XML 480 R67.htm IDEA: XBRL DOCUMENT v3.25.0.1
Borrowings (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about borrowings [abstract]  
Schedule of Detailed Information About Borrowings
Currency
Maturity dates
Interest rates
2024
£m
2023
£m
Eurobonds
Euro
2025 to 2045
1.3% to 5.4%
5,236
5,569
UK sterling
2025 to 2055
2.1% to 6.0%
2,291
3,097
Swiss franc
2026
1.4%
221
234
Bonds issued pursuant to Rules under
the U.S. Securities Act (as amended)
US dollar
2025 to 2053
1.7% to 8.1%
28,268
29,913
Bonds and notes
36,016
38,813
Commercial paper
Other loans
100
Bank loans
211
216
Bank overdrafts
138
103
Lease liabilities
585
498
36,950
39,730
Schedule of Detailed Information About Repayment of Borrowings Borrowings are repayable as follows:
Per balance sheet
Contractual gross maturities
2024
£m
2023
£m
2024
£m
2023
£m
Within one year
4,312
4,324
5,276
5,359
Between one and two years
2,644
3,319
4,084
4,784
Between two and three years
3,012
2,558
4,522
3,920
Between three and four years
3,435
2,947
4,695
4,393
Between four and five years
1,725
3,410
2,899
4,600
Beyond five years
21,822
23,172
32,232
35,163
36,950
39,730
53,708
58,219
Schedule of Analysis of Borrowings by Currency Borrowings are denominated in the functional currency of the subsidiary undertaking or other currencies as shown below:
Functional
currency
£m
US
dollar
£m
UK
sterling
£m
Euro
£m
Other
currencies
£m
Total
£m
31 December 2024
Total borrowings
28,830
3,754
302
3,800
264
36,950
Effect of derivative financial instruments
– cross-currency swaps
609
(148)
(533)
(72)
– forward foreign currency contracts
68
(901)
435
395
(3)
29,507
2,705
302
3,702
659
36,875
31 December 2023
Total borrowings
32,215
3,656
302
3,301
256
39,730
Effect of derivative financial instruments
– cross-currency swaps
1,214
(451)
(300)
(559)
(96)
– forward foreign currency contracts
(57)
(892)
537
414
2
33,372
2,313
2
3,279
670
39,636
Schedule of Analysis of Borrowings by Interest Rate Changes The exposure to interest rate changes when borrowings are re-priced is as follows:
Within
1 year
£m
Between
1-2 years
£m
Between
2-3 years
£m
Between
3-4 years
£m
Between
4-5 years
£m
Beyond
5 years
£m
Total
£m
31 December 2024
Total borrowings
4,312
2,644
3,012
3,435
1,725
21,822
36,950
Effect of derivative financial instruments
– interest rate swaps
6,494
(1,815)
(4,679)
– cross-currency swaps
459
(72)
(459)
(72)
11,265
2,644
1,125
3,435
1,266
17,143
36,878
31 December 2023
Total borrowings
4,324
3,319
2,558
2,947
3,410
23,172
39,730
Effect of derivative financial instruments
– interest rate swaps
2,798
(229)
(786)
(1,783)
– cross-currency swaps
448
6
(98)
(452)
(96)
7,570
3,090
1,778
2,947
1,529
22,720
39,634
Disclosure of Detailed Information About Repayment of Lease Liabilities Lease liabilities are repayable as follows:
Per balance sheet
Contractual gross maturities
2024
£m
2023
£m
2024
£m
2023
£m
Within one year
141
131
171
155
Between one and two years
133
103
165
122
Between two and three years
87
77
103
91
Between three and four years
49
59
61
70
Between four and five years
38
29
47
38
Beyond five years
137
99
176
140
585
498
723
616
Schedule of Analysis of Net Debt Movements Along with Reconciliation to the Financing Activities in the Group Cash Flow Statement The Group’s composition and movements in net debt are presented below along with a reconciliation to the financing activities in the
Group Cash Flow Statement:
2024
£m
Notes
Opening
balance
Cash flow
Foreign
exchange
Fair value,
accrued
interest and
other
Held for Sale
Closing
balance
Borrowings (excluding lease liabilities)*
39,232
(2,387)
231
(711)
36,365
Lease liabilities
498
(165)
(27)
279
585
Derivatives in respect of net debt
19
170
(133)
106
(30)
113
Cash and cash equivalents
21
(4,659)
(907)
323
(54)
(5,297)
Current investments held at fair value
18
(601)
99
41
(52)
(513)
34,640
(3,493)
674
(568)
31,253
2023
£m
Notes
Opening
balance
Cash flow
Foreign
exchange
Fair value,
accrued
interest and
other
Held for Sale
Closing
balance
Borrowings (excluding lease liabilities)*
42,622
(1,638)
(1,956)
204
39,232
Lease liabilities
517
(162)
(25)
168
498
Derivatives in respect of net debt
19
167
(238)
564
(323)
170
Cash and cash equivalents
21
(3,446)
(1,101)
30
226
(368)
(4,659)
Current investments held at fair value
18
(579)
(22)
49
(49)
(601)
39,281
(3,161)
(1,338)
226
(368)
34,640
Note:
*Borrowings as at 31 December 2024 include £670 million (2023: £700 million) in respect of the purchase price adjustments relating to the acquisition of Reynolds American.
In the table above, movements in accrued interest relate to the net movement year-on-year and cash flows related to interest payments
are not included.
Fair value, accrued interest and other’ movements in lease liabilities in 2024 mainly comprise additions of £279 million (2023: £168 million)
(net of reassessments, modifications and terminations), see note 13(a). Included within the £279 million (2023: £168 million) are new lease
liabilities of £12 million (2023: £nil million) mainly arising from sale and leaseback transactions. The movement of £52 million
(2023: £49 million) in current investments held at fair value represents the fair value gains for these investments.
2024
£m
2023
£m
Cash flows per net debt statement
(3,493)
(3,161)
Non-financing cash flows included in net debt
773
1,126
Interest paid
(1,703)
(1,682)
Interest element of lease liabilities
(37)
(30)
Remaining cash flows relating to derivative financial instruments
5
(242)
Purchases of own shares held in employee share ownership trusts
(94)
(110)
Purchase of own shares
(698)
Coupon paid on perpetual hybrid bonds
(56)
(59)
Dividends paid to owners of the parent
(5,213)
(5,055)
Dividends paid to non-controlling interests
(121)
(105)
Other
5
4
Net cash used in financing activities per cash flow statement
(10,632)
(9,314)