
2028
2.625% £350 million due
2028
7.075% £200 million due
2028
4.150% A$175 million due
2028
2.750% £450 million due
2029
2.500% NOK1,000 million due
2029
1.500% €750 million due
2030
3.782% C$400 million due
2030
1.125% €500 million due
2030
3.661% C$500 million due
2031
6.450% £900 million due
2031
Zero-coupon €50 million due
January 2032
6.000% £350 million
sustainability-linked bond due 2032(2)
1.366%+RPI £75 million due
2032
Zero-coupon €50 million due April
2032
1.875% €500 million due
2032
0.101%+RPI £182 million due
2032
3.726% C$625 million due
2033
4.500% €650 million
sustainability-linked bond due 2033(2)
1.875% €650 million due
2034
4.171% £50 million due
2034
|
|
287
648
155
189
697
153
73
385
236
347
199
90
446
66
594
233
429 295
866
71
-
113
69
432
234
375
590
471
50
|
|
-
|
623
|
155
|
184
|
698
|
146
|
67
|
358
|
220
|
348
|
199
|
88
|
446
|
61
|
580
|
219
|
412
|
275
|
869
|
70
|
346
|
115
|
69
|
415
|
240
|
349
|
567
|
462
|
50
|
. BORROWINGS CONTINUED
|
Unaudited
30 September 2024
£m
|
Audited(1)
31
December 2023 £m
|
Zero-coupon €50 million due
2034
0.347%+RPI £75 million due
2035
0.337%+RPI £75 million due
2036
1.061%+RPI £180 million due
2036
3.460% £105 million due
2038
0.419%+RPI £51 million due
2038
1.382%+RPI £50 million due
2039
Zero-coupon €86 million due
2039
3.334%+RPI £460 million due
2039
0.800% JPY1,000 million due
2039
1.238%+RPI £100 million due
2040
0.362%+RPI £75 million due
2041
5.875% £750 million due
2041
3.500% A$125 million due
2041
2.926% £55 million due
2043
4.625% £750 million due
2046
4.702% £60 million due
2047
1.372%+RPI £75 million due
2049
2.750% £400 million due
2049
6.070% £70 million due
2056
6.070% £70 million due
2057
0.147%+RPI £160 million due
2058
|
56
|
57
96
97
262
105
66
75
84
822
49
147
97
740
67
54
742
60
113
393
70
70
206
|
99
|
100
|
269
|
105
|
67
|
77
|
82
|
840
|
46
|
151
|
100
|
740
|
65
|
54
|
743
|
60
|
115
|
393
|
70
|
70
|
210
|
Total bonds
|
13,143
|
13,265
|
Heathrow Airport Limited
debt:
Class A2 term loan due
2025
Class A3 term loan due
2029
Term notes due
2026-2054
|
|
100
200 1,362
|
-
|
200
|
1,562
|
Unsecured
Debenture payable to Heathrow
Finance plc due 2030
|
|
2,585
|
2,609
|
Total non-current
|
17,514
|
17,512
|
Total borrowings (excluding interest
payable)
|
17,887
|
18,482
|
(1)
This column is labelled audited as the amounts
have been extracted from the company's audited financial statements
for the year ended 31 December 2023.
(2)
Further details on the Sustainability Performance
Targets can be found in our Sustainability-Linked Bond Framework at
the Heathrow Investor Centre website.
At 30 September 2024, SP Group
consolidated nominal net debt was £14,633 million (31 December
2023: £14,795 million). It comprised £13,685 million (31 December
2023: £14,155 million) in bond issuances, £1,865 million (31
December 2023: £1,665 million) in other term debt, £795 million (31
December 2023: £807 million) in index-linked derivative accretion
and £99 million (31 December 2023: £64 million) of additional lease
liabilities post transition to IFRS 16. This was offset by £1,811
million (31 December 2023: £1,896 million) in qualifying cash and
term deposits under the financing documentation. Nominal net debt
comprised £12,571 million (31 December 2023: £12,607 million) in
senior net debt and £2,062 million (31 December 2023: £2,188
million) in junior debt.
At 30 September 2024, the carrying
value of non-current borrowings due after more than 5 years was
£11,520 million (31 December 2023: £11,268 million), comprising
£10,058 million (31 December 2023: £9,806 million) of bonds and
£1,462 million (31 December 2023: £1,462 million) in bank
facilities, excluding lease liabilities.
. BORROWINGS CONTINUED
Impact of fair value hedge
adjustments
The nominal value of debt
designated in fair value hedge relationship was €2,050 million,
C$620 million, CHF210 million, A$175 million, JPY10,000 million and
NOK2,000 million. Where debt qualifies for fair value hedge
accounting, hedged item adjustments have been applied as
follows:
|
Unaudited 30 September
2024
|
Audited(1)
31
December 2023
Nominal(2)
Fair value adjustment(3)
£m
£m
|
Nominal(2)
Fair value adjustment(3)
£m
£m
|
Euro denominated debt
CAD denominated debt
Other currencies debt
|
1,682
81
|
1,682
106
337
11
779
37
|
337
3
|
502
26
|
Designated in fair value hedge
|
2,521
110
|
2,798
154
|
(1)
This column is labelled audited as the amounts
have been extracted from the company's audited financial statements
for the year ended 31 December 2023.
(2)
Nominal values are based on initial FX rates at
time of hedge designation.
(3)
Fair value adjustment is comprised of fair value
gain of £114 million (31 December 2023: £159 million) on continuing
hedges and £4 million loss (31 December 2023: £5 million) on
discontinued hedges.
6. CASH GENERATED FROM
OPERATIONS
|
Unaudited
Nine months
ended
30 September 2024
£m
|
Unaudited
Nine
months ended
30
September 2023 £m
|
Profit before tax Adjustments
for:
Net finance costs
Depreciation
Amortisation on
intangibles
Amortisation on right of use
assets
Fair value gain on investment
properties
Working capital
changes(1):
Decrease/(increase) in inventories
and trade and other receivables
Decrease in trade and other
payables
Increase in provisions
Difference between pension charge
and cash contributions
|
696
|
618
726
491
33
31
(198)
(53)
(104)
1
(5)
|
|
475
|
444
|
29
|
30
|
(138)
|
|
|
23
|
(44)
|
-
|
(5)
|
Cash generated from operations
|
1,510
|
1,540
|
(1) For
the nine months ended 30 September 2023, changes in working capital
include intercompany payments of £95 million made by Heathrow
Airport Limited to fund scheduled interest payments on external
debt held at Heathrow Finance plc and ADI Finance 2
Limited.
GLOSSARY
Air Transport Movement 'ATM' - means a flight carried out for commercial purposes and
includes scheduled flights operating according to a published
timetable, charter flights, cargo flights but it does not include
empty positioning flights, and private non-commercial
flights.
Airport Service Quality 'ASQ' - quarterly Airport Service Quality surveys directed by Airports
Council International (ACI). Survey scores range from 1 up to
5.
Baggage connection - 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.