Notes to the Financial Statements
Notes to the Financial Statements

1. Critical Accounting Judgements and Key Sources of Estimation Uncertainty

Judgements and estimates are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Management have not made any individual critical accounting judgements that are material to the Group. Management considers the key sources of estimation uncertainty relate to:

Carrying value of inventories

The Group carries inventories at the lower of cost and net realisable value less cash on account.

Due to the nature of development timescales, it is routinely necessary to estimate costs to complete and future revenues and to allocate non-unit specific development costs between units legally completing in the current financial year and in future periods. A full review of the net realisable value of inventories was undertaken by the Group as at 30 June 2018. Reasonably foreseeable changes in the assumptions used would not have a significant impact on the net realisable value.

Pensions

The Group has utilised assumptions including a rate of return on assets, mortality assumptions and a discount rate having been advised by its actuary. To the extent that such assumed rates are different from what actually transpires, the retirement benefit obligations of the Group would change.

The primary risks the Group is exposed to by the defined benefit pension scheme are the movement in corporate bond yields, the market’s long-term expectations for inflation and movement in mortality rates. The scheme closed to future accrual with effect from 1 March 2012.

2. Operating Profit

Note 2018
£m 
2017
£m 
Operating profit is stated after charging:
Inventories expensed in the year  1,375 1,193
Depreciation  2 2
Amortisation 1 -
Operating leases – plant and machinery  3 3
                             – other  1 1
Research and development expenditure  1 1
Auditors’ remuneration – fees payable to the Company’s Auditors for audit services (i)  - -
                                        – fees payable to the Company’s Auditors for other services (ii)  - -

Fees payable to the Company’s Auditors comprise:

(i) fees payable for the audit of parent company and consolidated financial statements £30,000 (2017: £30,000) and fees payable for the audit of the Company’s subsidiaries pursuant to legislation £157,000 (2017: £146,000).

(ii) Auditors’ remuneration for other services comprised £20,000 (2017: £20,000) in respect of an independent review of the half-yearly financial statements (Audit related assurance services), £nil (2017: £10,000) in respect of Radleigh audit file review (Non-audit services), £nil (2017: £408,000) in respect of Reporting Accountant services (Non-audit services) and £9,100 (2017: £8,000) in respect of iXBRL tagging (Taxation compliance services).

3. Net Financing Costs

2018
£m 
2017
£m 
Interest payable on bank loans (4) (6)
Imputed interest on deferred land creditors (6) (6)
Financial costs (10) (12)
Other interest receivable 3 4
Financial income 3 4
Net financing costs (7) (8)

4. Income Tax Expense

2018
£m 
2017
£m 
Current tax charge
UK Corporation Tax 73 62
Deferred tax
Origination and reversal of temporary differences (1) -
Total income tax charge income statement 72 62
Reconciliation of tax charge for the year
Profit before tax 380 315
Tax calculated UK Corporation Tax rate 72 62
Tax charged for the year 72 62
Deferred tax recognised directly in equity
Relating to pension scheme 4 (1)
4 (1)

Current income tax payable in the Company is £nil (2017: payable £3m).

Information on the impact of future tax rate changes is included in note 11.

5. Dividends

The following dividends were paid by the Group:

2018
£m
2017
£m
Prior year final dividend per share of 11.0p (2017: 6.0p); Current year interim dividend per share of 9.0p (2017: 6.0p) 74 44
74 44

The Board decided to propose a final dividend of 19.0p per share in respect of 2018 (£70m (2017: 11.0p, £41m)). The dividend has not been provided for and there are no income tax consequences.

6. Earnings Per Ordinary Share

The basic earnings per share calculation for the year ended 30 June 2018 is based on the weighted average number of shares in issue during the period of 361m (2017: 361m) excluding those held in trust under the Redrow Long Term Incentive Plan (9m shares (2017: 9m shares)), which are treated as cancelled.

Diluted earnings per share has been calculated after adjusting the weighted average number of shares in issue for all potentially dilutive shares held under unexercised options.

For the 12 months ended 30 June 2018
Earnings
£m 
Number
of shares
millions
Per share
pence 
Basic earnings per share  308 361 85.3
Effect of share options and SAYE  - 1 (0.1)
For the 12 months ended 30 June 2018 308 362 85.2
For the 12 months ended 30 June 2017
Earnings
£m 
Number
of shares
millions
Per share
pence 
Basic earnings per share  253 361 70.2
Effect of share options and SAYE  - 2 (0.2)
Diluted earnings per share  253 363 70.0

7. Employees

a. Cost (including Directors)

Group Company
2018
£m 
2017
£m
2018
£m
2017
£m
Wages and salaries 106 92 3 3
Social security costs 15 13 2 2
Other pension costs  9 8 - -
Share-based payments  9 7 2 2
139 120 7 7

b. Number

The monthly average number of persons employed by the Group was:

Group Company
2018
Number 
2017
Number
2018
Number
2017
Number
Directors and administrative staff 960 860 9 9
Other personnel 1,348 1,270 - -
2,308 2,130 9 9

c. Key management remuneration

Key management personnel, as defined under IAS 24 ‘Related party disclosures’, are identified as the Executive Management Team and the Non-Executive Directors.

Summary key management remuneration is as follows:

2018
£m
2017
£m
Salaries and short-term employee benefits 5 5
Share-based payments 3 2
8 7

In addition, the Redrow Staff Pension scheme paid £15,246 (2017: £14,730) to The Steve Morgan Foundation on behalf of Steve Morgan in his capacity as an active Scheme pensioner.

Detailed disclosure of Directors’ emoluments and interests in shares are included in the Directors’ Remuneration Report on pages 80 to 95, which form part of these financial statements.

d. Share-based payments

Save As You Earn Share Option scheme (SAYE)

The Redrow plc SAYE scheme is open to all employees and share options can be exercised either three or five years after the date of grant, depending on the length of the savings contract. The SAYE schemes are not subject to performance conditions.

The SAYE schemes have been valued using the Black-Scholes pricing model.

2018
2017
Options granted during the year 824,208 1,073,997
Date of grant  1 January 2018 1 January 2017 
Fair value at measurement date  £2.31 £1.51
Share price  £6.13 £4.00
Exercise price  £4.90 £3.20
Option life (contract length)  3/5 years 3/5 years
Expected dividend yield 4.03% 4.43%
Risk free interest rate  1.5% 1.5%

The expected volatility on SAYE schemes is based on the historic volatility of the Group’s share price over periods equal to the length of the savings contract.

Long Term Incentive scheme (LTIP)

Except in specified circumstances, options granted under the scheme are exercisable between three and ten years after the date of grant.

Options granted under the LTIP on 15 November 2017 were granted to a limited number of Senior Executives. The scheme is discussed in greater detail within the Directors’ Remuneration Report.

The LTIP has been valued using the Black-Scholes pricing model.

2018
2017
Options granted during the year 321,012 334,953
Date of grant  15 November 2017 12 September 2016
Fair value at measurement date  £5.20 £3.56
Share price  £5.85 £4.08
Exercise price  £0.00 £0.00
Expected volatility N/A* N/A*
Option life 3 years 3 years
Expected dividend yield 4.03% 4.43%
Risk free interest rate  N/A* N/A*

* For nil-cost awards not subject to a market based condition, volatility and risk free rate are not applicable.

The fair value at the measurement date of the LTIP granted on 15 November 2017 comprises £5.20 in respect of non-market based performance conditions.

The fair value at the measurement date of the LTIP granted on 12 September 2016 comprises £3.56 in respect of non-market based performance conditions.

Deferred Bonus Incentive (DBI)

Grants under the DBI were limited to Senior Management. Except in specified circumstances options granted under the scheme are exercisable between one and ten years after the date of grant for Tranche 1 and between two and ten years after the date of grant for Tranche 2 and are not subject to performance conditions.

The DBI has been valued using the Black-Scholes pricing model.

2018
Tranche 1 
2018
Tranche 2
2017
Tranche 1
2017
Tranche 2
Options granted during the year 450,047 449,915 705,703 705,845
Date of grant  11 September 2017 11 September 2017 12 September 2016 12 September 2016
Fair value at measurement date  £6.11 £5.87 £3.94 £3.77
Share price  £6.33 £6.33 £4.08 £4.08
Exercise price  £0.00 £0.00 £0.00 £0.00
Expected volatility N/A* N/A* N/A* N/A*
Option life 1 year 2 years 1 year 2 years
Expected dividend yield 3.38% 3.74% 3.50% 3.93%
Risk free interest rate  N/A* N/A* N/A* N/A*

* For nil-cost awards not subject to a market based condition, volatility and risk free rate are not applicable.

Grants under the CSOP were limited to Senior Management. Except in specified circumstances, options granted to those other than the Executive Directors are exercisable between three and ten years after the date of grant and are not subject to performance conditions.

Share options outstanding

The following share options were outstanding at 30 June 2018:

Type of scheme Date of grant Number of options 2018 Number of options 2017
Exercise price 
Long Term Share Incentive 2012 23 October 2012  - 134,271 -
Long Term Share Incentive 2013 24 September 2013  - 90,947 -
Long Term Share Incentive 2014 8 September 2014  - 377,194 -
Long Term Share Incentive 2015 14 September 2015  175,810 175,810 -
Long Term Share Incentive 2016 12 September 2016  308,714 334,953 -
Long Term Share Incentive 2017 15 November 2017 321,012 - -
Deferred Bonus Incentive 2012 – Tranche 1 23 October 2012  4,656 13,212 -
Deferred Bonus Incentive 2012 – Tranche 2 23 October 2012  4,656 13,212  -
Deferred Bonus Incentive 2013 – Tranche 1 24 September 2013  6,562 23,205  -
Deferred Bonus Incentive 2013 – Tranche 2 24 September 2013  8,374 43,206  -
Deferred Bonus Incentive 2014 – Tranche 1  8 September 2014  15,619 103,850  -
Deferred Bonus Incentive 2014 – Tranche 2 8 September 2014  34,851 154,024  -
Deferred Bonus Incentive 2015 – Tranche 1  14 September 2015  56,179 157,181  -
Deferred Bonus Incentive 2015 – Tranche 2  14 September 2015  76,860 393,355  -
Deferred Bonus Incentive 2016 – Tranche 1  12 September 2016  183,390 652,818  -
Deferred Bonus Incentive 2016 – Tranche 2  12 September 2016  622,100 652,939 -
Deferred Bonus Incentive 2017 – Tranche 1  11 September 2017 417,174 - -
Deferred Bonus Incentive 2017 – Tranche 2 11 September 2017 417,053 - -
Company Share Option Plan  21 November 2008  35,970 77,935  £1.25
Save As You Earn  1 January 2011 - 21,514 £0.98
Save As You Earn  1 January 2012 32,999 49,175  £0.95
Save As You Earn  1 January 2014 136,228 154,711  £1.98
Save As You Earn  1 January 2015 154,273 890,421  £2.21
Save As You Earn  1 January 2016 391,882 445,196  £3.70
Save As You Earn  1 January 2017 886,247 1,006,056 £3.20
Save As You Earn 1 January 2018 752,871 - £4.90

The total share options outstanding at 30 June 2018 under the LTIP, Deferred Bonus Incentive Plan, Company Share Option Plan and the Save As You Earn schemes represent 1.4% of the issued share capital (2017: 1.6%).


Movements in the year

The number and weighted average exercise prices of share options is as follows:

Number
of options
2018 
Weighted
average
exercise price
2018 
Number
of options
2017
Weighted
average
exercise price
2017
Long Term Share Incentive scheme:
Outstanding at the beginning of the year 1,113,175 - 1,626,492 -
Lapsed during the year (26,239) - -
Exercised during the year (602,412) - (848,270) -
Granted during the year 321,012 - 334,953 -
Outstanding at the end of the year 805,536 - 1,113,175 -
Exercisable at the end of the year - - 225,218 -
Deferred Bonus Incentive scheme:  -
Outstanding at the beginning of the year 2,207,002 - 2,040,389 -
Lapsed during the year (205,409) - (155,045) -
Exercised during the year (1,054,081) - (1,089,890) -
Granted during the year 899,962 - 1,411,548 -
Outstanding at the end of the year 1,847,474 - 2,207,002 -
Exercisable at the end of the year 391,147 - 507,890 -
Company Share Option Plan: -
Outstanding at the beginning of the year 77,935 £1.25 95,920 £1.25
Exercised during the year (41,965) £1.25 (17,985) £1.25
Outstanding at the end of the year 35,970 £1.25 77,935 £1.25
Exercisable at the end of the year 35,970 £1.25 77,935 £1.25
Save As You Earn scheme: 
Outstanding at the beginning of the year 2,567,073 £2.81 2,619,112 £2.39
Lapsed during the year (297,925) £3.54 (357,184) £3.20
Exercised during the year (758,856) £2.15 (768,852) £1.78
Granted during the year 824,208 £4.90 1,073,997 £3.20
Outstanding at the end of the year  2,334,500 £3.66 2,567,073  £2.81
Exercisable at the end of the year  6,228 £2.34 6,448  £2.51

The weighted average share price at the date of exercise of share options exercised during the year was £6.21 (2017: £4.27).

The options outstanding at 30 June 2018 had a range of exercise prices of £nil to £4.90 (2017: £nil to £3.70) and a weighted average remaining contractual life of 5.5 years (2017: 5.6 years).

The expected life used in the models has been adjusted, based on best estimates, to reflect exercise restrictions and behavioural considerations.

The charge to income in relation to equity settled share-based payments in the year is £9m (2017: charge £7m).

e. Retirement benefit schemes

The Redrow Staff Pension Scheme (the ‘Scheme’) comprises two sections: a funded, self-administered, defined benefit section and a funded defined contribution section. The defined benefit section was closed to all new entrants from July 2006, having been closed to all but a limited number of agreed new entrants from October 2001. Both sections of the Scheme were closed to future accrual with effect from 1 March 2012.

The total pension credit for the year was £13m (2017: charge of £16m). A credit of £22m related to the defined benefit section of the Scheme (2017: charge of £8m), with £nil being charged to the income statement (2017: charge of £nil) and a credit of £22m to the statement of comprehensive income (2017: charge of £8m). The charge arising from the defined contribution section was £9m (2017: £8m).

Triennial valuation

A full independent triennial actuarial valuation of the defined benefit section of the Scheme was undertaken at 1 July 2017 using the Projected Unit Method. As at 1 July 2017, in the opinion of the Actuary, there was a deficit of £15m in the defined benefit section of the Scheme, based on the Trustees’ technical provisions assumptions with the Scheme’s assets representing 90% of the Scheme’s technical provisions. As at 1 July 2017 the value of the defined benefit section of the Scheme’s assets was £126m. The previous triennial valuation was undertaken as at 1 July 2014 and reported a deficit of £20m.

Defined benefit scheme – IAS 19R valuation

Redrow recognises all actuarial gains and losses for its defined benefit plan in the period in which they occur, outside the income statement, in the statement of  comprehensive income.

This disclosure relates to the defined benefit section of the Scheme. The Scheme’s assets are held separately from the assets of Redrow and are administered by the trustees and managed professionally.

The latest formal actuarial valuation of the defined benefit section was carried out at 1 July 2017. This valuation has been updated to 30 June 2018 by a qualified actuary for the purposes of these financial statements.

The Group agreed a recovery plan for the 1 July 2014 actuarial valuation: it agreed to contribute £1.1m per annum to the Scheme from 1 July 2014 to 30 June 2020 and £1.5m per annum from 1 July 2020 to 30 June 2026. During the 2017 financial year, the Group agreed to increase its contributions to £3.0m per annum from 1 January 2018. As a result, the Group expects to contribute £3.0m to the Scheme in the year ending 30 June 2019.

The major financial assumptions used in arriving at the IAS 19R valuation were:

2018 2017
Long-term rate of increase in pensionable salaries n/a n/a 
Rate of increase of benefits in payment (lesser of 5% per annum and RPI)1
2.9% 3.1%
Rate of increase of benefits in payment (lesser of 2.5% per annum and RPI)2 2.0% 2.2%
Discount rate  2.9% 2.6%
Inflation assumption – RPI  3.1% 3.2%
                                    – CPI  2.1% 2.2%

1 In respect of pensions in excess of the guaranteed minimum pension earned prior to 30 June 2006.

2 In respect of pensions in excess of the guaranteed minimum pension earned after 30 June 2006. Other pension increases are valued in a consistent manner.

The mortality tables used in the actuarial valuation were as follows (which make allowance for projected further improvements in mortality):

For male and female members:    SAPS CMI_2017 1.25% Long Term Trend (2017: SAPS CMI_2016 1.25% Long Term Trend)

The life expectancies implied by these tables for typical members are:

Pensioner currently aged 65: Male 22.1 years Female 24.0 years 
(2017: Male 22.1 years) (2017: Female 24.0 years)
Future pensioner when aged 65: Male 23.1 years Female 25.1 years 
(2017: Male 23.1 years) (2017: Female 25.1 years)

It has been assumed that the majority of members will commute part of their pension in return for a tax free cash sum on retirement.

The total assets, the split between the major asset classes in the Scheme, the present value of the Schemes’ liabilities and the amounts recognised in the balance sheet are shown below:

Group and Company
2018
£m
Quoted
market price in
active market 
2018
£m
No quoted
market price in
active market 
2018
£m
Total 
2017
£m
Quoted
market price in
active market 
2017
£m
No quoted
market price in
active market 
2017
£m
Total
Equities 49 - 49 44 - 44
Debt instruments 50 - 50 59 - 59
Other 16 - 16 14 3 17
Cash 16 - 16 6 - 6
Insurance policies - 2 2 - 2 2
Total market value of assets 131 2 133 123 5 128
Present value of obligations (111) (130)
Surplus/(deficit) in the Scheme 22 (2)

The defined benefit obligation can be approximately attributed to the scheme members as follows:

2018
2017
Deferred members 68 75
Pensioner members 32 25
100 100

All benefits are vested at 30 June 2018 (unchanged from 30 June 2017).

The total amounts credited/(charged) against income in the year were as follows:

Group and Company
2018
£m
2017
£m
Amounts included within the income statement: 
Administrative expenses 
Scheme administration expenses  - -
Net interest on defined benefit liability  - -
- -
Amounts recognised in the statement of comprehensive income: 
Return on scheme assets excluding interest income  5 8
Actuarial gains arising from changes in demographic assumptions  1 3
Actuarial movements arising from changes in financial assumptions  11 (19)
Actuarial gains arising from experience adjustments
5 -
22 (8)
22 (8)

The amount included in the balance sheet arising from the (deficit)/surplus in respect of the Group’s defined benefit section is as follows:

Group and Company
2018
£m
2017
£m
Balance sheet surplus/(deficit)
At start of year (2) 6
Amounts credited/(charged) against statement of comprehensive income 22 (8)
Employer contributions paid 2 -
At end of year  22 (2)
Changes in the present value of the defined benefit obligation: 
At start of year 130 116
Interest expense 3 4
Benefit payments (5) (6)
Actuarial (gains) arising from changes in demographic assumptions
(1) (3)
Actuarial movements arising from changes in financial assumptions  (11) 19
Actuarial gains arising from experience adjustments (5) -
At end of year  111 130
Changes in the fair value of the Scheme’s assets: 
At start of year 128 122
Interest income 3 4
Return on scheme assets excluding interest income  5 8
Scheme administration expenses  - -
Normal employer contributions  2 -
Benefit payments  (5) (6)
At end of year  133 128

Sensitivity of key assumptions

The table below gives a broad indication of the impact on the IAS 19R numbers to changes in assumptions and experience (away from the  assumptions shown on page 126). All figures are before allowing for deferred tax.

Item Approximate impact
2018
Approximate impact
2017
Present value of defined benefit obligation (£m) 
Discount rate -25 basis points  116.5 137.7
Discount rate +25 basis points  105.2 123.2
Price inflation rate -25 basis points  105.4 123.4
Price inflation rate +25 basis points  116.4 137.5
Post-retirement mortality assumption -1 year age adjustment  114.0 134.3
Weighted average duration of defined benefit obligation (in years) 
Discount rate -25 basis points  20.43 22.40
Discount rate +25 basis points  20.38 22.11

8. Intangible Assets

The Group
Goodwill
£m
Software
£m
Total
£m
Cost
As at 1 July 2016 1 2 3
Additions - - -
At 30 June 2017 1 2 3
Additions  - 1 1
At 30 June 2018 1 3 4
Accumulated amortisation 
At 1 July 2016  - 1 1
Charge  - - -
At 30 June 2017  - 1 1
Charge  - 1 1
At 30 June 2018  - 2 2
Net book value 
At 30 June 2018  1 1 2
At 30 June 2017  1 1 2
At 30 June 2016  1 1 2

9. Property, Plant and Equipment

The Group
Freehold
property
£m
Plant and 
machinery
£m
Fixtures
and fittings
£m
Total
£m
Cost
As at 1 July 2016 17 3 7 27
Additions - - 1 1
At 30 June 2017 17 3 8 28
Additions - - 1 1
At 30 June 2018 17 3 9 29
Accumulated depreciation
At 1 July 2016 3 3 4 10
Charge  1 - 1 2
At 30 June 2017 4 3 5 12
Charge - - 2 2
At 30 June 2018 4 3 7 14
Net book value 
At 30 June 2018  13 - 2 15
At 30 June 2017  13 - 3 16
At 30 June 2016  14 - 3 17

10. Investments

a. Investments

Group Company
2018
£m 
2017
£m 
2018
£m 
2017
£m 
Joint ventures 6 27 - -
6 27 - -

b. Investments in joint ventures

Group Company
2018
£m 
2017
£m 
2018
£m 
2017
£m 
Share of joint venture net assets: 
Current assets 7 29 - -
Current liabilities  (3) (7) - -
Non-current liabilities  (2) (22) - -
Net assets 2 - - -
Loans from Group companies(i)  4 27 - -
6 27 - -
Share of post-tax profits from joint ventures: 
Revenue 38 17 - -
Cost of sales  (31) (15) - -
Gross profit  7 2 - -
Administrative expenses - - - -
Operating profit  7 2 - -
Finance costs  (1) (1) - -
Profit before tax  6 1 - -
Taxation (1) - - -
5 1 - -

(i) £4m of the loans to joint ventures are secured (2017: £27m). 

The Group’s joint venture investments are:

  • its 50% shareholding in the ordinary share capital of Menta Redrow Limited and Menta Redrow (II) Limited, both companies incorporated in Great Britain with a 30 June year end. Menta Redrow Limited and Menta Redrow (II) Limited were formed to pursue redevelopment opportunities in Croydon.

c. Investments in subsidiary undertakings

Company
£m 
At 1 July 2017 and 30 June 2018  -

The principal subsidiary company is Redrow Homes Limited. All subsidiary companies are incorporated in Great Britain except Redrow Homes (Park Heights) Limited which is incorporated in Jersey. A full list of subsidiary undertakings as at 30 June 2018 is shown on page 132. The capital of all the subsidiary companies, consisting of ordinary shares, is wholly owned by HB (HDG) Limited which in turn is wholly and directly owned by Redrow plc.

All the subsidiaries registered office is Redrow House, St David’s Park, Flintshire, CH5 3RX apart from those marked (i) and (ii) whose registered offices are as follows:

(i) c/o TLT LLP, 140 West George Street, Glasgow, G2 2HG
(ii) 13 Castle Street, St. Helier, Jersey, JE4 5UT

Subsidiaries
Name Company
Number
Name Company
Number
HB (HDG) Limited  1990709 St David’s Park Limited  2479183
Redrow Homes Limited  1990710 PB0311 Limited  7577839
Harrow Estates plc  6825371 Debut Freeholds Limited 4638403
Redrow Real Estate Limited 3996541 Tay Homes (Western) Limited 2806562
Redrow Regeneration plc  5405272 Tay Homes (Northern) Limited    2708575
Redmira Limited  7587765 Tay Homes (Midlands) Limited    2183136
HB (NW) Limited  1189328 Tay Homes (North West) Limited    2189721
HB (LCS) Limited (i) SC38052 Redrow Homes (Park Heights) Limited (ii)   66240
HB (MID) Limited  2469449 Redrow Construction Limited 1375826
HB (SW) Limited  3522335 Poche Interior Design Limited    2169473
HB (SWA) Limited  2230870 Redrow (Shareplan) Limited    3520984
HB (Y) Limited  2293006 Cadmoore Limited  3977222
HB (ESTN) Limited  4017345 Redrow (Sudbury) Limited   4558070
HB (WM) Limited  3379746 The Waterford Park Company Limited    5429823
HB (SM) Limited  3522321 The Waterford Park Company (Balmoral) Limited  6047122
HB (SN) Limited  537405 HB (Herne Bay No 1) Limited  7743649
HB (WC) Limited  4984069 HB (Herne Bay No 2) Limited    9163243
HB (WX) Limited  1940936 Redrow Homes East Midlands Limited 4219459
HB (EM) Limited  2827161 Radleigh Construction Limited   4219460
HB (CD) Limited 2034733 Radleigh Homes Limited   4210633
HB (GRPS) Limited  2898913 Radbourne Edge (Holdings) Limited    8737345
HB (CPTS) Limited  1079513 Redrow Langley Limited   7306461
HB (SE) Limited  3988594 Radleigh (Hackwood) Limited    8131049
HB (CSCT) Limited (i)  SC231364
HB (SC) Limited (i) 
SC74732
HB (1995) Limited (i) 
SC155021
Redrow Homes (Wallyford) Limited (i) 
SC205159

11. Deferred Tax Assets and Liabilities

The following are the deferred tax assets and liabilities recognised by the Group and the movements thereon during the current and prior year:

Employee
benefits
£m 
Imputed
interest
£m 
Share-based
payment
£m 
Short-term
temporary
differences
£m 
Losses
carried
forward
£m 
Total
£m 
Deferred tax assets 
At 1 July 2016  - 3 - 2 - 5
Credit to income  - - - - - -
Charge to equity  - - - - - -
At 30 June 2017  - 3 - 2 - 5
Charge to income  - - - (1) - (1)
Charge to equity  - - - - - -
At 30 June 2018  - 3 - 1 - 4
Employee
benefits
£m 
Imputed
interest
£m 
Share-based
payment
£m 
Short-term
temporary
differences
£m 
Losses
carried
forward
£m 
Total
£m 
Deferred tax liabilities
At 1 July 2016  (1) - - (1) - (2)
Arising  on acquisition - - - (2) - (2)
Credit to equity  1 - - - - 1
At 30 June 2017  - - - (3) - (3)
Credit to income - - - 2 - 2
Charge to equity  (4) - - - - (4)
At 30 June 2018  (4) - - (1) - (5)

The Group has no material unrecognised deferred tax assets. The deferred tax balances in the Company relate to a deferred tax asset arising on retirement benefit obligations of £nil (2017: £3m).

A Corporation Tax rate of 20% from 1 April 2016 was substantively enacted on 2 July 2013. Changes to reduce the Corporation Tax rate to 19% from 1 April 2017 and to 18% from 1 April 2020 were substantively enacted on 26 October 2015. A further change to reduce the rate to 17% from 1 April 2020 was substantively enacted on 6 September 2016. Deferred tax balances have been valued at 19%. The overall effect of these changes, if they had applied to the deferred tax balance at the balance sheet date, would not be significant to the Group.

12. Trade and Other Receivables

Group Company

2018
£m 
2017
£m 
2018
£m 
2017
£m 
Non-current assets 
Trade receivables (net) 8 11 - -

8 11 - -
Current assets 


Trade receivables (net) 8 10 - -
Amounts due from subsidiary companies 
- - 675 945
Other receivables 
29 21 - -
Prepayments and accrued income 5 4 - -
42 35 675 945

Trade receivables due after more than one year are stated after an allowance of £7m has been made (2017: £8m) in respect of estimated irrecoverable amounts. This allowance is based on an estimate of default rates. £nil provision was made during the year (2017: £nil). £1m was utilised (2017: £1m). £nil provision was released during the year (2017: £nil). It is not considered that a material amount of current asset trade receivables are overdue for payment.

Trade and other receivables due between one and two years are £2m (2017: £1m), between two and five years are £6m (2017: £8m) and due in more than five years are £nil (2017: £2m). The Group holds a charge over the underlying assets. At the balance sheet date, there is no material difference between the fair value of trade and other receivables and their carrying values as shown in the balance sheet.

Amounts due from subsidiary companies are unsecured, repayable on demand and carry interest at a notional rate.

13. Inventories

Group Company

2018
£m 
Restated
2017
£m 
2018
£m 
2017
£m 
Land for development 1,443 1,339 - -
Work in progress 781 723 - -
Stock of show homes 
67 57 - -
2,291 2,119 - -
Payments on account (73) (76) - -
2,218 2,043 - -

Inventories of £1,375m were expensed in the year (2017: £1,193m). Work in progress includes £2m (2017: £2m) in respect of part exchange properties. Land held for development in the sum of £229m is subject to a legal charge as security in respect of deferred consideration (2017: £168m).

Payments on account comprises £4m (2017: £27m) attributable to land and £69m (2017: £49m) attributable to work in progress.

The carrying value of undeveloped land where net realisable value has been determined on the basis of a sale of land in its current state is £nil (2017: £nil). Of the net realisable value provision of £nil (2017: £8m), £nil (2017: £nil) is attributed to land and £nil (2017: £8m) is attributed to work in progress.

As discussed in note 1, the Group considers the carrying value of inventories to be a critical accounting judgement.

14. Financial Risk Management

The Group’s financial instruments comprise cash and cash equivalents, bank loans and overdrafts, derivative financial instruments and various items included within trade receivables and trade payables which arise during the normal course of business.

The tables below provide a summary of financial assets and liabilities by category.

The accounting policies for financial instruments have been applied to the following items:

The Group
2018
Loans and
receivables
£m 
2017
Loans and
receivables
£m 
Assets per the balance sheet 
Non-current trade and other receivables 8 11
Current trade and other receivables 37 31
Cash and cash equivalents 90 62
135 104
2018
Other
financial
liabilities
£m 
2017
Other
financial
liabilities
£m 
Liabilities per the balance sheet 
Bank loans and overdrafts  27 135
Trade payables and other payables including customer deposits  395 359
Land creditors  387 351
809 845

Other financial liabilities are at amortised cost.

The Company
2018
Loans and
receivables
£m 
2017
Loans and
receivables
£m 
Assets per the balance sheet 
Cash and cash equivalents 89 61
Amounts due from subsidiary companies 675 945
764 1,006
2018
Other
financial
liabilities
£m 
2017
Other
financial
liabilities
£m 
Liabilities per the balance sheet 
Bank loans and overdrafts  5 173
Amounts owed to subsidiary companies 14 14
19 187

The Group’s activities expose it to a variety of financial risks.

Financial risk management is conducted centrally using policies approved by the Board. Market risk is negligible due to the Group’s limited exposure to equity securities (some limited exposure arises through the Redrow Staff Pension Scheme’s investment portfolio) and the associated price risk. Its foreign exchange exposure is negligible given the nature of the Group’s business and its exclusive UK activities.

a. Liquidity risk and interest rate risk

Liquidity risk is the risk that the Group does not have sufficient financial resources to meet its obligations as they fall due. Liquidity risks are managed through the regular review of cash forecasts and by maintaining adequate committed banking facilities to ensure appropriate headroom.

At 30 June 2018, the Group had total unsecured bank borrowing facilities of £253m, representing £250m committed facilities and £3m uncommitted facilities.

The Group’s cash surpluses arise from short-term timing differences. As a consequence the Group does not consider it bears significant risk of changes to income and cash flows as a result of movements on interest rates on its interest bearing assets.

The Group is exposed to interest rate risk as it borrows money at floating rates. The Group’s interest rate risk arises primarily from long-term borrowings. In order to manage its interest rate risk, the Group from time to time enters into simple risk management products, almost exclusively interest rate swaps. All interest rate swaps are sterling denominated. The swaps are arranged so as to match with those of the underlying borrowings to which they relate. There was no ineffectiveness to be recorded in respect of these cash flow hedges in 2018 or 2017.

The following table shows the profile of interest bearing debt together with its effective interest rates, after taking account of interest rate swaps as at the balance sheet date and the periods in which they will reprice:

2018 2017
Effective
interest
rate
Total
£m 
Zero
to one
year
£m 
One
to two
years
£m 
Two
to five
years
£m 
Effective
interest
rate
Total
£m 
Zero
to one
year
£m 
One
to two
years
£m 
Two
to five
years
£m 
Bank overdraft 2.0 22 22 - - 2.0 45 45 - -
Bank loans –
floating rate
2.6 5 - - 5 2.3 90 - - 90
27 22 - 5 135 45 - 90

The notional principal amounts in respect of the interest rate swaps together with their maturities are given in the table below:

Balance at
30 June
£m 
Zero
to one
year
£m 
One
to two
years
£m 
2018 - - -
2017 - - -

For the year ended 30 June 2018, it is estimated that for any incremental general increase of 1% in interest rates applying for the full year the decrease in the Group’s profit before tax would be £1m (2017: £1m).

b. Maturity of bank loans and borrowings

The maturity of bank loans and borrowings is as below:

The Group
2018 2017
Bank
overdraft
£m 
Bank
loans
£m
Bank
overdraft
£m 
Bank
loans
£m
Due within one year 22 - 45 -
Due between one and two years  - - - -
Due between two and five years - 5 - 95
22 5 45 95

Maturities above include estimated interest payable to the maturity of the facilities.

The Company
2018 2017
Bank
overdraft
£m 
Bank
loans
£m
Bank
overdraft
£m 
Bank
loans
£m
Due within one year - - 83 -
Due between one and two years  - - - -
Due between two and five years - 5 - 95
- 5 83 95

Maturities above include estimated interest payable to the maturity of the facilities.

The Company was fully compliant with its banking covenants as at 30 June 2018.

At the year end, the Group and Company had £245m (2017: £275m) of undrawn committed bank facilities available.

There is no material difference between the fair value of the bank overdrafts and bank loans and their carrying values as shown in the balance sheet.

c. Amounts due in respect of development land

The Group’s policy permits land purchases to be made on deferred payment terms. In accordance with IAS 39, the deferred creditor is recorded at fair value and nominal value is amortised over the deferment period via financing costs, increasing the land creditor to its full cash settlement value on the payment date.

The interest rate used for each deferred payment is an equivalent loan rate available on the date of land purchase, as applicable to a loan lasting for a comparable period of time to that deferment.

The maturity profile of the total contracted cash payments in respect of amounts due in respect of land creditors at the balance sheet date is as follows:

Balance at
30 June
£m 
Total
contracted
cash
payment
£m 
Due
less than
one year
£m
Due
between
one and
two years
£m 
Due
between
two and
five years
£m 
2018 387 394 209 144 41
2017 351 359 154 103 102

d. Maturity of trade and other payables

These represent current liabilities due within one year.

e. Credit risk

Credit risk arises from cash and cash equivalents, including call deposits with banks and financial institutions, derivative financial instruments and trade receivables. It represents the risk of financial loss where counterparties are unable to meet their obligations.

Credit risk is managed centrally in respect of cash and cash equivalents and derivative financial instruments. In respect of placing deposits with banks and financial institutions and funds, individual risk limits are approved by the Board. The table below shows the cash and cash equivalents as at the balance sheet date:

Group Company
2018
£m 
2017
£m 
2018
£m 
2017
£m 
Held at Banks with at least an A credit rating per Standard & Poor  90 62 89 61
90 62 89 61

No credit limits were exceeded during the reporting year or subsequently and the Group does not anticipate any losses from non-performance by these counterparties.

There is no specific concentration of credit risk in respect of home sales as the exposure is spread over a number of customers. In respect of trade receivables, the amounts presented in the balance sheet are stated after adjusting for any doubtful receivables, based on the judgement of the Group’s management through using both previous experience and knowledge of the current position of any more substantial receivables.

f. Capital management

The Group defines total capital as equity plus net debt where net debt is calculated as total borrowings less cash and cash equivalents.

The Group monitors capital on the basis of the level of returns achieved on its capital base and, with respect to its financing structure, the gearing ratio. This is defined as net debt divided by equity.

The Group’s objective in managing capital is to safeguard its ability to continue as a going concern in order to deliver value to its Shareholders and other stakeholders. The Group operates within policies outlined by the Board in order to maintain an appropriate funding structure. The Board keeps the Group’s capital structure under review.

The total capital levels and gearing ratios as at 30 June 2018 and 30 June 2017 are as follows:

2018
£m 
2017
£m 
Total borrowings 27 135
Less cash and cash equivalents (90) (62)
Net (cash)/debt  (63) 73
Equity  1,483 1,235
Total capital  1,420 1,308
Gearing ratio  N/A 6%

g. Fair values

At 30 June 2018 there is no material difference between the fair value of financial instruments and their carrying values in the balance sheet.

15. Trade and Other Payables

Group Company
2018
£m 
2017
£m 
2018
£m 
2017
£m 
Non-current liabilities 
Amounts due in respect of development land 178 197 - -
178 197 - -
Current liabilities 
Trade payables 336 289 - -
Amounts due in respect of development land 209 154 - -
Customer deposits  52 64 - -
Amounts owed to subsidiary companies  - - 14 14
Other payables 7 6 - -
Other taxation and social security 3 3 - -
Accruals and deferred income  64 69 16 13
671 585 30 27

Amounts due to subsidiary companies are unsecured, repayable on demand and bear interest at a notional rate.

16. Long Term Provisions

The Group
Onerous
contracts
£m 
Other
£m 
Total
£m 
At 1 July 2017  2 6 8
Provisions created during the year  - 2 2
Provisions released during the year  (1) - (1)
Provisions utilised during the year  - - -
At 30 June 2018  1 8 9

Provisions relate to onerous contracts (in place at June 2009 and viewed as onerous) and maintenance and sundry remedial costs in respect of development activities, which it is assessed will be utilised within four years.

17. Share Capital

2018
£m 
2017
£m 
Authorised 
480,000,000 ordinary shares of 10p each (2017: 480,000,000)  48 48
Issued and fully paid  37 37
Number of ordinary
shares of 10p each 
As at 1 July 2017 and 30 June 2018  369,799,938

Options granted to Directors and employees under the LTIP, the CSOP and the SAYE schemes are set out in note 7d.

18. Share Capital, Share Premium Account and Reserves

The Group
Share
capital
£m
Share
premium
account
£m 
Other
reserves
£m 
Retained
earnings
£m 
At 1 July 2016  37 59 8 937
Total comprehensive income  - - - 246
Dividends paid  - - - (44)
Movement in respect of LTIP/SAYE  - - - (8)
At 30 June 2017  37 59 8 1,131
Total comprehensive income  - - - 326
Dividends paid  - - - (74)
Movement in respect of LTIP/SAYE  - - - (4)
At 30 June 2018  37 59 8 1,379

Other reserves

Other reserves consists of a £7m Capital redemption reserve (2017: £7m) and a £1m Consolidation reserve (2017: £1m).

Undistributable reserves

Other reserves are not available for distribution.

The Company
Share
capital
£m
Share
premium
account
£m 
Other
reserves
£m 
Retained
earnings
£m 
At 1 July 2016  37 59 7 701
Total comprehensive income* - - - 44
Dividends paid  - - - (44)
At 30 June 2017  37 59 7 701
Total comprehensive income - - - 12
Dividends paid  - - - (74)
At 30 June 2018  37 59 7 639

* Includes dividends received from subsidiary companies.

Other reserves

Other reserves consists of a £7m Capital redemption reserve (2017: £7m).

Undistributable reserves

Other reserves are not available for distribution.

19. Movement in Net (Debt)/Cash

The Group
At
1 July 2017
£m 
Cash flow
 £m 
At
30 June 2018
£m 
Cash and cash equivalents  62 28 90
Bank overdrafts  (45) 23 (22)
Net cash and cash equivalents  17 51 68
Bank loans  (90) 85 (5)
Net cash/(debt) (73) 136 63
The Company
At
1 July 2017
£m 
Cash flow
 £m 
At
30 June 2018
£m 
Cash and cash equivalents  61 28 89
Bank overdrafts  (83) 83 -
Net cash and cash equivalents  (22) 111 89
Bank loans  (90) 85 (5)
Net cash/(debt) (112) 196 84

20. Operating Lease Commitments

2018
£m 
2017
£m 
Within one year  3 3
Within two to five years  4 5
Later than five years  1 1

21. Contingent Liabilities

The Company has guaranteed the bank borrowings of its subsidiaries. Performance bonds, financial guarantees in respect of certain deferred land creditors and other building or performance guarantees have been entered into in the normal course of business. Management estimate that the bonds and guarantees amount to £117m (2017: £99m) at the year end and consider the possibility of a cash outflow in settlement to be remote.

22. Related Party Transactions

Within the definition of IAS 24 ‘Related party disclosures’, the Board and key management personnel are related parties. Detailed disclosure of the remuneration of the Board is given in the Directors’ Remuneration Report on pages 80 to 95. A summary of remuneration provided to key management personnel is provided in note 7c.

In addition, related party transactions were carried out with parties related to Steve Morgan during the year totalling £.04m (Company £0.4m), primarily relating to the donation to The Steve Morgan Foundation as described in the Directors’ Remuneration Report on pages 80 to 95 and services provided by Harrow Estates plc on an arm’s length basis under promotional agreements forming part of the acquisition of the Harrow business.

As at 30 June 2018, an amount of £nil was due to Harrow Estates plc under normal trading terms.

There have been no other material transactions with key management personnel. There is no other difference between transactions with key management personnel of the Company and the Group.

The Company funds the operating companies through both equity investment and loans at commercial rates of interest. In addition, the Company provides its subsidiaries with the services of Senior Management, for which a recharge is made to those subsidiary companies based upon utilisation of services.

The amount outstanding from subsidiary undertakings at 30 June 2018 was £675m (2017: £945m). The amount owed to subsidiary undertakings at 30 June 2018 was £14m (2017: £14m).

The Company provided the Group’s defined benefit pension scheme, as detailed in note 7e. Expected service costs were charged to the operating businesses at cost. There is no contractual arrangement or stated policy relating to the charge. Experience and actuarial gains are recognised in the Company, via the statement of comprehensive income.

During the year, the Group received £24m loan repayments from its joint ventures, Menta Redrow Limited and Menta Redrow (II) Limited. It also received a £3m dividend from Menta Redrow Limited. The Group’s loans to its joint ventures are disclosed in note 10.