AI assistant
INGENIA COMMUNITIES GROUP — Annual Report 2015
Sep 8, 2015
65125_rns_2015-09-08_408e8e0f-062f-430d-86f1-7133e79f95da.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [184 x 178] intentionally omitted <==
INGENIA COMMUNITIES HOLDINGS LIMITED A.C.N. 154 444 925
ANNUAL REPORT YEAR ENDED 30 JUNE 2015
www.ingeniacommunities.com.au
Registered Office: Level 5, 151 Castlereagh Street, Sydney NSW 2000
Ingenia Communities Holdings Limited Annual reports for the year ended 30 June 2015
Contents
| Contents | |
|---|---|
| Page | |
| Directors’ report | 2 |
| Auditor’s independence declaration | 34 |
| Financial report | |
| Consolidated statement of comprehensive income | 35 |
| Consolidated balance sheet | 37 |
| Consolidated cash flow statement | 38 |
| Consolidated statement of changes in equity | 39 |
| Note 1 Summary of significant accounting policies | 40 |
| Note 2 Accounting estimates and judgements | 51 |
| Note 3 Segment information | 52 |
| Note 4 Earnings per security | 55 |
| Note 5 Revenue | 55 |
| Note 6 Finance expense | 56 |
| Note 7 Income tax benefit | 56 |
| Note 8 Discontinued operations | 57 |
| Note 9 Business combinations | 58 |
| Note 10 Assets and liabilities held for sale | 59 |
| Note 11 Cash and cash equivalents | 59 |
| Note 12 Trade and other receivables | 59 |
| Note 13 Inventories | 60 |
| Note 14 Investment properties | 60 |
| Note 15 Plant and equipment | 67 |
| Note 16 Intangibles | 68 |
| Note 17 Trade and other payables | 68 |
| Note 18 Borrowings | 68 |
| Note 19 Retirement village resident loans | 70 |
| Note 20 Provisions | 70 |
| Note 21 Derivatives | 70 |
| Note 22 Deferred tax asset and liabilities | 71 |
| Note 23 Issued securities | 72 |
| Note 24 Reserves | 72 |
| Note 25 Accumulated losses | 73 |
| Note 26 Commitments | 73 |
| Note 27 Contingent liabilities | 74 |
| Note 28 Share-based payment transactions | 74 |
| Note 29 Capital management | 76 |
| Note 30 Financial instruments | 76 |
| Note 31 Fair value measurement | 84 |
| Note 32 Auditor's remuneration | 85 |
| Note 33 Related parties | 85 |
| Note 34 Company financial information | 85 |
| Note 35 Subsidiaries | 86 |
| Note 36 Notes to the cash flow statements | 87 |
| Note 37 Subsequent events | 88 |
| Director’s declaration | 89 |
| Independent auditor’s report | 90 |
Page 2
Ingenia Communities Holdings Limited Directors’ report for the year ended 30 June 2015
The directors of Ingenia Communities Holdings Limited (“ICH” or the “Company”) present their report together with the Company’s financial report for the year ended 30 June 2015 (the “current year”) and the Independent Auditor’s Report thereon. The Company’s financial report comprises the consolidated financial report of the Company and its controlled entities, including Ingenia Communities Fund (“ICF” or the “Fund”) and Ingenia Communities Management Trust (“ICMT”) (collectively, the “Trusts”).
The shares of the Company are “stapled” with the units of the Trusts and trade on the Australian Securities Exchange (“ASX”) effectively as one security. Ingenia Communities RE Limited (“ICRE” or “Responsible Entity”), a wholly owned subsidiary of the Company is the responsible entity of the Trusts. In this report, the Company and the Trusts are referred to collectively as the Group.
In accordance with Accounting Standard AASB 3 Business Combinations , the stapling of the Company and the Trusts is regarded as a business combination. The Company has been identified as the parent for preparing consolidated financial reports.
1. DIRECTORS
The directors of the Company at any time during or since the end of the financial year were: Non-executive directors (“NEDs”)
Jim Hazel (Chairman) Philip Clark AM Amanda Heyworth Robert Morrison Norah Barlow ONZM
Executive directors
Simon Owen (Managing Director and Chief Executive Officer) (“MD” and “CEO”)
1.1 Qualifications, experience and special responsibilities
Jim Hazel - Chairman
Mr Hazel has had an extensive corporate career in both the banking and retirement sectors. His retirement village operations experience includes being Managing Director of Primelife Corporation Limited (now part of Lend Lease). Other current listed company directorships include Bendigo and Adelaide Bank Limited, Centrex Metals Limited and Impedimed Limited. He also serves on the Boards of Motor Accident Commission, Coopers Brewery Limited, Adelaide Football Club and the Council of the University of South Australia. Mr Hazel holds a Bachelor of Economics and is a Senior Fellow of the Financial Services Institute of Australasia and a Fellow of the Australian Institute of Company Directors.
Mr Hazel is a member of the Remuneration and Nomination Committee.
Philip Clark AM
Mr Clark is the Chair of SCA Property Group Limited and Hunter Hall Global Value Limited. He is a member of the J.P. Morgan Advisory Council and also chairs a number of government and private company boards. He was Managing Partner and Chief Executive Officer of Minter Ellison and worked with that firm from 1995 until June 2005. Prior to joining Minter Ellison, Mr Clark was Director and Head of Corporate with ABN Amro Australia and prior to that he was Managing Partner with Mallesons Stephen Jaques for 16 years. Mr Clark’s qualifications include a Bachelor of Arts, Bachelor of Law and a Masters of Business Administration.
Mr Clark is Chair of the Remuneration and Nomination Committee.
Page 3
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
1.1 Qualifications, experience and special responsibilities (continued)
Amanda Heyworth
Ms Heyworth is a professional company director. She previously served as Executive Director of Playford Capital Venture Capital Fund. She has a wealth of experience in the finance, technology and government sectors and teaches in the Australian Graduate School of Management’s Masters of Business Administration (“MBA”) program. Ms Heyworth brings a finance and growth focus to the Group, having worked on many product launches and geographic expansions and over 40 capital raisings and mergers and acquisitions transactions. She sits on a number of public sector and private boards. Ms Heyworth has a Bachelor of Arts (Accounting) with a major in finance from the University of South Australia and has postgraduate qualifications in accounting and finance. She also holds a MBA from the Australian Graduate School of Management.
Ms Heyworth is Chair of the Audit and Risk Committee and a member of the Remuneration and Nomination Committee.
Robert Morrison
Mr Morrison has extensive experience in property investment and funds management. During his 21 years at AMP, Mr Morrison’s executive roles included Head of Property for Asia Pacific and Director of Asian Investments. Mr Morrison’s investment experience includes senior portfolio management roles where he managed both listed and unlisted property funds on behalf of institutional investors.
Mr Morrison was previously a Non-Executive Director of Mirvac Funds Management Limited, an Executive Director of AMP Capital Limited and a National Director of the Property Council of Australia. He is a founding partner and Executive Director of alternative investments firm, Barwon Investment Partners. Mr Morrison holds a Bachelor of Town and Regional Planning (Hons) and a Master of Commerce.
Mr Morrison is a member of the Audit and Risk Committee.
Norah Barlow ONZM
Ms Barlow is a professional company director. For the past 12 years, she served as the Chief Executive Officer of Summerset Group, the third largest retirement village operator and the second largest developer of villages in New Zealand. She is also a past President of Retirement Villages Association of New Zealand, a role she held for six years. Ms Barlow currently sits on the Boards of Summerset Group Holdings Limited, Estia Health Limited, Vigil Monitoring Limited, Lifetime Design Limited, Evolve Education Group Limited and Methven Limited. She also serves as a member of the New Zealand Government’s National Advisory Council for the Employment of Women. Ms Barlow holds a Bachelor of Commerce and Administration and is a qualified Chartered Accountant. Ms Barlow was made an Officer of the New Zealand Order of Merit for services to business in 2014.
Ms Barlow is a member of the Audit and Risk Committee.
Simon Owen – MD and CEO
Simon joined the Group in November 2009 as the Chief Executive Officer. He initiated the internalisation of management and exit from the ING Group as well as the Group’s focus on lifestyle parks. Simon brings to the Group in-depth experience in the retirement sector and is the immediate past National President of the Retirement Villages Association (now part of the Retirement Living Council), the peak industry advocacy group for the owners, operators, developers and managers of retirement communities in Australia, a role he held for four years.
Simon has over 20 years experience working in ASX listed groups with roles across finance, funds management, mergers and acquisitions, business development and sales and marketing. Prior to joining Ingenia Communities Group, Simon was the CEO of Aevum, a formerly listed retirement company. Simon is a qualified accountant (CPA) with postgraduate diplomas in finance and investment and advanced accounting.
Page 4
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
1.2 Meetings
The number of meetings of directors (including meetings of committees of directors) held during the year and the number of meetings attended by each director was as follows:
| Board | Audit & Risk | Audit & Risk | Remuneration | Remuneration | |||
|---|---|---|---|---|---|---|---|
| Committee | & Nomination | ||||||
| Committee | |||||||
| A | B | A | B | A | B | ||
| Jim Hazel | 21 | 20 | - | - | 3 | 3 | |
| Philip Clark AM | 21 | 20 | - | - | 3 | 3 | |
| Amanda Heyworth | 21 | 21 | 7 | 7 | 3 | 3 | |
| Robert Morrison | 21 | 21 | 7 | 7 | - | - | |
| Norah Barlow | 21 | 20 | 7 | 7 | - | - | |
| Simon Owen | 21 | 21 | - | - | - | - |
A : Meetings eligible to attend B : Meetings attended
1.3 Interests of directors
Securities in the Group held by directors or their associates as at 30 June 2015 were:
| Issued stapled | Performance | |
|---|---|---|
| securities | quantum rights | |
| Jim Hazel | 1,669,587 | - |
| Philip Clark AM | 238,096 | - |
| Amanda Heyworth | 641,524 | - |
| Robert Morrison | 453,335 | - |
| Norah Barlow | 209,063 | - |
| Simon Owen | 3,763,905 | 5,429,413 |
2. COMPANY SECRETARIES
Leanne Ralph
Ms Ralph was appointed to the position of Company Secretary in April 2012. Ms Ralph has over 20 years experience in chief financial officer and company secretarial roles for various publicly listed and unlisted entities. Ms Ralph is a member of the Governance Institute of Australia and the Australian Institute of Company Directors. Ms Ralph is the principal of Boardworx Australia Pty Ltd, which supplies bespoke outsourced Company Secretarial services to a number of listed and unlisted companies.
Tania Betts
Ms Betts joined the Group as Chief Financial Officer (“CFO”) in May 2012, after a six-year career at Stockland Group where she held various positions including National Finance Manager within their Retirement Living Division. Ms Betts’ previous experience includes several years within the chartered accounting profession as well as working for a leading health care provider. She holds a Bachelor of Business in Accounting and Finance, and is a member of both the Institute of Chartered Accountants and the Governance Institute of Australia. Ms Betts was the 2011 winner of the Urban Development Institute of Australia NSW and SMEC Urban Young Developers’ Award for Excellence.
Page 5
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
3. OPERATING AND FINANCIAL REVIEW
(a) Ingenia Communities Group Overview
The Group is an active owner, manager and developer of a diversified portfolio of retirement communities and lifestyle parks across Australia. Its real estate assets are valued at $392.8 million, being 20 lifestyle parks, 31 rental villages and eight deferred management fee villages. The Group is in the ASX 300 with a market capitalisation of approximately $408 million.
The Group’s vision is to be a leading Australian provider of affordable long-term and short-term rental accommodation with a focus on the seniors demographic. The Board is committed to delivering longterm earnings and security price growth to securityholders and providing a supportive community environment to both its permanent and short-term residents.
(b) Strategy
The Group’s strategy is primarily focused on improved operational performance across its portfolio and continued acceleration of development within its lifestyle parks sector. Using a disciplined investment framework, the Group will continue to acquire further lifestyle parks through deployment of the balance of equity funds raised in October 2014 as well as capital recycling, efficient inventory management and sale of completed homes.
The Group finalised its strategic exit from the non-core New Zealand Students portfolio in December 2014 and is in the process of reducing its investment in DMF assets.
A key element to achieving growth is efficient operational and capital management. In February 2015, the Group completed a debt refinance which increased its facility limit to $175.0 million, expanded its lender base, created enhanced flexibility and lowered pricing to an “all in” cost of debt currently of 4.6%. As at 30 June 2015, the facility is drawn to $63.9 million, which represents a loan to value ratio (“LVR”) of 22.6%, well below our target range of 30-35%. This leaves the Group well positioned to execute on further investment opportunities.
The key immediate business priorities of the Group are:
-
Continue building velocity in the delivery and sale of new homes within the Active Lifestyle Estates business;
-
Acquire additional lifestyle parks in existing and new market clusters;
-
Grow occupancy rates within the Garden Villages portfolio towards a new medium term target of 93%;
-
Grow occupancy and average room rates for short-term accommodation within Active Lifestyle Estates
-
Continue sell down of completed homes within the Settlers portfolio and explore opportunities to recycle capital from Settlers assets into higher cash yielding lifestyle park assets; and
-
Focus on growing asset cash yields through operational efficiencies including revenue optimisation and disciplined cost management.
(c) FY15 financial results
FY15 has been a year of significant investment in the Active Lifestyle Estates portfolio, with the focus on building a proven sales and development platform to deliver the forecast development pipeline returns. Management has also remained focused on increasing occupancy within the Garden Villages portfolio, selling down available stock within the Settlers portfolio and recycling capital from low yielding assets as evidenced by the divestment of three underperforming Garden Villages assets in June 2015.
Overall, FY15 has produced an Underlying Profit of $17.5 million and a statutory profit of $25.7 million, which respectively represents a significant increase of $5.9 million (51.3%) and $14.2 million (123.3%) on prior year. These results are underpinned by a significantly higher contribution from the Active Lifestyle Estates of $8.4 million, up 112.5% from prior year.
Operating cashflow for the year was $9.0 million, down 36.6% from the prior year, reflecting growth in recurring rental income offset by increased investment in manufactured home production.
Page 6
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
3. OPERATING AND FINANCIAL REVIEW (continued)
(c) FY15 financial results (continued)
In October 2014, the Group raised $89.1 million from an institutional placement and rights issue, which with available debt facilities provided capacity to invest approximately $120 million into the lifestyle parks sector. Over the year the Group invested an additional $71.1 million (excluding transaction costs) into lifestyle parks acquiring a further five assets. To date, $87.0 million has been deployed into six assets with a further acquisition announced in August.
The Group has today announced a final distribution of 0.70 cents, which brings the full year distribution to 1.35 cents. The dividend reinvestment plan will be available to securityholders and Board reaffirms its commitment to further growth in securityholder returns over the medium term.
(d) Key metrics
-
Full year distribution of 1.35 cents per security, up 17.4%.
-
Underlying Profit was $17.5 million, up 51.3% from FY14.
-
Underlying Profit per security was 2.1 cents, up 0.3 cents from FY14.
-
Net asset value grew by 3.4 cents per security to 38.9 cents.
-
Statutory profit was $25.7 million, up 123.3% from FY14.
-
Statutory profit per security was 3.2 cents, up 1.5 cents from FY14.
(e) Group results summary
Underlying Profit for the financial year has been calculated as follows:
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| EBIT - continuing operations | 18,050 | 12,144 |
| Net interest expense | (4,567) | (4,077) |
| Tax benefit associated to Underlying Profit | 3,319 | 2,896 |
| Underlying Profit - continuing operations | 16,802 | 10,963 |
| Underlying Profit–discontinued operations | 705 | 605 |
| Underlying Profit | 17,507 | 11,568 |
| Net foreign exchange gain/(loss) | 111 | (147) |
| Net loss on disposal of investment properties | (69) | - |
| Net gain/(loss) on change in fair value of: | ||
| Investment properties | 16,404 | (341) |
| Derivatives | 164 | 41 |
| Retirement village resident loans | (8,878) | (616) |
| Gain on revaluation of newly constructed retirement villages | (2,422) | (3,320) |
| Other | 503 | - |
| Discontinued operations (below Underlying Profit), net of tax | (883) | (35) |
| Tax benefit associated with items below Underlying Profit | 3,285 | 4,368 |
| Statutory profit | 25,722 | 11,518 |
Underlying Profit is a non-IFRS measure designed to present, in the opinion of the Directors, the results from the on-going operating activities in a way that appropriately reflects underlying performance. Underlying Profit excludes items such as unrealised fair value gains/(losses) and adjustments arising from the effect of revaluing assets/liabilities (such as derivatives and investment properties). These items are required to be included in Statutory Profit in accordance with Australian Accounting Standards.
Page 7
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
3. OPERATING AND FINANCIAL REVIEW (continued)
(f) Segment performance and priorities
Active Lifestyle Estates
Active Lifestyle Estates was launched in March 2013 and the Group now owns 20 lifestyle parks. This business is the key focus of growth for the Group as it provides an affordable yield focused housing alternative for seniors and short-term residents with a capital light, low risk development cycle. The carrying value of these assets at 30 June 2015 is $204.2 million.
(i) Performance
| (i) Performance |
|||
|---|---|---|---|
| Active Lifestyle Estates | FY15 | FY14 | Change |
| New and refurbished home settlements # | 56 | 15 | 41 |
| Development profit $m | $5.7m | $1.3m | $4.4m |
| Permanent rental income $m | $8.3m | $4.2m | $4.1m |
| Annuals rental income $m | $1.0m | $0.3m | $0.7m |
| Short-term rental income $m | $10.3m | $5.0m | $5.3m |
| EBIT contribution | $8.4m | $3.9m | $4.4m |
Active Lifestyle Estates delivered an EBIT contribution of $8.4 million in FY15, of which $5.7 million was attributable to development of new and refurbished manufactured homes. The momentum achieved in settlements during FY15 has been strong and indicates a growing customer awareness and understanding of the lifestyle offering within our parks. Our two key manufactured home builders have performed well under the supplier agreements established this year and further council approvals has seen an increase in the volume of development ready approved sites. The rental accommodation earnings of this segment have grown strongly both through acquisitions and improved performance from the short-term tourism rental accommodation, despite taking some short-term sites off line to facilitate development. This strong result reflects investment in a sales and development framework for new homes which is well progressed with further refinements expected in FY16. We remain confident of building on this strong result during the coming financial year.
(ii) Strategic priorities
The key strategic priorities for this business are continuing the sales and settlement momentum achieved during FY15, securing further development approvals for new homes within our existing parks, optimising home designs for efficiency and customer demand, growing rental returns and leveraging scale efficiencies. In FY16, the Group will assess expanding into greenfield development.
Garden Villages
Garden Villages comprises 31 rental villages located across the eastern seaboard and Western Australia. These villages accommodate more than 1,600 residents, and generate $24.4 million in gross rental income per annum. The carrying value of these assets at 30 June 2015 is $125.7 million.
| (i) Performance metrics |
|||
|---|---|---|---|
| Garden Villages | FY15 | FY14 | Change |
| Like for like occupancy % | 90.7% | 87.9% | 2.8% |
| Rental income $m | $24.4m | $21.0m | $3.4m |
| Catering income $m | $3.5m | $3.2m | $0.3m |
| EBIT$m | $11.0m | $9.9m | $1.1m |
Garden Villages delivers a consistent stream of recurring cash income for the Group. The results are up $1.1 million on prior year due to growing occupancy levels, which are up 2.8% on a like for like basis.
In June 2015, three non-core regional villages were divested for $6.7 million. Two of these villages were owned by the Group for eighteen months and were sold at 14% above their purchase price.
Page 8
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
3. OPERATING AND FINANCIAL REVIEW (continued)
(f) Segment performance and priorities (continued)
Garden Villages (continued)
(ii) Strategic priorities
The key strategic priorities of this business over the coming year are to continue increasing village occupancy, increasing rents above CPI, growing cash margins, ensuring residents are actively engaged and maintaining affordability whilst leveraging scale efficiencies across the portfolio.
Settlers Lifestyle
Settlers Lifestyle is comprised of eight deferred management fee villages, four of which are being converted from the rental to deferred management fee model. These villages are located in Queensland, New South Wales and Western Australia and accommodate more than 800 residents generating income from accrued deferred management fees, rental income from villages which are not yet fully converted and development income from unit conversions and village expansion. The carrying value of these assets at 30 June 2015, net of resident loans and lease liabilities is $62.9 million. The Group is exploring opportunities of reducing its exposure to this portfolio with five assets classified as held for sale at 30 June 2015.
(i) Performance
| (i) Performance |
|||
|---|---|---|---|
| Settlers Lifestyle | FY15 | FY14 | Change |
| Occupancy % | 93% | 92% | 1% |
| New unit settlements # | 43 | 57 | (14) |
| Development income $m | $2.4m | $3.3m | ($0.9m) |
| Accrued deferred management fee income $m | $6.8m | $5.3m | $1.5m |
| EBIT $m | $6.3m | $4.5m | $1.8m |
The Settlers Lifestyle result is up $1.8 million from prior year despite lower settlement volumes and development margins as a result of several development projects nearing completion. These lower development earnings were offset by significant growth in the Group’s share of capital growth in the underlying units and winding down of sales and marketing efforts on near complete projects.
(ii) Strategic priorities
The key strategic priorities of this business over the coming year are completing the sale of the five assets classified as held for sale along with selling down any remaining stock across the portfolio.
Discontinued operations
The Group completed its exit from the New Zealand Students portfolio in December 2014.
(g) Capital management
The Group adopts a prudent and considered approach to capital management. During the year, the Group strengthened its capital position by undertaking an $89.1 million capital raising and negotiating a new $175.0 million Australian multilateral debt facility; an increase of $45.5 million from the previous facility.
As at 30 June 2015, the current LVR is 22.6%, which is below our target LVR of 30-35%. Once the Group deploys remaining proceeds from the capital raising and debt into further lifestyle parks, the LVR will move towards the lower end of the target range.
Page 9
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
3. OPERATING AND FINANCIAL REVIEW (continued)
(h) Financial position
The following table provides a summary of the Group’s financial position as at 30 June 2015:
| $000 | 30 June 2015 | 30 Jun 2014 | Change |
|---|---|---|---|
| Cash and cash equivalents | 15,117 | 12,894 | 2,223 |
| Inventories | 13,208 | 2,208 | 11,000 |
| Investment properties | 539,728 | 498,863 | 40,865 |
| Assets held for sale | 61,598 | 5,439 | 56,159 |
| Assets of discontinued operations | - | 47,657 | (47,657) |
| Deferred tax asset | 6,348 | - | 6,348 |
| Otherassets | 9,308 | 7,863 | 1,445 |
| Total assets | 645,307 | 574,924 | 70,383 |
| Borrowings | 66,782 | 98,356 | (31,574) |
| Retirement village resident loans | 161,878 | 190,122 | (28,244) |
| Liabilities held for sale | 42,041 | - | 42,041 |
| Liabilities from discontinued operations | - | 30,449 | (30,449) |
| Other liabilities | 31,086 | 15,820 | 15,266 |
| Total liabilities | 301,787 | 334,747 | (32,960) |
| Net assets/equity | 343,520 | 240,177 | 103,343 |
Inventories, up $11.0 million, include 53 completed homes, reflecting the Group’s growing investment in the lifestyle sector. Development and sale of new manufactured homes is key to the Group’s strategy and as the number of active development projects increases, this balance will grow however at a lesser rate than that in FY15.
Investment properties increased by $40.9 million due to acquisition of five lifestyle parks for $78.2 million (including transaction costs), development expenditure, a $16.4 million fair value uplift offset by divestment of three Garden Villages assets and a $61.6 million reclassification of five Settlers villages to assets held for sale.
Assets and liabilities held for sale relates to five Settlers villages which are currently subject to sale with settlement expected within twelve months.
Assets and liabilities of discontinued operations decreased to nil reflecting the disposal of New Zealand operations in December 2014, in line with the divestment strategy.
Borrowings fell by $31.6 million reflecting application of funds yet to be deployed from the October equity raising and proceeds from the New Zealand Students divestment. Full deployment of these funds is anticipated within the coming months which will see debt levels increase.
Other liabilities increased by $15.3 million due to recognition of deferred consideration associated with some of the lifestyle park acquisitions during the year.
Page 10
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
3. OPERATING AND FINANCIAL REVIEW (continued)
(i) Cashflow
| (i) Cashflow |
|||
|---|---|---|---|
| $’000 | 30 June 2015 | 30 Jun 2014 | Change |
| Operating cashflow | 9,034 | 14,240 | (5,206) |
| Investing cashflow | (24,232) | (126,084) | 101,852 |
| Financing cashflow | 15,564 | 89,012 | (73,448) |
| Net changeincashand cashequivalents | 366 | (22,832) | 23,198 |
Operating cash flow for the Group was $9.0 million reflecting growth recurring rental income contribution from the Active Lifestyle Estates and Garden Villages segments offset by a net cash outflow of $3.6 million associated with the manufactured homes. Over the last year, the Group has significantly ramped up its development activities and launched several projects. The Group has settled 56 homes during the year with a further 53 completed homes and 44 under construction homes included within inventory at June 2015.
(j) Distributions
The following distributions were made during or in respect of the year:
-
On 24 February 2015, the directors declared an interim distribution of 0.65 cps (2014: 0.50 cps) amounting to $5,712,537 which was paid on 18 March 2015.
-
On 25 August 2015, the directors declared a final distribution of 0.70 cps (2014: 0.65 cps) amounting to $6,205,793, to be paid on 16 September 2015.
The distribution is 71.0% tax deferred and the dividend reinvestment plan will apply to the final distribution.
The Group is committed to continuing to grow distributions in the near term.
(k) Outlook
The Group is well positioned to continue growing its lifestyle parks business with a significant and accretive acquisition pipeline in place and significant debt capacity. Further growth in sales and settlements volumes is expected in FY16 as further projects are launched.
The Group will continue to regularly assess the performance of its existing assets and where appropriate recycle that capital into other opportunities delivering superior returns.
4. SIGNIFICANT CHANGES IN THE STATE OF AFFAIRS
Changes in the state of affairs during the financial year are set out in the various reports in this Annual Report. Refer to Note 10 of the accompanying financial statements for Assets and liabilities held for sale, Note 14 for Australian investment properties acquired or disposed of during the year, Note 30 for details of Australian debt refinanced and Note 23 for Issued securities.
Page 11
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
5. EVENTS SUBSEQUENT TO REPORTING DATE
(a) Performance Quantum Rights vesting
On 1 July 2015, 3,842,000 Performance Quantum Rights (“PQRs”) granted to key management personnel (“KMP”) in 2012 vested. As a result, 3,842,000 fully paid stapled securities have been issued to the following KMP:
Simon Owen 2,260,000 Tania Betts 791,000 Nicole Fisher 791,000
(b) Acquisition of Upstream Bethania
On 3 July 2015, the Group settled Upstream Bethania, the Group’s second Active Lifestyle Estate in Brisbane, complementing Chambers Pines Lifestyle Resort and the Group’s existing Garden Villages in the region. The acquisition price was $8.2 million (excluding transaction costs) and was funded from the proceeds of the capital raising in October 2014.
This park, now known as Active Lifestyle Estate Bethania, is an existing manufactured home community outside Brisbane and represents a significant development opportunity that will grow the Group’s existing rental stream.
(c) Execution of Hedging Contract
On 31 July 2015, the Group entered into an interest rate hedge collar for $16.0 million with an expiry date of August 2017. The execution of this hedge means 23.2% of the Group’s debt is currently hedged with the intention to gradually increase the hedged exposure over the coming months.
(d) Acquisition of Big 4 Conjola Lakeside
On 13 August 2015, the Group announced it had exchanged unconditional contracts for the acquisition of Big 4 Conjola Lakeside in Lake Conjola, NSW. The acquisition price is $24.0 million (excluding transaction costs) and will be funded from the proceeds of the capital raising in October 2014.
(e) Final FY15 distribution
On 25 August 2015, the directors of the Group resolved to declare a final distribution of 0.70 cps (2014: 0.65 cps) amounting to $6,205,793 to be paid as 16 September 2015. The distribution is 71.0% tax deferred and the dividend reinvestment plan will apply to the final distribution.
6. LIKELY DEVELOPMENTS
The Group will continue to pursue strategies aimed at improving its cash earnings, profitability and market share within the rental property industry during the next financial year, with a continuing focus on the development and acquisition of lifestyle parks.
Other information about certain likely developments in the operations of the Group and the expected results of those operations in future financial years is included in the various reports in this Annual Report.
7. ENVIRONMENTAL REGULATION
The Group has policies and procedures in place to ensure that, where operations are subject to any particular and significant environmental regulation under the law of Australia, those obligations are identified and appropriately addressed. The directors have determined that there has not been any material breach of those obligations during the financial year.
Page 12
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
8. GROUP INDEMNITIES
The Group has purchased various insurance policies to cover a range of risks (subject to specified exclusions) for directors, officers and employees of the Group serving in their respective capacities. Key insurance policies include: directors and officers insurance, professional indemnity insurance and management liability insurance.
9. INDEMNIFICATION OF AUDITORS
To the extent permitted by law, the Company has agreed to indemnify its auditors, Ernst & Young Australia, as part of the terms of its audit engagement agreement against claims by third parties arising from the audit (for an unspecified amount). No payment has been made to indemnify Ernst & Young during or since the financial year.
10. AUDITOR’S INDEPENDENCE DECLARATION
A copy of the auditor’s independence declaration as required under section 307C of the Corporations Act 2001 is set out on page 34.
11. ROUNDING OF AMOUNTS
Ingenia Communities Group is an entity of the kind referred to in ASIC Class Order 98/100, and in accordance with that Class Order, amounts in the financial report and Director’s report have been rounded to the nearest thousand dollars, unless otherwise stated.
12. MESSAGE FROM THE REMUNERATION AND NOMINATION COMMITTEE
Dear Securityholders
The Board of Ingenia Communities Group (“Ingenia”) is pleased to present the Remuneration Report for FY15.
12.1 Introduction
Ingenia undertook a thorough review and made significant changes to its executive remuneration arrangements between 30 June 2014 and the AGM in November 2014. Those changes were summarised last year in a message from the Committee and detailed in the FY14 Remuneration Report under the section dealing with FY15 remuneration. They are also detailed in the FY15 Remuneration Report which follows, so it is not necessary for me to repeat them here.
We were very pleased by the strong support from securityholders for those changes which was reflected in a 99% vote in favour of the Remuneration Report at last year’s AGM.
We are not proposing significant changes this year in relation to FY16 executive remuneration. The few changes that are proposed are highlighted below and detailed in the Remuneration Report Section 13.13.
12.2 Ingenia’s performance
The Board has established a strong nexus between remuneration for executives and Ingenia’s performance and returns to securityholders.
Ingenia was internalised in June 2012. Performance in the first two years of operation, FY13 and FY14 was exceptional.
Ingenia ran into some headwinds in the first half of FY15 and results were below expectations. However, Ingenia had a strong second six months with results for the FY15 year above threshold but below target. This outcome is reflected in the executive and NED remuneration recommendations in the Remuneration Report.
Page 13
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
12. MESSAGE FROM THE REMUNERATION AND NOMINATION COMMITTEE (continued)
12.3 Ingenia’s corporate strategy
Ingenia’s corporate strategy has not changed substantially from last year. The strategy is highlighted in the CEO’s Investor Presentation.
The Board has continued to closely align remuneration objectives and strategy with corporate strategy. For example, because the Board is focusing on medium to long-term return on investment, we have decided to introduce an additional LTI hurdle for performance against Return on Equity targets.
12.4 Overview of 2015 remuneration
We acknowledge that corporate governance requirements are making remuneration reports more complex so key outcomes from Ingenia’s FY15 and FY16 remuneration are summarised below for the convenience of our securityholders:
-
FY15 STI award outcomes for Key Management Personnel (“KMP”) were broadly in line with Ingenia’s performance, above threshold but below target and well below maximum.
-
FY16 STI metrics have again been set at quite challenging levels and are substantially based on quantified targets including Underlying Profit and relevant operating targets.
-
The Board has approved modest increases in FY16 Total Fixed Remuneration for KMP: no increase for the CEO, a 2.5% increase for the CFO and a 5.0% increase for the Chief Operating Officer (“COO”).
-
The Board is proposing a change from last year in the mix of TFR, STI and LTI percentages for the CFO and COO, increasing the STI at risk component from 40% to 60% of TFR.
-
The structure of KMP remuneration also remains unchanged
-
STI will be paid 50% in cash and 50% in deferred equity which is subject to a vesting requirement that Underlying Profit must increase by at least 5% over the previous year for deferred STI to vest. This effectively operates as a performance gateway for vesting.
-
Both deferred STI and LTI are subject to a malus provision.
-
As noted above the Board has introduced an additional LTI hurdle which measures performance against Return on Equity targets. As with our TSR hurdle there will be zero LTI vesting at threshold.
-
The review of NED remuneration has been deferred until December 2015.
12.5 Conclusion
My colleagues on the Remuneration and Nomination Committee and I wish to acknowledge the valuable input we received from our Board colleagues including the Company Secretary, management, Guerdon Associates, investors and proxy advisors.
We recommend Ingenia’s Remuneration Report to investors and seek your support for the resolution to adopt the Remuneration Report at Ingenia’s AGM on Tuesday 17 November 2015.
Yours sincerely
==> picture [136 x 40] intentionally omitted <==
Philip Marcus Clark AM
Chairman – Remuneration and Nomination Committee
Page 14
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13. REMUNERATION REPORT (AUDITED)
13.1 INTRODUCTION
The Board presents the Remuneration Report for the Group for the year ended 30 June 2015, which forms part of the Directors’ Report and has been prepared in accordance with section 300A of the Corporations Act 2001 (Cth) (“Corporations Act” ) . The data provided in the Remuneration Report was audited as required under section 308(3C) of the Corporations Act .
13.2 REMUNERATION GOVERNANCE
(a) Remuneration and Nomination Committee (“RNC”)
The Board has an established RNC, which is directly responsible for reviewing and recommending remuneration arrangements for non-executive directors, the MD and CEO and senior executives who directly report to the CEO.
The RNC comprises the following non-executive directors (“NEDs”):
-
Philip Marcus Clark AM (Chairman);
-
Jim Hazel; and
-
Amanda Heyworth.
The RNC provides oversight for general remuneration levels of the Group ensuring they are set at appropriate levels to access the skills and capabilities the Group needs to operate successfully.
The RNC operates under the delegated authority of the Board for some matters related to remuneration arrangements for both executives and non-executives, and is required to make recommendations to the Board. The RNC also reviews and makes recommendations to the Board on incentive schemes.
The RNC is required to meet regularly throughout the year, and in any event at least twice per year, and considers recommendations from internal management and external advisors.
The Board is ultimately responsible for decisions made on recommendations from the RNC. No director votes on remuneration resolutions which directly impact on his or her remuneration.
(b) External remuneration advisers
In March 2014, the Board rotated external remuneration advisors and engaged Guerdon Associates to provide independent remuneration advice for Key Management Personnel (“KMP ” ), including senior executives and NEDs, and to review the rules of the Group’s LTI and STI Plans for FY15.
Guerdon Associates were re-engaged in March 2015 to provide independent remuneration advice for KMP for FY16.
For the provision of the advice to date, Guerdon Associates have been commissioned by, engaged with, and addressed reports directly to the Chairman of the RNC.
The Board is satisfied that the remuneration advice from Guerdon Associates was made free from undue influence by the KMP to whom the advice related, due to there being no engagement with the remuneration advisors outside of the Chairman of the RNC. A declaration of independence from Guerdon Associates was received by the Board prior to the acceptance of their engagement and accompanied their report to the RNC.
While remuneration services were received, no remuneration recommendations as defined under Division 1, Part 1.2.98 (1) of the Corporations Act, were made by Guerdon Associates.
Page 15
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.3 DETAILS OF KMP
KMP for the year ended 30 June 2015 are those persons who are identified as having authority and responsibility for planning, directing and controlling the activities of the Group, directly or indirectly, including any executive or NED of the Group.
The KMP of the Group for the year ended 30 June 2015 have been determined by the Board to be as follows:
| follows: | |
|---|---|
| Position | |
| Non-executive directors | |
| Jim Hazel | Chairman of the Board |
| NED | |
| Member - Remuneration and Nomination Committee | |
| Amanda Heyworth | NED |
| Chairman - Audit and Risk Committee | |
| Member - Remuneration and Nomination Committee | |
| Philip Clark AM | NED |
| Chairman - Remuneration and Nomination Committee | |
| Robert Morrison | NED |
| Member - Audit and Risk Committee | |
| Norah Barlow | NED |
| Member-Audit and Risk Committee | |
| Executive director | |
| Simon Owen | Managing Director and CEO |
| Other executives | |
| Tania Betts | CFO |
| Nicole Fisher | COO |
13.4 REMUNERATION OF EXECUTIVE KMP
(a) Remuneration policy
The Group’s Remuneration Policy is to ensure remuneration packages properly reflect the person’s duties and responsibilities and that the remuneration is competitive in attracting, retaining and motivating people of suitable quality.
The structure of remuneration, as explained below, is designed to attract suitably qualified candidates, reward the achievement of strategic objectives, and achieve the broader outcome of long-term value creation for securityholders. The remuneration structures take into account a range of factors, including the following:
-
Capability, skills and experience;
-
Ability to impact achievement of the strategic objectives of the Group;
-
Performance of the KMP in their roles;
-
The Group’s overall performance;
-
Remuneration levels being paid by competitors for similar positions; and
-
The need to ensure continuity of executive talent.
Refer below for detail of the mechanisms in place, which link the remuneration outcomes to individual and the Group’s performance.
Page 16
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.4 REMUNERATION OF EXECUTIVE KMP (continued)
(b) Link between remuneration and performance
The Board understands the importance of the relationship between the Group’s remuneration policy for KMP and the Group’s performance. The remuneration packages for KMP are aimed at achieving this balance and aligning KMP remuneration with the interests of securityholders.
Remuneration component Link to Group performance
Total Fixed Remuneration TFR is not directly linked to Group performance. It is set with reference (“TFR”) to the individual’s role, responsibilities and performance and remuneration levels for similar positions in the market. Short-term incentive (“STI ” ) STIs are awarded to individuals whose achievements, behaviour and focus meet the Group’s business plan and individual Key Performance Indicators (“KPI”) measured over the financial year. The Board maintains sole discretion over the granting of STIs to eligible employees. For achievement of FY15 STIs, the payment will be 50% cash and a 50% deferred equity element linked to earnings growth sustainability. This mechanism will be continued in FY16. Long-term incentive (“LTI”) LTI is granted to individuals to align their focus with the Group’s required TSR and for FY16 Return on Equity (“ROE”) performance measured over three financial years. The Board maintains sole discretion over the granting of the LTI to eligible employees.
The Board maintains sole discretion over the granting of STIs to eligible employees.
Payment for achievement of LTIs will be made in equity for alignment with securityholders’ interests.
LTIs are subject a malus provision.
The table below sets out summary information about the Group’s earnings and movement in securityholder wealth for the five years to 30 June 2015:
| 30 June | 30 June | 30 June | 30 June | 30 June | |
|---|---|---|---|---|---|
| 2015 | 2014 | 2013 | 2012 | 2011 | |
| Underlying Profit ($000) | 17,507 | 11,568 | 5,867 | 7,434 | 6,889 |
| Statutory profit/(loss) ($000) | 25,722 | 11,518 | (10,290) | 33,627 | 13,051 |
| EPS (cents) | 3.1(3) | 1.8(2) | (2.0)(1) | 7.6 | 3.0 |
| Net asset value per security (cents) | 38.9(3) | 35.5(2) | 34.4(1) | 34.3 | 25.9 |
| Security price 30 June (cents) | 43.0 | 50.5 | 34.5 | 19.5 | 11.5 |
| Distributions (cents) | 1.35 | 1.15 | 1.0 | - | - |
(1) During the year ended 30 June 2013, the Group issued 66,150,000 securities under an institutional placement.
(2) During the year ended 30 June 2014, the Group issued 169,061,000 securities under the non-renounceable rights issue.
(3) During the year ended 30 June 2015, the Group issued 197,968,000 securities under the institutional placement and rights issue, 1,818,000 upon vesting of Retention Quantum Rights (“RQRs”) and 6,674,000 under the dividend reinvestment plan.
Page 17
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.4 REMUNERATION OF EXECUTIVE KMP (continued)
(c) Mix of remuneration components
Executive remuneration packages include a mix of fixed remuneration, STIs and LTIs. The Group aims to reward executives with a mix of remuneration commensurate with their position and responsibilities and aligned with market practice.
The Group’s policy is to set the total employment cost of KMP by reference to the 50[th] percentile range of comparable industry peers and other Australian listed companies of similar size and complexity, whilst also taking into account the individual’s competence and the potential impact of incentives.
The target remuneration mix for executives for the year ended 30 June 2015, expressed as a percentage of total remuneration, is detailed in the table below:
| Target mix | TFR | Maximum | Maximum | |
|---|---|---|---|---|
| (%) | STI | LTI | Total | |
| remuneration | ||||
| (%) | (%) | (%) | ||
| CEO | 43.5% | 34.8% | 21.7% | 100.0% |
| CFO | 62.5% | 25.0% | 12.5% | 100.0% |
| COO | 62.5% | 25.0% | 12.5% | 100.0% |
13.5 TOTAL FIXED REMUNERATION OF EXECUTIVE KMP
TFR is a guaranteed annual salary, which is calculated on a total cost basis, which may include salary-packaged benefits grossed up for FBT payable, as well as employer contributions to superannuation funds and other non-cash benefits that may be agreed from time to time.
The RNC reviews and makes recommendations to the Board in relation to fixed remuneration levels for KMP on an annual basis.
The table below details the TFR for each of the executives for the year ended 30 June 2015:
| Executive | Position | TFR(2) |
|---|---|---|
| Simon Owen | Managing Director and CEO | $638,098 |
| Tania Betts | CFO | $324,988 |
| Nicole Fisher(1) | COO | $253,573 |
(1) Based on four days per week.
(2) TFR increases for FY15 took effect on 1 October 2014, so they only applied for part of the year.
13.6 NEW RIGHTS PLAN
Guerdon Associates were engaged to review the rules of the STI and LTI plan and subsequently proposed rules for a Rights Plan, which were endorsed by the RNC and approved by the Board. The new Rights Plan was also approved by securityholders at the Annual General Meeting (“AGM ” ) held on 12 November 2014.
The Rights Plan provides for the issuance of Rights which, upon a determination by the Board that the performance conditions attached to the Rights have been met, will result in the issue of stapled securities in the Group for each Right.
The Rights Plan provides for the issue of Rights to eligible employees for both STIs and LTIs.
Page 18
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.7 SHORT-TERM INCENTIVE PLAN (“STIP”)
Under the new Rights Plan, a structural change was implemented for the FY15 STIs with 50% of the maximum STI for the executive KMP being paid in cash and the remaining 50% being a deferred equity element, subject to forfeiture where earnings growth is not sustained. The deferral is for 12 months and sustainability has been defined as earnings growth in the following year to be equal to or above a set threshold on prior year. The deferral is to be Rights to INA stapled securities, plus additional stapled securities equal to distributions during the deferral period on a reinvestment basis.
| Executives | Maximum STIP | Maximum STIP Deferred | Total Maximum STIP |
|---|---|---|---|
| Cash | (STIP Rights) | Available | |
| Simon Owen | 40% of FY15 TFR | 40% of FY15 TFR | 80% of FY15 TFR |
| $260,000 | $260,000 | $520,000 | |
| Tania Betts | 20% of FY15 TFR | 20% of FY15 TFR | 40% of FY15 TFR |
| $65,600 | $65,600 | $131,200 | |
| Nicole Fisher | 20% of FY15 TFR | 20% of FY15 TFR | 40% of FY15 TFR |
| $63,000 | $63,000 | $126,000 |
The FY15 STIP Rights are subject to the following terms and conditions:
-
A ‘malus’ (forfeiture) provision during the deferral period, which means that some or all of the STIP Rights may lapse if:
-
the Board forms the view that Ingenia’s earnings growth is not sustainable (in general, this will require earnings growth to be equal to or above 5% on the prior year); or
-
any of the circumstances set out in the rules of the Rights Plan occur, such as fraud or dishonesty, a breach of obligations or material misstatement of Ingenia’s financial statements;
-
A one-year deferral period and are eligible to vest on or following 1 October 2016;
-
On the vesting date Ingenia will cause the relevant number of INA securities to be issued to the executive in accordance with a prescribed formula; and
-
No amount is payable by the executive for the issue or transfer of Ingenia securities to the executive.
The STIP award is subject to STI performance conditions that focus on Board assessment areas of operating earnings, capital management (for the CEO only), operational targets and people and reporting assessments. Each assessment area is weighted to break down the award further. These KPIs have been chosen as they aim to focus individuals to meet the Group’s business plan. The KPIs specific to the executive KMPs are outlined in the table below, together with what the Board will consider in determining the achievement of the KPI.
In each case, the KPIs are set with ‘threshold’, ‘target’ and ‘stretch’ performance levels, with entitlements calculated on a pro-rata basis between these levels.
Details of the KPI split for each executive KMP is as follows:
| Financial | Capital | Operational | People and | |
|---|---|---|---|---|
| % | Management | % | Reporting | |
| % | % | |||
| CEO | 40 | 30 | 20 | 10 |
| CFO | 40 | - | 50 | 10 |
| COO | 40 | - | 50 | 10 |
Page 19
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.7 SHORT-TERM INCENTIVE PLAN (STIP) (continued)
KPIs, their applicability, targets, and outcomes are tabulated below.
| KPI | Executives | to | which | Key Considerations in achievement |
|---|---|---|---|---|
| KPIapplied | ||||
| Financial | CEO, CFO, COO | Operating income (Underlying Profit) to | ||
| exceed threshold level. | ||||
| Capital management | CEO | Non-core asset divestment, access to | ||
| debt to deliver strategic plan. Equity | ||||
| investors regard Ingenia as clear |
||||
| sector leader. | ||||
| Operational | CEO, CFO, COO | Achievement of operational and sales | ||
| metrics that deliver on business | ||||
| strategy, established for each KMP | ||||
| specific for their area of responsibility. | ||||
| People and reporting | CEO, CFO, COO | Recruit and retain leading industry | ||
| talent. Develop internal succession | ||||
| options. |
For the year ended 30 June 2015, the Board assessed the performance of the CEO and the CEO assessed the performance of the CFO and COO, against their respective KPIs. The RNC then recommended and the Board approved STIP awards.
The Board approved STIP awards for the year ended 30 June 2015 for each executive KMP were as follows:
| KMP Position |
Actual STI awarded $ Actual STI awarded as a % of maximum STI |
|---|---|
| Simon Owen MD & CEO Tania Betts CFO Nicole Fisher(1) COO |
273,000 52.5% 62,976 48.0% 64,980 51.6% |
(1) Actual amount awarded was calculated on a pro rata basis based on 4 days per week.
The FY15 deferred equity STIP component of the CEO’s remuneration was approved by securityholders at the AGM held on 12 November 2014. Any STIP Rights deferred equity component of the CEO’s remuneration for FY16 will be subject to securityholder approval at the 2015 AGM to be held on 17 November 2015.
Page 20
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.8 LONG-TERM INCENTIVES
(a) Long-Term Incentive Plan (“LTIP”)
The objective of the Group’s LTIP is to align long-term securityholder returns with the ‘at risk’ compensation payable to executive level employees whilst also acting as a mechanism to retain key talent.
On advice from Guerdon Associates, the RNC recommended, and the Board and securityholders approved significant changes under the new Rights Plan commencing in FY15 to:
-
The performance conditions for vesting of LTIP Rights; and
-
The methodology used to convert dollar amount awards to LTIP Rights entitlements.
The LTIP Rights are subject to the LTIP Performance Condition, which is based on growth in INA’s TSR relative to the ASX 300 Industrials Index (“Index ” ) return over the Rights Performance Period.
The ASX 300 Index was chosen because the Board considers it to be transparent and more closely aligned to the Group’s core business operations.
TSR is the growth in the security price plus distributions, assuming distributions are reinvested. To minimise the impact of any short-term volatility, Ingenia’s TSR will be calculated using the volume weighted average of the closing security price over the 30 days up to and including the trading day prior to the start and the 30 days up to and including the end trading day of the Rights Performance Period.
The FY15 LTIP Rights will vest on the following basis:
| Growth rate in INA’s TSR | % of Rights that vest | |
|---|---|---|
| At or Below Threshold | Equal to or less than Index + | Nil |
| 1% CAGR | ||
| Between Threshold and | Between Index + 1% and | 10% plus an additional amount progressively |
| Maximum | Index +6% CAGR | vesting on a straight line basis between |
| Threshold and Maximum | ||
| Maximum | Index + 6% CAGR | 100% |
CAGR: compound annual growth rate
It is important to note that executive KMP must outperform the Index to qualify for an award of LTIP Rights.
The methodology used to calculate Rights entitlements in FY15 determines security value as the volume weighted average price (“VWAP ” ) of Ingenia securities in the period of 30 trading days ending on the grant date (being, 1 October 2014 for the CFO and COO, and 12 November 2014 for the CEO). The number of LTIP Rights granted in FY15 was calculated by dividing the maximum LTIP Award by the VWAP.
Each LTIP Right vested equals one Ingenia security plus an additional number of Ingenia securities calculated on the basis of the distributions that would have been paid during the relevant period being reinvested.
The FY15 LTIP components of Simon Owen’s remuneration were approved by securityholders at the Annual General Meeting held on 12 November 2014. Any LTIP components of the CEO’s remuneration for FY16 will be subject to securityholder approval at the 2015 Annual General Meeting to be held on 17 November 2015.
Page 21
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.8 LONG-TERM INCENTIVES (continued)
(b) Performance Quantum Rights (“PQRs”) issued in FY14
Prior to FY15, the Board adopted an LTI scheme that provided for the issue of PQRs rather than LTIP Rights. Subject to vesting conditions, each PQR entitles the holder to one Ingenia fully paid stapled security.
PQRs granted in FY14 vest based on the Group’s performance as measured by the absolute TSR. TSR is calculated as the percentage gain from an investment in Ingenia Communities securities over the vesting period, assuming that distributions are reinvested.
The vesting period for PQRs granted in FY14 is 3 years from 1 July 2013.
The vesting conditions are based on Group performance over the vesting period as measured by the actual TSR.
The Board has absolute discretion to vary the vesting conditions outlined in the table below.
In respect of FY14 year, the percentage of PQRs held by an eligible employee on the vesting date in respect of a Scheme Year that may vest shall be determined in accordance with the table below:
| Where Group’s actual TSR over the 3 year | Percentage of employee’s PQRs that may vest in |
|---|---|
| vesting period is: | respect of the Scheme Year: |
| Below 26% - below thresholdperformance. | 0% |
| 26% (approximately 8%pa compound), | 25% |
| on thresholdperformance. | |
| At or above 26% but below 33% performance, | 25%-50%, in the same proportion as the Group’s |
| between threshold and target performance. | actual TSR bears to the threshold and target |
| performance. | |
| 33% (approximately 10%pa compound), | 50% |
| on targetperformance. | |
| Above 33% but below 40% performance, | 50%-100%, in the same proportion as the Group’s |
| between target and stretch performance. | actual TSR bears to the target TSR and stretch |
| performance. | |
| 40% or above (approximately 12%pa | 100% |
| compound),stretchperformance. |
Page 22
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.8 LONG-TERM INCENTIVES (continued)
(c) Summary of PQRs and LTIPs on issue
The following table sets out the participation level of KMP in the past LTI Scheme (where PQRs were issued) and the new Rights Plan (where LTIP Rights were issued), in terms of grant size, fair value, vesting date and the maximum amount to be expensed in the future. PQRs were granted during the years ended 30 June 2013 and 30 June 2014. LTIP Rights were granted during the year ended 30 June 2015.
| KMP | Position | LTI | Number of | **Grant date ** | Fair value | Vesting date | Maximum | |
|---|---|---|---|---|---|---|---|---|
| Scheme | rights | of rights | to | |||||
| PQRs / | granted | $ | expense | |||||
| LTIP | in future | |||||||
| Rights | years $ | |||||||
| Simon Owen | CEO | 2013 | 2,260,000 | 31 May 2012 | 230,520 | 1 July 2015 | - | |
| 2014 | 2,460,000 | 19 November | 799,500 | 1 July 2016 | 266,986 | |||
| 2013 | ||||||||
| 2015 | 709,413 | 12 November | 179,481 | 1 October | 134,775 | |||
| 2014 | 2017 | |||||||
| Tania Betts | CFO | 2013 | 791,000 | 14 May 2012 | 71,032 | 1 July 2015 | - | |
| 2014 | 641,000 | 19 November | 208,325 | 1 July 2016 | 69,568 | |||
| 2013 | ||||||||
| 2015 | 139,544 | 1 October 2014 | 33,909 | 1 October | 25,463 | |||
| 2017 | ||||||||
| Nicole Fisher | COO | 2013 | 791,000 | 4 June 2012 | 80,287 | 1 July 2015 | - | |
| 2014 | 615,000 | 19 November | 199,875 | 1 July 2016 | 66,747 | |||
| 2013 | ||||||||
| 2015 | 134,014 | 1 October 2014 | 32,565 | 1 October | 24,453 | |||
| 2017 |
No PQRs were granted during the year ended 30 June 2015, but LTIP Rights were granted in that year.
The following PQRs vested on 1 July 2015.
| KMP | Position | LTI Scheme - | Number of | Grant date |
|---|---|---|---|---|
| PQRs | performance | |||
| rights vested | ||||
| Simon Owen | CEO | 2013 | 2,260,000 | 31 May 2012 |
| Tania Betts | CFO | 2013 | 791,000 | 14 May 2012 |
| NicoleFisher | COO | 2013 | 791,000 | 4June2012 |
(d) Retention Quantum Rights (“RQRs”)
These are rights that were granted at the time the Group was internalised, to encourage the retention of key executives and were subject to the holder remaining an employee of the Group until the end of the retention period, which was two years. An employee is not required to pay for a RQR and each right entitles the holder to one Ingenia fully paid stapled security which is traded on the Australian Securities Exchange under the code INA.
RQRs were granted to the following employees during FY12 as a one off retention bonus of between 25% and 50% of the Executive’s total fixed annual remuneration in FY13 only. They were aimed at incentivising them to remain with the business during the important transitional phase of Internalisation and the initial transition of the business as an ASX listed entity.
Page 23
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.8 LONG-TERM INCENTIVES (continued)
(d) Retention Quantum Rights (RQRs) (continued)
All the following RQR rights vested on 1 July 2014 and have been converted to Ingenia securities as at that date.
| at that date. | ||||||
|---|---|---|---|---|---|---|
| Grant date | Retention | Vesting | Vesting | Value of RQRs | Number | |
| period | date | conditions | of RQRs | |||
| Simon Owen | 31 May 2012 | 2 years | 1 July 2014 | Remaining | 50% of TFR in | 1,070,000 |
| employed at | year 1, $200,000 | |||||
| vesting date | ||||||
| Tania Betts | 14 May 2012 | 2 years | 1 July 2014 | Remaining | 25% of TFR in | 374,000 |
| employed at | year 1, $70,000 | |||||
| vesting date | ||||||
| Nicole Fisher | 4 June 2012 | 2 years | 1 July 2014 | Remaining | 25% of TFR in | 374,000 |
| employed at | year 1, $70,000 | |||||
| vesting date |
There have been no additional RQRs issued during the year ended 30 June 2015 or since then, and before the date of this report.
(e) LTIP – termination of employment
The following outlines the treatment of unvested LTIP Rights at the time of termination of employment. This treatment also applies to unvested STIP Rights.
-
Where a Participant holding unvested Rights ceases to be an employee of the Group, those Rights immediately lapse.
-
Notwithstanding the above, where a Participant holding unvested Rights ceases to be an employee of the Group due to a Qualifying Reason, the Board may, in its discretion, determine the treatment of those unvested Rights.
-
Qualifying Reason means:
-
the death, total and permanent disablement, retirement or redundancy of the Participant as determined by the Board in its absolute discretion; or
-
any other reason with the approval of the Board.
(f) LTI Scheme (PQRs) – termination of employment The following table outlines the treatment of unvested PQRs at the time of a termination of employment:
| employment: | |
|---|---|
| Termination circumstance | Rights |
| Dismissal (termination for | All are forfeited. |
| cause) | |
| Resignation | All are forfeited unless and to the extent otherwise determined by the |
| Board. | |
| Other circumstance | Rights granted in the financial year of termination of employment are |
| forfeited in the same proportion as the remainder of the financial year | |
| bears to the full financial year. | |
| Rights that do not lapse at the termination of employment will | |
| continue to be held by participants with a view to testing for vesting at | |
| the end of the measurement period. | |
| If the security price at the end of the measurement period is less than | |
| the security price at the date of cessation of employment then: | |
| PQR – the rights will lapse and an amount up to the value of the | |
| Rights that would otherwise have vested will be paid in cash. | |
| If the security price at the end of the measurement period is not less | |
| than the security price at the date of termination of employment then: | |
| PQR – the rights will be tested for vesting in accordance with the | |
| terms of rights. |
Page 24
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.9 KMP EMPLOYMENT CONTRACTS
Managing Director and CEO – Simon Owen
| Contract duration | Commenced 4 June 2012, open-ended. |
|---|---|
| Fixed remuneration | Total fixed remuneration includes cash salary, superannuation and |
| other non-cash benefits. | |
| Variable remuneration eligibility | Eligible for STI of up to 30%(1) for any one year of the executive’s |
| total cost fixed annual remuneration. | |
| Eligible for LTI of up to 50%(1) for any one year of the executive’s total | |
| cost of fixed annual remuneration. | |
| The Board may withdraw or vary the STI and LTI schemes at any | |
| time by written notice to the executive, provided that the scheme will | |
| not be varied or withdrawn part way through a financial year in | |
| respect of that same financial year. | |
| Non-compete period | 12 months. |
| Non-solicitation period | 12 months. |
| Notice by Ingenia | 12 months. |
| Notice by executive | 12 months. |
| Treatment on termination | Payment in lieu of notice: Payment may be made in lieu of notice, |
| which would include pro rata fixed remuneration and statutory | |
| entitlements. | |
| Treatment of Incentives: As outlined above. |
Chief Financial Officer - Tania Betts
| Contract duration | Commenced 14 May2012,open-ended. |
|---|---|
| Fixed remuneration | Total fixed remuneration includes cash salary, superannuation and |
| other non-cash benefits. | |
| Variable remuneration eligibility | Eligible for STI of up to 30%(1) for any one year of the executive’s |
| total cost fixed annual remuneration. | |
| Eligible for LTI of up to 30%(1) for any one year of the executive’s | |
| total cost of fixed annual remuneration. | |
| The Board may withdraw or vary the STI and LTI schemes at any | |
| time by written notice to the executive, provided that the scheme will | |
| not be varied or withdrawn part way through a financial year in | |
| respect of that same financialyear. | |
| Non-competeperiod | 12 months. |
| Non-solicitationperiod | 12 months. |
| Notice byIngenia | 6 months. |
| Notice byexecutive | 6 months. |
| Treatment on termination | Payment in lieu of notice: Payment may be made in lieu of notice, |
| which would include pro rata fixed remuneration and statutory | |
| entitlements. | |
| Treatment of Incentives: As outlined above. |
(1) The Board has varied the percentage of STI and LTI that executive KMP are eligible for in line with external remuneration consultant’s advice on appropriate mix of total remuneration for executives. Refer to Section 13.7 for the FY15 applicable percentages.
Page 25
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.9 KMP EMPLOYMENT CONTRACTS (continued)
Chief Operating Officer - Nicole Fisher
| Contract duration | Commenced 4 June 2012,open-ended. |
|---|---|
| Fixed remuneration | Total fixed remuneration includes cash salary, superannuation and |
| other non-cash benefits. | |
| Variable remuneration eligibility | Eligible for STI of up to 30%(1) for any one year of the executive’s |
| total cost fixed annual remuneration. | |
| Eligible for LTI of up to 30%(1) for any one year of the executive’s | |
| total cost of fixed annual remuneration. | |
| The Board may withdraw or vary the STI and LTI schemes at any | |
| time by written notice to the executive, provided that the scheme will | |
| not be varied or withdrawn part way through a financial year in | |
| respect of that same financialyear. | |
| Non-competeperiod | 12 months. |
| Non-solicitationperiod | 12 months. |
| Notice byIngenia | 6 months. |
| Notice byexecutive | 6 months. |
| Treatment on termination | Payment in lieu of notice: Payment may be made in lieu of notice, |
| which would include pro rata fixed remuneration and statutory | |
| entitlements. | |
| Treatment of Incentives: As outlined above. |
(1) The Board has varied the percentage of STI and LTI that executive KMP are eligible for in line with external remuneration consultant’s advice on appropriate mix of total remuneration for executives. Refer to Section 13.7 for the FY15 applicable percentages.
Page 26
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.10 REMUNERATION TABLES
The following tables outline the remuneration provided to KMP excluding NEDs for the years ended 30 June 2015 and 30 June 2014.
No executive KMP appointed during the period received a payment as part of their consideration for agreeing to hold the position.
Key Management Personnel - Executive Remuneration
| Short-term | Other long-term |
LTI(2) | Termination benefits |
Total | Performance related |
Performance related |
|
|---|---|---|---|---|---|---|---|
| Salary Non- monetary benefits Other payments Super- annuation benefits STI(1) Total short-term |
Long service leave |
Performance quantum rights Retention quantum rights |
STI+LTI Percent of total |
LTI Percent of total |
|||
| $ $ $ $ $ $ |
$ | $ $ |
$ | $ | % | % | |
| Executive director Simon Owen MD & CEO 2015 2014 Senior executives Tania Betts CFO 2015 2014 Nicole Fisher COO 2015 2014 |
618,592 - - 19,506 273,000 911,098 588,915 - - 23,831 205,200 817,946 305,482 - - 19,506 62,976 387,964 279,989 - - 17,644 70,875 368,508 234,067 - - 19,506 64,980 318,553 225,780 - - 17,609 56,160 299,549 |
- - - - - - |
387,803 - 343,097 91,085 101,555 - 93,108 30,222 101,570 - 93,458 29,630 |
- - - - - - |
1,298,901 1,252,128 489,519 491,838 420,123 422,637 |
51 51 34 39 40 42 |
30 35 21 25 24 29 |
| Total executive KMP 2015 2014 |
1,158,141 58,518 400,956 1,617,615 1,094,684 - - 59,084 332,235 1,486,004 |
- - |
590,928 - 529,663 150,937 |
- - |
2,208,543 2,166,604 |
45 47 |
27 31 |
(1) STIs were accrued in the year ended 30 June 2015 and 30 June 2014.
(2) The RQRs vested on 1 July 2014 and 1,818,000 fully paid stapled securities were issued at that time. LTI expense for the year ended 30 June 2015 was $590,928 (2014: 680,600).
Page 27
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.11 NON-EXECUTIVE DIRECTORS’ REMUNERATION
(a) NED fees
The maximum aggregate fee pool available to NEDs is $1,000,000 as stipulated in the Constitution that was adopted pre-internalisation.
(b) Performance-based remuneration
NEDs are remunerated by way of cash and mandated superannuation. They are not permitted to participate in performance based remuneration practices unless approved by securityholders. The Group currently has no intention to remunerate NEDs by any way other than cash benefits.
(c) Equity-based remuneration
Directors are eligible to participate in the existing Rights Plan, however there is no current intention to grant any Rights to NEDs under this plan.
However, all NEDs have self funded the purchase of Ingenia securities on market thereby aligning their interests with securityholders. Details are shown below in Section 13.12.
The Board has introduced a policy guideline for Non-Executive Directors to hold the equivalent of one year’s gross fees in Ingenia securities within a period of two years from the date of appointment.
(d) NED remuneration table
The following table outlines the remuneration provided to NEDs for the years ended 30 June 2015 and 30 June 2014:
| Directors’ | ||
|---|---|---|
| fees | ||
| Non-executive directors | ($) | |
| Jim Hazel | 2015 | 170,000 |
| 2014 | 170,000 | |
| Amanda Heyworth | 2015 | 93,000 |
| 2014 | 90,000 | |
| Philip Clark | 2015 | 93,000 |
| 2014 | 90,000 | |
| Robert Morrison | 2015 | 93,000 |
| 2014 | 90,000 | |
| Norah Barlow | 2015 | 93,000 |
| 2014 | 22,500 | |
| Total non-executive KMP | 2015 | 542,000 |
| 2014 | 462,500 |
In addition to the above fees, all NEDs receive reimbursement for reasonable travel, accommodation and other expenses incurred while undertaking Ingenia business.
NEDs do not receive additional remuneration for chairing or being a member of Board committees.
Page 28
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.12 KMP INTERESTS
Securities held directly, indirectly or beneficially by each key management person, including their related parties, were:
| Balance | Acquisitions | Disposals | On exercise | On exercise | Balance | |
|---|---|---|---|---|---|---|
| 1 July 2014 | of rights | 30 June 2015 | ||||
| Directors | ||||||
| Jim Hazel | 1,333,334 | 336,253 | - | - | 1,669,587 | |
| Philip Clark AM | 208,334 | 29,762 | - | - | 238,096 | |
| Amanda Heyworth | 561,334 | 80,190 | - | - | 641,524 | |
| Robert Morrison | 221,667 | 231,668 | - | - | 453,335 | |
| Norah Barlow | 178,000 | 31,063 | - | - | 209,063 | |
| Simon Owen | 2,179,667 | 514,238 | - | 1,070,000 | 3,763,905 |
PQRs held by key management personnel were:
| Balance | Granted | Vested | Balance | |
|---|---|---|---|---|
| 1 July 2014 | 30 June 2015 | |||
| Directors | ||||
| Simon Owen | 4,720,000 | - | - | 4,720,000 |
| Executives | ||||
| Tania Betts | 1,432,000 | - | - | 1,432,000 |
| Nicole Fisher | 1,432,000 | - | - | 1,432,000 |
3,842,000 PQRs vested on 1 July 2015 and 3,842,000 fully paid stapled securities were issued at that time.
RQRs held by key management personnel were:
| Balance | Granted | Vested | Balance | |
|---|---|---|---|---|
| 1 July 2014 | 30 June 2015 | |||
| Directors | ||||
| Simon Owen | 1,070,000 | - | (1,070,000) | - |
| Executives | ||||
| Tania Betts | 374,000 | - | (374,000) | - |
| Nicole Fisher | 374,000 | - | (374,000) | - |
The retention quantum rights vested on 1 July 2014 and 1,818,000 fully paid stapled securities were issued at that time.
LTIP Rights held by key management personnel were:
| Balance | Granted | Vested | Balance | |
|---|---|---|---|---|
| 1 July 2014 | 30 June 2015 | |||
| Directors | ||||
| Simon Owen | - | 709,413 | - | 709,413 |
| Executives | ||||
| Tania Betts | - | 139,544 | - | 139,544 |
| Nicole Fisher | - | 134,014 | - | 134,014 |
Page 29
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.13 FY16 REMUNERATION
This section of the Remuneration Report deals with the period from 1 July 2015 to the date of this report.
(a) External Remuneration Advisors
Guerdon Associates were re-appointed by the Board to provide independent remuneration advice for KMP remuneration in respect of FY16, including latest market practices and a review of the STI and LTI scheme rules.
(b) Remuneration Drivers
The following are considered key drivers in dictating the direction of the remuneration structures for FY16:
-
(i) Focus management on delivering outcomes in the short to medium term, particularly significant Underlying Profit growth;
-
(ii) Provide long-term value creation for securityholders and strong alignment between management and securityholders; and
-
(iii) Attracting, retaining and motivating KMP.
(c) Details of KMP
There have been no changes to the KMP since 30 June 2015 and before the date of this report.
(d) Review date
The review date for FY16 will remain 1 October 2016, to ensure that remuneration reviews are based on final audited results and equity grants for deferred STI and LTI are based on an informed market.
(e) Target mix of remuneration components
Based on market data from Guerdon Associates and recommendations from the RNC, the Board has set the remuneration mix for executives for FY16, expressed as a percentage of total remuneration, as detailed in the table below:
| Target mix | TFR | Maximum | Maximum | Total remuneration |
|---|---|---|---|---|
| STI | LTI | |||
| CEO | 43.5% | 34.8% | 21.7% | 100.0% |
| CFO | 55.6% | 33.3% | 11.1% | 100.0% |
| COO | 55.6% | 33.3% | 11.1% | 100.0% |
The mix reflects implementation of the key remuneration drivers set out above.
(f) TFR
Based on market data from Guerdon Associates and recommendations from the RNC, the Board has set TFR for each of the executives for FY16 as detailed in the table below:
| TFR(p.a.) | |
|---|---|
| CEO | $650,000 |
| CFO | $336,200 |
| COO(1) | $330,750 |
(1) Based on five days per week.
No increase on FY15 TFR will be made to the FY16 fixed remuneration for the CEO. The increase in FY16 TFR for the CFO is 2.5% and COO is 5.0%. The Board considers these increases reasonable in the context of market remuneration levels for matched positions in comparable companies.
Page 30
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.13 FY16 REMUNERATION (continued)
(f) TFR (continued)
Data for TFR ranges for the CFO and COO for FY16 were provided by Guerdon Associates. The RNC used an element of judgement to determine the appropriate positioning within this range and arrived at the TFR amounts set out above. Those recommendations were approved by the Board.
(g) STI
For FY16 STI 50% of the maximum STI for the executive KMP will be paid in cash and the remaining 50% will be a deferred equity element. The deferred equity component is subject to forfeiture where earnings growth is not sustained. The deferral is for 12 months and earnings growth sustainability has been defined as at least 5% Underlying Profit growth in the following year to be equal to or above a set threshold on prior year. The deferral is to be rights to INA stapled securities, plus additional stapled securities equal to distributions during the deferral period on a reinvestment basis.
| Executives | Maximum STI | Maximum STI Deferred (STI | Total Maximum STI |
|---|---|---|---|
| Cash | Rights) | Available | |
| Simon Owen | 40% of FY16 TFR | 40% of FY16 TFR | 80% of FY16 TFR |
| $260,000 | $260,000 | $520,000 | |
| Tania Betts | 30% of FY16 TFR | 30% of FY16 TFR | 60% of FY16 TFR |
| $100,860 | $100,860 | $201,720 | |
| Nicole Fisher(2) | 30% of FY16 TFR | 30% of FY16 TFR | 60% of FY16 TFR |
| $99,225 | $99,225 | $198,450 |
(1) Subject to securityholder approval at the Annual General Meeting to be held on 17 November 2015.
(2) Based on five days per week.
The STI deferral rights are subject to the following terms and conditions:
-
a ‘malus’ (forfeiture) provision during the deferral period
-
a one-year deferral period and are eligible to vest on or following 1 October 2017
-
on the vesting date Ingenia will cause the relevant number of INA securities to be issued to the executive in accordance with a prescribed formula
-
no amount is payable by the executive for the issue or transfer of INA securities to the executive.
The STI award is subject to STI performance conditions (KPIs) that focus on Underlying Profit, capital management, operational, systems and people and reporting metrics. In each case, the KPIs are further broken down to identify specific measurements to monitor the achievement of performance. These are set with ‘threshold’, ‘target’ and ‘stretch’ performance levels, with entitlements calculated on a pro-rata basis between these levels.
Details of the STI KPI split for each executive KMP are as follows:
| Financial | Capital | Operational | Systems | People and | |
|---|---|---|---|---|---|
| % | Management | % | % | Reporting | |
| % | % | ||||
| CEO | 40 | 25 | 20 | - | 15 |
| CFO | 30 | 15 | - | 15 | 40 |
| COO | 30 | - | 40 | 10 | 20 |
Page 31
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.13 FY16 REMUNERATION (continued)
(h) LTI
There were no PQRs or RQRs issued during the year ended 30 June 2015 or since then and before the date of this report, but note the comment in Section 13.8(d) above in relation to RQRs which vested on 1 July 2014 and Section 13.8(c) in relation to PQRs which vested on 1 July 2015.
(i) Long-Term Incentive Plan – LTIP Rights offered Since 1 July 2015 and before the date of this report, the value and number of LTIP Rights that have been offered to executives are:
| Value of LTIP Rights | Vesting Date | |
|---|---|---|
| Simon Owen | 50% of FY16 TFR $325,000(1) |
30 September 2018 |
| Tania Betts | 20% of FY16 TFR | 30 September 2018 |
| $67,240 | ||
| Nicole Fisher(2) | 20% of FY16 TFR | 30 September 2018 |
| $66,150 |
(1) Subject to securityholder approval at the Annual General Meeting to be held on 17 November 2015.
(2) Based on five days per week.
(ii) LTIP Rights Performance Conditions
The LTIP Rights offered after 30 June 2015 and before the date of this report are subject to two LTIP Performance Conditions:
-
(a) 70% based on a Relative TSR; and
-
(b) 30% based on a Return on Equity (“ROE”).
-
(a) Relative TSR Performance Condition
The Relative TSR Hurdle is growth in Ingenia’s TSR relative to growth in the ASX 300 Industrials Index, measured over the Rights Performance Period ending on 30 June 2018.
The Index was chosen because the Board considers it to be transparent and more closely aligned to the Group’s core business operations.
Total TSR is the growth in the security price plus distributions, assuming distributions are reinvested. To minimise the impact of any short-term volatility, Ingenia’s TSR will be calculated using the weighted average of the closing security price over the 30 days up to and including the trading day prior to the start and the 30 days up to and including the end trading day of the Rights Performance Period.
The Rights will vest on the following basis:
| Growth rate in INA’s TSR | % of Rights that vest | |
|---|---|---|
| At or Below Threshold | Equal to or less than Index + | Nil |
| 1% CAGR | ||
| Between Threshold and | Between Index + 1% and | 10% plus an additional amount progressively |
| Maximum | Index +6% CAGR | vesting on a straight line basis between |
| Threshold and Maximum | ||
| Maximum | Index + 6% CAGR | 100% |
CAGR: compound annual growth rate
Page 32
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.13 FY16 REMUNERATION (continued)
(h) LTI (continued)
(ii) LTIP Rights Performance Conditions (continued)
It is important to note that executive KMP must outperform the Index to qualify for an award of LTIP Rights.
(b) ROE Performance Condition
The ROE Performance Condition has been added in FY16 because the Board is focused on improving medium to long-term return on investment.
ROE is defined as Underlying Profit divided by net assets. The relevant metric is ROE achieved in FY18.
Vesting levels for FY18 are:
| Vesting levels for | FY18 are: | ||
|---|---|---|---|
| Threshold | ROE | > | 8.0% |
| Target | ROE | = | or > 9.0% |
| Maximum | ROE | = | or > 10.0% |
FY16 LTIP Rights will vest on the following basis:
| At Threshold | Nil |
|---|---|
| Above Threshold and below | 30% plus an additional amount of progressive |
| Maximum | vesting on a straight line basis to 100% |
| At or above Maximum | 100% |
(iii) LTIP Methodology
The FY16 LTIP methodology determines security value as the VWAP of Ingenia securities in the period of 30 trading days ending on the grant date (expected to be 1 October 2015 for the CFO and COO and within a week of approval from securityholders at the annual general meeting on 17 November 2015 for the CEO). The number of LTIP Rights granted in FY16 will be calculated by dividing the Rights by the 30 day VWAP of the INA security price. Each LTI Right vested equals one Ingenia security plus an additional number of Ingenia securities calculated on the basis of the distributions that would have been paid during the relevant period being reinvested.
(iv) Entitlement to Distribution adjustment
FY16 LTIP Rights will be entitlements to Rights to stapled securities plus additional stapled securities equal to distributions paid during the vesting period. The Board aims to have executive KMP incentivised to grow distributions to securityholders.
Page 33
Ingenia Communities Holdings Limited Directors’ report (continued) for the year ended 30 June 2015
13.13 FY16 REMUNERATION (continued)
(i) Total maximum FY16 Remuneration
| Executive | Fixed | Maximum STI | Maximum STI | Maximum | Maximum Total |
|---|---|---|---|---|---|
| Remuneration | Cash | Deferred(1) | LTI(1) | Remuneration | |
| Simon Owen | $650,000 | $260,000 | $260,000 | $325,000 | $1,495,000 |
| Tania Betts | $336,200 | $100,860 | $100,860 | $67,240 | $605,160 |
| Nicole Fisher | $330,750 | $99,225 | $99,225 | $66,150 | $595,350 |
(1) For Simon Owen, subject to securityholder approval at the Annual General Meeting to be held on 17 November 2015.
(2) Review date is 1 October 2015.
In accordance with the Board’s objective, a significant proportion of each executive KMP’s total maximum remuneration in FY16 is performance based. The percentage of total maximum remuneration at risk for each executive KMP is:
| CEO | 56.5% |
|---|---|
| CFO | 44.4% |
| COO | 44.4% |
It is worth noting that the CEO’s total FY16 Maximum Total Remuneration remains unchanged from FY15 at $1,495,000 and 56.5% of that amount is at risk.
(j) Non-executive directors’ remuneration
The RNC has recommended that remuneration for the Chairman of the Board and non-executive directors remain unchanged from FY15, at $170,000 and $93,000 respectively.
This position is to be re-assessed towards the end of calendar year 2015.
Signed in accordance with a resolution of the directors.
==> picture [149 x 56] intentionally omitted <==
Jim Hazel Chairman Sydney, 9 September 2015
Ernst & Young 680 George Street Sydney NSW 2000 Australia GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555 Fax: +61 2 9248 5959 ey.com/au
==> picture [71 x 81] intentionally omitted <==
Auditor’s Independence Declaration to the Directors of Ingenia Communities Holdings Limited
In relation to our audit of the financial report of Ingenia Communities Holdings Limited and its controlled entities for the financial year ended 30 June 2015, to the best of my knowledge and belief, there have been no contraventions of the auditor independence requirements of the Corporations Act 2001 or any applicable code of professional conduct.
==> picture [88 x 37] intentionally omitted <==
Ernst & Young
==> picture [108 x 45] intentionally omitted <==
Chris Lawton Partner 9 September 2015
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
Page 35
Ingenia Communities Holdings Limited Consolidated statement of comprehensive income for the year ended 30 June 2015
| 2015 | 2014 | ||
|---|---|---|---|
| Note | $’000 | $’000 | |
| Continuing Operations | |||
| Revenue | |||
| Rental income | 5(a) | 44,984 | 31,643 |
| Accrued deferred management fee income | 19(b) | 6,788 | 5,333 |
| Manufactured home sales | 14,937 | 3,442 | |
| Catering income | 3,538 | 3,178 | |
| Other property income | 5(b) | 3,235 | 1,819 |
| Service station sales | 2,359 | - | |
| Interest income | 180 | 369 | |
| 76,021 | 45,784 | ||
| Property expenses | (18,024) | (11,613) | |
| Employee expenses | (21,230) | (15,341) | |
| Administration expenses | (4,880) | (4,160) | |
| Operational, marketing and selling expenses | (3,931) | (3,136) | |
| Cost of manufactured homes sold | (9,256) | (2,130) | |
| Service station expenses | (1,910) | - | |
| Finance expenses | 6 | (4,747) | (4,446) |
| Net foreign exchange gain/(loss) | 111 | (147) | |
| Net loss on disposal of investment properties | (69) | - | |
| Net gain/(loss) on change in fair value of: | |||
| Investment properties | 16,404 | (341) | |
| Derivatives | 164 | 41 | |
| Retirement village resident loans | 19(b) | (8,878) | (616) |
| Depreciation and amortisation expense | 15, 16 | (479) | (211) |
| Profit from continuing operations before income | 19,296 | 3,684 | |
| tax | |||
| Income tax benefit | 7 | 6,604 | 7,264 |
| Profit from continuing operations | 25,900 | 10,948 | |
| Profit/(loss) from discontinued operations | 8 | (178) | 570 |
| Netprofit for theyear | 25,722 | 11,518 | |
| Other comprehensive income, net of income tax | |||
| Items that may be reclassified subsequently to profit or loss: | |||
| Foreign currency translation differences arising | 24 | 1,339 | 269 |
| during the year | |||
| Release of foreign currency translation reserve on | 24 | (2,374) | - |
| disposal of foreign operations | |||
| Total comprehensive income for theyear, net of tax | 24,687 | 11,787 |
Page 36
Ingenia Communities Holdings Limited Consolidated statement of comprehensive income (continued) for the year ended 30 June 2015
| 2015 | 2014 | ||
|---|---|---|---|
| $’000 | $’000 | ||
| Profit/(loss) attributable to securityholders of: | |||
| Ingenia Communities Holdings Limited | (850) | (2,736) | |
| Ingenia Communities Fund | 31,039 | 15,313 | |
| Ingenia Communities Management Trust | (4,467) | (1,059) | |
| 25,722 | 11,518 | ||
| Total comprehensive income attributable to securityholders of: | |||
| Ingenia Communities Holdings Limited | (1,942) | (2,736) | |
| Ingenia Communities Fund | 31,265 | 15,533 | |
| Ingenia Communities Management Trust | (4,636) | (1,010) | |
| 24,687 | 11,787 | ||
| Note | 2015 | 2014 | |
| Cents | Cents | ||
| Distributions per security(1) | 1.3 | 1.0 | |
| Earnings per security: | |||
| Basic earnings from continuing operations | |||
| Per security | 4 | 3.2 | 1.7 |
| Per security attributable to parent | 4 | (0.2) | (0.4) |
| Basic earnings | |||
| Per security | 4 | 3.1 | 1.8 |
| Per security attributable to parent | 4 | (0.2) | (0.4) |
| Diluted earnings from continuing operations | |||
| Per security | 4 | 2.0 | 1.7 |
| Per security attributable to parent | 4 | (0.2) | (0.4) |
| Diluted earnings | |||
| Per security | 4 | 2.0 | 1.8 |
| Persecurity attributable to parent | 4 | - | (0.4) |
(1) Distributions relate to the amount paid during the financial year. Subsequent to the end of the year, a final distribution was declared for 0.70 cents for a total full year distribution of 1.35 cents.
Page 37
Ingenia Communities Holdings Limited Consolidated balance sheet as at 30 June 2015
| 2015 | 2014 | ||
|---|---|---|---|
| Note | $’000 | $’000 | |
| Current assets | |||
| Cash and cash equivalents | 11 | 15,117 | 12,894 |
| Trade and other receivables | 12 | 4,327 | 3,745 |
| Inventories | 13 | 13,208 | 2,208 |
| Income tax receivable | 33 | 960 | |
| Assets held for sale | 10(a) | 61,598 | 5,439 |
| Assets of discontinued operations | 8(d) | - | 47,657 |
| Total current assets | 94,283 | 72,903 | |
| Non-current assets | |||
| Trade and other receivables | 12 | 2,649 | 2,168 |
| Investment properties | 14 | 539,728 | 498,863 |
| Plant and equipment | 15 | 720 | 517 |
| Intangibles | 16 | 1,579 | 473 |
| Deferred taxasset | 22 | 6,348 | - |
| Total non-current assets | 551,024 | 502,021 | |
| Total assets | 645,307 | 574,924 | |
| Current liabilities | |||
| Trade and other payables | 17 | 15,073 | 10,409 |
| Borrowings | 18 | 291 | 283 |
| Retirement village resident loans | 19 | 161,878 | 190,122 |
| Provisions | 20 | 992 | 718 |
| Derivatives | 21 | 3 | 84 |
| Liabilities held for sale | 10(b) | 42,041 | - |
| Liabilities of discontinued operations | 8(d) | - | 30,449 |
| Total current liabilities | 220,278 | 232,065 | |
| Non-current liabilities | |||
| Trade and other payables | 17 | 14,770 | 4,000 |
| Borrowings | 18 | 66,491 | 98,073 |
| Provisions | 20 | 248 | 249 |
| Derivatives | 21 | - | 84 |
| Deferred tax liabilities | 22 | - | 276 |
| Total non-current liabilities | 81,509 | 102,682 | |
| Total liabilities | 301,787 | 334,747 | |
| Net assets | 343,520 | 240,177 | |
| Equity | |||
| Issued securities | 23 | 657,214 | 569,116 |
| Reserves | 24 | 1,334 | 2,023 |
| Accumulated losses | 25 | (315,028) | (330,962) |
| Total equity | 343,520 | 240,177 | |
| Attributable to securityholders of: | |||
| Ingenia Communities Holdings Limited | |||
| Issued securities | 23 | 8,900 | 7,377 |
| Reserves | 24 | 1,334 | 988 |
| Accumulated losses | 25 | (3,175) | (2,659) |
| 7,059 | 5,706 | ||
| Ingenia Communities Fund | 315,951 | 224,254 | |
| Ingenia Communities Management Trust | 20,510 | 10,217 | |
| 343,520 | 240,177 | ||
| Net asset value per security (cents) | 38.9 | 35.5 |
Page 38
Ingenia Communities Holdings Limited Consolidated cash flow statement for the year ended 30 June 2015
| 2015 | 2014 | ||
|---|---|---|---|
| Note | $’000 | $’000 | |
| Cash flows from operating activities | |||
| Rental and other property income | 58,085 | 43,274 | |
| Payment of management fees | - | (29) | |
| Property and other expenses | (51,225) | (34,847) | |
| Proceeds from resident loans | 19(b) | 19,815 | 22,021 |
| Repayment of resident loans | 19(b) | (10,544) | (10,361) |
| Proceeds from sale of manufactured homes | 15,736 | 3,511 | |
| Purchase of manufactured homes | (19,358) | (4,035) | |
| Proceeds from sale of service station | 2,359 | - | |
| inventory | |||
| Purchase of service station inventory | (1,936) | - | |
| Distributions received from formerly equity | - | 301 | |
| accounted investments | |||
| Interest received | 198 | 358 | |
| Borrowing costs paid | (4,902) | (5,811) | |
| Income tax received/(paid) | 806 | (142) | |
| 36 | 9,034 | 14,240 | |
| Cash flows from investing activities | |||
| Purchase and additions of plant and | (446) | (57) | |
| equipment | |||
| Purchase and additions of intangibles | (1,371) | (386) | |
| Payments for investment properties | (64,423) | (113,255) | |
| Additions to investment properties | (14,112) | (18,724) | |
| Proceeds from sale of investment | 56,161 | 1,200 | |
| properties | |||
| Proceeds from sale of equity accounted | (209) | 5,811 | |
| investments | |||
| Amounts received from/(advanced to) | 168 | 72 | |
| villages | |||
| Paymentsfor lease arrangements | - | (745) | |
| (24,232) | (126,084) | ||
| Cash flows from financing activities | |||
| Proceeds from issue of stapled securities | 91,968 | 61,707 | |
| Payments for security issue costs | (3,870) | (2,771) | |
| Payments for derivatives | (444) | - | |
| Finance lease payments | (126) | (81) | |
| Distributions to securityholders | (10,105) | (5,885) | |
| Payments for debt issue costs | (1,867) | (216) | |
| Proceeds from borrowings | 65,205 | 104,258 | |
| Repayment ofborrowings | (125,197) | (68,000) | |
| 15,564 | 89,012 | ||
| Net increase/(decrease) in cash and | 366 | (22,832) | |
| cash equivalents | |||
| Cash and cash equivalents at the beginning | 14,551 | 37,550 | |
| of the year | |||
| Effects of exchange rate fluctuation on cash | 200 | (167) | |
| held | |||
| Cash and cash equivalents at the end of | 11 | 15,117 | 14,551 |
| theyear |
Page 39
Ingenia Communities Holdings Limited Consolidated statement of changes in equity for the year ended 30 June 2015
| Note | ATTRIBUTABLE TO SECURITYHOLDERS |
|---|---|
| INGENIA COMMUNITIES HOLDINGS LIMITED ICF and ICMT Total equity |
|
| Issued capital Reserves Retained earnings Total $’000 $’000 $’000 $’000 $’000 $’000 |
|
| Carrying amount at 1 July 2013 Net profit/(loss) for the year Other comprehensive income |
6,078 308 77 6,463 168,189 174,652 - - (2,736) (2,736) 14,254 11,518 - - - - 269 269 |
| Total comprehensive income for the year | - - (2,736) (2,736) 14,523 11,787 |
| Transactions with securityholders in their capacity as securityholders: Issue of securities 23 Share-based payment transactions 24 Payment of distributions to securityholders 25 |
1,299 - - 1,299 57,676 58,975 - 680 - 680 - 680 - - - - (5,917) (5,917) |
| Carrying amount at 30 June 2014 | 7,377 988 (2,659) 5,706 234,471 240,177 |
| Net profit/(loss) for the year Other comprehensive income |
- - (850) (850) 26,572 25,722 - - - - (1,035) (1,035) |
| Total comprehensive income for the year | - - (850) (850) 25,537 24,687 |
| Transactions with securityholders in their capacity as securityholders: Issue of securities 23 Share-based payment transactions 24 Payment of distributions to securityholders 25 Transfer from reserves to retained earnings |
1,523 - - 1,523 86,575 88,098 - 678 - 678 - 678 - - - - (10,120) (10,120) - (332) 332 - - - |
| Carrying amount at 30 June 2015 | 8,900 1,334 (3,177) 7,057 336,463 343,520 |
Page 40
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies
(a) The Group
The financial report of Ingenia Communities Holdings Limited (the “Company”) comprises the consolidated financial report of the Company and its controlled entities, including Ingenia Communities Fund (“ICF” or the “Fund”) and Ingenia Communities Management Trust (“ICMT”) (collectively, the “Trusts”). The shares of the Company are “stapled” with the units of the Trusts and trade on the Australian Securities Exchange (“ASX”) effectively as one security. Ingenia Communities RE Limited (“ICRE”), a wholly owned subsidiary of the Company, is the Responsible Entity of the Trusts. In this report, the Company and the Trusts are referred to collectively as the Group.
The constitutions of the Company and the Trusts require that, for as long as they remain jointly quoted on the ASX, the number of shares in the Company and of units in each trust shall remain equal and those securityholders in the Company and unitholders in each trust shall be identical.
The stapling structure will cease to operate on the first to occur of:
-
the Company or either of the Trusts resolving by special resolution in accordance with its constitution to terminate the stapling provisions; or
-
the commencement of the winding up of the Company or either of the Trusts.
The financial report as at and for the year ended 30 June 2015 was authorised for issue by the directors on 9 September 2015.
(b) Basis of preparation
The financial report is a general purpose financial report which has been prepared in accordance with Australian Accounting Standards, Australian Interpretations, other authoritative pronouncements of the Australian Accounting Standards Board (“AASBs”) and the Corporations Act 2001 .
The financial report complies with Australian Accounting Standards as issued by the Australian Accounting Standards Board and International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board.
As permitted by Class Order 05/642, issued by the Australian Securities and Investments Commission, the financial statements and accompanying notes of the Group have been presented in the attached combined financial report.
The financial report is presented in Australian dollars and all values are rounded to the nearest thousand dollars ($’000) unless otherwise stated.
The financial report is prepared on an historical cost basis, except for investment properties, retirement village resident loans and derivative financial instruments, which are measured at fair value.
At 30 June 2015, the Group recorded a net current asset deficiency of $125,995,000. This deficiency includes retirement village resident loans of $161,878,000 and liabilities held for sale of $42,041,000. Resident loans obligations of the Group are classified as current liabilities due to the demand feature of these obligations despite the unlikely possibility that the majority of the loans will be settled within the next twelve months. Furthermore, if required, the proceeds from new resident loans could be used by the Group to settle its existing loan obligations should those incumbent residents vacate their units. Accordingly, there are reasonable grounds to believe that the Group will be able to pay its debts as and when they become due and payable; and the financial report of the Group has been prepared on a going concern basis.
Page 41
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(c) Adoption of new and revised accounting standards
The Group has adopted all of the new and revised standards and interpretations issued by the Australian Accounting Standards Board that are relevant to its operations and effective for the current period including AASB 2012-3 Offsetting Financial Assets and Financial Liabilities .
The impact of application of the Standard is as follows:
| Accounting Standard |
Impact on the Group |
|---|---|
| AASB 2012-3 | This amendment clarifies that the right of set off must be available today and must be legally enforceable in the normal course of business as well as in the event of default, insolvency or bankruptcy. The application of this Standard did not have any impact on the Group as retirement village loans are already offset. |
(d) Principles of consolidation The Group’s consolidated financial statements comprise the Company and its subsidiaries (including the Trusts). Subsidiaries are all those entities (including special purpose entities) over which the Company or the Trusts have the power to govern the financial and operating policies so as to obtain benefits from their activities.
The financial statements of the subsidiaries are prepared for the same reporting period as the parent, using consistent accounting policies. Inter-company balances and transactions including dividends and unrealised gains and losses from intra-group transactions have been eliminated.
Subsidiaries are consolidated from the date on which the parent obtains control. They are deconsolidated from the date that control ceases.
Investments in subsidiaries are carried at cost in the parent’s financial statements.
The Company was incorporated on 24 November 2011. In accordance with Accounting Standard AASB 3 Business Combinations , the stapling of the Company and the Trusts was regarded as a business combination. Under AASB 3, the stapling was accounted for as a reverse acquisition with ICF “acquiring” the Company and the Company subsequently being identified as the ongoing parent for preparing consolidated financial reports. Consequently, the consolidated financial statements are a continuation of the financial statements of the Trusts, and include the results of the Company from the date of incorporation.
(e) Business combinations and goodwill
Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, measured at acquisition date fair value and the amount of any non-controlling interest in the acquiree. For each business combination, the Group elects whether it measures the non-controlling interest in the acquiree either at fair value or at the proportionate share of the acquiree’s identifiable net assets. Acquisition costs incurred are expensed and included in other expenses.
When the Group acquires a business, it assesses the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date.
If the business combination is achieved in stages, the acquisition date fair value of the acquirer’s previously held equity interest in the acquiree is remeasured to fair value at the acquisition date through profit or loss.
Page 42
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(e) Business combinations and goodwill (continued)
Goodwill is initially measured at cost, being the excess of the aggregate of the consideration transferred and the amount recognised for non-controlling interest over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognised in profit or loss.
(f) Discontinued operations and assets held for sale
The Group has classified certain components as discontinued operations. A discontinued operation is a component of the entity that has been disposed of, or is classified as held for sale, and that represents a separate major line of business or geographical area of operations, or is part of a single co-ordinated plan to dispose of such a line of business or area of operations. The results of discontinued operations are presented separately on the face of the income statement.
Components of the entity are classified as held for sale if their carrying amount will be recovered principally through a sale transaction rather than through continuing use. They are measured at the lower of their carrying amount and fair value less costs to sell, except for assets such as investment property, which are carried at fair value.
An impairment loss is recognised for any initial or subsequent write-down of the asset (or disposal group) to fair value less costs to sell. A gain is recognised for any subsequent increases in fair value less costs to sell of an asset (or disposal group), but not in excess of any cumulative impairment loss previously recognised. A gain or loss not previously recognised by the date of the sale of the noncurrent asset (or disposal group) is recognised at the date of derecognition.
Non-current assets classified as held for sale, and the assets of a disposal group classified as held for sale, are presented separately from the other assets on the face of the balance sheet. The liabilities of a disposal group classified as held for sale are presented separately from other liabilities on the face of the balance sheet.
Details of discontinued operations and assets and liabilities held for sale are given at Notes 8 and 10.
(g) Dividends and distributions
A liability for any dividend or distribution declared on or before the end of the reporting period is recognised on the balance sheet in the reporting period to which the dividend or distribution pertains.
(h) Foreign currency
(i) Functional and presentation currencies
The presentation currency of the Group, and functional currency of the Company, is the Australian dollar.
(ii) Translation of foreign currency transactions
Transactions in foreign currency are initially recorded in the functional currency at the exchange rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currency are retranslated at the rate of exchange prevailing at the balance date. All differences in the consolidated financial report are taken to the income statement with the exception of differences on foreign currency borrowings designated as a hedge against a net investment in a foreign entity. These are taken directly to equity until the disposal of the net investment at which time they are recognised in the income statement.
A non-monetary item that is measured at fair value in a foreign currency is translated using the exchange rates at the date when the fair value was determined.
(iii) Translation of financial statements of foreign subsidiaries
The functional currency of certain subsidiaries is not the Australian dollar. At reporting date, the assets and liabilities of these entities are translated into the presentation currency of the Group at the rate of exchange prevailing at balance date. Financial performance is translated at the average exchange rate prevailing during the reporting period. The exchange differences arising on translation are taken directly to the foreign currency translation reserve in equity.
Page 43
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(h) Foreign currency (continued)
(iii) Translation of financial statements of foreign subsidiaries (continued)
On disposal of a foreign entity, the deferred cumulative amount recognised in equity relating to that foreign operation is recognised in the income statement.
(i) Leases
Finance leases, which transfer to the Group substantially all the risks and benefits incidental to ownership of the leased item, are capitalised at the inception of the lease at the fair value of the leased asset or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between the finance charges and reduction of the lease liability to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognised as an expense in the income statement.
Finance leases, which transfer away from the Group substantially all the risks and benefits incidental to ownership of the leased item, are recognised at the inception of the lease. A finance lease receivable is recognised on inception at the present value of the minimum lease receipts. Finance lease receipts are apportioned between the interest income and reduction in the lease receivable to achieve a constant rate of interest on the remaining balance of the receivable. Interest is recognised as income in the income statement.
Leases of properties that are classified as investment properties, are classified as finance leases under AASB 140 Investment Properties .
Leases where the lessor retains substantially all the risks and benefits of ownership are classified as operating leases. Operating lease payments are recognised as an expense in the income statement on a straight-line basis over the term of the lease.
(j) Plant and Equipment
Plant and equipment is stated at cost, net of accumulated depreciation and accumulated impairment losses, if any. Such cost includes the cost of replacing part of the property, plant and equipment and borrowing costs for long-term construction projects if the recognition criteria are met. When significant parts of property, plant and equipment are required to be replaced at intervals, the Group recognises such parts as individual assets with specific useful lives and depreciates them accordingly. Likewise, when a major inspection is performed, its cost is recognised in the carrying amount of the plant and equipment as a replacement if the recognition criteria are satisfied. All other repair and maintenance costs are recognised in profit or loss as incurred. The present value of the expected cost for the decommissioning of an asset after its use is included in the cost of the respective asset if the recognition criteria for a provision are met.
(k) Financial assets and liabilities
Current and non-current financial assets and liabilities within the scope of AASB 139 Financial Instruments: Recognition and Measurement are classified as fair value through profit or loss; loans and receivables; held-to-maturity investments or as available-for-sale. The Group determines the classification of its financial assets and liabilities at initial recognition with the classification depending on the purpose for which the asset or liability was acquired or issued. Financial assets and liabilities are initially recognised at fair value, plus directly attributable transaction costs unless their classification is at fair value through profit or loss. They are subsequently measured at fair value or amortised cost using the effective interest method. Changes in fair value of available-for-sale financial assets are recorded directly in equity. Changes in fair values of any other financial assets and liabilities classified as at fair value through profit or loss are recorded in the income statement.
The fair values of financial instruments that are actively traded in organised financial markets are determined by reference to quoted market bid prices at the close of business on the balance sheet date. For those with no active market, fair values are determined using valuation techniques. Such techniques include: using recent arm’s length market transactions; reference to the current market value of another instrument that is substantially the same; discounted cash flow analysis and option pricing models, making as much use of available and supportable market data as possible and keeping judgemental inputs to a minimum.
Page 44
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(l) Impairment of non-financial assets
Assets other than investment property and financial assets carried at fair value, are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Non-financial assets excluding goodwill which have suffered impairment are reviewed for possible reversal of the impairment at each reporting date.
(m) Cash and cash equivalents
Cash and cash equivalents in the balance sheet and cash flow statements comprise cash at bank and in hand and short-term deposits that are readily convertible to known amounts of cash and are subject to an insignificant risk of changes in value.
(n) Trade and other receivables
Trade and other receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less any provision for impairment. An allowance for impairment is made when there is objective evidence that collection of the full amount is no longer probable.
(o) Inventories
The Group holds inventory in relation to the acquisition and development of manufactured homes and service station fuel and supplies both within its Active Lifestyle Estates segment.
Inventories are held at the lower of cost and net realisable value.
Costs of inventories comprise all acquisition costs, costs of conversion and other costs incurred in bringing the inventories to their present location and condition. Inventory includes work in progress and raw materials used in the production of manufactured home units.
Net realisable value is determined on the basis of an estimated selling price in the ordinary course of business less estimated costs of completion and the estimated costs necessary to make the sale.
(p) Derivative financial instruments
The Group uses derivative financial instruments such as foreign currency contracts and interest rate swaps to hedge its risks associated with foreign currency and interest rate fluctuations. Such derivative financial instruments are initially recognised at fair value on the date in which the derivative contract is entered into and are subsequently remeasured to fair value.
(q) Investment property
Land and buildings have the function of an investment and are regarded as composite assets. In accordance with applicable accounting standards, the buildings, including plant and equipment, are not depreciated.
Investment property includes property under construction, tourism cabins and associated amenities.
Investment properties are measured initially at cost, including transaction costs. Subsequent to initial recognition, investment properties are stated at fair value, which reflects market conditions at the reporting date. Gains or losses arising from changes in the fair values of investment properties are included in the income statement in the period in which they arise, including corresponding tax effect.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal market for the asset or liability or in its absence, the most advantageous market. In determining the fair value of assets held for sale, recent market offers have been taken into consideration.
Page 45
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(q) Investment property (continued)
It is the Group’s policy to have all investment properties independently valued at intervals of not more than two years. It is the policy of the Group to review the fair value of each investment property every six months and to cause investment properties to be revalued to fair values whenever their carrying value materially differs to their fair values.
Changes in the fair value of the investment property are recorded in the statement of comprehensive income.
In determining fair values, the Group considers relevant information including the capitalisation of rental streams using market assessed capitalisation rates, expected net cash flows discounted to their present value using market determined risk adjusted discount rates and other available market data such as recent comparable transactions. The assessment of fair value of investment properties does not take into account potential capital gains tax assessable.
(r) Intangible assets
An intangible asset arising from development expenditure related to software is recognised only when the Group can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use, how the asset will generate future economic benefits, the availability of resources to complete the asset and the ability to measure reliably the expenditure during its development. Costs capitalised include external direct costs of materials and service, and direct payroll and payroll related costs of employees’ time spent on the project.
Following the initial recognition of expenditure, the asset is carried at cost less any accumulated amortisation and accumulated impairment losses. Amortisation of the asset begins when the development is complete and the asset is available for use. Amortisation is over the period of expected future benefit.
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination are their fair values as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortisation and accumulated impairment losses.
The Group’s policy applied to capitalised development costs is as follows:
Software and associated development to capitalised development costs (assets in use)
-
Useful life: Finite Amortisation method using 7 years on a straight line basis; and
-
Impairment test: Amortisation method reviewed at each financial year end; closing carrying value reviewed annually for indicators of impairment.
Subsequent expenditure on capitalised intangible assets is capitalised only when it increases the future economic benefits embodied in the specific asset to which it relates. All other expenditure is expensed as incurred. Gains or losses arising from de-recognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in profit or loss when the asset is de-recognised.
(s) Payables
Trade and other payables are carried at amortised cost and due to their short-term nature are not discounted. They represent liabilities for goods and services provided to the Group prior to the end of the financial year that are unpaid and are recognised when the Group becomes obliged to make future payments in respect of the purchase of these goods and services.
Page 46
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(t) Provisions, including employee benefits
(i) General
Provisions are recognised when the Group has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. When the Group expects some or all of a provision to be reimbursed, for example, under an insurance contract, the reimbursement is recognised as a separate asset, but only when the reimbursement is virtually certain. The expense relating to a provision is presented in the statement of profit or loss net of any reimbursement.
(ii) Wages, salaries, annual leave and sick leave
Liabilities for wages and salaries, including non-monetary benefits and annual leave expected to be settled within twelve months of the reporting date are recognised in respect of employees’ services up to the reporting date. They are measured at the amounts expected to be paid when the liabilities are settled. Expenses for non-accumulating sick leave are recognised when the leave is taken and are measured at the rates paid or payable.
(iii) Long service leave
The liability for long service leave is recognised and measured as the present value of expected future payments to be made in respect of services provided by employees up to the reporting date using the projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee departures, and periods of service. Expected future payments are discounted using market yields at the reporting date on corporate bonds with terms to maturity and currencies that match, as closely as possible, the estimated future cash outflows.
(u) Retirement village resident loans
These loans, which are repayable on the departure of the resident, are classified as financial liabilities at fair value through profit and loss with resulting fair value adjustments recognised in the income statement. The fair value of the obligation is measured as the ingoing contribution plus the resident’s share of capital appreciation to reporting date. Although the expected average residency term is more than ten years, these obligations are classified as current liabilities, as required by Accounting Standards, because the Group does not have an unconditional right to defer settlement to more than twelve months after reporting date.
This liability is stated net of accrued deferred management fees at reporting date, because the Group’s contracts with residents require net settlement of those obligations.
Refer to Notes 30(k), 27(j) and 1(aa) for information regarding the valuation of retirement village resident loans.
(v) Borrowings
Borrowings are initially recorded at the fair value of the consideration received less directly attributable transaction costs associated with the borrowings. After initial recognition, borrowings are subsequently measured at amortised cost using the effective interest rate method. Under this method fees, costs, discounts and premiums that are yield related are included as part of the carrying amount of the borrowing and amortised over its expected life.
Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement to more than twelve months after reporting date.
Borrowing costs are expensed as incurred except where they are directly attributable to the acquisition, construction or production of a qualifying asset. When this is the case, they are capitalised as part of the acquisition cost of that asset.
(w) Issued equity
Issued and paid up securities are recognised at the fair value of the consideration received by the Group. Any transaction costs arising on issue of ordinary securities are recognised directly in equity as a reduction of the security proceeds received.
Page 47
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(x) Revenue
Revenue from rents, interest and distributions is recognised to the extent that it is probable that the economic benefits will flow to the entity and the revenue can be reliably measured. Revenue brought to account but not received at balance date is recognised as a receivable.
Rental income from operating leases is recognised on a straight-line basis over the lease term. Contingent rentals are recognised as income in the financial year that they are earned. Fixed rental increases that do not represent direct compensation for underlying cost increases or capital expenditures are recognised on a straight-line basis until the next market review date. Rent paid in advance is recognised as unearned income.
Deferred management fee income is calculated as the expected fee to be earned on a resident’s ingoing loan, allocated pro-rata over the resident’s expected tenure, together with any share of capital appreciation that has occurred at reporting date. Revenue from the sale of manufactured homes within the Active Lifestyle Estate segment is recognised when the significant risks, rewards of ownership and effective control has been transferred to the buyer.
Service station sales revenue represents the revenue earned from the provision of products to external parties. Sales revenue is only recognised when the significant risks and rewards of ownership of the products including possession are passed to the buyer.
Government incentives are recognised where there is reasonable assurance the incentive will be received and all attached conditions will be complied with. When the incentive relates to an expense item, it is recognised as income on a systematic basis over the periods that the incentive is intended to compensate.
Interest income is recognised as the interest accrues using the effective interest rate method.
(y) Share-based payment transactions
Certain senior executives of the Group receive remuneration in the form of share-based payment transactions, whereby employees render services as consideration for equity instruments (equitysettled transactions). The Group does not have any cash-settled share-based payment transactions in the financial year.
The cost of equity-settled transactions is recognised, together with a corresponding increase in reserves in equity, over the period in which the performance and service conditions are fulfilled. The cumulative expense recognised for these transactions at each reporting date until the vesting date reflects the extent to which the vesting period has expired and the Group’s best estimate of the number of equity instruments that will ultimately vest. The income statement expense or credit for a period represents the movement in cumulative expense recognised as at the beginning and end of that period and is recognised in employee expenses.
No expense is recognised for awards that do not ultimately vest, except for equity-settled transactions for which vesting is conditional upon a market or non-vesting condition. These are treated as vesting irrespective of whether or not the market or non-vesting condition is satisfied, provided that all other performance and service conditions are satisfied.
When the terms of an equity-settled transaction are modified, the minimum expense recognised is the expense as if the terms had not been modified, if the original terms of the award are met. An additional expense is recognised for any modification that increases the total fair value of the transaction, or is otherwise beneficial to the employee as measured at the date of modification.
Page 48
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(y) Share-based payment transactions (continued)
When an equity-settled award is cancelled, it is treated as if it vested on the date of cancellation, and any expense not yet recognised for the award is recognised immediately. This includes any award where non-vesting conditions within the control of either the Group or the employee are not met. However, if a new award is substituted for the cancelled award, and designated as a replacement award on the date that it is granted, the cancelled and new awards are treated as if they were a modification of the original award, as described in the previous paragraph.
The dilutive effect of outstanding rights is reflected as additional share dilution in the computation of diluted earnings per share.
(z) Income tax
(i) Current income tax
Under the current tax legislation, ICF and its subsidiaries are not liable to pay Australian income tax provided that its taxable income (including any assessable capital gains) is fully distributed to securityholders each year. Tax allowances for building and fixtures depreciation are distributed to securityholders in the form of the tax-deferred component of distributions.
However, the Company, ICMT and their subsidiaries are subject to Australian income tax.
Current tax assets and liabilities for the current period are measured at the amount expected to be recovered from, or paid to, the taxation authorities based on the current period’s taxable income. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted at the reporting date.
The subsidiaries that hold the Group’s foreign properties may be subject to corporate income tax and withholding tax in the countries in which they operate. Under current Australian income tax legislation, securityholders may be entitled to receive a foreign tax credit for this withholding tax.
(ii) Deferred income tax
Deferred income tax represents tax (including withholding tax) expected to be payable or recoverable by taxable entities on the differences between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realised through continuing use or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at reporting date. Income taxes related to items recognised directly in equity are recognised in equity and not against income.
(iii) Tax Consolidation
Each of the Company and ICMT and their respective subsidiaries have formed a tax consolidation group with the Company or ICMT being the head entity. The head entity and the controlled entities in the tax consolidation group continue to account for their own current and deferred tax amounts. Each tax consolidated group has applied a group allocation approach in determining the appropriate amount of current taxes and deferred taxes to allocate to the members therein.
In addition to its own current and deferred tax amounts, the head entity of each tax consolidated group also recognises the current tax liabilities (or assets) and the deferred tax assets arising from unused tax losses and unused tax credits assumed from entities in their respective tax consolidated group.
Assets of liabilities arising under tax funding agreements with the tax consolidated entities are recognised as amounts receivable from or payable to other entities in the Group.
Page 49
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(aa) Fair value measurement
The Group measures financial instruments, such as derivatives, and non-financial assets, such as investment properties, at fair value at each balance sheet date. Also, fair values of financial instruments measured at amortised cost are disclosed in Note 30.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:
-
In the principal market for the asset or liability; or
-
In the absence of a principal market, in the most advantageous market for the asset or liability.
The principal or the most advantageous market must be accessible to the Group.
The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.
A fair value measurement of a non-financial asset takes into account a market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
The Group uses valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.
For assets and liabilities that are recognised in the financial statements on a recurring basis, the Group determines whether transfers have occurred between Levels in the hierarchy by re-assessing categorisation (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of the reporting period.
The Group’s Audit and Risk Committee determines the policies and procedures for both recurring fair value measurement, such as investment properties and resident loans and for non-recurring measurement.
External valuers are involved for valuation of significant assets, such as properties and significant liabilities. Selection criteria include market knowledge, experience and qualifications, reputation, independence and whether professional standards are maintained.
On a six monthly basis management presents valuation results to the Audit and Risk Committee and the Group’s auditors. This includes a discussion of the major assumptions used in the valuations.
For the purpose of fair value disclosures, the Group has determined classes of assets and liabilities on the basis of the nature, characteristics and risks of the asset or liability and the level of the fair value hierarchy as explained within Note 30.
(bb) Goods and services tax (“GST”)
Revenue, expenses and assets (with the exception of receivables) are recognised net of the amount of GST to the extent that the GST is recoverable from the taxation authority. Where GST is not recoverable, it is recognised as part of the cost of the acquisition, or as an expense.
Receivables and payables are stated inclusive of GST. The net amount of GST recoverable from or payable to the tax authority is included in the balance sheet as an asset or liability.
Cash flows are included in the cash flow statement on a gross basis. The GST components of cash flows arising from investing and financing activities, which are recoverable from or payable to the tax authorities, are classified as operating cash flows.
Page 50
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(cc) Earnings Per Share (“EPS”)
Basic EPS is calculated as net profit attributable to members of the Group, divided by the weighted average number of ordinary securities, adjusted for any bonus element.
Diluted EPS is calculated as net profit attributable to the Group divided by the weighted average number of ordinary securities and dilutive potential ordinary securities, adjusted for any bonus element.
(dd) Pending accounting standards
AASB 9 Financial Instruments is applicable to reporting periods beginning on or after 1 January 2018. The Group has not early adopted this standard. This standard provides requirements for the classification, measurement and de-recognition of financial assets and financial liabilities. Changes in the Group’s credit risk, which affect the value of liabilities designated at fair value through profit and loss, can be presented in other comprehensive income. The application of the Standard is not expected to have any material impact on the Group’s financial reporting in future periods.
AASB 15 Revenue from Contracts with Customers is applicable to reporting periods beginning on or after 1 January 2018. The Group has not early adopted this standard. The standard is based on the principle that revenue is recognised when control of a good or service is transferred to a customer. It contains a single model that applies to contracts with customers and two approaches to recognising revenue; at a point in time or over time. The model features a contract-based five-step analysis of transactions to determine whether, how much and when revenue is recognised. It applies to all contracts with customers except leases, financial instruments and insurance contracts. It requires reporting entities to provide users of financial statement with more informative and relevant disclosures. The application of the Standard is not expected to have any material impact on the Group’s financial reporting in future periods.
Other new accounting standards, amendments to accounting standards and interpretations have been published that are not mandatory for the current reporting period. These are not expected to have any material impact on the Group’s financial reporting in future reporting periods.
(ee) Current versus non-current classification
The Group presents assets and liabilities in the balance sheet based on current/non-current classification. An asset is current when it is:
-
Expected to be realised or intended to be sold or consumed in the normal operating cycle
-
Held primarily for the purpose of trading
-
Expected to be realised within twelve months after the reporting period, or
-
Cash or cash equivalents unless restricted from being exchanged or used to settle a liability for at least twelve months after reporting period.
All other assets are classified as non-current.
A liability is current when:
-
It is expected to be settled in the normal operating cycle
-
It is held primarily for the purpose of trading
-
It is due to be settled within twelve months after the reporting period, or
-
There is no unconditional right to defer the settlement of the liability for at least twelve months after the reporting period.
The Group classifies all other liabilities as non-current.
Deferred tax assets and liabilities are classified as non-current assets and liabilities.
Page 51
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
2. Accounting estimates and judgements
The preparation of financial statements requires the use of certain critical accounting estimates. It also requires the Group to exercise its judgement in the process of applying the Group’s accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed below.
Estimates and judgements 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.
(a) Critical accounting estimates and assumptions
The Group makes estimates and assumptions concerning the future. The resulting accounting estimates, by definition, will seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
(i) Valuation of investment property
The Group has investment properties and assets held for sale with a carrying amount of $601,326,000 (2014: $504,302,000) (refer Note 10 and Note 14), and retirement village residents’ loans and liabilities held for sale with a carrying amount of $203,919,000 (2014: $190,122,000) (refer Note 10 and Note 19), which together represent the estimated fair value of the Group’s property business.
These carrying amounts reflect certain assumptions about expected future rentals, rent-free periods, operating costs and appropriate discount and capitalisation rates. The valuation assumptions for deferred management fee villages reflect assumptions relating to average length of stay, unit market values, estimates of capital expenditure, contract terms with residents, discount rates and projected property growth rates. The valuation assumption for properties to be developed reflect assumptions around sales prices for new homes, sales rates, new rental tariffs, estimates of capital expenditure, discount rates and projected property growth rates.
In forming these assumptions, the Group considered information about current and recent sales activity, current market rents, and discount and capitalisation rates, for properties similar to those owned by the Group, as well as independent valuations of the Group’s property.
(ii) Valuation of inventories
The Group has inventory in the form of manufactured homes and service station fuel and supplies, which it carries at the lower of cost or net realisable value. Estimates of net realisable value are based on the most reliable evidence available at the time the estimates are made, of the amount the inventories are expected to realise and the estimate of costs to complete. Key assumptions require the use of management judgement, which are continually reviewed.
(iii) Fair value of derivatives
The fair value of derivative assets and liabilities is based on assumptions of future events and involves significant estimates. Given the complex nature of these instruments and various assumptions that are used in calculating mark-to-market values, the Group relies on counterparty valuations for derivative values. The counterparty valuations are usually based on mid-market rates and calculated using the main variables including the forward market curve, time and volatility.
(iv) Valuation of share-based payments
Valuation of share-based payment transactions is performed using judgements around the fair value of equity instruments on the date at which they are granted. The fair value is determined using a Monte Carlo based simulation method for long-term incentive performance rights and the security price at grant date of short-term incentive rights. Refer to Note 28 for assumptions used in determining the fair value.
Page 52
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
2. Accounting estimates and judgements (continued)
(a) Critical accounting estimates and assumptions (continued)
(v) Valuation of assets acquired in business combinations
Upon recognising the acquisition, management uses estimations and assumptions of the fair value of assets and liabilities assumed at the date of acquisition, including judgements related to valuation of investment property as discussed above.
(vi) Valuation of retirement village resident loans
The fair value of the retirement village resident loans is calculated by reference to the initial loan amount plus the resident’s share of any capital gains in accordance with their contracts less any deferred management fee income accrued to date by the Group as operator. The key assumption for calculating the capital gain and deferred management fee income components is the value of the dwelling being occupied by the resident. This value is determined by reference to the valuation of investment property as referred to above.
(vii) Calculation of deferred management fee (“DMF”)
Deferred management fees are recognised by the Group over the estimated period of time the property will be leased by the resident and the accrued DMF is realised upon exit of the resident. The accrued DMF is based on various inputs including the initial price of the property, estimated length of stay of the resident, various contract terms and projected price of property at time of re-leasing.
(b) Critical judgements in applying the entity’s accounting policies
There were no judgements, apart from those involving estimations, that management has made in the process of applying the entity’s accounting policies that had a significant effect on the amounts recognised in the financial report.
3. Segment information
(a) Description of segments
The Group invests predominantly in rental properties located in Australia with three reportable segments:
-
Garden Villages – rental villages;
-
Settlers Lifestyle – deferred management fee villages; and
-
Active Lifestyle Estates – comprising long-term and short-term accommodation within lifestyle parks and the sale of manufactured homes.
Page 53
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
3. Segment information (continued)
The Group has identified its operating segments based on the internal reports that are reviewed and used by the chief operating decision maker in assessing performance and in determining the allocation of resources. Other parts of the Group are neither an operating segment nor part of an operating segment. Assets that do not belong to an operating segment are described below as “unallocated”.
(b) 30 June 2015
| Active | Settlers | Garden | Corporate/ | Total | |
|---|---|---|---|---|---|
| Lifestyle | Lifestyle | Villages | Unallocated | ||
| Estates | |||||
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| (i) Segment revenue |
|||||
| External segment revenue | 38,810 | 11,132 | 28,162 | 159 | 78,263 |
| Interest income | - | - | - | 180 | 180 |
| Reclassification of gain on revaluation | - | (2,422) | - | - | (2,422) |
| of newly constructedvillages | |||||
| Total revenue | 38,810 | 8,710 | 28,162 | 339 | 76,021 |
| (ii) Segment Underlying Profit |
|||||
| External segment revenue | 38,810 | 11,132 | 28,162 | 159 | 78,263 |
| Interest income | - | - | - | 180 | 180 |
| Property expenses | (7,918) | (1,694) | (8,042) | (370) | (18,024) |
| Employee expenses | (8,514) | (1,786) | (7,450) | (3,480) | (21,230) |
| Administration expenses | (979) | (191) | (959) | (2,751) | (4,880) |
| Operational, marketing and selling | (1,794) | (608) | (591) | (938) | (3,931) |
| expenses | |||||
| Manufactured home cost of sales | (9,256) | - | - | - | (9,256) |
| Service station expenses | (1,910) | - | - | - | (1,910) |
| Finance expense | - | - | - | (4,747) | (4,747) |
| Income tax benefit | - | - | - | 3,319 | 3,319 |
| Depreciation and amortisation expense | (113) | (46) | (101) | (219) | (479) |
| Other | - | (503) | - | - | (503) |
| Underlying Profit/(loss) – continuing operations |
8,326 | 6,304 | 11,019 | (8,847) | 16,802 |
| Reconciliation of Underlying Profit to profit from | continuing | operations: | |||
| Net foreign exchange gain | - | - | - | 111 | 111 |
| Net gain/(loss) disposal of investment | (23) | (365) | 319 | - | (69) |
| property | |||||
| Net gain/(loss) on change in fair value of: | |||||
| Investment properties | (2,818) | 3,269 | 15,953 | - | 16,404 |
| Retirement village resident loans | - | (8,878) | - | - | (8,878) |
| Derivatives | - | - | - | 164 | 164 |
| Gain on revaluation of newly | - | (2,422) | - | - | (2,422) |
| constructed villages | |||||
| Other | - | 503 | - | - | 503 |
| Income tax benefit associated with | - | - | - | 3,285 | 3,285 |
| reconciliation items | |||||
| Profit from continuing operations | |||||
| per the consolidated statement of | 5,485 | (1,589) | 27,291 | (5,287) | 25,900 |
| comprehensive income | |||||
| (iii) Segment assets |
|||||
| Segment assets | 228,329 | 205,357 | 129,604 | 20,419 | 583,709 |
| Assets held for sale | 61,598 | ||||
| Total assets | 645,307 |
Page 54
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
3. Segment information (continued)
(c) 30 June 2014
| (c) 30 June 2014 |
|||||
|---|---|---|---|---|---|
| Active | Settlers | Garden | Corporate/ | Total | |
| Lifestyle | Lifestyle | Villages | Unallocated | ||
| Estates | |||||
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| (i) Segment revenue |
|||||
| External segment revenue | 13,589 | 10,575 | 24,571 | - | 48,735 |
| Interest income | - | - | - | 369 | 369 |
| Reclassification of gain on revaluation of | - | (3,320) | - | - | (3,320) |
| newly constructedvillages | |||||
| Total revenue | 13,589 | 7,255 | 24,571 | 369 | 45,784 |
| (ii) Segment Underlying Profit |
|||||
| External segment revenue | 13,589 | 10,575 | 24,571 | - | 48,735 |
| Interest income | - | - | - | 369 | 369 |
| Property expenses | (2,640) | (1,900) | (6,798) | (275) | (11,613) |
| Employee expenses | (4,096) | (2,173) | (6,365) | (2,707) | (15,341) |
| Administration expenses | (384) | (208) | (947) | (2,621) | (4,160) |
| Operational, marketing and selling | (421) | (1,801) | (512) | (402) | (3,136) |
| expenses | |||||
| Manufactured home cost of sales | (2,130) | - | - | - | (2,130) |
| Finance expense | - | - | - | (4,446) | (4,446) |
| Income tax benefit | - | - | - | 2,896 | 2,896 |
| Depreciation expense | - | (18) | (49) | (144) | (211) |
| Underlying Profit/(loss) – continuing operations |
3,918 | 4,475 | 9,900 | (7,330) | 10,963 |
| Reconciliation of Underlying Profit to profit from continuing operations: | |||||
| Net foreign exchange loss | - | - | - | (147) | (147) |
| Net gain/(loss) on change in fair value of: | |||||
| Investment properties | (2,124) | (599) | 2,382 | - | (341) |
| Derivatives | - | - | - | 41 | 41 |
| Retirement village resident loans | - | (616) | - | - | (616) |
| Gain on revaluation of newly constructed | - | (3,320) | - | - | (3,320) |
| villages | |||||
| Income tax benefit associated with | - | - | - | 4,368 | 4,368 |
| reconciliation items | |||||
| Profit from continuing operations | |||||
| per the consolidated statement of | 1,794 | (60) | 12,282 | (3,068) | 10,948 |
| comprehensive income | |||||
| (iii) Segment assets |
|||||
| Segment assets | 130,243 | 262,498 | 115,293 | 13,794 | 521,828 |
| Assets held for sale | 5,439 | ||||
| Discontinued operations | 47,657 | ||||
| Total assets | 574,924 |
Page 55
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
4. Earnings per security[(1)]
| 4. Earnings per security(1) |
|||
|---|---|---|---|
| Note | 2015 | 2014 | |
| (a) Per security |
|||
| Profit attributable to securityholders ($’000) | 25,722 | 11,518 | |
| Profit from continuing operations ($’000) | 25,900 | 10,948 | |
| Profit/(loss) from discontinued operations ($’000) | (178) | 570 | |
| Weighted average number of securities outstanding (thousands): | |||
| Issued securities | 821,653 | 646,603 | |
| Dilutive securities | |||
| Performance quantum rights | 28 | 470 | 2,310 |
| Retention quantum rights | - | 1,818 | |
| Weighted average number of issued and dilutive potential | |||
| securities outstanding (thousands) | 822,123 | 650,731 | |
| Basic earnings per security from continuing operations (cents) | 3.2 | 1.7 | |
| Basic earnings per security from discontinued operations (cents) | (0.2) | 0.1 | |
| Basic earnings per security (cents) | 3.1 | 1.8 | |
| Dilutive earnings per security from continuing operations (cents) | 2.0 | 1.7 | |
| Dilutive earnings per security from discontinued operations (cents) | - | 0.1 | |
| Dilutive earnings persecurity (cents) | 2.0 | 1.8 | |
| (d) Per security attributable to parent |
|||
| Profit/(loss) attributable to securityholders ($’000) | (850) | (2,734) | |
| Weighted average number of securities outstanding (thousands): | |||
| Issued securities | 821,653 | 646,603 | |
| Dilutive securities | |||
| Performance quantum rights | 28 | 470 | 2,310 |
| Retention quantum rights | - | 1,818 | |
| Weighted average number of issued and dilutive potential | |||
| securities outstanding (thousands) | 822,123 | 650,731 | |
| Basic earnings per security (cents) | (0.2) | (0.4) | |
| Dilutive earnings per security (cents) | - | (0.4) |
(1) The weighted average number of units on issue for FY14, prior to the rights issue in September 2013, has been adjusted in accordance with AASB 133 Earnings per Share .
| 5. Revenue |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| (a) Rental income |
||
| Residential rental income - Garden Villages | 24,367 | 21,032 |
| Residential rental income - Settlers Lifestyle | 707 | 1,025 |
| Residential rental income - Active Lifestyle Estates | 8,329 | 4,231 |
| Annuals rental income - Active Lifestyle Estates | 1,020 | 302 |
| Short-term tourism rental income - Active Lifestyle Estates | 10,323 | 4,990 |
| Commercial rental income-Active Lifestyle Estates | 238 | 63 |
| Total rental income | 44,984 | 31,643 |
| (b) Other property income |
||
| Government incentives | 301 | 219 |
| Commissions and administrative fees | 758 | 239 |
| Linen fees | 152 | 170 |
| Land transfer duty refund | - | 622 |
| Sundry income | 1,222 | 263 |
| Utility recoveries | 802 | 306 |
| Total other property income | 3,235 | 1,819 |
Page 56
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
6. Finance expense
| 6. Finance expense |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Interest paid or payable | 4,483 | 4,189 |
| Finance lease interest paid or payable(1) | 264 | 257 |
| Total finance expense | 4,747 | 4,446 |
(1) Finance lease interest relates to a long-term lease with Gosford City Council for the land and facilities of Ettalong Holiday Village and long-term Crown leases in relation to One Mile Beach Holiday Park. Refer to Note 18(c).
7. Income tax benefit
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| (a) Income tax benefit |
||
| Current tax | - | 84 |
| Decrease in deferred tax liabilities | 6,604 | 7,180 |
| Income tax benefit | 6,604 | 7,264 |
| (b) Reconciliation between tax expense and pre-tax profit |
||
| Profit before income tax | 19,296 | 3,684 |
| Less amounts not subject to Australian income tax | (31,901) | (14,741) |
| (12,605) | (11,057) | |
| Income tax at the Australian tax rate of 30% (2014: 30%) | 3,781 | 3,317 |
| ICMT tax consolidation impact | - | 2,823 |
| Tax effect of amounts which are not deductible/(taxable) in calculating | ||
| taxable income: | ||
| Prior period income tax return true-ups | 263 | 613 |
| Movements in carrying value and tax cost base of investment properties | 1,516 | 1,163 |
| Movements in carrying value and tax cost base of DMF receivables | 1,683 | (1,232) |
| Other timing differences | (143) | 580 |
| Nondeductible expenses | (496) | - |
| Income tax benefit | 6,604 | 7,264 |
(c) Tax consolidation
Effective from 1 July 2011, ICH and its Australian domiciled wholly owned subsidiaries formed a tax consolidation group with ICH being the head entity. Under the tax funding agreement the funding of tax within the tax group is based on taxable income as if that entity was not a member of the tax group.
Effective from 1 July 2012, ICMT and its Australian domiciled owned subsidiaries formed a tax consolidation group with ICMT being the head entity. Under the tax funding agreement the funding of tax within the tax group is based on taxable income as if that entity was not a member of the tax group.
Upon entering into the ICMT tax consolidated group, the tax cost bases for certain assets were reset resulting in income tax benefits being recorded. In addition, unrecognised losses incurred by entities within the ICMT tax consolidated group are now available for utilisation by the ICMT tax consolidated group resulting in an additional income tax benefit being recorded during the year ended 30 June 2014.
Page 57
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
8. Discontinued Operations
(a) Details of discontinued operations
The Group’s investment in its New Zealand Students business has been classified as a discontinued operation since 30 June 2011, which is consistent with the previously announced strategy to focus on transitioning to an actively managed Australian property business. The Group held a 100% interest in three facilities in Wellington, New Zealand that are primarily leased for 15 years to Victoria University of Wellington and Wellington Institute of Technology. The Group completed the sale of these assets in December 2014. Funds remain in New Zealand to facilitate the final stages of exit.
(b) Financial performance
The financial performance of components of the Group disposed of or classified as discontinued operations was:
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| Revenue | 2,182 | 3,210 |
| Net loss on change in fair value of investment properties | - | (1,630) |
| Unrealised net foreign exchange gain/(loss) | (1,038) | 1,557 |
| Other income | 46 | - |
| Expenses | (715) | (1,231) |
| Interest expense | (799) | (1,633) |
| Distributions from formerly equity accounted investments | - | 274 |
| Disposalcosts associatedwithoverseasinvestments | - | (290) |
| Profit/(loss) from operating activities before income tax | (324) | 257 |
| Income tax expense | (214) | (14) |
| Profit/(loss) from operating activities | (538) | 243 |
| Gain/(loss) on sale of discontinued operations (net of tax) | (2,014) | 327 |
| Release of foreign currency translation reserve on disposal of foreign | 2,374 | - |
| operations | ||
| Profit/(loss) from discontinued operations for the year | (178) | 570 |
Profit/(loss) from discontinued operations attributable to the Company for years ended 30 June 2015 and 30 June 2014 is $nil.
(c) Cash flows
The cash flows of components of the Group disposed of or classified as discontinued operations were:
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| Net cash flow from operating activities | 223 | 1,135 |
| Net cash flows from investing activities: | ||
| (Payments)/proceeds on sale of discontinued operations | 43,966 | (120) |
| Additions to investment properties | - | (9,081) |
| Payments for lease arrangements | (4) | (745) |
| Net cash flow from financing activities | (45,381) | 11,449 |
| Transfer to continuing operations | (461) | - |
| Net cash flows from discontinued operations | (1,657) | 2,638 |
Page 58
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
8. Discontinued Operations (continued)
(d) Assets and liabilities
The assets and liabilities of components of the Group classified as disposal groups at each reporting date were:
| date were: | ||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Assets | ||
| Cash and cash equivalents | - | 1,657 |
| Trade and other receivables | - | 98 |
| Investment properties | - | 45,902 |
| Total assets | - | 47,657 |
| Liabilities | ||
| Payables | - | 368 |
| Borrowings | - | 30,081 |
| Total liabilities | - | 30,449 |
| Net assets of disposal groups | - | 17,208 |
(e) Capitalisation rate
The weighted average capitalisation rate of the New Zealand Students internal valuation within discontinued operations at 30 June 2014 was 8.6%.
9. Business combinations
On 18 February 2015, Group acquired Active Lifestyle Estates & Holiday Noosa in Tewantin, Queensland, and after considering the accounting treatment for the acquisition of this business combination, the Group has determined the components acquired from the business combination are investment property of $13,648,000, service station inventory of $268,000 and no goodwill.
Page 59
Ingenia Communities Holdings Limited Notes to the financial statements for the Year ended 30 June 2015
10. Assets and liabilities held for sale
(a) Summary of carrying values
The following are the carrying values of assets held for sale:
| 2015 | 2014 | ||
|---|---|---|---|
| $’000 | $’000 | ||
| Deferred management fee receivable - Settlers Lifestyle(1) | Note 19 | - | 5,439 |
| N 19 Investment properties-Settlers Lifestyle(2) |
61,598 | - | |
| 61,598 | 5,439 |
(1) This relates to Settlers Noyea which was sold in July 2014.
(2) These properties are presented as held for sale in view of the intention and expectation of management to sell these properties during the twelve months ended 30 June 2016. These properties have been reclassified from investment property to assets held for sale.
(b) Summary of carrying amounts - loans
The following is a summary of the carrying amounts of the loans associated with investment properties held for sale:
| 2015 | 2014 | ||
|---|---|---|---|
| $’000 | $’000 | ||
| Gross resident loans | 44,271 | - | |
| Accrued deferred management fee | (2,230) | - | |
| Net resident loans | Note 19 | 42,041 | - |
11. Cash and cash equivalents
| 11. Cash and cash equivalents |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Cash at bank and in hand | 15,117 | 12,894 |
| Reconciliation to statements of cash flows | ||
| Cash and cash equivalents attributable to: | ||
| Continuing operations - cash at bank | 15,117 | 12,894 |
| Discontinued operations-cash at bank | - | 1,657 |
| Cash at the end of the year as per cash flow statement | 15,117 | 14,551 |
12. Trade and other receivables
| 12. Trade and other receivables |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Current | ||
| Trade and other receivables | 960 | 1,105 |
| Prepayments and deposits | 3,367 | 2,640 |
| Total current trade and other receivables | 4,327 | 3,745 |
| Non-current | ||
| Other receivables | 2,649 | 2,168 |
Rental amounts due are typically paid in advance and other amounts due are receivable within 30 days.
Page 60
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
13. Inventories
| 13. Inventories |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Current assets | ||
| Manufactured homes | 12,875 | 2,208 |
| Service station fuel and supplies | 333 | - |
| Total Inventories | 13,208 | 2,208 |
The manufactured homes balance represents 53 completed homes of $8.0 million (2014: nil), 44 homes under construction of $3.8 million (2014: 24 homes of $1.7 million), and 41 site buybacks of $1.1 million (2014: 20 homes of $0.5 million).
14. Investment properties
(a) Summary of carrying amounts
| (a) Summary of carrying amounts |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Completed properties | 514,125 | 482,618 |
| Properties under development | 25,603 | 16,245 |
| 539,728 | 498,863 |
Page 61
Ingenia Communities Holdings Limited Notes to the financial statements for the Year ended 30 June 2015
14. Investment properties (continued)
| 14. Investment properties (continued) |
|||||
|---|---|---|---|---|---|
| (b) Individual valuations and carrying amounts |
|||||
| Property | Date of | Latest external | Valuation | Carrying | amount |
| purchase | valuation date | ||||
| 2015 | 2014 | ||||
| $’000 | $’000 | $’000 | |||
| Completed properties | |||||
| Garden Villages | |||||
| Yakamia, Yakamia, WA | Jun 04 | Jun 15 | 4,750 | 4,750 | 2,730 |
| Mardross, Albury, NSW | Jun 04 | - | - | - | 2,400 |
| Seville Grove, Seville Grove, WA | Jun 04 | Dec 14 | 3,200 | 3,400 | 3,390 |
| Hertford, Sebastopol, VIC | Jun 04 | Jun 14 | 3,770 | 3,910 | 3,770 |
| Carey Park, Bunbury, WA | Jun 04 | Jun 15 | 4,300 | 4,300 | 3,520 |
| Jefferis, Bundaberg North, QLD | Jun 04 | Jun 15 | 4,300 | 4,300 | 3,480 |
| Claremont, Claremont, TAS | Jun 04 | Dec 13 | 3,320 | 3,420 | 3,230 |
| Taloumbi, Coffs Harbour, NSW | Jun 04 | Dec 14 | 4,300 | 4,500 | 4,170 |
| Devonport, Devonport, TAS | Jun 04 | Dec 14 | 1,700 | 1,785 | 2,100 |
| Wheelers, Dubbo, NSW | Jun 04 | Dec 13 | 3,800 | 4,680 | 4,300 |
| Elphinwood, Launceston, TAS | Jun 04 | Jun 15 | 3,750 | 3,750 | 2,910 |
| Glenorchy, Glenorchy, TAS | Jun 05 | Dec 13 | 3,160 | 3,780 | 3,370 |
| Chatsbury, Goulburn, NSW | Jun 04 | Dec 13 | 2,940 | 3,760 | 3,430 |
| Grovedale, Grovedale, VIC | Jun 05 | Jun 15 | 4,700 | 4,700 | 4,010 |
| Horsham, Horsham, VIC | Jun 04 | Jun 15 | 3,900 | 3,900 | 3,300 |
| Sea Scape, Erskine, WA | Jun 04 | Dec 14 | 4,000 | 4,330 | 4,170 |
| Marsden, Marsden, QLD | Jun 05 | Dec 14 | 8,500 | 8,640 | 8,380 |
| Coburns, Brookfield, VIC | Jun 04 | Dec 14 | 3,300 | 3,490 | 3,290 |
| Brooklyn, Brookfield, VIC | Jun 04 | Jun 15 | 4,100 | 4,100 | 3,270 |
| Oxley, Port Macquarie, NSW | Jun 04 | Jun 15 | 4,200 | 4,200 | 3,120 |
| Townsend, St Albans Park, VIC | Jun 04 | Jun 15 | 4,400 | 4,400 | 3,800 |
| St Albans Park, St Albans Park, VIC | Jun 04 | Jun 14 | 4,140 | 4,620 | 4,140 |
| Swan View,Swan View,WA | Jan 06 | Dec 14 | 6,000 | 6,480 | 5,990 |
Page 62
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
14. Investment properties (continued)
| 14. Investment properties (continued) |
|||||
|---|---|---|---|---|---|
| Property | Date of | Latest external | Valuation | Carrying | amount |
| purchase | valuation date | ||||
| 2015 | 2014 | ||||
| $’000 | $’000 | $’000 | |||
| Completed properties (continued) | |||||
| Garden Villages (continued) | |||||
| Taree, Taree, NSW | Dec 04 | Jun 15 | 3,350 | 3,350 | 2,320 |
| Dubbo, Dubbo, NSW | Dec 12 | Dec 13 | 3,290 | 2,940 | 2,670 |
| Ocean Grove, Mandurah, WA | Feb 13 | Dec 13 | 3,280 | 3,290 | 3,100 |
| Peel River, Tamworth, NSW | Mar 13 | Jun 15 | 4,100 | 4,100 | 2,040 |
| Sovereign, Ballarat, VIC | Jun 13 | Jun 14 | 3,100 | 3,130 | 3,100 |
| Wagga, Wagga Wagga, NSW | Jun 13 | Jun 14 | 3,930 | 4,000 | 3,930 |
| Bathurst, Bathurst, NSW | Jan 14 | Jun 15 | 3,850 | 3,850 | 2,580 |
| Launceston, Launceston, TAS | Jan 14 | Jun 15 | 3,300 | 3,300 | 2,510 |
| Shepparton, Shepparton, VIC | Jan 14 | - | - | - | 1,780 |
| Murray River, Mildura, VIC | Jan 14 | - | - | - | 2,170 |
| Warrnambool,Warrnambool,VIC | Jan 14 | Jun 15 | 2,500 | 2,500 | 1,800 |
| 125,655 | 114,270 | ||||
| Settlers Lifestyle | |||||
| Forest Lake, Forest Lake, QLD(3) | Nov 05 | Jun 13 | - | - | 14,194 |
| Gladstone, South Gladstone, QLD(3) | Nov 05 | Jun 13 | - | - | 12,534 |
| Gladstone, South Gladstone, QLD - Land(3) | Nov 05 | Jun 13 | - | - | 750 |
| Rockhampton, Rockhampton, QLD(3) | Nov 05 | Dec 13 | - | - | 14,314 |
| Cessnock, Cessnock, NSW(3) | Jun 04 | Dec 14 | - | - | 6,009 |
| Lakeside, Ravenswood, WA | Apr 07 | Dec 14 | 75,672 | 75,866 | 77,242 |
| Noyea Riverside, Mt Warren Park, QLD(4) | Apr 07 | - | - | - | -(3) |
| Meadow Springs, Mandurah, WA | Apr 07 | Jun 13 | 17,066 | 16,648 | 16,510 |
| Meadow Springs, Mandurah, WA – Land | Apr 07 | Jun 13 | 2,455 | 2,455 | 2,455 |
| Ridgewood Rise, Ridgewood, WA | Apr 07 | Jun 13 | 105,104 | 109,114 | 103,552 |
| Ridge Estate,Gillieston Heights,NSW(3) | Jul 12 | Dec 14 | - | - | 11,765 |
| 204,083 | 259,325 |
Page 63
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
14. Investment properties (continued)
| Property | Date of | Latest external | Valuation | Carrying | amount |
|---|---|---|---|---|---|
| purchase | valuation date | ||||
| 2015 | 2014 | ||||
| $’000 | $’000 | $’000 | |||
| Active Lifestyle Estates | |||||
| The Grange, Morisset, NSW | Mar 13 | Dec 13 | 9,400 | 11,072 | 10,761 |
| Ettalong Beach, Ettalong Beach, NSW (1) | Apr 13 | Dec 13 | 2,200 | 5,583 | 5,811 |
| Albury, Lavington, NSW | Aug 13 | Jun 14 | 1,725 | 2,275 | 1,510 |
| Nepean River, Emu Plains, NSW | Aug 13 | Jun 14 | 11,000 | 13,317 | 11,000 |
| Mudgee Valley, Mudgee, NSW | Sep 13 | Jun 14 | 4,250 | 3,662 | 3,710 |
| Mudgee, Mudgee, NSW | Oct 13 | Jun 14 | 6,393 | 5,934 | 6,403 |
| Kingscliff, Kingscliff, NSW | Nov 13 | Dec 14 | 10,500 | 11,734 | 10,991 |
| Lake Macquarie, Morisset, NSW | Nov 13 | Dec 14 | 5,010 | 4,212 | 5,693 |
| Chain Valley Bay, Chain Valley Bay, NSW | Dec 13 | Dec 14 | 3,700 | 247 | - |
| One Mile Beach, One Mile, NSW(2) | Dec 13 | Dec 14 | 10,500 | 12,769 | 13,349 |
| Hunter Valley, Cessnock, NSW | Feb 14 | Dec 14 | 7,500 | 7,589 | 8,282 |
| Wine Country, Cessnock, NSW | Feb 14 | Dec 14 | 1,000 | 1,000 | 1,109 |
| Sun Country, Mulwala, NSW | Apr 14 | Dec 14 | 6,610 | 6,514 | 6,858 |
| Stoney Creek, Marsden Park, NSW | May 14 | Dec 14 | 14,740 | 10,940 | 16,184 |
| Rouse Hill, Rouse Hill, NSW(5) | Jun 14 | Jun 15 | 16,125 | 16,125 | 7,362 |
| White Albatross, Nambucca Heads, NSW | Dec 14 | Jun 15 | 25,500 | 25,500 | - |
| Noosa, Tewantin, QLD | Feb 15 | Jun 15 | 13,000 | 13,000 | - |
| Chambers Pines, Chambers Flat, QLD | Mar 15 | - | - | 14,114 | - |
| Mannering Park, Mannering Park, NSW | Apr 15 | Jun 15 | 6,800 | 6,800 | - |
| SydneyHills,Dural,NSW | Apr 15 | - | - | 12,000 | - |
| 184,387 | 109,023 | ||||
| Total completedproperties | 514,125 | 482,618 |
Page 64
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
14. Investment properties (continued)
| Property | Date of | Carrying | amount |
|---|---|---|---|
| purchase | |||
| 2015 | 2014 | ||
| $’000 | $’000 | ||
| Properties to be developed | |||
| Active Lifestyle Estates | |||
| The Grange, Morisset, NSW | Mar 13 | 1,291 | 1,387 |
| Ettalong Beach, Ettalong Beach, NSW(1) | Apr 13 | - | 310 |
| Albury, Lavington, NSW | Aug 13 | 1,993 | 490 |
| Nepean River, Emu Plains, NSW | Aug 13 | - | - |
| Mudgee Valley, Mudgee, NSW | Sep 13 | 775 | 797 |
| Mudgee, Mudgee, NSW | Oct 13 | 430 | 540 |
| Kingscliff, Kingscliff, NSW | Nov 13 | 444 | 520 |
| Lake Macquarie, Morisset, NSW | Nov 13 | 3,279 | 1,990 |
| Chain Valley Bay, Chain Valley Bay, NSW | Dec 13 | 3,700 | 4,045 |
| One Mile Beach, One Mile, NSW(2) | Dec 13 | - | - |
| Hunter Valley, Cessnock, NSW | Feb 14 | 2,133 | 1,500 |
| Wine Country, Cessnock, NSW | Feb 14 | 556 | 556 |
| Sun Country, Mulwala, NSW | Apr 14 | 1,300 | 850 |
| Stoney Creek, Marsden Park, NSW | May 14 | 7,064 | 3,260 |
| Chambers Pines, Chambers Flat, QLD | Mar 15 | 2,638 | - |
| Properties to be developed | 25,603 | 16,245 | |
| Total investment properties | 539,728 | 498,863 |
~~(1)~~ Ettalong Beach Holiday Village land component is leased from the Gosford City Council and is recognised as investment property with an associated finance lease. (2) One Mile Beach land component is leased from the Crown under 40 year and perpetual leases and is recognised as investment property with an associated finance lease. (3) Classified as assets held for sale at 30 June 2015. (4) Classified as assets held for sale at 30 June 2014.
(5) Rouse Hill has been independently valued at 30 June 2015 on a highest and best use basis as a medium density residential development.
Page 65
Ingenia Communities Holdings Limited Notes to the financial statements for the Year ended 30 June 2015
14. Investment properties (continued)
Investment property that has not been valued by external valuers at reporting date is carried at the Group’s estimate of fair value in accordance with the accounting policy detailed at Note 1(q).
Valuations of retirement villages are provided net of residents’ loans (after deducting any accrued deferred management fees). For presentation in this note, the external valuations shown are stated before deducting this liability to reflect its separate balance sheet presentation. The carrying amounts include the fair value of units completed since the date of the external valuation.
(c) Movements in carrying amounts
| (c) Movements in carrying amounts |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Carrying amount at beginning of year | 498,863 | 370,931 |
| Acquisitions | 78,152 | 118,303 |
| Expenditure capitalised | 14,356 | 10,336 |
| Sale of units – Strata title | - | (492) |
| Transferred from plant and equipment | (6,290) | 320 |
| Transferred to inventory | (159) | (194) |
| Net gain/(loss) on change in fair value | 16,404 | (341) |
| Transferred to assets held for sale | (61,598) | - |
| Carrying amount at end of year | 539,728 | 498,863 |
The net change in fair value is recognised in profit or loss as net gain/(loss) on change in fair value of investment properties.
Fair value hierarchy disclosures for investment properties have been provided in Note 31.
(d) Reconciliation of fair value
| (d) Reconciliation of fair value |
||||
|---|---|---|---|---|
| Garden | Settlers | Active | Total | |
| Villages | Lifestyle | |||
| Estates | ||||
| $’000 | $’000 | $’000 | ||
| Carrying amount at 1 July 2014 | 114,270 | 259,325 | 125,268 | 498,863 |
| Acquisitions | - | 320 | 77,832 | 78,152 |
| Expenditure capitalised | 1,739 | 2,729 | 9,888 | 14,356 |
| Assets sold | (6,290) | - | - | (6,290) |
| Transferred to inventory | - | - | (159) | (159) |
| Net gain/(loss) on change in fair value(1) | 15,934 | 3,303 | (2,833) | 16,404 |
| Transferred to assets held for sale | - | (61,598) | - | (61,598) |
| Carrying amount at 30 June 2015 | 125,653 | 204,079 | 209,996 | 539,728 |
(1) Includes $13,288,000 of transaction costs relating to Active Lifestyle Estates acquisitions written off during the year.
Page 66
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
14. Investment properties (continued)
(e) Description of valuations techniques used and key inputs to valuation on investment properties
| Valuation technique |
Significant unobservable inputs |
Range (weighted average) |
Relationship of unobservable input to fair value |
|
|---|---|---|---|---|
| Garden | Capitalisation | Stabilised | 70% - 100% (92%) | As costs are fixed in nature, |
| Villages | method | occupancy | occupancy has a direct correlation | |
| to valuation (ie. the higher the | ||||
| occupancy, the greater the value). | ||||
| Capitalisation | 9% - 12% | Capitalisation has an inverse | ||
| rate | relationship to valuation. | |||
| Settlers | Discounted | Current market | $125,000 - | Market value and growth in value |
| Lifestyle | cash flow | value per unit | $475,000 | have a direct correlation to |
| valuation, while length of stay and | ||||
| Long-term | 4% | discount rate have an inverse | ||
| property growth | relationship to valuation. | |||
| rate | ||||
| Average length of | 11.4 years | Average length of stay projection | ||
| stay – future | is based on life expectancy and | |||
| residents | other factors. | |||
| Average length of | 15.0 - 17.6 years | Parameters exclude assets that | ||
| stay – current | are subject to a sale agreement. | |||
| residents | ||||
| Discount rate | 14.5% - 15.0% | Assets that are subject to a sale | ||
| agreement are carried at fair | ||||
| value. | ||||
| Active | Capitalisation | Short-term | 15% - 30% for | Higher the occupancy, the greater |
| Lifestyle | method (for | occupancy | powered and camp | the value. |
| Estates | existing rental | sites; | ||
| streams) | 45% - 70% for | |||
| tourism and short | ||||
| term rental | ||||
| Residential | 100% | |||
| occupancy | ||||
| Operating profit | 50% - 70% | Higher the profit margin, the | ||
| margin | dependent upon | greater the value. | ||
| short-term and | ||||
| residential | ||||
| accommodation mix | ||||
| Capitalisation | 8.2% - 17.5% | Capitalisation has an inverse | ||
| rate | relationship to valuation. | |||
| Discounted | Discount rate | 13% - 16% | Discount rate has an inverse | |
| cash flow (for | relationship to valuation. | |||
| future | ||||
| development) |
Page 67
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
14. Investment properties (continued)
Capitalisation method
Under the capitalisation method, fair value is estimated using assumptions regarding the expectation of future benefits. The capitalisation method involves estimating the expected income projections of the property and applying a capitalisation rate into perpetuity. The capitalisation rate is based on current market evidence. Future income projections take into account occupancy, rental income and operating expenses.
Discounted cash flow method
Under the discounted cash flow method, fair value is estimated using assumptions regarding the benefits and liabilities of ownership over the asset’s life including an exit or terminal value. This method involves the projection of a series of cash flows on a real property interest. To this projected cash flow series, a market-derived discount rate is applied to establish the present value of the income stream associated with the asset. The exit yield normally reflects the exit value expected to be achieved upon selling the asset and is a function of the risk adjusted returns of the asset and expected capitalisation rate.
The duration of the cash flows and the specific timing of inflows and outflows are determined by events such as rent reviews, lease renewal and related re-letting, redevelopment, or refurbishment as well as the development of new units. The appropriate duration is typically driven by market behaviour that is a characteristic of the class of real property. Periodic cash flow is typically estimated as gross income less vacancy, non-recoverable expenses, collection losses, lease incentives, maintenance cost, agent and commission costs and other operating and management expenses. The series of periodic net underlying cash flows, along with an estimate of the terminal value anticipated at the end of the projection period, is then discounted.
15. Plant and equipment
| 15. Plant and equipment |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| (a) Summary of carrying amounts |
||
| Plant and equipment | 1,895 | 1,407 |
| Less: accumulated depreciation | (1,175) | (890) |
| Total plant and equipment | 720 | 517 |
| (b) Movements in carrying amount |
||
| Carrying amount at beginning of year | 517 | 1,034 |
| Assets written off | (118) | (82) |
| Transferred to investment property | - | (320) |
| Transferred to intangibles | - | (473) |
| Additions | 643 | 569 |
| Depreciation expense | (322) | (211) |
| Carrying amount at end of year | 720 | 517 |
Page 68
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
16. Intangibles
| 16. Intangibles |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| (a) Summary of carrying amounts |
||
| Software & development | 1,736 | 473 |
| Less: accumulated amortisation | (157) | - |
| Total Intangibles | 1,579 | 473 |
| (b) Movements in carrying amount |
||
| Carrying amount at beginning of year | 473 | - |
| Assets written off | - | - |
| Transferred from plant and equipment | - | 473 |
| Additions | 1,263 | - |
| Amortisation expense | (157) | - |
| Carrying amount at end ofyear | 1,579 | 473 |
17. Trade and other payables
| 17. Trade and other payables |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Current liabilities | ||
| Trade payables and accruals | 10,047 | 8,814 |
| Deposits and other unearned income | 1,526 | 1,595 |
| Deferred acquisition consideration | 3,500 | - |
| Total current liabilities | 15,073 | 10,409 |
| Non-current liabilities | ||
| Deferred acquisition consideration | 14,770 | 4,000 |
18. Borrowings
| 18. Borrowings |
|||
|---|---|---|---|
| 2015 | 2014 | ||
| Note | $’000 | $’000 | |
| Current liabilities | |||
| Finance leases | 18(c) | 291 | 283 |
| Non-current liabilities | |||
| Bank debt | 18(a) | 63,900 | 94,000 |
| Prepaid borrowing costs | (1,681) | (312) | |
| Finance leases | 18(c) | 4,272 | 4,385 |
| Total non-current borrowings | 66,491 | 98,073 |
(a) Bank debt
On 13 February 2015, the Group refinanced its Australian dollar denominated bank debt facility to a $175.0 million multi-lateral debt facility with three Australian banks. $100 million of the facility expires on 12 February 2018 with the remainder expiring on 12 February 2020. The facility has the following principal financial covenants:
-
Loan to value ratio (“LVR”) is less than or equal to 50%;
-
LVR (excluding Settlers) is less than or equal to 55%;
-
Total Interest Cover Ratio of at least 2x;
-
Core Interest Cover Ratio (adjusted to exclude development income and associated costs) of at least 1.50x in financial year ending 2015 increasing to at least 2.0x in FY2016;
-
Net debt to adjusted EBITDA ratio not more than 6x up to 30 June 2015, 5.5x up to 31 December 2015, 5x up to 30 June 2016, 4x after 30 June 2016.
Page 69
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
18. Borrowings (continued)
(a) Bank debt (continued)
As at 30 June 2015, the facility has been drawn to $63,900,000 (2014: $94,000,000). The carrying value of investment property net of resident liabilities at reporting date for the Group’s Australian properties pledged as security is $363,720,000 (2014: $290,375,000).
(b) Bank guarantees
The Group has the ability to utilise its $175.0 million bank facility to provide bank guarantees. Bank guarantees at 30 June 2015 were $28.8 million (2014: $4.4 million). Refer to Note 27.
(c) Finance leases
On 23 April 2013, the Group was assigned a commercial lease with 16.5 years remaining with the Gosford City Council for land and facilities as part of the Active Lifestyle Estates Ettalong Beach acquisition. The lease is for an initial three years commencing September 2012 with two renewal options of seven years each. The first option period was exercised on 1 July 2015 for seven years to June 2022. The below table is based on the expectation that the last lease option will be exercised.
In December 2013, the Group acquired Active Lifestyles Estates One Mile Beach, accounted for as investment property. Two Crown leases are attached to the land, one for 40 years expiring on 19 September 2031 and one in perpetuity.
(i) Minimum lease payments – excluding perpetual lease
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| Minimum lease payments: | ||
| Within one year | 299 | 292 |
| Later than one year but not later than five years | 1,273 | 1,242 |
| Later than five years | 3,431 | 3,761 |
| Total minimum lease payments | 5,003 | 5,295 |
| Future finance charges | (1,579) | (1,765) |
| Present value of minimum lease payments | 3,424 | 3,530 |
| Present value of minimum lease payments: | ||
| Within one year | 291 | 283 |
| Later than one year but not later than five years | 1,082 | 1,056 |
| Later than five years | 2,051 | 2,191 |
| 3,424 | 3,530 |
(ii) Minimum lease payments – perpetual lease
The perpetual lease is recognised as investment property and non-current liability at a value of $1.1 million based on a capitalisation rate applicable at the time of acquisition of 10.6% applied to the current lease payment. Payments each period in relation to the lease are recognised as finance expenses in the statement of comprehensive income, therefore, there is no subsequent change to the originally determined present value of the minimum lease payments as calculated above.
As this is a perpetual lease, the lease liability will not amortise and no fair value adjustments in relation to the lease will be recognised unless circumstances of the lease change. Under the terms of the lease, lease payments will continue into perpetuity. The current annual lease payment is $121,000.
Page 70
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
19. Retirement village resident loans
| 19. Retirement village resident loans |
|||
|---|---|---|---|
| Note | 2015 | 2014 | |
| $’000 | $’000 | ||
| (a) Summary of carrying amounts |
|||
| Gross resident loans | 192,898 | 218,639 | |
| Accrued deferred management fee | (31,020) | (28,517) | |
| Net resident loans | 161,878 | 190,122 | |
| (b) Movements in carrying amounts |
|||
| Carrying amount at beginning of year | 190,122 | 175,703 | |
| Net (gain)/loss on change in fair value of resident loans | 8,878 | 616 | |
| Accrued deferred management fee income | (6,788) | (5,333) | |
| Deferred management fee cash collected | 2,056 | 1,811 | |
| Proceeds from resident loans | 19,815 | 22,021 | |
| Repayment of resident loans | (10,544) | (10,361) | |
| Transfer to assets and liabilities held for sale | 10 | (42,041) | 5,439 |
| Other | 380 | 226 | |
| Carrying amount at end of year | 161,878 | 190,122 |
Fair value hierarchy disclosures for retirement village resident loans have been provided in Note 31.
20. Provisions
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| Current liabilities | ||
| Employee liabilities | 992 | 718 |
| Non-current liabilities | ||
| Employee liabilities | 248 | 249 |
21. Derivatives
| 21. Derivatives |
|||
|---|---|---|---|
| 2015 | 2014 | ||
| Note | $’000 | $’000 | |
| Current liabilities | |||
| Interest rate swap contracts | 30 | 3 | 84 |
| Non-current liabilities | |||
| Interest rate swap contracts | 30 | - | 84 |
Page 71
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
22. Deferred tax assets and liabilities
| 22. Deferred tax assets and liabilities |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Deferred tax assets | ||
| Tax losses | 17,496 | - |
| Other | 1,401 | - |
| Deferred tax liabilities | - | |
| DMF receivable | (7,982) | - |
| Investment properties | (4,567) | - |
| Net deferred tax asset | 6,348 | - |
| Deductible temporary differences and carried forward losses tax | ||
| effected for which no deferred tax asset has been recognised | 7,500 | 7,488 |
| Deferred tax liabilities | ||
| Tax losses | - | 14,228 |
| Other | - | 1,081 |
| Deferred tax liabilities | - | |
| DMF receivable | - | 8,176 |
| Investment properties | - | 7,409 |
| Net deferred tax liabilities | - | 276 |
The availability of carried forward tax losses of $7.5 million to the ICMT tax consolidated group is subject to recoupment rules at the time of recoupment. Further, the rate at which these losses can be utilised is determined by reference to market values at the time of tax consolidation and subsequent events. Accordingly, a portion of these carried forward tax losses may not be available in the future.
The Group offsets tax assets and liabilities, if and only if, it has a legally enforceable right to set off current tax assets and current tax liabilities and the deferred tax assets and deferred tax liabilities relate to income taxes levied by the same tax authority.
Page 72
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
23. Issued securities
| 23. Issued securities |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| (a) Carrying values |
||
| At beginning of year | 569,116 | 510,141 |
| Issued during the year: | ||
| Dividend Reinvestment Plan issues | 2,884 | - |
| Institutional placement | 45,315 | - |
| Rights issue | 43,769 | 61,707 |
| Institutional Placement and Rights issue costs | (3,870) | (2,732) |
| At end of year | 657,214 | 569,116 |
| The closing balance is attributable to the securityholders of: | ||
| Ingenia Communities Holding Limited | 8,900 | 7,377 |
| Ingenia Communities Fund | 619,286 | 547,642 |
| Ingenia Communities Management Trust | 29,028 | 14,097 |
| 657,214 | 569,116 | |
| 2015 | 2014 | |
| Thousands | Thousands | |
| (b) Number of issued securities |
||
| At beginning of year | 676,240 | 507,179 |
| Issued during the year: | - | 169,061 |
| Retention Quantum Rights | 1,818 | - |
| Dividend Reinvestment Plan | 6,674 | - |
| Institutional Placement and Rights Issue | 197,968 | - |
| At end of year | 882,700 | 676,240 |
(c) Terms of securities
All securities are fully paid and rank equally with each other for all purposes. Each security entitles the holder to one vote, in person or by proxy, at a meeting of securityholders.
24. Reserves
| 24. Reserves |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Foreign currency translation reserve | ||
| Balance at beginning of year | 1,035 | 766 |
| Translation differences arising during the year | 1,339 | 269 |
| Amounts transferred to profit and loss on disposal of foreign operation | (2,374) | - |
| Balance at end of year | - | 1,035 |
| Share-based payment reserve | ||
| Balance at beginning of year | 988 | 308 |
| Transfer from reserves to retained earnings | (332) | - |
| Share-based payment transactions | 678 | 680 |
| Balance at end of year | 1,334 | 988 |
| Total reserves at end of year | 1,334 | 2,023 |
| The closing balance is attributable to the securityholders of: | ||
| Ingenia Communities Holding Limited | 1,334 | 988 |
| Ingenia Communities Fund | - | 866 |
| Ingenia Communities Management Trust | - | 169 |
| 1,334 | 2,023 |
Page 73
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
24. Reserves (continued)
The share-based payment reserve records the value of equity-settled share-based payment transactions provided to employees, including key management personnel, as part of their remuneration. Refer Note 28.
The foreign currency translation reserve records exchange differences arising from the translation of the financial statements of foreign subsidiaries.
25. Accumulated losses
| 25. Accumulated losses |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Balance at beginning of year | (330,962) | (336,563) |
| Net profit/(loss) for the year | 25,722 | 11,518 |
| Transfer from reserves to retained earnings | 332 | - |
| Distributions | (10,120) | (5,917) |
| Balance at end of year | (315,028) | (330,962) |
| The closing balance is attributable to the securityholders of: | ||
| Ingenia Communities Holding Limited | (3,175) | (2,659) |
| Ingenia Communities Fund | (303,335) | (324,254) |
| Ingenia Communities Management Trust | (8,518) | (4,049) |
| (315,028) | (330,962) |
26. Commitments
(a) Capital commitments
There were commitments for capital expenditure on investment property and inventory contracted but not provided for at reporting date of $7,048,000 (2014: $3,266,000), all payable within one year.
(b) Operating lease commitments
The Group has two non-cancellable operating leases for its Sydney and Brisbane offices. These leases have remaining lives of six months and five years respectively.
Future minimum rentals payable under these leases as at reporting date were:
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| Within one year | 362 | 482 |
| Later than one year but not later than five years | 744 | 1,106 |
| 1,106 | 1,588 |
(c) Finance lease commitments
On 23 April 2013, the Group was assigned a commercial lease with 16.5 years remaining with the Gosford City Council for land and facilities as part of its Ettalong Holiday Village acquisition. The lease is for an initial three years commencing September 2012 with two renewal options of seven years each. The first option period was exercised on 1 July 2015 for seven years to June 2022.
In December 2013, the Group acquired One Mile Beach Holiday Park, accounted for as investment property. Two Crown leases are attached to the land, one for 40 years expiring on 19 September 2031 and one for perpetuity.
Refer to Note 18 for future minimum lease payments payable and the present value of minimum lease payments payable at reporting date for the finance leases at Ettalong Holiday Village and One Mile Beach Holiday Park.
Page 74
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
27. Contingent liabilities
There are no known contingent liabilities other than the bank guarantees totalling $28.8 million provided for under the $175.0 million bank facility (refer to Note 18).
Bank guarantees of $18.8 million primarily related to deferred acquisition consideration recognised as current and non-current payables (refer to Note 17). These guarantees will not be called by the counterparties unless the deferred consideration is not paid in accordance with the terms of the agreement.
There is a $10 million bank guarantee in favour of Ingenia Communities RE Limited issued to satisfy the Responsible Entity’s AFSL capital requirements.
28. Share-based payment transactions
The Group has established rights plans, which provide for the grant of conditional rights to receive securities in the Group. The intention of these plans is to align long-term securityholder returns with the ‘at-risk’ compensation potentially payable to executive level employees and to reward managers who remain in employment and perform at the required levels of performance to sustain earnings growth.
These plans encompass various types of security rights, being:
-
Performance Quantum rights (“PQRs”) which vest on completion of a period of service, with the number of rights vesting based on the Group’s performance, as measured by total securityholder returns (“TSR”). On vesting, each PQR entitles the employee to receive one security of the Group for no consideration.
-
Retention Quantum Rights (“RQRs”) issued as a one off grant in 2012 to ensure stability during the internalisation transition. These rights were subject to the employee remaining with the Group for a two year retention period. These rights vested on 1 July 2014 and RQRs will not be issued in the future.
-
Long-Term Incentive Rights (“LTIPs”) which vest subject to a performance condition based on growth in the Group’s TSR relative to the ASX 300 Industrials Index return over the performance period.
-
Short-Term Incentive Rights (“STIPs”) which are awarded based on agreed performance conditions as part of the executive’s short-term incentive remuneration. The value of the rights awarded is conditional based on executives meeting pre-agreed Key Performance Indicators (KPIs). Once performance against the KPIs has been assessed, the value of the STIPs to be issued is determined. These STIPs are then subject to a one year vesting deferral period from the issue date. The STIP allows for certain lapsing conditions within the deferral period, should certain conditions occur.
Page 75
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
28. Share-based payment transactions (continued)
| 28. Share-based payment transactions (continued) |
||
|---|---|---|
| 2015 | 2014 | |
| Movements in rights during the year were: | Thousands | Thousands |
| PQRs & LTIPs | ||
| Outstanding at beginning of year(1) | 7,558 | 3,842 |
| Granted during the year | 983 | 3,716 |
| Outstanding at end of year | 8,541 | 7,558 |
| Exercisable at end of year | - | - |
| Weighted average remaining contractual life of outstanding rights | 0.70 | 1.5 |
| (years) | ||
| RQRs | ||
| Outstanding at beginning of year(2) | 1,818 | 1,818 |
| Granted during the year | - | - |
| Outstanding at end of year | - | 1,818 |
| Exercisable at end of year | - | - |
| Weighted average remaining contractual life of outstanding rights (years) | - | - |
(1) 3,842,000 PQRs vested on 1 July 2015 and 3,842,000 fully paid stapled securities were issued at that time.
(2) The RQRs vested on 1 July 2014 and 1,818,000 fully paid stapled securities were issued at that time.
During the year, 982,971 LTIPs were granted to senior executives of the Group. The number of LTIPs that will vest depends on the TSR achieved and is conditional on the individual being in employment of the Group on the vesting date (30 September 2017). The measurement period for these LTIPs is 1 October 2014 to 30 September 2017 and full rights vest based on TSR growth relative to growth in the ASX 300 Industrial Index. A sliding scale applies for lower TSRs with the number of rights vesting being nil for a TSR at or below 1%. One right equates to one security in the Group.
The fair value of the LTIPs issued during the year was estimated using a Monte Carlo Simulation model. Assumptions made in determining the fair value, and the results of these assumptions, are:
| Grant Date | 1 October | 12 November |
|---|---|---|
| 2014 | 2014 | |
| Price of stapled securities at grant date | $0.445 | $0.455 |
| Volatility of security price | 30.0% | 30.0% |
| Distribution yield | 2.24% | 2.28% |
| Risk-free rate at grant date | 2.53% | 2.56% |
| Expected remaining life at grant date | 2.9 years | 2.9 years |
| Fair value of each right | $0.243 | $0.253 |
The fair value of PQRs and LTIPs is recognised as an employee benefit expense with a corresponding increase in reserves. The fair value is expensed on a straight-line basis over the vesting period. The expense recognised for the financial year was $590,928 (2014: $680,600).
The total value of STIP rights is conditional based on KMPs meeting pre-agreed Key Performance Indicators (“KPIs”) and is subject to adjustment through to 1 October 2015 once the full year audited result is known and the KPIs can be reliably measured. An estimate based on the current period performance and KMP performance against these KPIs has been recognised at 30 June 2015. However, the total number of rights to be issued will be determined by 1 October 2015. The deferred expense for STIPs recognised for the year was $86,356 (2014: nil).
Page 76
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
29. Capital management
The Group aims to meet its strategic objectives and operational needs and to maximise returns to securityholders through the appropriate use of debt and equity, while taking account of the additional financial risks of higher debt levels.
In determining the optimal capital structure, the Group takes into account a number of factors, including the views of investors and the market in general, the capital needs of its portfolio, the relative cost of debt versus equity, the execution risk of raising equity or debt, and the additional financial risks of debt including increased volatility of earnings due to exposure to interest rate movements, the liquidity risk of maturing debt facilities and the potential for acceleration prior to maturity.
In assessing this risk, the Group takes into account the relative security of its income flows, the predictability of its expenses, its debt profile, the degree of hedging and the overall level of debt as measured by gearing.
The actual capital structure at a point in time is the product of a number of factors, many of which are market driven and to various degrees outside of the control of the Group, particularly the impact of revaluations, the availability of new equity and the liquidity in real estate markets. While the Group periodically determines the optimal capital structure, the ability to achieve the optimal structure may be impacted by market conditions and the actual position may often differ from the optimal position.
The Group primarily monitors its capital position through the Loan to Value Ratio (LVR) which is a key covenant under the Group’s $175.0 million multilateral debt facility. LVR is calculated as the sum of bank debt, bank guarantees and finance leases net of cash at bank as a percentage of the value of properties pledged as security. The Group’s strategy is to maintain an LVR range of 30-35%. As at 30 June 2015, LVR is 22.6% compared to 33.9% at 30 June 2014.
In addition the Group also monitors Interest Cover Ratio and Net Debt: Adjusted EBITDA as defined under the multilateral debt facility. At 30 June 2015, the Total Interest Cover Ratio was 2.96%; the Core Interest Cover Ratio was 2.68% and Net Debt: Adjusted EBITDA was 4.58.
30. Financial instruments
(a) Introduction
The Group's principal financial instruments comprise cash and short-term deposits, receivables, payables, interest bearing liabilities, other financial liabilities, and derivative financial instruments.
The main risks arising from the Group's financial instruments are interest rate risk, foreign exchange risk, credit risk and liquidity risk. The Group manages its exposure to these risks primarily through its treasury policy. The policy sets out various targets aimed at restricting the financial risk taken by the Group. Management reviews actual positions of the Group against these targets on a regular basis. If the target is not achieved, or the forecast is unlikely to be achieved, a plan of action is, where appropriate, put in place with the aim of meeting the target within an agreed timeframe. Depending on the circumstances of the Group at a point in time, it may be that positions outside of the treasury policy are accepted and no plan of action is put in place to meet the treasury targets, because, for example, the risks associated with bringing the Group into compliance outweigh the benefits. The adequacy of the treasury policy in addressing the risks arising from the Group’s financial instruments is reviewed on a regular basis.
Page 77
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(a) Introduction (continued)
While the Group aims to meet its treasury policy targets, many factors influence its performance, and it is probable that at any one time it will not meet all its targets. For example, the Group may be unable to negotiate the extension of bank facilities sufficiently ahead of time, so that it fails to achieve its liquidity target. When refinancing loans it may be unable to achieve the desired maturity profile or the desired level of flexibility of financial covenants, because of the cost of such terms or their unavailability. Hedging instruments may not be available, or their cost may outweigh the benefit of risk reduction or they may introduce other risks such as mark to market valuation risk. Changes in market conditions may limit the Group’s ability to raise capital through the issue of new securities or sale of properties.
(b) Interest rate risk
The Group’s exposure to the risk of changes in market interest rates arises primarily from its use of borrowings. The main consequence of adverse changes in market interest rates is higher interest costs, reducing the Group’s profit. In addition, one or more of the Group’s loan agreements may include minimum interest cover covenants. Higher interest costs resulting from increases in market interest rates may result in these covenants being breached, providing the lender the right to call in the loan or to increase the interest rate applied to the loan.
The Group manages the risk of changes in market interest rates by maintaining an appropriate mix of fixed and floating rate borrowings. Fixed rate debt is achieved either through fixed rate debt funding or through derivative financial instruments permitted under the treasury policy. The policy sets minimum and maximum levels of fixed rate exposure over a ten-year time horizon.
At 30 June 2015, after taking into account the effect of interest rate swaps, approximately 28% of the Group's borrowings are at a fixed rate of interest (2014: 47%).
Exposure to changes in market interest rates also arises from financial assets such as cash deposits and loan receivables subject to floating interest rate terms. Changes in market interest rates will also change the fair value of any interest rate hedges.
(c) Interest rate risk exposure
The Group’s exposure to interest rate risk and the effective interest rates on financial instruments at reporting date was:
| 30 June 2015 | Floating | Fixed interest maturing in: | Fixed interest maturing in: | Fixed interest maturing in: | |
|---|---|---|---|---|---|
| interest | Less | 1 to 5 | More | Total | |
| Principal amounts | rate | than | than | ||
| $’000 | 1year | Years | 5 years | ||
| Financial assets | |||||
| Cash at bank | 15,117 | - | - | - | 15,117 |
| Financial liabilities | |||||
| Bank debt denominated in AUD | 63,900 | - | - | - | 63,900 |
| Finance leases (excluding perpetual lease) | - | 291 | 1,082 | 2,051 | 3,424 |
| Interest rate swaps: | |||||
| denominated in AUD; Group pays fixed rate | (18,000) | 18,000 | - | - | - |
Page 78
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(c) Interest rate risk exposure (continued)
The Group’s exposure to interest rate risk and the effective interest rates on financial instruments at the end of the previous financial year was:
| the end of the previous financial year was: | |||||
|---|---|---|---|---|---|
| 30 June 2014 | Floating | Fixed interest maturing in: | |||
| interest | Less | 1 to 5 | More | Total | |
| Principal amounts | rate | than | than | ||
| $’000 | 1year | Years | 5 years | ||
| Financial assets | |||||
| Cash at bank | 12,894 | - | - | - | 12,894 |
| Financial liabilities | |||||
| Bank debt denominated in AUD | 94,000 | - | - | - | 94,000 |
| Finance leases (excluding perpetual lease) | - | 283 | 1,056 | 2,191 | 3,530 |
| Interest rate swaps: | |||||
| denominated in AUD; Group pays fixed rate | (45,000) | 45,000 | - | - | - |
Other financial instruments of the Group not included in the above tables are non-interest bearing and are therefore not subject to interest rate risk.
(d) Interest rate sensitivity analysis
The impact of an increase or decrease in average interest rates of 1% (100 basis points) at reporting date, with all other variables held constant, is illustrated in the tables below. This analysis is based on the interest rate risk exposures in existence at balance sheet date. As the Group has no derivatives that meet the documentation requirements to qualify for hedge accounting, there would be no impact on securityholders interest (apart from the effect on profit).
(i) Increase in average interest rates of 1%
The effect on net interest expense for one year would have been:
| Effect on profit after tax higher/(lower) |
|
|---|---|
| 2015 2014 $’000 $’000 |
|
| Variable interest rate instruments denominated in: Australian dollars |
(639) (940) |
| The effect on change in fair value of derivatives would have been: | Effect on profit after tax higher/(lower) |
| 2015 2014 $’000 $’000 |
|
| Interest rate swaps denominated in: Australian dollars |
- 417 |
Page 79
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(d) Interest rate sensitivity analysis (continued)
(ii) Decrease in average interest rates of 1%
The effect on net interest expense for one year would have been:
| Effect on profit after tax higher/(lower) |
|
|---|---|
| 2015 2014 $’000 $’000 |
|
| Variable interest rate instruments denominated in: Australian dollars |
639 940 |
The effect on change in fair value of derivatives would have been:
| Effect on profit after tax higher/(lower) |
|
|---|---|
| 2015 2014 $’000 $’000 |
|
| Interest rate swaps denominated in: Australian dollars |
- (297) |
(e) Foreign exchange risk
The Group’s exposure to foreign exchange risk is limited to foreign denominated cash balances and receivables following the divestment of its final overseas operations in December 2014. These amounts are unhedged as cash will be used to cover final costs to wind up the companies and receivables relate to escrows.
(f) Net foreign currency exposure
The Group’s net foreign currency monetary exposure as at reporting date is shown in the following table. The net foreign currency exposure reported is of foreign currencies held by entities whose functional currency is the Australian dollar. It excludes assets and liabilities of entities, including equity accounted investments, whose functional currency is not the Australian dollar.
| Net foreign currency assets |
|
|---|---|
| 2015 2014 $’000 $’000 |
|
| Net foreign currency exposure: United States dollars New Zealand dollars |
3,491 157 473 1,657 |
| Total net foreign currency assets | 3,964 1,814 |
Page 80
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(g) Foreign exchange sensitivity analysis
The impact of an increase or decrease in average foreign exchange rates of 10% at reporting date, with all other variables held constant, is illustrated in the tables below. This analysis is based on the foreign exchange risk exposures in existence at balance sheet date. In these tables, the effect on securityholders interest excludes the effect on profit after tax.
(i) Effect of appreciation in Australian dollar of 10%:
| (i) Effect of appreciation in Australian dollar of 10%: |
|
|---|---|
| Effect on profit after tax higher/(lower) |
|
| 2015 2014 $’000 $’000 |
|
| Foreign exchange risk exposures denominated in: United States dollars New Zealand dollars |
(317) (16) (43) (166) |
| (ii) Effect of depreciation in Australian dollar of 10%: |
Effect on profit after tax higher/(lower) |
| 2015 2014 $’000 $’000 |
|
| Foreign exchange risk exposures denominated in: United States dollars New Zealand dollars |
388 16 53 166 |
The Group believes that the reporting date risk exposures are representative of the risk exposure inherent in its financial instruments.
These tables do not show the effect on equity that would occur from the translation of the financial statements of foreign operations with a change in exchange rates.
(h) Credit risk
Credit risk refers to the risk that a counterparty defaults on its contractual obligations resulting in a financial loss to the Group.
The major credit risk for the Group is default by tenants, resulting in a loss of rental income while a replacement tenant is secured and further loss if the rent level agreed with the replacement tenant is below that previously paid by the defaulting tenant.
The Group assesses the credit risk of prospective tenants, the credit risk of in-place tenants when acquiring properties and the credit risk of existing tenants renewing upon expiry of their leases. Factors taken into account when assessing credit risk include the financial strength of the prospective tenant and any form of security, for example a rental bond, to be provided.
The decision to accept the credit risk associated with leasing space to a particular tenant is balanced against the risk of the potential financial loss of not leasing up vacant space.
Rent receivable balances are monitored on an ongoing basis and arrears actively followed up in order to reduce, where possible, the extent of any losses should the tenant subsequently default.
The Group believes that its receivables that are neither past due nor impaired do not give rise to any significant credit risk.
Page 81
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(h) Credit risk (continued)
Credit risk also arises from deposits placed with financial institutions and derivatives contracts that may have a positive value to the Group. The Group’s treasury policy sets target limits for credit risk exposure with financial institutions and minimum counterparty credit ratings. Counterparty exposure is measured as the aggregate of all obligations of any single legal entity or economic entity to the Group, after allowing for appropriate set offs which are legally enforceable.
The Group’s maximum exposure to credit risk at reporting date in relation to each class of financial instrument is its carrying amount as reported in the balance sheet.
(i) Liquidity risk
The main objective of liquidity risk management is to reduce the risk that the Group does not have the resources available to meet its financial obligations and working capital and committed capital expenditure requirements. The Group’s treasury policy sets a target for the level of cash and available undrawn debt facilities to cover future committed capital expenditure in the next year, 75% of forecast net operating cash flow in the next year, six months estimated distributions and 5% of the value of resident loan liabilities.
The Group may also be exposed to contingent liquidity risk under its term loan facilities, where term loan facilities include covenants which if breached give the lender the right to call in the loan, thereby accelerating a cash flow which otherwise was scheduled for the loan maturity. The Group monitors adherence to loan covenants on a regular basis, and the treasury policy sets targets based on the ability to withstand adverse market movements and remain within loan covenant limits.
In addition, the Group targets the following benchmarks to ensure resilience to breaking covenants on its primary debt facilities:
-
10% reduction in value of assets for LVR covenants; and
-
2% nominal increase in interest rates combined with a 5% fall in income for ICR covenants.
The contractual maturities of the Group's non-derivative financial liabilities at reporting date are reflected in the following table. It shows the undiscounted contractual cash flows required to discharge the liabilities at market rates.
Although the expected average residency term is more than ten years, retirement village residents’ loans are classified as current liabilities, as required by Accounting Standards, because the Group does not have an unconditional right to defer settlement to more than twelve months after reporting date.
| Less than | 1 to 5 | More than | Total | |
|---|---|---|---|---|
| 1 year | Years | 5 years | ||
| 2015 | $’000 | $’000 | $’000 | $’000 |
| Trade and other payables | 15,073 | 14,770 | - | 29,843 |
| Retirement village residents loans | 161,878 | - | - | 161,878 |
| Borrowings | 2,731 | 68,344 | - | 71,075 |
| Provisions | 992 | 177 | 71 | 1,240 |
| Finance leases (excluding perpetual lease) | 299 | 1,273 | 3,431 | 5,003 |
| Finance lease (perpetual lease)(1) | 121 | 483 | - | 604 |
| Liabilities held for sale | 42,041 | - | - | 42,041 |
| 223,135 | 85,047 | 3,502 | 311,684 |
Page 82
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(i) Liquidity risk (continued)
| (i) Liquidity risk (continued) |
||||
|---|---|---|---|---|
| Less than | 1 to 5 | More than | Total | |
| 1 year | Years | 5 years | ||
| 2014 | $’000 | $’000 | $’000 | $’000 |
| Trade and other payables | 10,409 | 4,000 | - | 14,409 |
| Retirement village residents loans | 190,122 | - | - | 190,122 |
| Borrowings | 4,521 | 99,653 | - | 104,174 |
| Provisions | 718 | 249 | - | 967 |
| Finance leases (excluding perpetual lease) | 292 | 1,242 | 3,761 | 5,295 |
| Financelease (perpetual lease)(1) | 121 | 483 | - | 604 |
| 206,183 | 105,627 | 3,761 | 315,571 |
(1) For purposes of the table above, the lease payments are included for five years for the perpetual lease. Refer to Note 18(c)(ii).
The contractual maturities of the Group's derivative financial liabilities at reporting date are reflected in the following table. It shows the undiscounted contractual cash flows required to discharge the instruments at market rates.
| Less than | 1 to 5 | More than | Total | |
|---|---|---|---|---|
| 1 year | Years | 5 years | ||
| 2015 | $’000 | $’000 | $’000 | $’000 |
| Liabilities | ||||
| Derivative liabilities–net settled | 3 | - | - | 3 |
| 2014 | ||||
| Liabilities | ||||
| Derivative liabilities–net settled | 84 | 84 | - | 168 |
(j) Other financial instrument risk
The Group carries retirement village residents’ loans at fair value with resulting fair value adjustments recognised in the income statement. The fair value of these loans is dependent on market prices for the related retirement village units. The impact of an increase or decrease in these market prices of 10% at reporting date, with all other variables held constant, is shown in the table below. This analysis is based on the retirement village residents’ loans in existence at reporting date.
| Effect on profit after tax higher/(lower) |
|
|---|---|
| 2015 2014 $’000 $’000 |
|
| Increase in market prices of investment properties of 10% Decrease in market prices of investment properties of 10% |
(19,290) (21,864) 19,290 21,864 |
These effects are largely offset by corresponding changes in the fair value of the Group’s investment properties. The effect on equity would be the same as the effect on profit.
Page 83
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
30. Financial instruments (continued)
(k) Fair value
The Group uses the following fair value measurement hierarchy:
-
Level 1: fair value is calculated using quoted prices in active markets for identical assets or liabilities; Level 2: fair value is calculated using inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
-
Level 3: fair value is calculated using inputs for the asset or liability that are not based on observable market data.
Quoted market price represents the fair value determined based on quoted prices on active markets as at the reporting date without any deduction for transaction costs.
The following table presents the Group’s financial instruments that were measured and recognised at fair value at reporting date:
| Financial | Valuation technique(s) | Significant | Relationship of |
|---|---|---|---|
| assets/ | and key inputs | unobservable inputs | unobservable inputs to |
| financial | fair value | ||
| liabilities | |||
| Retirement | Loans measured as the | Long-term capital | The higher the |
| village | ingoing resident's | appreciation rates for | appreciation, the higher |
| resident | contribution plus the | residential property | the value of resident loans. |
| loans | resident's share of capital | between 0-4%. | The longer the length of |
| appreciation to reporting | Estimated length of stay of | stay, the lower the value of | |
| date, less DMF accrued to | residents based on life | resident loans. | |
| reportingdate. | tables. | ||
| Deferred | DMF measured using the | Estimated length of stay of | The longer the length of |
| management | initial property price, | residents based on life | stay, the higher the DMF |
| fee accrued | estimated length of stay, | tables. | accrued, capped at a |
| various contract terms and | predetermined period of | ||
| projected property price at | time. | ||
| time of re-leasing. | |||
| Derivative | Net present value of future | N/A | N/A |
| interest rate | cash flows discounted at | ||
| swaps | market rates adjusted for | ||
| the Group's creditrisk. |
There has been no movement from Level 3 to Level 2 during the current period.
Changes in the Group’s retirement village resident loans which are Level 3 instruments are presented in Note 19.
The carrying amounts of the Group’s other financial instruments approximate their fair values.
Page 84
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
31. Fair value measurement
The following table provides the fair value measurement hierarchy of the Group’s assets and liabilities:
(a) Assets measured at fair value
| (a) Assets measured at fair value |
|
|---|---|
| Date of valuation Total $’000 30 June 2015 |
Fair value measurement using |
| Quoted prices in active markets (Level 1) $’000 Significant observable inputs (Level 2) $’000 Significant unobservable inputs (Level 3) $’000 |
|
| Investment properties 30 June 2015 Refer to Note 14 539,715 Assets held for sale – investment property 30 June 2015 Refer to Note 10(a) 61,598 |
- - 539,715 - 61,598 - |
| Date of valuation Total $’000 30 June 2014 |
Fair value measurement using |
|---|---|
| Quoted prices in active markets (Level 1) $’000 Significant observable inputs (Level 2) $’000 Significant unobservable inputs (Level 3) $’000 |
|
| Investment properties 30 June 2014 Refer to Note 14 498,863 Discontinued operations- investment property 30 June 2014 Refer to 8(d) 45,902 Assets held for sale – deferred management fee receivable 30 June 2014 Refer to Notes 10(a) and 19 5,439 |
- - 498,863 - - 45,902 - - 5,439 |
(b) Liabilities measured at fair value
| (b) Liabilities measured at fair value |
|
|---|---|
| 30 June 2015 Date of valuation Total $’000 |
Fair value measurement using |
| Quoted prices in active markets (Level 1) $’000 Significant observable inputs (Level 2) $’000 Significant unobservable inputs (Level 3) $’000 |
|
| Retirement village resident loans 30 June 2015 Refer to Note 19 161,878 Derivatives 30 June 2015 3 Liabilities held for sale Refer to Note 10(b) 42,041 |
- - 161,878 - 3 - - 42,041 - |
| 30 June 2014 Date of valuation Total $’000 |
Fair value measurement using |
|---|---|
| Quoted prices in active markets (Level 1) $’000 Significant observable inputs (Level 2) $’000 Significant unobservable inputs (Level 3) $’000 |
|
| Retirement village resident loans 30 June 2014 Refer to Note 19 190,122 Derivatives 30 June 2014 168 |
- - 190,122 - 168 - |
There have been no transfers between Level 1 and Level 2 during the year.
Page 85
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
32. Auditor's remuneration
| 32. Auditor's remuneration |
||
|---|---|---|
| 2015 | 2014 | |
| $ | $ | |
| Amounts received or receivable by EY for: | ||
| Audit or review of the financial reports | 469,524 | 333,355 |
| Other audit related services | 140,738 | 34,450 |
| Non-audit related services | - | 27,295 |
| 610,262 | 395,100 |
33. Related parties
(a) Key management personnel
The aggregate compensation paid to Key Management Personnel (“KMP”) of the Group is as follows:
| Note | 2015 | 2014 | |
|---|---|---|---|
| $ | $ | ||
| Directors fees | 542,000 | 462,500 | |
| Salaries and other short-term benefits | 1,158,141 | 1,094,684 | |
| Short-term incentives | 400,956 | 332,235 | |
| Superannuation benefits | 58,518 | 59,084 | |
| Share-based payments | 28 | 590,928 | 680,600 |
| 2,750,543 | 2,629,103 |
The amounts disclosed in the table are the amounts recognised as an expense during the reporting period related to key management personnel.
The aggregate PQRs and RQRs (refer to Note 28) of the Group held directly, by KMP, are as follows:
| Issue date Rights Expiry date |
Number outstanding |
|---|---|
| 2015 2014 |
|
| 2012 RQR 2014 2012 PQR 2015 2013 PQR 2016 2014 PQR 2017 |
- 1,818,000 3,842,000 3,842,000 3,716,000 3,716,000 982,971 - |
34. Company financial information
Summary financial information about the Company is:
| 34. Company financial information Summary financial information about the Company is: |
||
|---|---|---|
| 2015 | 2014 | |
| $’000 | $’000 | |
| Current assets | 177 | - |
| Total assets | 5,315 | 7,870 |
| Current liabilities | 5,747 | 7,320 |
| Total liabilities | 4,014 | 7,320 |
| Net assets | 1,301 | 550 |
| Securityholders’ equity | ||
| Issued securities | 8,900 | 7,377 |
| Reserves | 1,334 | 988 |
| Accumulated losses | (8,933) | (7,815) |
| Total securityholders’ equity | 1,301 | 550 |
| Loss from continuing operations | (1,118) | (4,771) |
| Net loss attributable to securityholders | (1,118) | (4,771) |
| Total comprehensive income | (1,118) | (4,771) |
The Company is a joint guarantor of the $175.0 million multi-lateral debt facility, which has been drawn to $63,900,000 at 30 June 2015 (2014: $94,000,000).
Page 86
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
35. Subsidiaries
(a) Names of subsidiaries
The consolidated financial statements incorporate the assets, liabilities and results of the following subsidiaries in accordance with the accounting policy described in Note 1(d): Name
| Name | Country | Ownership | interest |
|---|---|---|---|
| of residence | 2015 | 2014 | |
| % | % | ||
| Bridge Street Trust | Australia | 100 | 100 |
| Browns Plains Road Trust | Australia | 100 | 100 |
| Casuarina Road Trust | Australia | 100 | 100 |
| Edinburgh Drive Trust | Australia | 100 | 100 |
| Garden Villages Management Trust | Australia | 100 | 100 |
| INA CC Holdings Pty Ltd | Australia | 100 | 100 |
| INA CC Pty Ltd | Australia | 100 | 100 |
| INA Community Living Lynbrook Trust | Australia | 100 | 100 |
| INA CC Trust | Australia | 100 | 100 |
| INA Community Living Subsidiary Trust | Australia | 100 | 100 |
| INA Community Living Subsidiary Trust No. 2 | Australia | 100 | 100 |
| INA Garden Villages Pty Ltd | Australia | 100 | 100 |
| INA Kiwi Communities Pty Ltd | Australia | 100 | 100 |
| INA Kiwi Communities Subsidiary Trust No. 1 | Australia | 100 | 100 |
| INA Management Pty Ltd | Australia | 100 | 100 |
| INA Regency Co Pty Ltd | Australia | 100 | 100 |
| INA Settlers Co Pty Ltd | Australia | 100 | 100 |
| INA Sunny Communities Pty Ltd | Australia | 100 | 100 |
| INA Sunny Trust | Australia | 100 | 100 |
| Ingenia Communities RE Limited | Australia | 100 | 100 |
| Jefferis Street Trust | Australia | 100 | 100 |
| Lovett Street Trust | Australia | 100 | 100 |
| ILF Regency Operations Trust | Australia | 100 | 100 |
| ILF Regency Subsidiary Trust | Australia | 100 | 100 |
| Settlers Operations Trust | Australia | 100 | 100 |
| Settlers Subsidiary Trust | Australia | 100 | 100 |
| SunnyCove Gladstone Unit Trust | Australia | 100 | 100 |
| SunnyCove Rockhampton Unit Trust | Australia | 100 | 100 |
| Ridge Estate Trust | Australia | 100 | 100 |
| Taylor Street (2) Trust | Australia | 100 | 100 |
| INA Subsidiary Trust No.1 | Australia | 100 | 100 |
| INA Subsidiary Trust No.3 | Australia | 100 | 100 |
| INA Operations Pty Ltd | Australia | 100 | 100 |
| INA Operations Trust No.1 | Australia | 100 | 100 |
| INA Operations Trust No.2 | Australia | 100 | 100 |
| INA Operations Trust No.3 | Australia | 100 | 100 |
| INA Operations Trust No.4 (formerly INA | Australia | 100 | 100 |
| Subsidiary Trust No.2) | |||
| INA Operations Trust No.6 | Australia | 100 | - |
| INA Operations Trust No.7 | Australia | 100 | - |
| Noyea Pty Ltd | Australia | - | 100 |
| Noyea Operations Pty Ltd | Australia | - | 100 |
| INA Operations No.2 Pty Limited | Australia | 100 | - |
Page 87
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
35. Subsidiaries (continued)
| 35. Subsidiaries (continued) |
|||
|---|---|---|---|
| Name | Country | Ownership | interest |
| of residence | 2015 | 2014 | |
| % | % | ||
| INA Operations No.3 Pty Limited | Australia | 100 | - |
| IGC NZ Student Holdings Ltd | New Zealand | 100 | 100 |
| INA NZ Subsidiary Unit Trust No 1 | New Zealand | 100 | 100 |
| CSH Lynbrook GP LLC | United States of America | 100 | 100 |
| CSH Lynbrook LP | United States of America | 100 | 100 |
| Lynbrook Freer Street Member LLC | United States of America | 100 | 100 |
| Lynbrook Management, LLC | United States of America | 100 | 100 |
| INA Community Living LLC (formerly ING | United States of America | 100 | 100 |
| Community Living LLC) | |||
| INA Community Living II LLC (formerly ING | United States of America | 100 | 100 |
| Community Living II LLC) | |||
| INA US Community Living Fund LLC (formerly | United States of America | 100 | 100 |
| ING US CommunityLivingFundLLC) |
The Group’s voting interest in its subsidiaries is the same as its ownership interest.
36. Notes to the cash flow statement
Reconciliation of profit to net cash flow from operating activities
| 2015 | 2014 | |
|---|---|---|
| $’000 | $’000 | |
| Net profit for the year | 25,722 | 11,518 |
| Adjustments for: | ||
| Net foreign exchange (gain)/loss | 927 | (1,410) |
| Release of FCTR on disposal of foreign operations | (2,374) | - |
| Net loss on disposal of investment properties - continuing | 69 | - |
| Net loss on disposal of investment properties - discontinued | 2,014 | - |
| Disposal costs associated with overseas investments - discontinued | - | 290 |
| Gain on disposal of equity accounted investments | - | (327) |
| Net (gain)/loss on change in fair value of: | ||
| Investment properties – continuing | (16,404) | 341 |
| Investment properties – discontinued | - | 1,630 |
| Derivatives | (164) | (41) |
| Retirement village residents’ loan | 8,878 | 616 |
| Income tax expense/(benefit): | ||
| Continuing | (6,604) | (7,264) |
| Discontinued | 214 | 14 |
| Share-based payments expense | 678 | 681 |
| Amortisation of borrowing costs | 536 | 369 |
| Other non-cash items | 479 | 211 |
| Operating profit for the year before changes in working capital | 13,971 | 6,628 |
| Changes in working capital: | ||
| (Increase)/decrease in receivables | (2,599) | 5,237 |
| Increase in inventory | (11,750) | (1,923) |
| Increase in retirement village residents’ loans | 12,446 | 6,327 |
| Increase/(decrease) in other payables and provisions | (3,034) | (2,029) |
| Net cash provided by operating activities | 9,034 | 14,240 |
Page 88
Ingenia Communities Holdings Limited Notes to the financial statements for the year ended 30 June 2015
37. Subsequent events
(a) Performance Quantum Rights vesting On 1 July 2015, 3,842,000 Performance Quantum Rights (“PQRs”) granted to KMP in 2012 vested. As a result, 3,842,000 fully paid stapled securities have been issued to the following KMP:
Simon Owen 2,260,000 Tania Betts 791,000 Nicole Fisher 791,000
(b) Acquisition of Upstream Bethania
On 3 July 2015, the Group settled Upstream Bethania, the Group’s second Active Lifestyle Estate in Brisbane, complementing Chambers Pines Lifestyle Resort and the Group’s existing Garden Villages in the region. The acquisition price was $8.15 million (excluding transaction costs) and was funded from the proceeds of the capital raising in October 2014.
This park, now known as Active Lifestyle Estate Bethania, is an existing manufactured home community outside Brisbane and represents a significant development opportunity that will grow the Group’s existing rental stream.
(c) Execution of Hedging Contract
On 31 July 2015, the Group entered into an interest rate hedge collar for $16.0 million with an expiry date of August 2017. The execution of this hedge means 23.2% of the Group’s debt is currently hedged with the intention to gradually increase the hedged exposure over the coming months.
(d) Acquisition of Big 4 Conjola Lakeside
On 13 August 2015, the Group announced it had exchanged unconditional contracts for the acquisition of Big 4 Conjola Lakeside in Lake Conjola, NSW. The acquisition price is $24.0 million (excluding transaction costs) and will be funded from the proceeds of the capital raising in October 2014.
(e) Final FY15 distribution
On 25 August 2015, the directors of the Group resolved to declare a final distribution of 0.70 cps (2014: 0.65 cps) amounting to $6,205,793 to be paid as 16 September 2015. The distribution is 71.0% tax deferred and the dividend reinvestment plan will apply to the final distribution.
Page 89
Ingenia Communities Holdings Limited Directors’ declaration for the year ended 30 June 2015
In accordance with a resolution of the directors of Ingenia Communities Holdings Limited, I state that:
-
In the opinion of the directors:
-
(a) the financial statements and notes of Ingenia Communities Holdings Limited for the financial year ended 30 June 2015 are in accordance with the Corporations Act 2001 , including:
-
(i) giving a true and fair view of its financial position as at 30 June 2015 and of its performance for the year ended on that date; and
-
(ii) complying with Accounting Standards (including Australian Accounting Interpretations) and Corporations Regulations 2001 ; and
-
-
(b) there are reasonable grounds to believe that Ingenia Communities Holdings Limited will be able to pay its debts as and when they become due and payable.
-
The financial statements and notes also comply with International Financial Reporting Standards as disclosed in Note 1(b).
-
This declaration has been made after receiving the declarations required to be made to the directors in accordance with section 295A of the Corporations Act 2001 .
On behalf of the Board
==> picture [149 x 56] intentionally omitted <==
Jim Hazel Chairman Sydney, 9 September 2015
Ernst & Young 680 George Street Sydney NSW 2000 Australia GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555 Fax: +61 2 9248 5959 ey.com/au
==> picture [71 x 81] intentionally omitted <==
Independent auditor's report to the members of Ingenia Communities Holdings Limited
Report on the financial report
We have audited the accompanying financial report of Ingenia Communities Holdings Limited, which comprises the consolidated balance sheet as at 30 June 2015, the consolidated statement of comprehensive income, the consolidated statement of changes in equity and the consolidated cash flow statement for the year then ended, notes comprising a summary of significant accounting policies and other explanatory information, and the directors' declaration of the consolidated entity comprising the company and the entities it controlled at the year's end or from time to time during the financial year.
Directors' responsibility for the financial report
The directors of Ingenia Communities Holdings Limited are responsible for the preparation of the financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal controls as the directors determine are necessary to enable the preparation of the financial report that is free from material misstatement, whether due to fraud or error. In Note 1(b), the directors also state, in accordance with Accounting Standard AASB 101 Presentation of Financial Statements, that the financial statements comply with International Financial Reporting Standards.
Auditor's responsibility
Our responsibility is to express an opinion on the financial report based on our audit. We conducted our audit in accordance with Australian Auditing Standards. Those standards require that we comply with relevant ethical requirements relating to audit engagements and plan and perform the audit to obtain reasonable assurance about whether the financial report is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial report. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial report, whether due to fraud or error. In making those risk assessments, the auditor considers internal controls relevant to the entity's preparation and fair presentation of the financial report in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal controls. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by the directors, as well as evaluating the overall presentation of the financial report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Independence
In conducting our audit we have complied with the independence requirements of the Corporations Act 2001. We have given to the directors of the company a written Auditor’s Independence Declaration, a copy of which is included in the directors’ report.
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [71 x 81] intentionally omitted <==
Opinion
In our opinion:
-
a. the financial report of Ingenia Communities Holdings Limited is in accordance with the Corporations Act 2001, including:
-
i giving a true and fair view of the consolidated entity's financial position as at 30 June 2015 and of its performance for the year ended on that date; and
-
ii complying with Australian Accounting Standards and the Corporations Regulations 2001; and
-
b. the financial report also complies with International Financial Reporting Standards as disclosed in Note 1(b).
Report on the remuneration report
We have audited the Remuneration Report included in pages 14 to 33 of the directors' report for the year ended 30 June 2015. The directors of the company are responsible for the preparation and presentation of the Remuneration Report in accordance with section 300A of the Corporations Act 2001. Our responsibility is to express an opinion on the Remuneration Report, based on our audit conducted in accordance with Australian Auditing Standards.
Opinion
In our opinion, the Remuneration Report of Ingenia Communities Holdings Limited for the year ended 30 June 2015, complies with section 300A of the Corporations Act 2001.
==> picture [90 x 37] intentionally omitted <==
Ernst & Young
==> picture [113 x 47] intentionally omitted <==
Chris Lawton Partner Sydney 9 September 2015
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [166 x 151] intentionally omitted <==
INGENIA COMMUNITIES FUND AND INGENIA COMMUNITIES MANAGEMENT TRUST
ANNUAL REPORTS YEAR ENDED 30 JUNE 2015
www.ingeniacommunities.com.au
Registered Office: Level 5, 151 Castlereagh Street, Sydney NSW 2000
Ingenia Communities Fund & Ingenia Communities Management Trust Management Trusts Annual Reports for the year ended 30 June 2015
Contents
| Contents | |
|---|---|
| Page | |
| Directors’ report | 3 |
| Auditor’s independence declaration | 8 |
| Financial report | |
| Consolidated statements of comprehensive income | 9 |
| Consolidated balance sheets | 11 |
| Consolidated cash flow statements | 12 |
| Statements of changes in unitholders’ interest | 13 |
| Note 1 Summary of significant accounting policies | 15 |
| Note 2 Accounting estimates and judgements | 25 |
| Note 3 Segment information | 27 |
| Note 4 Earnings per unit | 31 |
| Note 5 Finance expense | 31 |
| Note 6 Income tax benefit | 31 |
| Note 7 Discontinued operations | 32 |
| Note 8 Business combinations | 34 |
| Note 9 Assets and liabilities held for sale | 35 |
| Note 10 Cash and cash equivalents | 35 |
| Note 11 Trade and other receivables | 36 |
| Note 12 Inventories | 37 |
| Note 13 Investment properties | 37 |
| Note 14 Plant and equipment | 39 |
| Note 15 Intangibles | 40 |
| Note 16 Trade and other payables | 40 |
| Note 17 Borrowings | 40 |
| Note 18 Retirement village resident loans | 43 |
| Note 19 Provisions | 43 |
| Note 20 Derivatives | 43 |
| Note 21 Deferred tax assets and liabilities | 44 |
| Note 22 Issued units | 45 |
| Note 23 Reserves | 46 |
| Note 24 Accumulated losses | 46 |
| Note 25 Commitments | 47 |
| Note 26 Contingencies | 47 |
| Note 27 Capital management | 48 |
| Note 28 Financial instruments | 48 |
| Note 29 Fair value measurement | 56 |
| Note 30 Auditor's remuneration | 58 |
| Note 31 Related parties | 59 |
| Note 32 Parent financial information | 61 |
| Note 33 Subsidiaries | 62 |
| Note 34 Notes to the cash flow statements | 63 |
| Note 35 Subsequent events | 64 |
| Directors’ declaration | 65 |
| Independent auditor’s report | 66 |
| Securityholder information | 68 |
The Ingenia Communities Fund (ARSN 107 459 576) and the Ingenia Communities Management Trust (ARSN 122 928 410) are Australian registered schemes. Ingenia Communities RE Limited (ACN 154 464 990; Australian Financial Services Licence number 415862), the Responsible Entity of both Trusts, is incorporated and domiciled in Australia.
Page 3
Ingenia Communities Fund & Ingenia Communities Management Trust Directors’ report for the year ended 30 June 2015
The Ingenia Communities Fund (“ICF” or the “Fund”) (ARSN 107 459 576) and the Ingenia Communities Management Trust (“ICMT”) (ARSN 122 928 410) (together the “Trusts”) are Australian registered schemes. Ingenia Communities RE Limited (ACN 154 464 990; Australian Financial Services Licence number 415862), the Responsible Entity of the Trusts, is incorporated and domiciled in Australia.
The parent company of Ingenia Communities RE Limited (“ICRE” or “Responsible Entity”) is Ingenia Communities Holdings Limited (the “Company” or “ICH”). The shares of the Company and the units of the Trusts are “stapled” and trade on the Australian Securities Exchange (“ASX”) as a single security. The Company and the Trusts along with their subsidiaries are collectively referred to as the Group in this report.
The directors’ report is a combined directors’ report that covers both Trusts for the full year ended 30 June 2015 (the “current period”).
Directors
The directors of Ingenia Communities RE Limited at any time during or since the end of the financial year were:
Non-executive directors
Jim Hazel (Chairman) Philip Clark AM Amanda Heyworth Robert Morrison Norah Barlow ONZM
Executive director
Simon Owen (Managing Director and CEO)
Principal activity
The principal activity of ICF is investment in seniors living communities in Australia. The principal activities of ICMT are the development, management and operation of seniors living communities in Australia. There was no significant change in the nature of either Trust’s activities during the financial year.
Operating and financial review
(a) ICF and ICMT Overview
ICF and ICMT are two of the entities forming part of the Ingenia Communities Group (the “Group”) which is a triple stapled structure traded on the ASX.
The Group is an active owner, manager and developer of a diversified portfolio of retirement communities and lifestyle parks across Australia. Its real estate assets are valued at $393.0 million, being twenty lifestyle parks, thirty-one rental villages and eight deferred management fee villages. The Group is in the ASX 300 with a market capitalisation of approximately $408 million.
The Group’s vision is to be a leading Australian provider of affordable long term and short term rental accommodation with a focus on the seniors demographic. The Board is committed to delivering long term earnings and security price growth to securityholders and providing a supportive community environment to both its permanent and short term residents.
Page 4
Ingenia Communities Fund & Ingenia Communities Management Trust Directors’ report (continued) for the year ended 30 June 2015
Operating and financial review (continued)
(b) Strategy
The strategies of ICF and ICMT are aligned with the Group’s strategy of being primarily focused on improved operational performance across its portfolio and continued acceleration of development within its lifestyle parks sector. Using a disciplined investment framework, the Group will continue to acquire further lifestyle parks through deployment of the balance of equity funds raised in October 2014 as well as capital recycling, efficient inventory management and sale of completed homes.
The Group finalised its strategic exit from the non-core New Zealand Students portfolio in December 2014 and is in the process of reducing its investment in DMF assets.
A key element to achieving growth is efficient operational and capital management. In February 2015, the Group completed a debt refinance which increased its facility limit to $175 million, expanded its lender base, created enhanced flexibility and lowered pricing to an “all in” cost of debt currently of 4.6%. As at 30 June 2015, the facility is drawn to $63.9 million, which represents a loan to value ratio (“LVR”) of 22.6%, well below our target range of 30-35%. This leaves the Group well positioned to execute on further investment opportunities.
The key immediate business priorities of the Group are:
-
Continue building velocity in the delivery and sale of new homes within the Active Lifestyle Estates business;
-
Acquire additional lifestyle parks in existing and new market clusters;
-
Grow occupancy rates within the Garden Villages portfolio towards a new medium term target of 93%;
-
Grow occupancy and average room rates for short term accommodation within Active Lifestyle Estates
-
Continue sell down of completed homes within the Settlers portfolio and explore opportunities to recycle capital from Settlers assets into higher cash yielding lifestyle park assets; and
-
Focus on growing asset cash yields through operational efficiencies including revenue optimisation and disciplined cost management
(c) FY15 financial results
FY15 has been a year of significant investment in the Active Lifestyle Estates portfolio, with the focus on building a proven sales and development platform to deliver the forecast development pipeline returns. Management has also remained focused on increasing occupancy within the Garden Villages portfolio, selling down available stock within the Settlers portfolio and recycling capital from low yielding assets as evidenced by the divestment of three underperforming Garden Villages assets in June 2015.
In October 2014, the Group raised $89.1 million from an institutional placement and rights issue, which with available debt facilities provided capacity to invest approximately $120 million into the lifestyle parks sector. Over the year ICMT invested an additional $71.1 million (excluding transaction costs) into lifestyle parks acquiring a further five assets. To date, $87.0 million has been deployed into six assets with a further acquisition announced in August.
(d) Key metrics
-
Net profit for the year of $34.5 million for ICF, up 124% from FY14
-
Net loss from ICMT of $7.9 million (2014: $1.2 million loss)
-
Full year distribution of 1.35 cent per security by ICF, nil from ICMT
These results are reflective of execution of divestment of its overseas operations and deployment of capital into the Australian market to generate strong returns for unitholders. Operating and financial review (continued)
(e) Continuing operations
The key strategic priorities of the continuing operations are:
Page 5
Ingenia Communities Fund & Ingenia Communities Management Trust Directors’ report (continued) for the year ended 30 June 2015
-
Continuing the sales and settlement momentum achieved in Active Lifestyle Estates during FY15,
-
Securing further development approvals for new homes within our existing lifestyle parks;
-
Optimising home designs for efficiency and customer demand;
-
Growing rental returns and leveraging scale efficiencies;
-
Assessing expansion into greenfield lifestyle park development;
-
Continuing to grow Garden Villages occupancy, increasing rents above CPI and improving cash margins;
-
Completing the sale of the five Settlers assets classified as held for sale.
(f) Discontinued operations and assets held for sale
ICF and ICMT completed their exit from the New Zealand Students portfolio in December 2014.
(g) Capital management
The Group adopts a prudent and considered approach to capital management. During the year, the Group strengthened its capital position by undertaking an $89.1 million capital raising and negotiating a new $175 million Australian multilateral debt facility; an increase of $45.5 million from the previous facility.
As at 30 June 2015, the current LVR is 22.6%, which is below our target LVR of 30-35%. Once the Group deploys remaining proceeds from the capital raising and debt into further lifestyle parks, the LVR will move towards the target range.
(h) Distributions
The following distributions were made by ICF during or in respect of the year:
-
On 24 February 2015, the directors declared an interim distribution of 0.65 cps (2014: 0.50 cps) amounting to $5,712,537 which was paid on 18 March 2015.
-
On 25 August 2015, the directors declared a final distribution of 0.70 cps (2014: 0.65 cps) amounting to $6,205,793, to be paid on 16 September 2015.
The distribution is 71.0% tax deferred and the dividend reinvestment plan will apply to the final distribution.
The Group is committed to continuing to grow distributions in the near term.
(i) Outlook
The Trusts are well positioned to continue growing their lifestyle parks business with a significant and accretive acquisition pipeline in place and significant debt capacity. Further growth in sales and settlements volumes is expected in FY16 as further projects are launched.
The Trusts will continue to regularly assess the performance of their existing assets and where appropriate recycle that capital into other opportunities delivering superior returns.
Significant changes in the state of affairs
Changes in the state of affairs during the financial year are set out in the various reports in this Annual Report. Refer to Note 7 of the accompanying financial statements for Discontinued operations, Note 9 for Assets and liabilities held for sale, Note 13 for Investment properties acquired or disposed of during the year, Note 17 for details of Australian debt refinanced and Note 22 for Issued units.
Page 6
Ingenia Communities Fund & Ingenia Communities Management Trust Directors’ report (continued) for the year ended 30 June 2015
Events subsequent to reporting date
(a) Performance Quantum Rights vesting
On 1 July 2015, 3,842,000 Performance Quantum Rights (“PQRs”) granted to Key Management Personnel (“KMP”) in 2012 vested. As a result, 3,842,000 fully paid stapled securities have been issued to the following KMP:
Simon Owen 2,260,000 Tania Betts 791,000 Nicole Fisher 791,000
(b) Acquisition of Upstream Bethania
On 3 July 2015, ICMT settled Upstream Bethania, ICMT’s second Active Lifestyle Estate in Brisbane, complementing Chambers Pines Lifestyle Resort and ICMT’s existing Garden Villages in the region. The acquisition price was $8.15 million (excluding transaction costs) and was funded from the proceeds of the capital raising in October 2014.
This park, now known as Active Lifestyle Estate Bethania, is an existing manufactured home community outside Brisbane and represents a significant development opportunity that will grow the Group’s existing rental stream.
(c) Execution of Hedging Contract
On 31 July 2015, ICF entered into an interest rate hedge collar for $16.0 million with an expiry date of August 2017. The execution of this hedge means 23.2% of ICF’s debt is currently hedged with the intention to gradually increase the hedged exposure over the coming months.
(d) Acquisition of Big 4 Conjola Lakeside
On 13 August 2015, ICMT announced it had exchanged unconditional contracts for the acquisition of Big 4 Conjola Lakeside in Lake Conjola, NSW. The acquisition price is $24.0 million (excluding transaction costs) and will be funded from the proceeds of the capital raising in October 2014.
(e) Final FY15 distribution
On 25 August 2015, the directors of ICF resolved to declare a final distribution of 0.70 cps (2014: 0.65 cps) amounting to $6,205,793 to be paid as 16 September 2015. The distribution is 71.0% tax deferred and the dividend reinvestment plan will apply to the final distribution.
Likely developments
The Trusts will continue to pursue strategies aimed at improving cash earnings, profitability and market share within the seniors living industry during the next financial year, with a strong focus on the development and acquisition of manufactured home estates.
Other information about certain likely developments in the operations of the Trusts and the expected results of those operations in future financial years is included in the various reports in the Ingenia Communities Annual Report.
Environmental regulation
The Trusts have policies and procedures in place to ensure that, where operations are subject to any particular and significant environmental regulation under the law of Australia, those obligations are identified and appropriately addressed. The directors have determined that there has not been any material breach of those obligations during the financial year.
Indemnities
The Trusts have not indemnified, nor paid any insurance premiums for, a person who is or has been an officer of the Responsible Entity or an auditor of either Trust.
Page 7
Ingenia Communities Fund & Ingenia Communities Management Trust Directors’ report (continued) for the year ended 30 June 2015
Interests of directors of the Responsible Entity
Units in each Trust held by directors of the Responsible Entity or associates of the directors as at 30 June 2015 were:
| June 2015 were: | |||
|---|---|---|---|
| Number of | Performance | Retention | |
| units | quantum | quantum rights | |
| rights | |||
| Jim Hazel | 1,669,587 | - | - |
| Philip Clark AM | 238,096 | - | - |
| Amanda Heyworth | 641,524 | - | - |
| Robert Morrison | 453,335 | - | - |
| Norah Barlow | 209,063 | - | - |
| Simon Richard Owen | 3,763,905 | 4,720,000 | - |
Other information
Fees paid to the Responsible Entity and its associates, and the number of units in each Trust held by the Responsible Entity and its associates as at the end of the financial year are set out in Note 31 in the financial report.
Auditor’s independence declaration
A copy of the auditor’s independence declaration as required under section 307C of the Corporations Act 2001 is set out on page 8.
Rounding of amounts
The Trusts are of a kind referred to in Class Order 98/100, issued by the Australian Securities and Investments Commission, relating to the ''rounding off'' of amounts in this report and in the financial report. Amounts in these reports have been rounded off in accordance with that Class Order to the nearest thousand dollars, unless otherwise stated.
Signed in accordance with a resolution of the directors of the Responsible Entity.
==> picture [149 x 56] intentionally omitted <==
Jim Hazel Chairman Sydney, 9 September 2015
Ernst & Young Tel: +61 2 9248 5555 680 George Street Fax: +61 2 9248 5959 Sydney NSW 2000 Australia ey.com/au GPO Box 2646 Sydney NSW 2001
==> picture [71 x 81] intentionally omitted <==
Auditor’s Independence Declaration to the Directors of Ingenia Communities RE Limited as Responsible Entity for Ingenia Communities Fund and Ingenia Communities Management Trust
In relation to our audit of the financial report of Ingenia Communities Fund and its controlled entities and Ingenia Communities Management Trust and its controlled entities for the financial year ended 30 June 2015, to the best of my knowledge and belief, there have been no contraventions of the auditor independence requirements of the Corporations Act 2001 or any applicable code of professional conduct.
==> picture [88 x 36] intentionally omitted <==
Ernst & Young
==> picture [108 x 45] intentionally omitted <==
Chris Lawton Partner 9 September 2015
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
Page 9
Ingenia Communities Fund & Ingenia Communities Management Trust Consolidated statements of comprehensive income for the year ended 30 June 2015
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Revenue Rental income Accrued deferred management fee income 18 Manufactured home sales Catering income Other property income Service station sales Interest income |
9,720 9,354 44,984 31,643 - - 6,788 5,333 - - 14,937 3,442 - - 3,538 3,178 - - 3,076 1,819 - - 2,359 - 14,564 10,339 7 16 |
| Property expenses Employee expenses Administration expenses Operational, marketing and selling expenses Manufactured home cost of sales Service station expenses Finance expense 5 Net foreign exchange gain/(loss) Net gain/(loss) on disposal of investment properties Net gain/(loss) on change in fair value of: Investment properties Derivatives Retirement village resident loans Responsible Entity’s fees and expenses 31(b) Depreciationand amortisationexpense 14,15 |
24,284 19,693 75,689 45,431 (327) (274) (27,372) (20,693) - - (17,061) (11,131) (506) (582) (2,689) (1,983) (648) (295) (3,150) (2,734) - - (9,256) (2,130) - - (1,910) - (3,601) (3,955) (15,144) (10,145) 107 (147) - - (1,689) - 1,620 - 15,922 1,530 482 (1,871) 164 41 - - - - (8,878) (616) (1,676) (1,170) (2,165) (1,626) (117) (100) (259) (67) |
| Profit/(loss) from continuing operations before income tax Income tax benefit 6 |
31,913 14,741 (10,093) (7,565) - - 6,019 6,506 |
| Profit/(loss) from continuing operations Profit/(loss) from discontinued operations 7 |
31,913 14,741 (4,074) (1,059) 2,587 681 (3,854) (111) |
| Net profit/(loss) for the year | 34,500 15,422 (7,928) (1,170) |
| Net profit/(loss) for the year Other comprehensive income, net of income tax: Items that may be reclassified subsequently to profit or loss: Foreign currency translation differences arising during the year 23 Release of foreign currency translation reserve ondisposalof foreignoperations 23 |
34,500 15,422 (7,928) (1,170) 1,846 (226) (169) 495 (1,620) - - - |
| Total comprehensive income for the year, net of tax |
34,726 15,196 (8,097) (675) |
Page 10
Ingenia Communities Fund & Ingenia Communities Management Trust Consolidated statements of comprehensive income (continued) for the year ended 30 June 2015
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Attributable to unitholders of: Ingenia Communities Fund Ingenia CommunitiesManagementTrust |
34,500 15,422 (3,461) (111) - - (4,467) (1,059) |
| 34,500 15,422 (7,928) (1,170) |
|
| Total comprehensive income/(loss) for the year is attributable to: Ingenia Communities Fund Ingenia CommunitiesManagementTrust |
34,726 15,196 (3,461) 335 - - (4,636) (1,010) |
| 34,726 15,196 (8,097) (675) |
|
| 2015 2014 2015 2014 Cents Cents Cents Cents |
|
| Distributions per unit(1) Earnings per unit: Basic earnings from continuing operations 4 Basic earnings 4 Diluted earnings from continuing Operations 4 Diluted earnings 4 |
1.3 1.0 - - 3.9 2.3 (0.5) (0.2) 4.2 2.4 (1.0) (0.2) 2.5 2.3 (0.3) (0.2) 2.7 2.4 (0.6) (2.2) |
(1) Distributions relate to the amount paid during the financial year. Subsequent to the end of the year, a final distribution was declared for 0.70 cents for a total full year distribution of 1.35 cents.
Page 11
Ingenia Communities Fund & Ingenia Communities Management Trust Consolidated balance sheets as at 30 June 2015
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current assets Cash and cash equivalents 10 Trade and other receivables 11 Inventories 12 Income tax receivable Assets of discontinued operations 7(d) Assets held for sale 9(a) |
8,966 2,658 6,094 3,893 2,643 4,280 4,104 3,131 - - 13,208 2,208 16 975 16 - - 3,874 - 47,657 - - 61,598 5,439 |
| Total current assets | 11,625 11,787 85,020 62,328 |
| Non-current assets Trade and other receivables 11 Receivable from related party 31 Investment properties 13 Plant and equipment 14 Intangibles 15 Investments Deferred tax asset 21 |
31,401 39,334 110 40 185,798 135,805 - - 153,434 134,488 386,294 364,375 122 239 459 180 2 - 1,577 - 3,874 - - - - - 4,606 - |
| Total non-current assets | 374,631 309,866 393,046 364,595 |
| Total assets | 386,256 321,653 478,066 426,923 |
| Current liabilities Trade and other payables 16 Borrowings 17 Retirement village resident loans 18 Provisions 19 Derivatives 20 Provision for income tax Payable to related party 31 Liabilities of discontinued operations 7(d) Liabilities held for sale 9(b) |
1,200 1,210 12,785 8,480 - - 2,817 3,461 - - 161,878 190,122 - - 830 590 3 84 - - - - - 29 - - 189,635 133,249 - - - 30,449 - - 42,041 - |
| Total current liabilities | 1,203 1,294 409,986 366,380 |
| Non-current liabilities Trade and other payables 16 Borrowings 17 Provisions 19 Derivatives 20 Deferred tax liabilities 21 |
- - 14,770 4,000 62,217 93,688 33,252 41,883 - - 248 249 - 84 - - - - - 1,433 |
| Total non-current liabilities | 62,217 93,772 48,270 47,565 |
| Total liabilities | 63,420 95,066 458,256 413,945 |
| Net assets | 322,836 226,587 19,810 12,978 |
| Equity Issued units 22 Reserves 23 Accumulated losses 24 |
619,285 547,642 29,028 14,097 - (226) - 169 (296,449) (320,829) (8,518) (4,049) |
| Unitholders’ interest Non-controllinginterest |
322,836 226,587 20,510 10,217 - - (700) 2,761 |
| Total equity | 322,836 226,587 19,810 12,978 |
| Attributable to unitholders of: Ingenia Communities Fund Ingenia Communities Management Trust |
322,836 226,587 (700) 2,761 - - 20,510 10,217 |
| 322,836 226,587 19,810 12,978 |
Page 12
Ingenia Communities Fund & Ingenia Communities Management Trust Consolidated cash flow statements for the year ended 30 June 2015
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Cash flows from operating activities Rental and other property income Payment of management fees Property and other expenses Proceeds from resident loans Repayment of resident loans Proceeds from manufactured home sales Payments for manufactured homes Purchase of service station inventory Proceeds from sale of service station inventory Distributions received from equity accounted investments Interest received Borrowing costs paid Income taxes received/(paid) |
- - 57,922 43,274 - - - (29) (998) (51) (45,256) (30,286) - - 19,815 22,021 - - (10,543) (10,361) - - 15,735 3,511 - - (19,358) (4,035) - - (1,936) - - - 2,362 - - 295 - 6 167 205 17 12 (3,132) (4,123) (1,771) (1,689) 800 (125) (5) 4 |
| 34 | (3,163) (3,799) 16,982 22,428 |
| Cash flows from investing activities Purchase & additions of plant & equipment Purchase & additions of intangibles Additions to investment properties Proceeds/(costs) from sale of investment properties Payments for investment properties Amounts received from villages Payments for lease arrangements Proceeds/(costs) of equity accounted investments |
(2) - (415) (150) - - (1,364) - (1,292) (2) (12,820) (18,723) 6,650 1,321 49,511 (120) - (10,452) (64,423) (102,803) - - 168 72 - - - (745) (207) 5,695 (2) 116 |
| 5,149 (3,438) (29,345) (122,353) |
|
| Cash flows from financing activities Proceeds from the issue units Payment of unit issue costs Distributions to unitholders Finance lease payments (Repayment of)/proceeds from borrowings with related parties Proceeds from borrowings Repayment of borrowings Payment of borrowing costs Payments for debt issue costs Payments for derivatives |
74,787 61,707 15,587 - (3,143) (2,528) (656) (243) (8,794) (5,885) (1,311) - - - (126) (81) 3,147 (100,124) (237) 108,231 65,205 94,000 - - (125,197) (68,000) - (2,581) - (142) - (75) (1,789) - - - - - (444) - |
| 4,216 (20,972) 12,813 105,251 |
|
| Net increase/(decrease) in cash Cash at beginning of the year Effects of exchange rate changes on cash |
6,202 (28,209) 450 5,326 2,658 31,014 5,550 248 106 (147) 94 (24) |
| Cash at the end of the year 10 |
8,966 2,658 6,094 5,550 |
Page 13
Ingenia Communities Fund & Ingenia Communities Management Trust Statements of changes in unitholders’ interest for the year ended 30 June 2015
| Note | Ingenia Communities Fund |
|---|---|
| Attributable to unitholders Non- controlling interest Total equity Issued capital Reserves Retained earnings Total $’000 $’000 $’000 $’000 $’000 $’000 |
|
| Carrying amounts at 1 July 2013 Net profit for the year Other comprehensive income 23 |
497,956 - (330,334) 167,622 - 167,622 - - 15,422 15,422 - 15,422 - (226) - (226) - (226) |
| Total comprehensive income for the year | - (226) 15,422 15,196 - 15,196 |
| Transactions with unitholders in their capacity as unitholders: Issue of securities 22 Payment of distributions to securityholders 24 |
49,686 - - 49,686 - 49,686 - - (5,917) (5,917) - (5,917) |
| Carrying amounts at 30 June 2014 | 547,642 (226) (320,829) 226,587 - 226,587 |
| Net profit for the year Other comprehensive income 23 |
- - 34,500 34,500 - 34,500 - 226 - 226 - 226 |
| Total comprehensive income for the year | - 226 34,500 34,726 - 34,726 |
| Transactions with unitholders in their capacity as unitholders: Issue of securities 22 Payment of distributions to securityholders 24 |
71,643 - - 71,643 - 71,643 - - (10,120) (10,120) - (10,120) |
| Carrying amounts at 30 June 2015 | 619,285 - (296,449) 322,836 - 322,836 |
Page 14
Ingenia Communities Fund & Ingenia Communities Management Trust Statements of changes in unitholders’ interest (continued) for the year ended 30 June 2015
| Note | Ingenia Communities Management Trust |
|---|---|
| Attributable to unitholders Non- controlling interest(1) Total equity Issued capital Reserves Retained earnings Total $’000 $’000 $’000 $’000 $’000 $’000 |
|
| Carrying amounts at 1 July 2013 Net loss for the year Other comprehensive income |
6,106 120 (2,990) 3,236 2,426 5,662 - - (1,059) (1,059) (111) (1,170) - 49 - 49 446 495 |
| Total comprehensive income for the year | - 49 (1,059) (1,010) 335 (675) |
| Transactions with unitholders in their capacity as unitholders: Issue of securities 22 |
7,991 - - 7,991 - 7,991 |
| Carrying amounts at 30 June 2014 | 14,097 169 (4,049) 10,217 2,761 12,978 |
| Net loss for the year Other comprehensive income 23 |
- - (4,467) (4,467) (3,461) (7,928) - (169) - (169) - (169) |
| Total comprehensive income for the year | - (169) (4,467) (4,636) (3,461) (8,097) |
| Transactions with unitholders in their capacity as unitholders: Issue ofsecurities 22 |
14,929 - - 14,929 - 14,929 |
| Carrying amounts at 30 June 2015 | 29,026 - (8,516) 20,510 (700) 19,810 |
(1) Non-controlling interest relates to the portion in which ICF owns subsidiaries consolidated within ICMT.
Page 15
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies
(a) The Trusts
The Ingenia Communities Fund (“ICF” or the “Fund”) (ARSN 107 459 576) and the Ingenia Communities Management Trust (“ICMT”) (ARSN 122 928 410) (together the “Trusts”) are Australian registered schemes. Ingenia Communities RE Limited (ACN 154 464 990; Australian Financial Services Licence number 415862), the Responsible Entity of the Trusts, is incorporated and domiciled in Australia.
The parent company of Ingenia Communities RE Limited is Ingenia Communities Holdings Limited (the “Company”). The shares of the Company and the units of the Trust are “stapled” and trade on the Australian Securities Exchange (“ASX”) as a single security. The Company and the Trust along with their subsidiaries are collectively referred to as the Group in this report.
The stapling structure will cease to operate on the first to occur of:
-
the Company or either of the Trusts resolving by special resolution in accordance with its constitution to terminate the stapling provisions; or
-
the commencement of the winding up of the Company or either of the Trusts.
(b) Basis of preparation
The financial report is a general purpose financial report that has been prepared in accordance with Australian Accounting Standards ("AASB"), Australian Interpretations, other authoritative pronouncements of the Australian Accounting Standards Board (the “Board”) and the Corporations Act 2001 .
As permitted by Class Order 05/642, issued by the Australian Securities and Investments Commission, this financial report is a combined financial report that presents the financial statements and accompanying notes of both ICF and ICMT. The financial statements and accompanying notes of the Trusts have been presented in the attached associated financial report.
The financial report complies with Australian Accounting Standards as issued by the Australian Accounting Standards Board and International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board.
The financial report is presented in Australian dollars and all values are rounded to the nearest thousand dollars ($’000) unless otherwise stated.
The financial report is prepared on an historical cost basis, except for investment properties, retirement village residents’ loans and derivative financial instruments, which are measured at fair value.
As at 30 June 2015, ICMT recorded a net current asset deficiency of $322,440,000. This deficiency includes retirement village resident loans of $161,878,000, liabilities held for sale of $42,041,000 and payables to other entities within the Group of $189,635,000. Resident loan obligations of the Trusts are classified as current liabilities due to the demand feature of these obligations despite the unlikely possibility that the majority of the loans will be settled within the next twelve months. Furthermore, if required, the proceeds from new resident loans could be used by the Group to settle its existing loan obligations should those incumbent residents vacate their units. Intercompany loan balances are payable on demand, however ICF has undertaken not to call its loan receivable from ICMT within twelve months of the date of this report, if calling the loan would result in ICMT being unable to pay its debts as and when they are due and payable. Accordingly, there are reasonable grounds to believe that ICMT will be able to pay its debts as and when they become due and payable; and the financial report of ICMT has been prepared on a going concern basis.
Page 16
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(c) Adoption of new and revised accounting standards
The Trusts have adopted all of the new and revised standards and interpretations issued by the Australian Accounting Standards Board that are relevant to its operations and effective for the current period including AASB 2012-3 Offsetting Financial Assets and Financial Liabilities .
The impact of application of this Standard is as follows:
| Accounting Standard |
Impact on the Group |
|---|---|
| AASB 2012-3 | This amendment clarifies that the right of set off must be available today and must be legally enforceable in the normal course of business as well as in the event of default, insolvency or bankruptcy. The application of this Standard did not have any impact on the Trusts as retirement village loans are already offset. |
(d) Principles of consolidation
ICF’s consolidated financial statements comprise the parent and its subsidiaries. ICMT’s consolidated financial statements comprise ICMT and its subsidiaries. Subsidiaries are all those entities (including special purpose entities) whose financial and operating policies a trust has the power to govern, so as to obtain benefits from their activities.
The financial statements of the subsidiaries are prepared for the same reporting period as the parent, using consistent accounting policies. Adjustments are made to bring into line dissimilar accounting policies. Inter-company balances and transactions including unrealised profits have been eliminated.
Subsidiaries are consolidated from the date on which the parent obtains control. They are deconsolidated from the date that control ceases.
Investments in subsidiaries are carried at cost in the parent’s financial statements.
(e) Business combinations and goodwill
Business combinations are accounted for using the acquisition method. The cost of an acquisition is measured as the aggregate of the consideration transferred, measured at acquisition date fair value and the amount of any non-controlling interest in the acquiree. For each business combination, the Trusts elect whether it measures the non-controlling interest in the acquiree either at fair value or at the proportionate share of the acquiree’s identifiable net assets. Acquisition costs incurred are expensed and included in other expenses.
When the Trusts acquire a business, they assess the financial assets and liabilities assumed for appropriate classification and designation in accordance with the contractual terms, economic circumstances and pertinent conditions as at the acquisition date.
If the business combination is achieved in stages, the acquisition date fair value of the acquirer’s previously held equity interest in the acquiree is remeasured to fair value at the acquisition date through profit or loss.
Goodwill is initially measured at cost, being the excess of the aggregate of the consideration transferred and the amount recognised for non-controlling interest over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognised in profit or loss.
Page 17
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(f) Discontinued operations and assets held for sale
The Trusts have classified certain components as discontinued operations. A discontinued operation is a component of the entity that has been disposed of or is classified as held for sale and that represents a separate major line of business or geographical area of operations, or is part of a single co-ordinated plan to dispose of such a line of business or area of operations. The results of discontinued operations are presented separately on the face of the income statement.
Components of the entity are classified as held for sale if their carrying amount will be recovered principally through a sale transaction rather than through continuing use. They are measured at the lower of their carrying amount and fair value less costs to sell, except for assets such as investment property, which are carried at fair value.
An impairment loss is recognised for any initial or subsequent write-down of the asset (or disposal group) to fair value less costs to sell. A gain is recognised for any subsequent increases in fair value less costs to sell of an asset (or disposal group), but not in excess of any cumulative impairment loss previously recognised. A gain or loss not previously recognised by the date of the sale of the noncurrent asset (or disposal group) is recognised at the date of derecognition.
Non-current assets classified as held for sale, and the assets of a disposal group classified as held for sale are presented separately from the other assets on the face of the balance sheet. The liabilities of a disposal group classified as held for sale are presented separately from other liabilities on the face of the balance sheet.
Details of discontinued operations and assets and liabilities held for sale are given at Notes 7 and 9.
(g) Distributions
A liability for any distribution declared on or before the end of the reporting period is recognised on the balance sheet in the reporting period to which the distribution pertains.
(h) Foreign currency
(i) Functional and presentation currencies
The functional currency and presentation currency of the Trusts and their subsidiaries, other than foreign subsidiaries, is the Australian dollar.
(ii) Translation of foreign currency transactions
Transactions in foreign currency are initially recorded in the functional currency at the exchange rate prevailing at the date of the transaction. Monetary assets and liabilities denominated in foreign currency are retranslated at the rate of exchange prevailing at the balance date. All differences in the consolidated financial report are taken to the income statement with the exception of differences on foreign currency borrowings designated as a hedge against a net investment in a foreign entity. These are taken directly to equity until the disposal of the net investment at which time they are recognised in the income statement.
A non-monetary item that is measured at fair value in a foreign currency is translated using the exchange rates at the date when the fair value was determined.
Page 18
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(h) Foreign currency (continued)
(iii) Translation of financial statements of foreign subsidiaries
The functional currency of certain subsidiaries is not the Australian dollar. At reporting date, the assets and liabilities of these entities are translated into the presentation currency of the Trusts at the rate of exchange prevailing at balance date. Financial performance is translated at the average exchange rate prevailing during the reporting period. The exchange differences arising on translation are taken directly to the foreign currency translation reserve in equity.
On disposal of a foreign entity, the deferred cumulative amount recognised in equity relating to that foreign operation is recognised in the income statement.
(i) Leases
Finance leases, which transfer to the Trusts substantially all the risks and benefits incidental to ownership of the leased item, are capitalised at the inception of the lease at the fair value of the leased asset or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between the finance charges and reduction of the lease liability to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognised as an expense in the income statement.
Finance leases, which transfer away from the Trusts substantially all the risks and benefits incidental to ownership of the leased item, are recognised at the inception of the lease. A finance lease receivable is recognised on inception at the present value of the minimum lease receipts. Finance lease receipts are apportioned between the interest income and reduction in the lease receivable to achieve a constant rate of interest on the remaining balance of the receivable. Interest is recognised as income in the income statement.
Leases of properties that are classified as investment properties, are classified as finance leases under AASB 140 Investment Properties .
Leases where the lessor retains substantially all the risks and benefits of ownership are classified as operating leases. Operating lease payments are recognised as an expense in the income statement on a straight-line basis over the term of the lease.
(j) Financial assets and liabilities
Current and non-current financial assets and liabilities within the scope of AASB 139 Financial Instruments: Recognition and Measurement are classified as at fair value through profit or loss; loans and receivables; held-to-maturity investments; or as available-for-sale. The Trusts determine the classification of their financial assets and liabilities at initial recognition with the classification depending on the purpose for which the asset or liability was acquired or issued. Financial assets and liabilities are initially recognised at fair value, plus directly attributable transaction costs unless their classification is at fair value through profit or loss. They are subsequently measured at fair value or amortised cost using the effective interest method. Changes in fair value of available-for-sale financial assets are recorded directly in equity. Changes in fair values of financial assets and liabilities classified as at fair value through profit or loss are recorded in the income statement.
The fair values of financial instruments that are actively traded in organised financial markets are determined by reference to quoted market bid prices at the close of business on the balance sheet date. For those with no active market, fair values are determined using valuation techniques. Such techniques include: using recent arm's length market transactions; reference to the current market value of another instrument that is substantially the same; discounted cash flow analysis and option pricing models, making as much use of available and supportable market data as possible and keeping judgemental inputs to a minimum.
Page 19
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(k) Impairment of non-financial assets
Assets other than investment property and financial assets carried at fair value are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash inflows that are largely independent of the cash inflows from other assets or groups of assets. Non-financial assets excluding goodwill which have suffered impairment are reviewed for possible reversal of the impairment at each reporting date.
(l) Cash and cash equivalents
Cash and cash equivalents in the balance sheet and cash flow statement comprise cash at bank and in hand and short-term deposits that are readily convertible to known amounts of cash and are subject to an insignificant risk of changes in value.
(m) Trade and other receivables
Trade and other receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less any provision for impairment. An allowance for impairment is made when there is objective evidence that collection of the full amount is no longer probable.
(n) Inventories
The Trusts hold inventory in relation to the acquisition and development of manufactured homes and service station fuel and supplies both within its Active Lifestyle Estates segment.
Inventories are held at the lower of cost and net realisable value.
Costs of inventories comprise all acquisition costs, costs of conversion and other costs incurred in bringing the inventories to their present location and condition. Inventory includes work in progress and raw materials used in the production of manufactured home units.
Net realisable value is determined on the basis of an estimated selling price in the ordinary course of business less estimated costs of completion and the estimated costs necessary to make the sale.
(o) Derivative financial instruments
The Trusts use derivative financial instruments such as foreign currency contracts and interest rate swaps to hedge its risks associated with foreign currency and interest rate fluctuations. Such derivative financial instruments are initially recognised at fair value on the date in which the derivative contract is entered into and are subsequently remeasured to fair value.
(p) Investment property
Land and buildings have the function of an investment and are regarded as composite assets. In accordance with applicable accounting standards, the buildings, including plant and equipment, are not depreciated.
Investment property includes property under construction, tourism cabins and associated amenities.
Investment properties are measured initially at cost, including transaction costs. Subsequent to initial recognition, investment properties are stated at fair value, which reflects market conditions at the reporting date. Gains or losses arising from changes in the fair values of investment properties are included in the income statement in the period in which they arise, including corresponding tax effect.
Page 20
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(p) Investment property (continued)
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal market for the asset or liability or in its absence, the most advantageous market. In determining the fair value of assets held for sale recent market offers have been taken into consideration.
It is the Trusts’ policy to have all investment properties externally valued at intervals of not more than two years. It is the policy of the responsible trust to review the fair value of each investment property every six months and to cause investment properties to be revalued to fair values whenever their carrying value materially differs to their fair values.
Changes in the fair value of investment property are recorded in the statement of comprehensive income.
In determining fair values, the group considers relevant information including the capitalisation of rental streams using market assessed capitalisation rates, expected net cash flows discounted to their present value using market determined risk adjusted discount rates and other available market data such as recent comparable transactions. The assessment of fair value of investment properties does not take into account potential capital gains tax assessable.
(q) Intangible assets
An intangible asset arising from development expenditure related to software is recognised only when the Group can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use, how the asset will generate future economic benefits, the availability of resources to complete the asset and the ability to measure reliably the expenditure during its development. Costs capitalised include external direct costs of materials and service, and direct payroll and payroll related costs of employees’ time spent on the project.
Following the initial recognition of expenditure, the asset is carried at cost less any accumulated amortisation and accumulated impairment losses. Amortisation of the asset begins when the development is complete and the asset is available for use. Amortisation is over the period of expected future benefit.
Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination are their fair values as at the date of acquisition. Following initial recognition, intangible assets are carried at cost less any accumulated amortisation and accumulated impairment losses.
The Group’s policy applied to capitalised development costs is as follows:
Software and associated development to capitalised development costs (assets in use)
-
Useful life: Finite Amortisation method using 7 years on a straight line basis; and
-
Impairment test: Amortisation method reviewed at each financial year end; closing carrying value reviewed annually for indicators of impairment.
Subsequent expenditure on capitalised intangible assets is capitalised only when it increases the future economic benefits embodied in the specific asset to which it relates. All other expenditure is expensed as incurred. Gains or losses arising from de-recognition of an intangible asset are measured as the difference between the net disposal proceeds and the carrying amount of the asset and are recognised in profit or loss when the asset is de-recognised.
Page 21
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(r) Payables
Trade and other payables are carried at amortised cost and due to their short-term nature are not discounted. They represent liabilities for goods and services provided to the Trusts prior to the end of the financial year that are unpaid and are recognised when the Trusts become obliged to make future payments in respect of the purchase of these goods and services. The amounts are unsecured and are usually paid within 60 days of recognition.
(s) Retirement village resident loans
These loans, which are non-interest bearing and repayable on the departure of the resident, are classified as financial liabilities at fair value through profit and loss with resulting fair value adjustments recognised in the income statement. The fair value of the obligation is measured as the ingoing contribution plus the resident's share of capital appreciation to reporting date. Although the expected average residency term is more than ten years, these obligations are classified as current liabilities, as required by Accounting Standards, because the Trusts do not have an unconditional right to defer settlement to more than twelve months after reporting date.
This liability is stated net of deferred management fee accrued to reporting date, because the Trusts contracts with residents require net settlement of those obligations.
Refer to Notes 28(j) and 1(z) for information regarding the valuation of retirement village resident loans.
(t) Borrowings
Borrowings are initially recorded at the fair value of the consideration received less directly attributable transaction costs associated with the borrowings. After initial recognition, borrowings are subsequently measured at amortised cost using the effective interest rate method. Under this method fees, costs, discounts and premiums that are yield related are included as part of the carrying amount of the borrowing and amortised over its expected life.
Borrowings are classified as current liabilities unless the Trusts do not have an unconditional right to defer settlement to more than twelve months after reporting date.
Borrowing costs are expensed as incurred except where they are directly attributable to the acquisition, construction or production of a qualifying asset. When this is the case, they are capitalised as part of the acquisition cost of that asset.
(u) Issued units
Issued and paid up units are recognised at the fair value of the consideration received by the Trusts. Any transaction costs arising on issue of ordinary units are recognised directly in unitholders’ interest as a reduction of the units proceeds received.
(v) Revenue
Revenue from rents, interest and distributions is recognised to the extent that it is probable that the economic benefits will flow to the entity and the revenue can be reliably measured. Revenue brought to account but not received at balance date is recognised as a receivable.
Rental income from operating leases is recognised on a straight-line basis over the lease term. Contingent rentals are recognised as income in the financial year that they are earned. Fixed rental increases that do not represent direct compensation for underlying cost increases or capital expenditures are recognised on a straight-line basis until the next market review date. Rent paid in advance is recognised as unearned income.
Deferred management fee income is calculated as the expected fee to be earned on a resident’s ingoing loan, allocated pro-rata over the resident’s expected tenure, together with any share of capital appreciation that has occurred at reporting date.
Page 22
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(v) Revenue (continued)
Revenue from the sale of manufactured homes within the Active Lifestyle Estate segment is recognised when the significant risks, rewards of ownership and effective control has been transferred to the buyer.
Service station sales revenue represents the revenue earned from the provision of products to external parties. Sales revenue is only recognised when the significant risks and rewards of ownership of the products including possession are passed to the buyer.
Government incentives are recognised where there is reasonable assurance the incentive will be received and all attached conditions will be complied with. When the incentive relates to an expense item, it is recognised as income on a systematic basis over the periods that the incentive is intended to compensate.
Interest income is recognised as the interest accrues using the effective interest rate method.
(w) Provisions, including for employee benefits
(i) General
Provisions are recognised when the Trusts have a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation. When the Trusts expect some or all of a provision to be reimbursed, for example, under an insurance contract, the reimbursement is recognised as a separate asset, but only when the reimbursement is virtually certain. The expense relating to a provision is presented in the statement of profit or loss net of any reimbursement.
(ii) Wages, salaries, annual leave and sick leave
Liabilities for wages and salaries, including non-monetary benefits and annual leave expected to be settled within twelve months of the reporting date are recognised in respect of employees' services up to the reporting date. They are measured at the amounts expected to be paid when the liabilities are settled. Expenses for non-accumulating sick leave are recognised when the leave is taken and are measured at the rates paid or payable.
(iii) Long service leave
The liability for long service leave is recognised and measured as the present value of expected future payments to be made in respect of services provided by employees up to the reporting date using the projected unit credit method. Consideration is given to expected future wage and salary levels, experience of employee departures, and periods of service. Expected future payments are discounted using market yields at the reporting date on corporate bonds with terms to maturity and currencies that match, as closely as possible, the estimated future cash outflows.
(x) Income tax
(i) Current income tax
Under the current tax legislation, the Fund is not liable to pay Australian income tax provided that its taxable income (including any assessable capital gains) is fully distributed to unitholders each year. Tax allowances for building and fixtures depreciation are distributed to unitholders in the form of the tax-deferred component of distributions.
However, ICMT and its subsidiaries are subject to Australian income tax.
Page 23
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(x) Income tax (continued)
(i) Current income tax (continued)
Current tax assets and liabilities for the current period are measured at the amount expected to be recovered from, or paid to, the taxation authorities based on the current period's taxable income. The tax rates and tax laws used to compute the amount are those that are enacted or substantively enacted at the reporting date.
The subsidiaries that hold the Trusts’ foreign properties may be subject to corporate income tax and withholding tax in the countries in which they operate. Under current Australian income tax legislation, unitholders may be entitled to receive a foreign tax credit for this withholding tax.
(ii) Deferred income tax
Deferred income tax represents tax (including withholding tax) expected to be payable or recoverable by taxable entities on the differences between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realised through continuing use or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at reporting date. Income taxes related to items recognised directly in equity are recognised in equity and not against income.
(y) Goods and services tax (“GST”)
Revenue, expenses and assets (with the exception of receivables) are recognised net of the amount of GST to the extent that the GST is recoverable from the taxation authority. Where GST is not recoverable, it is recognised as part of the cost of the acquisition, or as an expense.
Receivables and payables are stated inclusive of GST. The net amount of GST recoverable from or payable to the tax authority is included in the balance sheet as an asset or liability.
Cash flows are included in the cash flow statement on a gross basis. The GST components of cash flows arising from investing and financing activities, which are recoverable from or payable to the tax authorities, are classified as operating cash flows.
(z) Fair value measurement
The Trusts measure financial instruments, such as derivatives, and non-financial assets, such as investment properties, at fair value at each balance sheet date. Also, fair values of financial instruments measured at amortised cost are disclosed in Note 28.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement is based on the presumption that the transaction to sell the asset or transfer the liability takes place either:
-
In the principal market for the asset or liability; or
-
In the absence of a principal market, in the most advantageous market for the asset or liability.
The principal or the most advantageous market must be accessible to the Trusts.
The fair value of an asset or a liability is measured using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.
A fair value measurement of a non-financial asset takes into account a market participant's ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use.
Page 24
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(z) Fair value measurement (continued)
The Trusts use valuation techniques that are appropriate in the circumstances and for which sufficient data are available to measure fair value, maximising the use of relevant observable inputs and minimising the use of unobservable inputs.
For assets and liabilities that are recognised in the financial statements on a recurring basis, the Trusts determine whether transfers have occurred between Levels in the hierarchy by re-assessing categorisation (based on the lowest level input that is significant to the fair value measurement as a whole) at the end of the reporting period.
The Trusts’ Audit and Risk Committee determines the policies and procedures for both recurring fair value measurement, such as investment properties and resident loans and for non-recurring measurement.
External valuers are involved for valuation of significant assets, such as properties and significant liabilities. Selection criteria include market knowledge, experience and qualifications, reputation, independence and whether professional standards are maintained.
On a six monthly basis management presents valuation results to the Audit and Risk Committee and the Trusts’ auditors. This includes a discussion of the major assumptions used in the valuations.
For the purpose of fair value disclosures, the Trusts have determined classes of assets and liabilities on the basis of the nature, characteristics and risks of the asset or liability and the level of the fair value hierarchy as explained in Note 29.
(aa) Pending Accounting Standards
AASB 9 Financial Instruments is applicable to reporting periods beginning on or after 1 January 2018. The Trusts have not early adopted this standard. This standard provides requirements for the classification, measurement and de-recognition of financial assets and financial liabilities. Changes in the Trusts’ credit risk, which affect the value of liabilities designated at fair value through profit and loss, can be presented in other comprehensive income. The application of the Standard is not expected to have any material impact on the Trusts’ financial reporting in future periods.
AASB 15 Revenue from Contracts with Customers is applicable to reporting periods beginning on or after 1 January 2018. The Trusts have not early adopted this standard. The standard is based on the principle that revenue is recognised when control of a good or service is transferred to a customer. It contains a single model that applies to contracts with customers and two approaches to recognising revenue; at a point in time or over time. The model features a contract-based five-step analysis of transactions to determine whether, how much and when revenue is recognised. It applies to all contracts with customers except leases, financial instruments and insurance contracts. It requires reporting entities to provide users of financial statement with more informative and relevant disclosures. The application of the Standard is not expected to have any material impact on the Trust’s financial reporting in future periods.
Other new accounting standards, amendments to accounting standards and interpretations have been published that are not mandatory for the current reporting period. These are not expected to have any material impact on the Trusts’ financial reporting in future reporting periods.
Page 25
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
1. Summary of significant accounting policies (continued)
(bb) Current versus non-current classification
The Trusts present assets and liabilities in the balance sheet based on current/non-current classification. An asset is current when it is:
-
Expected to be realised or intended to be sold or consumed in the normal operating cycle
-
Held primarily for the purpose of trading
-
Expected to be realised within twelve months after the reporting period, or
-
Cash or cash equivalents unless restricted from being exchanged or used to settle a liability for at least twelve months after reporting period.
All other assets are classified as non-current.
A liability is current when:
-
It is expected to be settled in the normal operating cycle
-
It is held primarily for the purpose of trading
-
It is due to be settled within twelve months after the reporting period, or
-
There is no unconditional right to defer the settlement of the liability for at least twelve months after the reporting period.
The Trusts classify all other liabilities as non-current.
Deferred tax assets and liabilities are classified as non-current assets and liabilities.
2. Accounting estimates and judgements
The preparation of financial statements requires the use of certain critical accounting estimates. It also requires the Responsible Entity to exercise its judgement in the process of applying the Trusts’ accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed below.
Estimates and judgements 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.
(a) Critical accounting estimates and assumptions
The Trusts make estimates and assumptions concerning the future. The resulting accounting estimates, by definition, will seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
(i) Valuation of investment property
The Trusts have investment properties and assets held for sale with a combined carrying amount of $601,326,000 (2014: $504,302,000) (refer Note 9 and Note 13), and combined retirement village residents’ loans and liabilities held for sale with a carrying amount of $203,919,000 (2014: $190,122,000) (refer Note 18) which together represent the estimated fair value of the Trusts interest in retirement villages.
These carrying amounts reflect certain assumptions about expected future rentals, rent-free periods, operating costs and appropriate discount and capitalisation rates. The valuation assumptions for deferred management fee villages reflect assumptions relating to average length of stay, unit market values, estimates of capital expenditure, contract terms with residents, discount rates and projected property growth rates. The valuation assumption for properties to be developed reflect assumptions around sales prices for new homes, sales rates, new rental tariffs, estimates of capital expenditure, discount rates and projected property growth rates.
Page 26
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
2. Accounting estimates and judgements (continued)
(a) Critical accounting estimates and assumptions (continued)
(i) Valuation of investment property (continued)
In forming these assumptions, the Responsible Entity considered information about current and recent sales activity, current market rents, and discount and capitalisation rates, for properties similar to those owned by the Trusts, as well as independent valuations of the Trusts’ property.
(ii) Fair value of derivatives
The fair value of derivative assets and liabilities is based on assumptions of future events and involves significant estimates. Given the complex nature of these instruments and various assumptions that are used in calculating mark-to-market values, the Trusts rely on counterparty valuations for derivative values. The counterparty valuations are usually based on mid-market rates and calculated using the main variables including the forward market curve, time and volatility.
(iii) Valuation of assets acquired in business combinations
Upon recognising the acquisition, management uses estimations and assumptions of the fair value of assets and liabilities assumed at the date of acquisition, including judgements related to valuation of investment property as discussed above.
(iv) Valuation of retirement village resident loans
The fair value of the retirement village resident loans is calculated by reference to the initial loan amount plus the resident’s share of any capital gains in accordance with their contracts less any deferred management fee income accrued to date by the operator. The key assumption for calculating the capital gain and deferred management fee income components is the value of the dwelling being occupied by the resident. This value is determined by reference to the valuation of investment property as referred to above.
(v) Calculation of deferred management fee (“DMF”)
Deferred management fees are recognised by the Trusts over the estimated period of time the property will be leased by the resident and the accrued DMF is realised upon exit of the resident. The accrued DMF is based on various inputs including the initial price of the property, estimated length of stay of the resident, various contract terms and projected price of property at time of re-leasing.
(b) Critical judgements in applying the entity’s accounting policies
There were no judgements, apart from those involving estimations, that management has made in the process of applying the entity’s accounting policies that had a significant effect on the amounts recognised in the financial report.
Page 27
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
3. Segment information
(a) Description of segments
The Trusts invest predominantly in rental properties located in Australia with three reportable segments:
-
Garden Villages – rental villages;
-
Settlers Lifestyle – deferred management fee villages; and
-
Active Lifestyle Estates – comprising long-term and short-term accommodation within lifestyle parks and sale of manufactured homes.
The Trusts have identified their operating segments based on the internal reports that are reviewed and used by the chief operating decision maker in assessing performance and in determining the allocation of resources. Other parts of the Trusts are neither operating segments nor part of an operating segment. Assets that do not belong to an operating segment are described below as “unallocated”.
(b) Ingenia Communities Fund - 30 June 2015
| Active Lifestyle Estates Settlers Lifestyle Garden Villages Corporate/ Unallocated Total $’000 $’000 $’000 $’000 $’000 |
|
|---|---|
| (i) Segment revenue External segment revenue Interestincome |
384 - 9,336 - 9,720 - - - 14,564 14,564 |
| Total revenue | 384 - 9,336 14,564 24,284 |
| (ii) Segment Underlying Profit External segment revenue Interest income Property expenses Administration expenses Operational, marketing and selling expenses Finance expense Income tax expense Depreciation expense |
384 - 9,336 - 9,720 - - - 14,564 14,564 - - (2) (325) (327) - - - (506) (506) - - - (648) (648) - - - (3,601) (3,601) - - - - - - - - (117) (117) |
| Underlying Profit – continuing operations |
384 - 9,334 9,367 19,085 |
| Reconciliation of Underlying Profit to profit from continuing operations: Net foreign exchange gain - - - 107 107 Net gain/(loss) on disposal of investment property - (2,013) 324 - (1,689) Net gain/(loss) on change in fair value of: Investment properties (7) (5) 15,934 - 15,922 Derivatives - - - 164 164 ResponsibleEntityfees - - - (1,676) (1,676) |
|
| Profit from continuing operations per the consolidated statement of comprehensive income 377 (2,018) 25,592 7,962 31,913 |
|
| (iii) Segment assets Segment assets 7,301 51,983 125,657 201,315 386,256 |
Page 28
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
3. Segment information (continued)
(c) Ingenia Communities Fund - 30 June 2014
| Active | Settlers | Garden | Corporate/ | Total | |
|---|---|---|---|---|---|
| Lifestyle | Lifestyle | Villages | Unallocated | ||
| Estates | |||||
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| (i) Segment revenue |
|||||
| External segment revenue | - | - | 9,354 | - | 9,354 |
| Interest income | - | - | - | 10,339 | 10,339 |
| Total revenue | - | - | 9,354 | 10,339 | 19,693 |
| (ii) Segment Underlying Profit |
|||||
| External segment revenue | - | - | 9,354 | - | 9,354 |
| Interest income | - | - | - | 10,339 | 10,339 |
| Property expenses | - | - | - | (274) | (274) |
| Administration expenses | - | - | - | (582) | (582) |
| Operational, marketing and selling | - | - | - | (295) | (295) |
| expenses | |||||
| Finance expense | - | - | - | (3,955) | (3,955) |
| Depreciationexpense | - | - | - | (100) | (100) |
| Underlying Profit – continuing | - | - | 9,354 | 5,133 | 14,487 |
| operations | |||||
| Reconciliation of Underlying Profit | to profit from | ||||
| continuing operations: | |||||
| Net foreign exchange gain | - | - | - | (147) | (147) |
| Net gain/(loss) on change in fair | |||||
| value of: | |||||
| Investment properties | (852) | - | 2,382 | - | 1,530 |
| Derivatives | - | - | - | 41 | 41 |
| Responsible Entity fees | - | - | - | (1,170) | (1,170) |
| Profit from continuing operations | (852) | - | 11,736 | 3,857 | 14,741 |
| per the consolidated statement | |||||
| of comprehensive income | |||||
| (iii) Segment assets |
|||||
| Segment assets | 6,904 | 53,992 | 114,286 | 142,597 | 317,779 |
| Discontinued operations | 3,874 | ||||
| Total assets | 321,653 |
Page 29
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
3. Segment information (continued)
(d) Ingenia Communities Management Trust - 30 June 2015
| Active Lifestyle Estates Settlers Lifestyle Garden Villages Corporate/ Unallocated Total $’000 $’000 $’000 $’000 $’000 |
|
|---|---|
| (i) Segment revenue External segment revenue Interest income Reclassification of gain on revaluation of newly constructed villages |
38,797 11,124 28,183 - 78,104 - - - 7 7 - (2,422) - - (2,422) |
| Total revenue | 38,797 8,702 28,183 7 75,689 |
| (ii) Segment Underlying Profit External segment revenue Interest income Property expenses Employee expenses Administration expenses Operational, marketing and selling expenses Manufactured home cost of sales Service station expenses Finance expense Income tax benefit Depreciation and amortisation expense |
38,797 11,124 28,183 - 78,104 - - - 7 7 (8,089) (1,562) (17,721) - (27,372) (6,657) (779) (9,599) (26) (17,061) (746) (57) (1,317) (569) (2,689) (1,559) (283) (1,306) (2) (3,150) (9,256) - - - (9,256) (1,910) - - - (1,910) - - - (15,144) (15,144) - - - 2,734 2,734 (34) - (226) - (260) |
| Underlying Profit/(loss) – continuing operations |
10,546 8,443 (1,986) (13,000) 4,003 |
| Reconciliation of Underlying Profit to profit from continuing operations: Net gain/(loss) disposal of investment property (23) 1,648 (5) - 1,620 Net loss on change in fair value of: Investment properties (2,812) 3,277 17 - 482 Retirement village resident loans - (8,878) - - (8,878) Loss on revaluation of newly constructed villages - (2,422) - - (2,422) Responsible Entity fees - - - (2,165) (2,165) Income tax benefit associated with reconciliation items - - - 3,286 3,286 |
|
| Profit from continuing operations per the consolidated statement of comprehensive income 7,711 2,068 (1,974) (11,879) (4,074) |
|
| (iii) Segment assets Segment assets 220,961 184,880 5,429 5,198 416,468 Assets held for sale 61,598 |
|
| Total assets 478,066 |
Page 30
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
3. Segment information (continued)
(e) Ingenia Communities Management Trust - 30 June 2014
| Active | Settlers | Garden | Corporate/ | Total | |
|---|---|---|---|---|---|
| Lifestyle | Lifestyle | Villages | Unallocated | ||
| Estates | |||||
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| (i) Segment revenue |
|||||
| External segment revenue | 13,589 | 10,576 | 24,570 | - | 48,735 |
| Interest income | - | - | - | 16 | 16 |
| Reclassification of gain on | - | (3,320) | - | - | (3,320) |
| revaluation of newly constructed | |||||
| villages | |||||
| Total revenue | 13,589 | 7,256 | 24,570 | 16 | 45,431 |
| (ii) Segment Underlying Profit |
|||||
| External segment revenue | 13,589 | 10,576 | 24,570 | - | 48,735 |
| Interest income | - | - | - | 16 | 16 |
| Property expenses | (2,570) | (1,738) | (16,385) | - | (20,693) |
| Employee expenses | (2,367) | (851) | (7,913) | - | (11,131) |
| Administration expenses | (320) | (139) | (1,080) | (444) | (1,983) |
| Operational, marketing and selling | (377) | (3) | (2,354) | - | (2,734) |
| expenses | |||||
| Manufactured home cost of sales | (2,130) | - | - | - | (2,130) |
| Finance expense | - | - | - | (10,145) | (10,145) |
| Income tax expense | - | - | - | 2,137 | 2,137 |
| Depreciation expense | - | (18) | (49) | - | (67) |
| Underlying Profit – continuing | 5,825 | 7,827 | (3,211) | (8,436) | 2,005 |
| operations | |||||
| Reconciliation of Underlying Profit | to profit from | ||||
| continuing operations: | |||||
| Net gain/(loss) on change in fair | |||||
| value of: | |||||
| Investment properties | (1,273) | (598) | - | - | (1,871) |
| Retirement village resident loans | - | (616) | - | - | (616) |
| Gain on revaluation of newly | - | (3,320) | - | - | (3,320) |
| constructed villages | |||||
| Responsible Entity fees | - | - | - | (1,626) | (1,626) |
| Income tax benefit associated with | - | - | - | 4,369 | 4,369 |
| reconciliation items | |||||
| Profit from continuing operations | 4,552 | 3,293 | (3,211) | (5,693) | (1,059) |
| per the consolidated statement | |||||
| of comprehensive income | |||||
| (iii) Segment assets |
|||||
| Segment assets | 122,955 | 249,183 | 1,420 | 269 | 373,827 |
| Assets held for sale | 5,439 | ||||
| Discontinued operations | 47,657 | ||||
| Total assets | 426,923 |
Page 31
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
4. Earnings per unit
| 4. Earnings per unit |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 |
|
| Earnings per unit Profit/(loss) from continuing operations ($’000) Profit/(loss) from discontinued operations ($’000) Net profit/(loss) for the year ($’000) |
31,913 14,741 (4,074) (1,059) 2,587 681 (3,854) (111) 34,500 15,422 (7,928) (1,170) |
| Weighted average number of units outstanding (thousands) Dilutive securities: Performance quantum rights (thousands) Retention quantum rights (thousands) |
821,653 646,603 821,653 646,603 470 2,310 470 2,310 - 1,818 - 1,818 |
| Weighted average number of issued and dilutive potential securities outstanding (thousands) |
822,123 650,731 822,123 650,731 |
| Basic earnings per unit from continuing operations (cents) (1) Basic earnings per unit from discontinued operations (cents) (1) Basic earnings per unit (cents) (1) Diluted earnings per unit from continuing operations (cents) (1) Diluted earnings per unit from discontinued operations (cents) (1) Diluted earnings perunit (cents) (1) |
3.9 2.3 (0.5) (0.2) - 0.1 - - 4.2 2.4 (1.0) (0.2) 2.5 2.3 (0.3) (0.2) - 0.1 - - 2.7 2.4 (0.6) (0.2) |
(1) The weighted average number of units on issue for FY14, prior to the rights issue in September 2013, has been adjusted in accordance with AASB 133 Earnings per Share .
5. Finance expense
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Interest paid or payable | 3,601 3,955 15,144 10,145 |
6. Income tax benefit
| 6. Income tax benefit |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| (a) Income tax benefit/(expense) Current tax Decreaseindeferred tax liabilities |
- - - 83 - - 6,019 6,423 |
| Income tax benefit/(expense) | - - 6,019 6,506 |
Page 32
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
6. Income tax benefit (continued)
| 6. Income tax benefit (continued) |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| (b) Reconciliation between tax expense and pre-tax net profit Profit/(loss) before income tax 31,913 14,741 (10,093) (7,565) Less amounts not subject to Australian income tax (31,913) (14,741) - - |
|
| - - (10,093) (7,565) Income tax at the Australian tax rate of 30% (2014: 30%) - - 3,028 2,270 ICMT tax consolidation impact - - - 2,823 Tax effect of amounts which are not (deductible)/ taxable in calculating taxable income Prior period income tax return true-ups - - 173 588 Movement in carrying value and tax cost base of investment properties - - 1,516 1,163 Movements in carrying value and tax cost base of DMF receivables - - 1,683 (1,232) Other timing differences - - (131) 406 Non-recognition of Australian tax losses - - - - Recognition of Australian tax losses - 488 Non deductible expenses - - (250) - |
|
| Income tax benefit/(expense) - - 6,019 6,506 |
(c) Tax consolidation
Effective from 1 July 2012, ICMT and its Australian domiciled owned subsidiaries formed a tax consolidation group with the ICMT being the head entity. Under the tax funding agreement the funding of tax within the tax group is based on taxable income as if that entity was not a member of the tax group.
Upon entering into the ICMT tax consolidated group, the tax cost bases for certain assets were reset resulting in income tax benefits being recorded. In addition, unrecognised losses incurred by entities within the ICMT tax consolidated group are now available for utilisation by the ICMT tax consolidated group.
7. Discontinued operations
(a) Details of discontinued operations
The Trust’s investment in its New Zealand Students business has been classified as a discontinued operation since 30 June 2011, which is consistent with the previously announced strategy to focus on transitioning to an actively managed Australian property business. The Trusts held a 100% interest in three facilities in Wellington, New Zealand that are primarily leased for 15 years to Victoria University of Wellington and Wellington Institute of Technology. The Trust completed the sale of these assets in December 2014. Funds remain in New Zealand to facilitate the final stages of exit.
Page 33
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
7. Discontinued operations (continued)
(b) Financial performance
The financial performance of components of the Trusts disposed of or classified as discontinued operations at each reporting date were:
| operations at each reporting date were: | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Revenue Net loss on change in fair value of investment properties Unrealised net foreign exchange gain/(loss) Other income Expenses Interest expense Gain on disposal of equity investments Distributions from formerly equity accounted investments Disposalcosts associatedwithoverseasinvestments |
- - 2,182 3,211 - - - (1,630) 1,184 104 (2,222) 1,453 - - 46 - (5) (5) (710) (1,226) - - (799) (1,633) - 320 - 7 - 268 - 5 - - - (290) |
| Profit/(loss) from operating activities before income tax Income tax expense |
1,179 687 (1,503) (103) (212) (6) (2) (8) |
| Profit/(loss) from operating activities Gain/(loss) on sale of discontinued operations Release of foreign currency translation reserve on disposalof foreignoperations |
967 681 (1,505) (111) - - (2,014) - 1,620 - (335) - |
| Profit/(loss) from discontinued operations for the year |
2,587 681 (3,854) (111) |
Net profit attributable to the parent of ICF is $2,587,000 (2014: $681,000), and net loss attributable to the parent of ICMT is $385,400 (2014: $11,100).
Page 34
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
7. Discontinued operations (continued)
(c) Cash flows
The cash flows of components of the Trusts disposed of or classified as discontinued operations at each reporting date were:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Net cash flow from operating activities Net cash flow from investing activities: Proceeds/(payments) on sale of discontinued operations Additions to investment properties Payments for lease arrangements Net cash flow from financing activities Transfer to continuing operations |
- - 223 1,135 - - - 43,966 (120) - - - (9,081) - - (4) (745) - - (45,381) 11,449 - - (461) - |
| Net cash flows from discontinued operations | - - (1,657) 2,638 |
(d) Assets and liabilities
The assets and liabilities of components of the Trusts classified as disposal groups at each reporting date were:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Assets Cash and cash equivalents Trade and other receivables Investment properties Equity accounted investments |
- - - 1,657 - - - 98 - - - 45,902 - 3,874 - - |
| Total assets | - 3,874 - 47,657 |
| Liabilities Payables Borrowings Total liabilities |
- - - 368 - - - 30,081 - - - 30,449 |
| Net assets of disposal groups | - 3,874 - 17,208 |
(e) Capitalisation rate
The weighted average capitalisation rate of the New Zealand Students internal valuation within discontinued operations at 30 June 2014 was 8.6%.
8. Business combinations
On 18 February 2015, ICMT acquired Active Lifestyle Estates & Holiday Noosa in Tewantin, Queensland, and after considering the accounting treatment for the acquisition of this business combination, ICMT has determined the components acquired from the business combination are investment property of $13,648,000, service station inventory of $268,000 and no goodwill.
Page 35
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
9. Assets and liabilities held for sale
(a) Summary of carrying values
The following are the carrying values of assets held for sale:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Deferred management fee receivable - Settlers Lifestyle(1) Investment properties-Settlers Lifestyle(2) |
- - - 5,439 - - 61,598 - |
| - - 61,598 5,439 |
(1) This relates to Settlers Noyea which was sold in July 2014.
(2) These properties are presented as held for sale in view of the intention and expectation of management to sell these properties during the twelve months ended 30 June 2016. These properties have been reclassified from investment property to assets held for sale.
(b) Summary of carrying amounts - loans
The following is a summary of the carrying amounts of the loans associated with investment properties held for sale:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Gross resident loans Accrued deferred management fee |
- - 44,271 - - - (2,230) - |
| Net resident loans | - - 42,041 - |
10. Cash and cash equivalents
| 10. Cash and cash equivalents |
|
|---|---|
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Cash at bank and in hand 28 |
8,966 2,658 6,094 3,893 |
| Reconciliation to statements of cash flows Cash and cash equivalents attributable to: Continuing operations - cash at bank Discontinued operations-cashat bank |
8,966 2,658 6,094 3,893 - - - 1,657 |
| Cash at end of the year as per cash flow statement |
8,966 2,658 6,094 5,550 |
Page 36
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
11. Trade and other receivables
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current Rental and other amounts due Finance lease receivable from stapled entity Other receivables |
- 866 3,772 1,648 2,643 3,322 - - - 92 332 1,483 |
| Total current trade and other receivables | 2,643 4,280 4,104 3,131 |
| Non-current Finance lease receivable from stapled entity Other receivables |
28,862 37,356 - - 2,539 1,978 110 40 |
| Total non-current trade and other receivables | 31,401 39,334 110 40 |
Rental amounts due are typically paid in advance and other amounts due are receivable within 30 days. There are no receivables which are either past due or impaired.
ICF has leased a number of its properties to ICMT under leases that are classified as finance leases. The remaining term of each agreement varies between 92 and 115 years. There are no purchase options. Minimum payments under the agreements and their present values are:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Minimum lease payments receivable: Not later than one year Later than one year and not later than five years Later than five years |
2,643 3,322 - - 10,573 13,287 - - 240,091 301,540 - - |
| Unearned finance income | 253,307 318,149 - - (221,802) (277,471) - - |
| Net present value of minimum lease payments | 31,505 40,678 - - |
| Net present value of minimum lease payments receivable: Not later than one year 2,526 3,178 - - Later than one year and not later than five years 8,222 10,399 - - Later than five years 20,757 27,101 - - |
|
| 31,505 40,678 - - |
|
| Finance income recognised and included in interest income inthe income statement 2,642 3,320 - - |
Information about the related finance lease payable by ICMT is given in Note 17.
Page 37
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
12. Inventories
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current assets Manufactured homes Service station fuel and supplies |
- - 12,875 2,208 - - 333 - |
| Total Inventories | - - 13,208 2,208 |
The manufactured homes balance represents 53 completed homes of $8.0 million (2014: nil), 44 homes under construction of $3.8 million (2014: 24 homes of $1.7 million), and 41 site buybacks of $1.1 million (2014: 20 homes of $0.5 million).
13. Investment properties
(a) Summary of carrying amounts
| 13. Investment properties (a) Summary of carrying amounts |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Completed properties Properties under development |
152,142 133,101 361,984 349,517 1,292 1,387 24,310 14,858 |
| Total investment properties | 153,434 134,488 386,294 364,375 |
| (b) Movements in carrying amounts |
Ingenia Communities Fund Ingenia Communities Management Trust |
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Completed investment property Carrying amount at beginning of year Acquisitions Expenditure capitalised Transferred from plant and equipment Disposals Sale of units – Strata title Transfer to inventory Net gain/(loss) on change in fair value(1) Transferred to assets held for sale |
134,488 120,167 364,375 250,764 - 10,616 78,152 108,300 2,149 2,175 12,207 7,551 - - - 320 875 - (7,165) - - - - (495) - - (159) (186) 15,922 1,530 482 (1,871) - - (61,598) - |
| Carrying amount at end of year | 153,434 134,488 386,294 364,375 |
(1) For ICMT this includes $13,288,000 of transaction costs relating to Active Lifestyle Estates acquisitions written off during the year.
The net change in fair value is recognised in profit or loss as net gain/(loss) on change in fair value of investment properties.
Fair value hierarchy disclosures for investment properties have been provided in Note 29.
Page 38
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
13. Investment properties (continued)
(c) Description of valuation techniques used and key inputs to valuation of investment properties:
| Valuation technique |
Significant unobservable inputs |
Range (weighted average) |
Relationship of unobservable input to fair value |
|
|---|---|---|---|---|
| Garden | Capitalisation | Stabilised | 70% - 100% (92%) | As costs are fixed in nature, |
| Villages | method | occupancy | occupancy has a direct correlation | |
| to valuation (ie. the higher the | ||||
| occupancy, the greater the value). | ||||
| Capitalisation | 9% - 12% | Capitalisation has an inverse | ||
| rate | relationship to valuation. | |||
| Settlers | Discounted | Current market | $125,000 - | Market value and growth in value |
| Lifestyle | cash flow | value per unit | $475,000 | have a direct correlation to |
| valuation, while length of stay and | ||||
| Long term | 4% | discount rate have an inverse | ||
| property growth | relationship to valuation. | |||
| rate | ||||
| Average length of | 11.4 years | Average length of stay projection | ||
| stay – future | is based on life expectancy and | |||
| residents | other factors. | |||
| Average length of | 15.0 - 17.6 years | Parameters exclude assets that | ||
| stay – current | are subject to a sale agreement. | |||
| residents | ||||
| Discount rate | 14.5% - 15.0% | Assets that are subject to a sale | ||
| agreement are carried at fair | ||||
| value. | ||||
| Active | Capitalisation | Short-term | 15% - 30% for | Higher the occupancy, the greater |
| Lifestyle | method (for | occupancy | powered and camp | the value. |
| Estates | existing rental | sites; | ||
| streams) | 45% - 70% for | |||
| tourism and short | ||||
| term rental | ||||
| Residential | 100% | |||
| occupancy | ||||
| Operating profit | 50% - 70% | Higher the profit margin, the | ||
| margin | dependent upon | greater the value. | ||
| short-term and | ||||
| residential | ||||
| accommodation mix | ||||
| Capitalisation | 8.2% - 17.5% | Capitalisation has an inverse | ||
| rate | relationship to valuation. | |||
| Discounted | Discount rate | 13% - 16% | Discount rate has an inverse | |
| cash flow (for | relationship to valuation. | |||
| future | ||||
| development) |
Page 39
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
13. Investment properties (continued)
Capitalisation method
Under the capitalisation method, fair value is estimated using assumptions regarding the expectation of future benefits. The capitalisation method involves estimating the expected income projections of the property and applying a capitalisation rate into perpetuity. The capitalisation rate is based on current market evidence. Future income projections take into account occupancy, rental income and operating expenses.
Discounted cash flow method
Under the discounted cash flow method, fair value is estimated using assumptions regarding the benefits and liabilities of ownership over the asset’s life including an exit or terminal value. This method involves the projection of a series of cash flows on a real property interest. To this projected cash flow series, a market-derived discount rate is applied to establish the present value of the income stream associated with the asset. The exit yield normally reflects the exit value expected to be achieved upon selling the asset and is a function of the risk adjusted returns of the asset and expected capitalisation rate.
The duration of the cash flows and the specific timing of inflows and outflows are determined by events such as rent reviews, lease renewal and related re-letting, redevelopment, or refurbishment as well as the development of new units. The appropriate duration is typically driven by market behaviour that is a characteristic of the class of real property. Periodic cash flow is typically estimated as gross income less vacancy, non-recoverable expenses, collection losses, lease incentives, maintenance cost, agent and commission costs and other operating and management expenses. The series of periodic net underlying cash flows, along with an estimate of the terminal value anticipated at the end of the projection period, is then discounted.
14. Plant and equipment
| 14. Plant and equipment |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| (a) Summary of carrying amounts Plant and equipment Less: accumulated depreciation |
423 423 1,169 824 (301) (184) (710) (644) |
| Total plant and equipment | 122 239 459 180 |
| (b) Movements in carrying amount Carrying amount at beginning of year Assets written off Transferred to investment property Additions Depreciation expense |
239 339 180 547 - - (118) (82) - - - (320) - - 499 102 (117) (100) (102) (67) |
| Carrying amount at end of year | 122 239 459 180 |
Page 40
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
15. Intangibles
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| (a) Summary of carrying amounts Software & development Less: accumulated amortisation |
2 - 1,734 - - - (157) - |
| Total intangibles | 2 - 1,577 - |
| (b) Movements in carrying amount Carrying amount at beginning of year Additions Amortisation expense |
- 2 - 1,734 - - - (157) - |
| Carrying amount at end of year | 2 - 1,577 - |
16. Trade and other payables
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current liabilities Trade and other payables |
1,200 1,210 12,785 8,480 |
| Non-current liabilities Deferred acquisitionconsideration |
- - 14,770 4,000 |
17. Borrowings
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current liabilities Financeleases 17(c) |
- - 2,817 3,461 |
| Non-current liabilities Bank debt 17(a) Prepaid borrowing costs Finance leases 17(c) |
63,900 94,000 - - (1,683) (312) - - - - 33,252 41,883 |
| Total non-current borrowings | 62,217 93,688 33,252 41,883 |
Page 41
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
17. Borrowings (continued)
(a) Bank debt
On 13 February 2015, ICF refinanced its Australian dollar denominated bank debt facility to a $175.0 million multi-lateral debt facility with three Australian banks. $100 million of the facility expires on 12 February 2018 with the remainder expiring on 12 February 2020. The facility has the following principal financial covenants:
-
Loan to value ratio (“LVR”) is less than or equal to 50%;
-
LVR (excluding Settlers) is less than or equal to 55%;
-
Total Interest Cover Ratio of at least 2x;
-
Core Interest Cover Ratio (adjusted to exclude development income and associated costs) of at least 1.50x in financial year ending 2015 increasing to at least 2.0x in FY2016;
-
Net debt to adjusted EBITDA ratio not more than 6x up to 30 June 2015, 5.5x up to 31 December 2015, 5x up to 30 June 2016, 4x after 30 June 2016.
As at 30 June 2015, the facility has been drawn to $63,900,000 (2014: $94,000,000). The carrying value of investment property net of resident liabilities at reporting date for the Trusts’ Australian properties pledged as security is $363,720,000 (2014: $290,375,000).
(b) Bank guarantees
ICF has the ability to utilise a portion of its $175.0 million bank facility to provide bank guarantees. Bank guarantees at 30 June 2015 were $28.8 million (2014: $4.4 million). Refer to Note 26.
(c) Finance leases
Subsidiaries of ICMT have entered into agreements with subsidiaries of ICF. The subject of each agreement is to lease a retirement village. The remaining term of each agreement varies between 91 and 114 years. There are no purchase options.
On 23 of April 2013, ICMT was assigned a commercial lease with 16.5 years remaining with the Gosford City Council for land and facilities as part of its Active Lifestyle Estates Ettalong Beach acquisition. The lease is for an initial three years commencing September 2012 with two renewal options of seven years each. The first option period was exercised on 1 July 2015 for seven years to June 2022. The below table is based on the expectation that the last lease option will be exercised.
In December 2013, ICMT acquired Active Lifestyles Estates One Mile Beach, accounted for as investment property. Two Crown leases are attached to the land, one for 40 years expiring on 19 September 2031 and one in perpetuity.
Page 42
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
17. Borrowings (continued)
(c) Finance leases (continued)
(i) Minimum lease payments – excluding perpetual lease
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Minimum lease payments: Within one year Later than one year but not later than five years Later than five years |
- - 2,942 3,613 - - 11,846 14,530 - - 243,522 305,301 |
| Total minimum lease payments Future finance charges |
- - 258,310 323,444 - - (223,380) (279,237) |
| Present value of minimum lease payments | - - 34,930 44,207 |
| Present value of minimum lease payments: Within one year Later than one year but not later than five years Later than five years |
- - 2,817 3,461 - - 9,305 11,456 - - 22,808 29,290 |
| - - 34,930 44,207 |
(ii) Minimum lease payments – perpetual lease
The perpetual lease is recognised as investment property and non-current liability at a value of $1.1 million based on a capitalisation rate applicable at the time of acquisition of 10.6% applied to the current lease payment. Payments each period in relation to the lease are recognised as finance expenses in the statement of comprehensive income, therefore, there is no subsequent change to the originally determined present value of the minimum lease payments as calculated above.
As this is a perpetual lease, the lease liability will not amortise and no fair value adjustments in relation to the lease will be recognised unless circumstances of the lease change. Under the terms of the lease, lease payments will continue into perpetuity. The current annual lease payment is $121,000.
Page 43
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
18. Retirement village resident loans
| 18. Retirement village resident loans |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| (a) Summary of carrying amounts Gross resident loans Accrued deferred management fee |
- - 192,898 218,639 - - (31,020) (28,517) |
| Net resident loans | - - 161,878 190,122 |
| (b) Movements in carrying amounts Carrying amount at beginning of year Net (gain)/loss on change in fair value of resident loans Accrued deferred management fee income Deferred management fee cash collected Proceeds from resident loans Repayment of resident loans Transfer to assets and liabilities held for sale Other |
- - 190,122 175,703 - - 8,878 616 - - (6,788) (5,333) - - 2,056 1,811 - - 19,815 22,021 - - (10,544) (10,361) - - (42,041) 5,439 - - 380 226 |
| Carrying amount at end of year | - - 161,878 190,122 |
Fair value hierarchy disclosures for retirement village resident loans have been provided in Note 29.
19. Provisions
| 19. Provisions |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current liabilities Employee liabilities |
- - 830 590 |
| Non-current liabilities Employeeliabilities |
- - 248 249 |
20. Derivatives
| 20. Derivatives |
|
|---|---|
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current liabilities Interest rate swap contracts 28 |
3 84 - - |
| Non-current liabilities Interest rate swap contracts 28 |
- 84 - - |
Page 44
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
21. Deferred tax assets and liabilities
| 21. Deferred tax assets and liabilities |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Deferred tax assets Tax losses Other Deferred tax liabilities DMF receivable Investment properties |
- - 15,938 - - - 1,205 - - - 7,970 - - - 4,567 - |
| Net deferred tax asset | - - 4,606 - |
| Deductible temporary differences and carried forward losses tax effected for which no deferred tax asset has been recognised - - 7,500 7,488 |
|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Deferred tax assets Tax losses Other Deferred tax liabilities DMF receivable Investment properties |
- - - 13,269 - - - 883 - - - 8,176 - - - 7,409 |
| Net deferred tax liabilities | - - - 1,433 |
The availability of carried forward tax losses of $7.5 million to the ICMT tax consolidated group is subject to recoupment rules at the time of recoupment. Further, the rate at which these losses can be utilised is determined by reference to market values at the time of tax consolidation and subsequent events. Accordingly, a portion of these carried forward tax losses may not be available in the future.
The Trusts offset tax assets and liabilities, if and only if, it has a legally enforceable right to set off current tax assets and current tax liabilities and the deferred tax assets and deferred tax liabilities relate to income taxes levied by the same tax authority.
Page 45
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
22. Issued units
(a) Carrying amounts
| (a) Carrying amounts |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| At beginning of year Dividend reinvestment plan Institutional placement Rights issue Institutional placement and rights issue costs |
547,642 497,956 14,097 6,106 2,374 - 464 - 36,835 - 7,693 - 35,578 51,985 7,430 8,364 (3,144) (2,299) (656) (373) |
| At end of year | 619,285 547,642 29,028 14,097 |
| The closing balance is attributable to the unitholders of: Ingenia Communities Fund 619,285 547,642 - - Ingenia Communities Management Trust - - 29,028 14,097 |
|
| 619,285 547,642 29,028 14,097 |
(b) Number of issued units
| (b) Number of issued units |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 Thousands Thousands Thousands Thousands |
|
| At beginning and end of year Retention Quantum Rights Dividend Reinvestment Plan Institutional Placement and Rights Issue |
676,240 507,179 676,240 507,179 1,818 - 1,818 - 6,674 - 6,674 - 197,968 169,061 197,968 169,061 |
| At end of year | 882,700 676,240 882,700 676,240 |
(c) Terms of units All units are fully paid and rank equally with each other for all purposes. Each unit entitles the holder to one vote, in person or by proxy, at a meeting of unitholders.
Page 46
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
23. Reserves
| 23. Reserves |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Foreign currency translation reserve Balance at beginning of year Translation differences arising during the year Amounts transferred to profit and loss on disposal of foreignoperations |
(226) - 1,261 766 1,846 (226) (926) 495 (1,620) - (335) - |
| Balance at end of a year | - (226) - 1,261 |
| The closing balance is attributable to the unitholders of: Ingenia Communities Fund - (226) - 1,092 Ingenia Communities Management Trust - - - 169 |
|
| - (226) - 1,261 |
The foreign currency translation reserve records exchange differences arising from the translation of the financial statements of foreign subsidiaries.
24. Accumulated losses
| Ingenia Communities Fund Ingenia Communities Management Trust |
Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|---|
| 2015 $’000 |
2014 2015 2014 $’000 $’000 $’000 |
|
| Balance at beginning of year Net profit/(loss) for the year Distributions |
(320,829) 34,500 (10,120) |
(330,334) (7,474) (6,304) 15,422 (7,928) (1,170) (5,917) - - |
| Balance at end of year | (296,449) | (320,829) (15,402) (7,474) |
| The closing balance is attributable to the unitholders of: Ingenia Communities Fund (296,449) Ingenia Communities Management Trust - |
(320,829) (6,886) (3,425) - (8,516) (4,049) |
|
| (296,449) | (320,829) (15,402) (7,474) |
Page 47
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
25. Commitments
(a) Capital commitments
ICMT had commitments for capital expenditure on investment property and inventory contracted but not provided for at reporting date amounting to $7,048,000 (2014: $3,266,000), all payable within one year.
(b) Operating lease commitments
A subsidiary of ICMT has entered into a non-cancellable operating lease for its Brisbane office. The lease has a remaining life of five years.
Future minimum rentals payable under this lease as at reporting date were:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Within one year Later than one year but not later than five years |
- - 229 220 - - 744 973 |
| - - 973 1,193 |
(c) Finance lease commitments
On 23 April 2013, a subsidiary of ICMT was assigned a commercial lease with 16.5 years remaining with the Gosford City Council for land and facilities as part of its Ettalong Holiday Village acquisition. The lease is for an initial three years commencing September 2012 with two renewal options of seven years each. The first option period was exercised on 1 July 2015 for seven years to June 2022.
In December 2013, a subsidiary of ICMT acquired One Mile Beach Holiday Park, accounted for as investment property. Two Crown leases are attached to the land, one for 40 years expiring on 19 September 2031 and one for perpetuity.
Refer to Note 17 for future minimum lease payments payable and the present value of minimum lease payments payable at reporting date for the finance leases at Ettalong Holiday Village and One Mile Beach Holiday Park.
For commitments for inter-staple related party finance leases refer to Notes 11, 17 and 28.
26. Contingencies
There are no known contingent liabilities other than the bank guarantees totalling $28.8 million provided for under ICF’s $175.0 million bank facility (refer to Note 17).
Bank guarantees of $18.8 million primarily related to deferred acquisition consideration within ICMT recognised as current and non-current payables (refer to Note 16). These guarantees will not be called by the counterparty unless the payable is not paid per the terms of the agreement.
There is a $10 million bank guarantee in favour of Ingenia Communities RE Limited issued to satisfy the Responsible Entity’s AFSL capital requirements.
Page 48
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
27. Capital management
The capital management of ICF and ICMT is not managed separately, but rather, is managed at a consolidated Group level (ICH and subsidiaries).
At the Group level, the aim is to meet strategic objectives and operational needs and to maximise returns to security holders through the appropriate use of debt and equity, while taking account of the additional financial risks of higher debt levels.
In determining the optimal capital structure, the Group takes into account a number of factors, including the views of investors and the market in general, the capital needs of its portfolio, the relative cost of debt versus equity, the execution risk of raising equity or debt, and the additional financial risks of debt including increased volatility of earnings due to exposure to interest rate movements, the liquidity risk of maturing debt facilities and the potential for acceleration prior to maturity.
In assessing this risk, the Group takes into account the relative security of income flows, the predictability of expenses, debt profile, the degree of hedging and the overall level of debt as measured by gearing.
The actual capital structure at a point in time is the product of a number of factors, many of which are market driven and to various degrees outside of the control of the Group, particularly the impact of revaluations, the availability of new equity and the liquidity in real estate markets. While the Group periodically determines the optimal capital structure, the ability to achieve the optimal structure may be impacted by market conditions and the actual position may often differ from the optimal position.
The Group primarily monitors its capital position through the Loan to Value Ratio (LVR) which is a key covenant under the Group’s $175m multilateral debt facility. LVR is calculated as the sum of bank debt, bank guarantees and finance leases net of cash at bank as a percentage of the value of properties pledged as security. The Group’s strategy is to maintain an LVR range of 30-35%. As at 30 June 2015, LVR is 22.6% compared to 33.9% at 30 June 2014.
In addition the Group also monitors Interest Cover Ratio and Net Debt: Adjusted EBITDA as defined under the multilateral debt facility. At 30 June 2015, the Total Interest Cover Ratio was 2.96%; the Core Interest Cover Ratio was 2.68% and Net Debt: Adjusted EBITDA was 4.58.
28. Financial instruments
(a) Introduction
The Trusts’ principal financial instruments comprise receivables, payables, interest bearing liabilities, other financial liabilities, cash and short-term deposits and derivative financial instruments.
The main risks arising from the Trusts’ financial instruments are interest rate risk, foreign exchange risk, credit risk and liquidity risk. The Trusts manage the exposure to these risks primarily through the Treasury Policy. The policy sets out various targets aimed at restricting the financial risk taken by the Trusts. Management reviews actual positions of the Trusts against these targets on a regular basis. If the target is not achieved, or the forecast is unlikely to be achieved, a plan of action is, where appropriate, put in place with the aim of meeting the target within an agreed timeframe. Depending on the circumstances of the Trusts at a point in time, it may be that positions outside of the Treasury Policy are accepted and no plan of action is put in place to meet the treasury targets, because, for example, the risks associated with bringing the Trusts into compliance outweigh the benefits. The adequacy of the Treasury Policy in addressing the risks arising from the Trust’s financial instruments is reviewed on a regular basis.
Page 49
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(a) Introduction (continued)
While the Trusts aim to meet the Treasury Policy targets, many factors influence the performance, and it is probable that at any one time, not all targets will be met. For example, the Trusts may be unable to negotiate the extension of bank facilities sufficiently ahead of time, so that they fail to achieve their liquidity target. When refinancing loans they may be unable to achieve the desired maturity profile or the desired level of flexibility of financial covenants, because of the cost of such terms or their unavailability. Hedging instruments may not be available, or their cost may outweigh the benefit of risk reduction or they may introduce other risks such as mark to market valuation risk. Changes in market conditions may limit the Trusts ability to raise capital through the issue of units or sale of properties.
The main risks arising from ICMT's financial instruments are interest rate risk, foreign exchange risk, credit risk and liquidity risk. These risks are not separately managed. Management of these risks for the ICF may result in consequential changes for ICMT.
(b) Interest rate risk
The Trusts’ exposure to the risk of changes in market interest rates arises primarily from its use of borrowings. The main consequence of adverse changes in market interest rates is higher interest costs, reducing the Trust’s profit. In addition, one or more of the Trust’s loan agreements may include minimum interest cover covenants. Higher interest costs resulting from increases in market interest rates may result in these covenants being breached, providing the lender the right to call in the loan or to increase the interest rate applied to the loan.
The Trusts manage the risk of changes in market interest rates by maintaining an appropriate mix of fixed and floating rate borrowings. Fixed rate debt is achieved either through fixed rate debt funding or through derivative financial instruments permitted under the Treasury Policy. The policy sets minimum and maximum levels of fixed rate exposure over a ten-year time horizon.
At 30 June 2015, after taking into account the effect of interest rate swaps, approximately 28% of ICF's borrowings are at a fixed rate of interest (2014: 47%).
Exposure to changes in market interest rates also arises from financial assets such as cash deposits and loan receivables subject to floating interest rate terms. Changes in market interest rates will also change the fair value of any interest rate hedges.
(c) Interest rate risk exposure
ICF’s exposure to interest rate risk and the effective interest rates on financial instruments at reporting date were:
| date were: | |
|---|---|
| Ingenia Communities Fund | |
| Floating | Fixed interest maturing in: Total |
| interest rate 30 June 2015 Principal amounts$’000 |
Less than One to five More than 1year Years 5years |
| Financial assets Cash at bank 8,966 Financial liabilities Bank debt denominated in AUD 63,900 Interest rate swaps: denominated in AUD;Fundpays fixed rate (18,000) |
- - - 8,966 - - - 63,900 18,000 - - - |
Page 50
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(c) Interest rate risk exposure (continued)
| 28. Financial instruments (continued) (c) Interest rate risk exposure (continued) |
|
|---|---|
| Ingenia Communities Fund | |
| Floating | Fixed interest maturing in: Total |
| interest rate 30 June 2014 Principal amounts$’000 |
Less than One to five More than 1year Years 5years |
| Financial assets Cash at bank 2,658 Financial liabilities Bank debt denominated in AUD 94,000 Interest rate swaps: denominated in AUD;Fundpays fixed rate (45,000) |
- - - 2,658 - - - 94,000 45,000 - - - |
ICMT’s exposure to interest rate risk and the effective interest rates on financial instruments at reporting date were:
| Ingenia Communities Management Trust | Ingenia Communities Management Trust |
|---|---|
| Floating interest rate 30 June 2015 Principal amounts $’000 |
Fixed interest maturing in: Total |
| Less than One to five More than 1year Years 5 years |
|
| Financial assets Cash at bank 6,094 Financial liabilities Finance leases (excluding perpetual lease) - |
- - - 6,094 2,817 9,305 22,808 34,930 |
ICMT’s exposure to interest rate risk and the effective interest rates on financial instruments at the end of the previous financial year were:
| Ingenia Communities Management Trust | Ingenia Communities Management Trust |
|---|---|
| Floating interest rate 30 June 2014 Principal amounts $’000 |
Fixed interest maturing in: Total Less than One to five More than 1year Years 5 years |
| Financial assets Cash at bank 3,893 Financial liabilities Finance leases (excluding perpetual lease) - |
- - - 3,893 3,461 11,456 29,290 44,207 |
Other financial instruments of the Trusts not included in the above tables are non-interest bearing and are therefore not subject to interest rate risk.
(d) Interest rate sensitivity analysis
The impact of an increase or decrease in average interest rates of 1% (100 basis points) at reporting date, with all other variables held constant, is illustrated in the tables below. This analysis is based on the interest rate risk exposures in existence at balance sheet date. As the Trusts have no derivatives that meet the documentation requirements to qualify for hedge accounting, there would be no impact on unitholders’ interest (apart from the effect on profit).
Page 51
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(d) Interest rate sensitivity analysis (continued)
(i) Increase in average interest rates of 1%
The effect on net interest expense for one year would have been:
| Effect on profit after tax | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Variable interest rate instruments denominated in: Australian dollars |
(639) (940) - - |
The effect on change in fair value of derivatives would have been:
| Effect on profit after tax | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Interest rate swaps denominated in: Australian dollars |
- 417 - - |
(ii) Decrease in average interest rates of 1%
The effect on net interest expense for one year would have been:
| Effect on profit after tax | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Variable interest rate instruments denominated in: Australian dollars |
639 940 - - |
The effect on change in fair value of derivatives would have been:
| Effect on profit after tax | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Interest rate swaps denominated in: Australian dollars |
- (297) - - |
Page 52
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(e) Foreign exchange risk
The Trusts’ exposure to foreign exchange risk is limited to foreign denominated cash balances and receivables following the divestment of its final overseas operations in December 2014. These amounts are unhedged as cash will be used to cover final costs to wind up the companies and receivables relate to escrows.
| Net foreign currency asset/(liability) | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Net foreign currency exposure: United States dollars New Zealand dollars |
3,491 157 - - 473 1,657 - - |
| Total net foreign currency assets | 3,964 1,814 - - |
(f) Foreign exchange sensitivity analysis
The impact of an increase or decrease in average foreign exchange rates of 10% at reporting date, with all other variables held constant, is illustrated in the tables below. This analysis is based on the foreign exchange risk exposures in existence at balance sheet date. In these tables, the effect on unitholders’ interest excludes the effect on profit after tax.
(i) Effect of appreciation in Australian dollar of 10%:
| Effect on profit after tax | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Foreign exchange risk exposures denominated in: United States dollars New Zealand dollars |
(317) (16) - - (43) (166) - - |
(ii) Effect of depreciation in Australian dollar of 10%:
| (ii) Effect of depreciation in Australian dollar |
of 10%: |
|---|---|
| Effect on profit after tax | |
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Foreign exchange risk exposures denominated in: United States dollars New Zealand dollars |
388 16 - - 53 166 - - |
Page 53
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(g) Credit risk
Credit risk refers to the risk that a counterparty defaults on its contractual obligations resulting in a financial loss to the Trusts.
The major credit risk for the Trusts is default by tenants, resulting in a loss of rental income while a replacement tenant is secured and further loss if the rent level agreed with the replacement tenant is below that previously paid by the defaulting tenant.
The Trusts assess the credit risk of prospective tenants, the credit risk of in-place tenants when acquiring properties and the credit risk of existing tenants renewing upon expiry of their leases. Factors taken into account when assessing credit risk include the financial strength of the prospective tenant and any form of security, for example a rental bond, to be provided.
The decision to accept the credit risk associated with leasing space to a particular tenant is balanced against the risk of the potential financial loss of not leasing up vacant space.
Rent receivable balances are monitored on an ongoing basis and arrears actively followed up in order to reduce, where possible, the extent of any losses should the tenant subsequently default.
The Responsible Entity believes that the Trusts’ receivables that are neither past due nor impaired do not give rise to any significant credit risk.
Credit risk also arises from deposits placed with financial institutions and derivatives contracts that may have a positive value to the Trusts. The Trusts’ Treasury Policy sets target limits for credit risk exposure with financial institutions and minimum counterparty credit ratings. Counterparty exposure is measured as the aggregate of all obligations of any single legal entity or economic entity to the Trusts, after allowing for appropriate set offs which are legally enforceable.
The Trust’s maximum exposure to credit risk at reporting date in relation to each class of financial instrument is the carrying amount as reported in the balance sheet.
(h) Liquidity risk
The main objective of liquidity risk management is to reduce the risk that the Trusts do not have the resources available to meet their financial obligations and working capital and committed capital expenditure requirements. The Trust’s Treasury Policy sets a target for the level of cash and available undrawn debt facilities to cover future committed expenditure in the next year, loan maturities within the next year and an allowance for unforeseen events such as tenant default.
The Trusts may also be exposed to contingent liquidity risk under term loan facilities, where term loan facilities include covenants which if breached give the lender the right to call in the loan, thereby accelerating a cash flow which otherwise was scheduled for the loan maturity. The Trusts monitor adherence to loan covenants on a regular basis, and the Treasury Policy sets targets based on the ability to withstand adverse market movements and remain within loan covenant limits.
The Trusts monitor the debt expiry profile and aims to achieve debt maturities below a target level of total committed debt facilities, where possible, to reduce refinance risk in any one year.
Page 54
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(h) Liquidity risk (continued)
The contractual maturities of the Trusts’ non-derivative financial liabilities at reporting date are reflected in the following table. It shows the undiscounted contractual cash flows required to discharge the liabilities including interest at market rates. Foreign currencies have been converted at rates of exchange ruling at reporting date.
Although the expected average residency term is more than ten years, retirement village residents’ loans are classified as current liabilities, as required by Accounting Standards, because the Trusts do not have an unconditional right to defer settlement to more than twelve months after reporting date.
| Ingenia Communities Fund | |
|---|---|
| Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|
| 2015 Trade and other payables Borrowings |
1,200 - - 1,200 2,731 68,344 - 71,075 |
| 3,931 68,344 - 72,275 |
|
| 2014 Trade and other payables Borrowings |
1,210 - - 1,210 4,521 99,653 - 104,174 |
| 5,731 99,653 - 105,384 |
|
| Ingenia Communities Management Trust | |
| Less than 1 year 1 to 5 years More than 5 years Total(1) $’000 $’000 $’000 $’000 |
|
| 2015 Trade and other payables Retirement village resident loans Borrowings (excluding perpetual lease) Finance lease (perpetual lease)(2) Provisions Liabilities held for sale |
12,785 14,770 - 27,555 161,878 - - 161,878 2,942 11,846 243,522 258,310 121 483 - 604 830 177 71 1,078 42,041 - - 42,041 |
| 220,597 27,276 243,593 491,466 |
|
| 2014 Trade and other payables Retirement village resident loans Borrowings (excluding perpetual lease) Finance lease (perpetual lease) Provisions |
8,480 4,000 - 12,480 190,122 - - 190,122 3,613 14,530 305,301 323,444 121 483 - 604 590 249 - 839 |
| 202,926 19,262 305,301 527,489 |
(1) Excludes related party loans.
(2) For purposes of the table above, the lease payments are included for five years for the perpetual lease. Refer to Note 17(c)(ii).
Page 55
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(h) Liquidity risk (continued)
The contractual maturities of ICF's derivative financial liabilities at reporting date are reflected in the following table. It shows the undiscounted contractual cash flows required to discharge the instruments at market rates.
| Ingenia Communities Fund | |
|---|---|
| Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|
| 2015 Liabilities Derivative liabilities–net settled |
3 - - 3 |
| 2014 Liabilities Derivativeliabilities– net settled |
84 84 - 168 |
ICMT did not have any derivative financial liabilities at either 30 June 2015 or 30 June 2014.
(i) Other financial instrument risk
The Trusts carry retirement village residents’ loans at fair value with resulting fair value adjustments recognised in the income statement. The fair value of these loans is dependent on market prices for the related retirement village units. The impact of an increase or decrease in these market prices of 10% at reporting date, with all other variables held constant, is shown in the table below. This analysis is based on the retirement village residents’ loans in existence at reporting date.
| Effect on profit after tax | |
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| Higher/(lower) Higher/(lower) 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Increase in market prices of investment properties of 10% Decrease in market prices of investment properties of 10% |
- - (19,290) (21,864) - - 19,290 21,864 |
However, these effects are largely offset by corresponding changes in the fair value of the Trusts’ investment properties.
The effect on unitholders’ interest would have been the same as the effect on profit.
(j) Fair value
The Trusts use the following fair value measurement hierarchy:
-
Level 1: fair value is calculated using quoted prices in active markets for identical assets or liabilities; Level 2: fair value is calculated using inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (as prices) or indirectly (derived from prices); and
-
Level 3: fair value is calculated using inputs for the asset or liability that are not based on observable market data.
Page 56
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
28. Financial instruments (continued)
(j) Fair value (continued)
Quoted market price represents the fair value determined based on quoted prices on active markets as at the reporting date without any deduction for transaction costs.
The following table presents the Trusts’ financial instruments that were measured and recognised at fair value at reporting date:
| Financial | Valuation | Significant | Relationship of | Sensitivity to the |
|---|---|---|---|---|
| assets/ | technique(s) and | Unobservable | unobservable | input to fair value |
| financial | key inputs | Inputs | inputs to fair value | |
| liabilities | ||||
| Retirement | Loans measured as | Long-term capital | The higher the | The higher the |
| village | the ingoing | appreciation rates | appreciation, the | appreciation, the |
| resident | resident's | for residential | higher the value of | higher the value of |
| loans | contribution plus the | property between | resident loans. The | resident loans. The |
| resident's share of | 0% - 4%. | longer the length of | longer the length of | |
| capital appreciation | Estimated length of | stay, the lower the | stay, the lower the | |
| to reporting date, | stay of residents | value of resident | value of resident | |
| less DMF accrued to | based on life tables | loans. | loans. | |
| reportingdate | ||||
| Derivative | Net present value of | N/A | N/A | The longer the |
| interest | future cash flows | length of stay, the | ||
| rate swaps | discounted at market | higher the DMF | ||
| rates adjusted for | accrued, capped at a | |||
| the Trusts’ credit risk | predetermined | |||
| period of time. |
There has been no movement from Level 3 to Level 2 during the current period. Changes in ICMT’s retirement village resident loans which are Level 3 instruments are presented in Note 29.
The carrying amounts of the Trusts’ other financial instruments approximate their fair values.
29. Fair value measurement
(a) Ingenia Communities Fund
The following table provides the fair value measurement hierarchy of Ingenia Communities Fund assets and liabilities:
- (i) Assets measured at fair value
| (i) Assets measured at fair value |
|
|---|---|
| Date of valuation Total 30 June 2015 |
Fair value measurement using |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Investment properties 30 June 2015 Refer to Note 13(a) 153,434 |
- - 153,434 |
| Date of valuation Total 30 June 2014 |
Fair value measurement using |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Investment properties 30 June 2014 Refer to Note 13(a) 134,488 |
- - 134,488 |
Page 57
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
29. Fair value measurement (continued)
(a) Ingenia Communities Fund (continued)
- (ii) Liabilities measured at fair value
| 30 June 2015 Date of valuation Total |
Fair value measurement using |
|---|---|
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Derivatives 30 June 2015 Refer to Note 20 3 |
- - 3 |
| 30 June 2014 Date of valuation Total |
Fair value measurement using |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Derivatives 30 June 2014 Refer Note20 168 |
- 168 - |
There have been no transfers between Level 1 and Level 2 during the year.
(b) Ingenia Communities Management Trust
The following table provides the fair value measurement hierarchy of Ingenia Communities Management Trust assets and liabilities:
- (i) Assets measured at fair value
| Date of valuation Total 30 June 2015 |
Fair value measurement using |
|---|---|
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Investment properties 30 June 2015 Refer to Note 13 386,294 Assets held for sale – investmentproperty 30 June 2015 Refer to Note 9 61,598 |
- - 386,294 - 61,598 - |
| Date of valuation Total 30 June 2014 |
Fair value measurement using |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Investment properties 30 June 2014 Refer to Note 13 364,375 Discontinued operations- investment property 30 June 2014 Refer to Note 7 45,902 Assets held for sale – deferred management fee receivable 30 June 2014 Refer to Notes 9(a) and18 5,439 |
- - 364,375 - - 45,902 - 5,439 - |
Page 58
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
29. Fair value measurement (continued)
(b) Ingenia Communities Management Trust (continued)
- (ii) Liabilities measured at fair value
| (ii) Liabilities measured at fair value |
|
|---|---|
| 30 June 2015 Date of valuation Total |
Fair value measurement using |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Retirement village resident loans 30 June 2015 Refer to Note 18 161,878 Liabilities held for sale 30 June 2015 Refer to Note 9(b) 42,041 |
- - 161,878 - 42,041 - |
| 30 June 2014 Date of valuation Total |
Fair value measurement using |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
|
| Retirement village resident loans 30 June 2014 Refer to Note 18 190,122 |
- - 190,122 |
There have been no transfers between Level 1 and Level 2 during the year.
30. Auditor's remuneration
| 30. Auditor's remuneration |
|
|---|---|
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
| 2015 2014 2015 2014 $ $ $ $ |
|
| Amounts received or receivable by EY for: Audit or review of financial reports Other audit related services |
202,455 146,025 202,455 146,025 39,514 9,350 84,514 9,350 |
| 241,969 155,375 286,969 155,375 |
Page 59
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
31. Related parties
(a) Responsible Entity
The Responsible Entity for both Trusts from 4 June 2012 is Ingenia Communities RE Limited (“ICRE”). ICRE is an Australian domiciled company and is a wholly owned subsidiary of ICH.
(b) Fees of the Responsible Entity and its related parties
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $ $ $ $ |
|
| Ingenia Communities RE Limited: Assetmanagementfees |
1,676,496 1,170,374 2,164,618 1,625,516 |
The Responsible Entity is entitled to a fee of 0.5% of total assets. In addition, it is entitled to recover certain expenses.
The amount accrued and recognised but unpaid at reporting date was:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $ $ $ $ |
|
| Current trade payables | 2,716,671 2,340,175 5,332,190 3,167,572 |
These are included in current trade payables in the balance sheet.
(c) Holdings of the Responsible Entity and its related parties
There were no holdings of the Responsible Entity and its related parties (including managed investment schemes for which a related party is the Responsible Entity) as at 30 June 2015 and 30 June 2014.
(d) Other related party transactions
Subsidiaries of ICMT have entered into agreements with subsidiaries of ICF for the leases of land that retirement villages are operated on. The remaining term of each agreement varies between 91 and 114 years. There are no purchase options. Rental villages have been classified as operating leases and DMF villages have been classified as finance leases.
Intercompany loans are subject to a loan deed dated 29 June 2012 encompassing ICH, ICF and ICMT and their respective subsidiaries. The deed stipulates that on the last business day of each month intercompany balances are set off within each of the ICH, ICF and ICMT sub-groups and the balances between ICH, ICF and ICMT incur interest at 8.5%pa. Intercompany loan balances are payable on demand, however ICF has undertaken not to call its loan receivable from ICMT within twelve months of the date of this report, if calling the loan would result in ICMT being unable to pay its debts as and when they are due and payable.
Page 60
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
31. Related parties (continued)
(d) Other related party transactions (continued)
There are a number of other transactions and balances that occur between the Trusts, which are detailed below:
| detailed below: | |
|---|---|
| Note | Ingenia Communities Fund Ingenia Communities Management Trust |
| 2015 2014 2015 2014 $ $ $ $ |
|
| Finance lease fees received or accrued/(paid or payable) for the year between ICF and ICMT Finance lease balance receivable/(payable) between ICF and ICMT 11 Finance lease commitments 11 Operating lease fees received or accrued/(paid or payable) for the year between ICF and ICMT Interest on intercompany loans received or accrued/(paid or payable) between stapled entities Intercompany loan balances betweenstapled entities |
2,698,453 3,319,833 (2,698,453) (3,319,833) 31,505,116 40,677,551 (31,505,116) (40,677,551) 253,307,008 318,149,045 (253,307,008) (318,149,045) 9,719,788 9,354,036 (9,719,788) (9,354,036) 11,693,024 6,807,133 11,323,052 6,335,522 185,799,420 135,805,451 (189,634,511) (133,249,024) |
(e) Key management personnel
Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the entity, directly or indirectly, including any director of the Responsible Entity.
The names of the directors of ICRE, and their dates of appointment or resignation if they were not directors for all of the financial year, are:
Jim Hazel (Chairman) Philip Clark AM Amanda Heyworth Robert Morrison Norah Barlow ONZM Simon Owen (Managing Director and CEO)
The names of other key management personnel, and their dates of appointment or resignation if they did not occupy their position for all of the financial year, are:
Nicole Fisher Chief Operating Officer Tania Betts Chief Financial Officer
Key management personnel do not receive any remuneration directly from the Trusts. They receive remuneration from ICH in their capacity as Directors or employees of ICH. Consequently, the Trusts do not pay any compensation as defined in Accounting Standard AASB 124 Related Parties to its key management personnel.
Page 61
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
31. Related parties (continued)
(e) Key management personnel (continued)
The aggregate compensation paid to Key Management Personnel (“KMP”) of the Group is as follows:
| 2015 | 2014 | |
|---|---|---|
| $ | $ | |
| Directors fees | 542,000 | 462,500 |
| Salaries and other short-term benefits | 1,158,141 | 1,094,684 |
| Short-term incentives | 400,956 | 332,235 |
| Superannuation benefits | 58,518 | 59,084 |
| Share-based payment | 590,928 | 680,600 |
| 2,750,543 | 2,629,103 |
The amounts disclosed in the table are the amounts recognised as an expense during the reporting period related to key management personnel.
The aggregate PQRs and RQRs of the Group held directly, by KMP, are as follows:
| Issue date Rights Expiry date |
Number outstanding |
|---|---|
| 2015 2014 |
|
| 2012 RQR 2014 2012 PQR 2015 2013 PQR 2016 2014 PQR 2017 |
- 1,818,000 3,842,000 3,842,000 3,716,000 3,716,000 982,971 - |
32. Parent financial information
Summary financial information about the parent of each Trust is:
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Current assets Total assets Current liabilities Total liabilities |
126,322 134,675 (5,744) 178 335,348 253,843 (2,908) 3,165 1,171 1,379 (1,579) 8,108 63,389 95,067 (5,579) 5,772 |
| Net assets/(liabilities) Unitholders’ equity: Issued units Accumulated losses |
271,959 158,776 2,671 (2,607) 619,288 547,643 29,024 14,092 (347,329) (388,867) (26,353) (16,699) |
| Total unitholders’ equity | 271,959 158,776 2,671 (2,607) |
| Profit/(loss) from continuing operations | 27,700 460 (9,653) (4,252) |
| Net profit/(loss) attributable to unitholders of each Trust 27,700 460 (9,653) (4,252) Totalcomprehensiveincome/(loss) 27,700 460 (9,653) (4,252) |
Page 62
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
33. Subsidiaries
(a) Names of subsidiaries
The consolidated financial statements incorporate the assets, liabilities and results of the following subsidiaries in accordance with the accounting policy described in Note 1(d):
| Name | Country of residence | Ownership | interest |
|---|---|---|---|
| 2015 | 2014 | ||
| % | % | ||
| Subsidiaries of Ingenia Communities Fund | |||
| Bridge Street Trust | Australia | 100 | 100 |
| Browns Plains Road Trust | Australia | 100 | 100 |
| Casuarina Road Trust | Australia | 100 | 100 |
| Edinburgh Drive Trust | Australia | 100 | 100 |
| INA CC Trust | Australia | 100 | 100 |
| INA Community Living Subsidiary Trust No. 2 | Australia | 100 | 100 |
| INA Community Living Subsidiary Trust | Australia | 100 | 100 |
| INA Kiwi Communities Subsidiary Trust No. 1 | Australia | 100 | 100 |
| INA Sunny Trust | Australia | 100 | 100 |
| Jefferis Street Trust | Australia | 100 | 100 |
| Lovett Street Trust | Australia | 100 | 100 |
| ILF Regency Subsidiary Trust | Australia | 100 | 100 |
| Settlers Subsidiary Trust | Australia | 100 | 100 |
| SunnyCove Gladstone Unit Trust | Australia | 100 | 100 |
| SunnyCove Rockhampton Unit Trust | Australia | 100 | 100 |
| Taylor Street (2) Trust | Australia | 100 | 100 |
| INA Subsidiary Trust No.1 | Australia | 100 | 100 |
| INA Operations Trust No.4 (formerly INA Subsidiary Trust No. 2)(1) |
Australia | - | 100 |
| Noyea Pty Ltd | Australia | - | 100 |
| INA Community Living LLC (formerly ING | United States of America | 100 | 100 |
| Community Living LLC) | |||
| INA US Community Living Fund LLC (formerly ING | United States of America | 100 | 100 |
| US CommunityLivingFundLLC) | |||
| Subsidiaries of Ingenia Communities Management Trust | |||
| Garden Villages Management Trust | Australia | 100 | 100 |
| INA Community Living Lynbrook Trust | Australia | 100 | 100 |
| ILF Regency Operations Trust | Australia | 100 | 100 |
| Settlers Operations Trust | Australia | 100 | 100 |
| INA Operations Trust No.1 | Australia | 100 | 100 |
| INA Operations Trust No.2 | Australia | 100 | 100 |
| INA Operations Trust No.3 | Australia | 100 | 100 |
| INA Operations Trust No.4 (formerly INA Subsidiary Trust No. 2)(2) |
Australia | 100 | - |
| INA Operations Trust No.6 | Australia | 100 | - |
| INA Operations Trust No.7 | Australia | 100 | - |
| Noyea Operations Pty Ltd | Australia | 100 | 100 |
| Ridge Estate Trust | Australia | 100 | 100 |
| INA Subsidiary Trust No.3 | Australia | 100 | 100 |
| INA NZ Subsidiary Unit Trust No. 1 | New Zealand | 100 | 100 |
| CSH Lynbrook GP LLC | United States of America | 100 | 100 |
| CSH Lynbrook LP | United States of America | 100 | 100 |
Page 63
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
33. Subsidiaries (continued)
| (a) Names of subsidiaries (continued) |
|||
|---|---|---|---|
| Name | Country of residence | Ownership | interest |
| 2015 | 2014 | ||
| % | % | ||
| Subsidiaries of Ingenia Communities Management Trust | |||
| INA Community Living II (formerly ING Community | United States of America | 100 | 100 |
| Living II) | |||
| Lynbrook Freer Street Member LLC | United States of America | 100 | 100 |
| Lynbrook Management, LLC | United States of America | 100 | 100 |
(1) The units were transferred from Ingenia Communities Fund to the Ingenia Communities Management Trust during the year ended 30 June 2015.
(2) The units were transferred from Ingenia Communities Management Trust to Ingenia Communities Fund during the year ended 30 June 2014.
The Trusts’ voting interest in all other subsidiaries is the same as the ownership interest.
34. Notes to the cash flow statements
(a) Reconciliation of profit to net cash flows from operations
| Ingenia Communities Fund Ingenia Communities Management Trust |
|
|---|---|
| 2015 2014 2015 2014 $’000 $’000 $’000 $’000 |
|
| Net profit for the year Adjustments for: Net foreign exchange (gain)/loss Release of foreign currency translation reserve on disposal of foreign operations Net loss on disposal of investment properties Net (gain)/loss on change in fair value of: Investment properties - continuing Investment properties - discontinued Derivatives Retirement village resident loans Disposal costs associated with overseas investments Income tax expense/(benefit) Depreciation and amortisation expense Amortisation of borrowing costs |
34,500 15,422 (7,928) (1,170) (1,291) 42 2,222 (1,453) (1,620) - 338 - 1,689 320 377 - (15,922) (1,530) (482) 1,871 - - 1,630 (164) (41) - - - - 8,878 616 - - - 290 212 6 (6,017) (6,498) 117 101 260 67 322 369 - - |
| Operating profit/(loss) for the year before changes in working capital Changes in working capital: (Increase)/decrease in receivables (Increase)/decrease in other assets Increase in retirement village resident loans Increase/(decrease) in other payables and provisions |
17,843 14,689 (2,352) (4,647) 5,133 (18,310) (2,677) 20,710 - - (11,749) (1,923) - - 12,326 6,327 (26,139) (178) 21,435 1,961 |
| Net cash provided by operating activities | (3,163) (3,799) 16,982 22,428 |
Page 64
Ingenia Communities Fund & Ingenia Communities Management Trust Notes to the financial statements for the year ended 30 June 2015
35. Subsequent events
(a) Performance Quantum Rights vesting
On 1 July 2015, 3,842,000 Performance Quantum Rights (“PQRs”) granted to KMP in 2012 vested. As a result, 3,842,000 fully paid stapled securities have been issued to the following KMP:
Simon Owen 2,260,000 Tania Betts 791,000 Nicole Fisher 791,000
(b) Acquisition of Upstream Bethania
On 3 July 2015, ICMT settled Upstream Bethania, ICMT’s second Active Lifestyle Estate in Brisbane, complementing Chambers Pines Lifestyle Resort and ICMT’s existing Garden Villages in the region. The acquisition price was $8.15 million (excluding transaction costs) and was funded from the proceeds of the capital raising in October 2014.
This park, now known as Active Lifestyle Estate Bethania, is an existing manufactured home community outside Brisbane and represents a significant development opportunity that will grow the Group’s existing rental stream.
(c) Execution of Hedging Contract
On 31 July 2015, ICF entered into an interest rate hedge collar for $16.0 million with an expiry date of August 2017. The execution of this hedge means 23.2% of ICF’s debt is currently hedged with the intention to gradually increase the hedged exposure over the coming months.
(d) Acquisition of Big 4 Conjola Lakeside
On 13 August 2015, ICMT announced it had exchanged unconditional contracts for the acquisition of Big 4 Conjola Lakeside in Lake Conjola, NSW. The acquisition price is $24.0 million (excluding transaction costs) and will be funded from the proceeds of the capital raising in October 2014.
(e) Final FY15 distribution
On 25 August 2015, the directors of ICF resolved to declare a final distribution of 0.70 cps (2014: 0.65 cps) amounting to $6,205,793 to be paid as 16 September 2015. The distribution is 71.0% tax deferred and the dividend reinvestment plan will apply to the final distribution.
Page 65
Ingenia Communities Fund & Ingenia Communities Management Trust Directors’ declaration for the year ended 30 June 2015
In accordance with a resolution of the directors of Ingenia Communities RE Limited, I state that:
-
In the opinion of the directors:
-
(a) the financial statements and notes of Ingenia Communities Fund and of Ingenia Communities Management Trust are in accordance with the Corporations Act 2001 , including:
-
(i) giving a true and fair view of each Trust’s financial position as at 30 June 2015 and of their performance for the year ended on that date; and
-
(ii) complying with Accounting Standards and Corporations Regulations 2001 ; and
-
-
(b) there are reasonable grounds to believe that Ingenia Communities Fund and Ingenia Communities Management Trust will be able to pay their debts as and when they become due and payable.
-
The notes to the financial statements include an explicit and unreserved statement of compliance with international financial reporting standards at Note 1(b).
-
This declaration has been made after receiving the declarations required to be made to the Directors in accordance with section 295A of the Corporations Act 2001 for the financial year ended 30 June 2015.
On behalf of the Board
==> picture [149 x 56] intentionally omitted <==
Jim Hazel Chairman Sydney, 9 September 2015
Ernst & Young 680 George Street Sydney NSW 2000 Australia GPO Box 2646 Sydney NSW 2001
Tel: +61 2 9248 5555 Fax: +61 2 9248 5959 ey.com/au
==> picture [71 x 81] intentionally omitted <==
Independent auditor’s report to the unitholders of Ingenia Communities Fund and Ingenia Communities Management Trust (“the Trusts”)
Report on the Financial Report
We have audited the accompanying financial report which has been prepared in accordance with ASIC class order 05/642 and comprises:
-
the consolidated balance sheet as at 30 June 2015, the consolidated statement of comprehensive income, the statement of changes in unitholders’ interest and the consolidated cash flow statement for the year then ended, notes comprising a summary of significant accounting policies and other explanatory information, and the directors' declaration of Ingenia Communities Fund, comprising Ingenia Communities Fund and the entities it controlled at year end or from time to time during the financial year.
-
the consolidated balance sheet as at 30 June 2015, the consolidated statement of comprehensive income, the statement of changes in unitholders’ interest and the consolidated cash flow statement for the year then ended, notes comprising a summary of significant accounting policies and other explanatory information, and the directors' declaration of Ingenia Communities Management Trust, comprising Ingenia Communities Management Trust and the entities it controlled at year end or from time to time during the financial year.
Directors' Responsibility for the Financial Report
The directors of Ingenia Communities RE Limited as Responsible Entity of the Trusts are responsible for the preparation of the financial report that gives a true and fair view in accordance with Australian Accounting Standards and the Corporations Act 2001 and for such internal controls as the directors determine are necessary to enable the preparation of the financial report that is free from material misstatement, whether due to fraud or error. In Note 1 (b), the directors also state, in accordance with Accounting Standard AASB 101 Presentation of Financial Statements, that the financial statements comply with International Financial Reporting Standards.
Auditor's responsibility
Our responsibility is to express an opinion on the financial report based on our audit. We conducted our audit in accordance with Australian Auditing Standards. Those standards require that we comply with relevant ethical requirements relating to audit engagements and plan and perform the audit to obtain reasonable assurance about whether the financial report is free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial report. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial report, whether due to fraud or error. In making those risk assessments, the auditor considers internal controls relevant to the entity's preparation and fair presentation of the financial report in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal controls. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by the directors, as well as evaluating the overall presentation of the financial report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [71 x 81] intentionally omitted <==
Independence
In conducting our audit we have complied with the independence requirements of the Corporations Act 2001. We have given to the directors of the Responsible Entity a written Auditor’s Independence Declaration, a copy of which is included in the directors’ report.
Opinion
In our opinion:
-
the financial report of Ingenia Communities Fund and Ingenia Communities Management Trust is in accordance with the Corporations Act 2001, including:
-
i giving a true and fair view of the financial position of the Trusts as at 30 June 2015 and of their performance for the year ended on that date; and
-
ii complying with Australian Accounting Standards and the Corporations Regulations 2001; and
-
the financial report also complies with International Financial Reporting Standards as disclosed in Note 1 (b).
==> picture [88 x 36] intentionally omitted <==
Ernst & Young
==> picture [108 x 45] intentionally omitted <==
Chris Lawton Partner 9 September 2015
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
Page 68
Securityholder information
The information set out below was prepared at 1 September and applies equally to units in the Trusts and shares in the Company under the terms of the joint quotation on the Australian Securities Exchange.
(a) Twenty largest securityholders
| Securityholder | Number of securities |
Percentage of issued securities |
|---|---|---|
| HSBC CUSTODY NOMINEES (AUSTRALIA) LIMITED | 197,597,783 | 22.29 |
| J P MORGAN NOMINEES AUSTRALIA LIMITED | 192,241,978 | 21.68 |
| NATIONAL NOMINEES LIMITED | 98,430,638 | 11.10 |
| CITICORP NOMINEES PTY LIMITED | 73,430,967 | 8.28 |
| BNP PARIBAS NOMS PTY LTD | 42,792,042 | 4.83 |
| MERCANTILE INVESTMENT COMPANY LTD | 16,514,519 | 1.86 |
| AMP LIFE LIMITED | 14,946,958 | 1.69 |
| MERCANTILE INVESTMENT COMPANY LTD | 13,103,817 | 1.48 |
| BNP PARIBAS NOMS (NZ) LTD | 12,748,975 | 1.44 |
| RBC INVESTOR SERVICES AUSTRALIA NOMINEES PTY LIMITED | 12,722,142 | 1.44 |
| CITICORP NOMINEES PTY LIMITED | 11,173,850 | 1.26 |
| MCNEIL NOMINEES PTY LIMITED | 10,400,531 | 1.17 |
| BOND STREET CUSTODIANS LIMITED | 6,023,905 | 0.68 |
| CUSTODIAL SERVICES LIMITED | 5,213,963 | 0.59 |
| GWYNVILL TRADING PTY LTD | 4,547,619 | 0.51 |
| RBC INVESTOR SERVICES AUSTRALIA NOMINEES PTY LIMITED | 3,422,042 | 0.39 |
| FORSYTH BARR CUSTODIANS LTD | 3,345,332 | 0.38 |
| BODIAM PROPERTIES PTY LTD | 3,123,000 | 0.35 |
| MRS MONIKA BATKIN | 3,100,000 | 0.35 |
| UBS NOMINEES PTY LTD | 2,614,482 | 0.29 |
| Total | 727,494,543 | 82.06 |
(b) Distribution of securityholders
| Distribution of securityholders | Number of securityholders |
Percentage of securityholders |
|---|---|---|
| 1 - 1,000 | 273 | 6.32 |
| 1,001 - 5,000 | 894 | 20.68 |
| 5,001 - 10,000 | 780 | 18.04 |
| 10,001 - 100,000 | 2,081 | 48.14 |
| 100,001 and over | 295 | 6.82 |
| Total | 4,323 | 100.00 |
There were 309 securityholders holding less than a marketable parcel.
(c) Substantial holders
| Securityholder | Number of securities |
Percentage held |
|---|---|---|
| Cohen & Steers | 75,055,112 | 8.54 |
| Daiwa Securities Group | 55,506,751 | 6.32 |
| The Vanguard Group | 54,185,072 | 6.14 |
| AMP Limited | 50,154,782 | 5.68 |
| 234,901,717 | 26.68 |
(d) Voting
Securityholders are entitled to one vote for each security held in the Group.