AI assistant
INGENIA COMMUNITIES GROUP — Annual Report 2021
Aug 17, 2021
65125_rns_2021-08-17_47c69b5e-eed1-4d7b-a246-1279bb254c98.pdf
Annual Report
Open in viewerOpens in your device viewer
==> picture [595 x 97] intentionally omitted <==
----- Start of picture text -----
ASX / MEDIA RELEASE
----- End of picture text -----
18 August 2021
Appendix 4E and Annual Financial Reports
Ingenia Communities Group (ASX:INA) provides its Appendix 4E and the Annual Financial Reports for the year ended 30 June 2021.
Authorised for lodgement by the Board.
ENDS
For further information please contact:
Donna Byrne
General Manager Investor Relations & Sustainability
P 02 8263 0507
M 0401 711 542
About Ingenia Communities Group
Ingenia Communities Group (ASX: INA) is a leading operator, owner and developer of communities offering quality affordable rental and holiday accommodation focussed on the growing seniors’ market in Australia. Listed on the Australian Securities Exchange, the Group is included in the S&P/ASX 200 and has a market capitalisation of $1.9 billion.
Across Ingenia Lifestyle, Ingenia Gardens, Ingenia Holidays and Ingenia Rental, the Group has 89 communities and is continuing to grow through acquisition and development.
Ingenia Communities Holdings Limited (ACN 154 444 925), Ingenia Communities Fund (ASRN 107 459 576) and Ingenia Communities Management Trust (ARSN 122 928 410). The Responsible Entity for each scheme is Ingenia Communities RE Limited (ACN 154 464 990) (AFSL415862).
Level 3, 88 Cumberland Street The Rocks NSW 2000, Australia
P 1300 132 946 E [email protected]
ingeniacommunities.com.au
Appendix 4E Annual Financial Report Year ended 30 June 2021
APPENDIX 4E
Annual Financial Report
Year ended 30 June 2021
Name of Entity: Ingenia Communities Group (“INA”), a stapled entity comprising Ingenia Communities Holdings Limited ACN 154 444 925, Ingenia Communities Fund ARSN 107 459 576, and Ingenia Communities Management Trust ARSN 122 928 410.
| Current period: Previous corresponding period: |
1 July 2020 - 30 June 2021 1 July 2019 - 30 June 2020 |
|---|---|
Results for announcement to the market
| 2021 | 2020 | Change | Change | |
|---|---|---|---|---|
| $'000 | $'000 |
$'000 |
% |
|
| Revenue | 295,578 | 244,209 | 51,369 | 21% |
| Net profit for the year attributable to members | 72,781 | 31,452 | 41,329 | 131% |
| Underlying profit | 77,234 | 59,109 | 18,125 | 31% |
| Net asset value per security ($) | $3.03 | $2.90 | $0.13 | 4% |
| Net tangible assets per security ($)1 | $3.00 | $2.87 | $0.13 | 5% |
| Distributions - (cents) Final Distribution (payable 23 September 2021) Interim Distribution (paid 25 March 2021) Total Distributions |
5.5 5.0 |
4.4 5.6 |
1.1 (0.6) |
25% (11%) |
| 10.5 | 10.0 | 0.5 | 5% | |
| FY21 Final distribution dates Ex-dividend date Record date Payment date |
23 August 2021 5pm 24 August 2021 23 September 2021 |
|||
| The Dividend and Distribution Reinvestment Plan is operational for this distribution. |
1 Net tangible asset per security includes right-of-use assets.
Appendix 4E Annual Financial Report Year ended 30 June 2021
Details of entities over which control has been gained or lost during the period
There has been no entities over which control has been gained or lost during the period.
Details of any associates and joint venture entities required to be disclosed
The Group has a 50% interest in the following joint venture entities and their wholly owned subsidiaries:
-
Sungenia LandCo Pty Ltd
-
Sungenia Land Trust
-
Sungenia OpCo Pty Ltd
-
Sungenia Operations Trust
-
Sungenia Development Pty Ltd
Refer to Note 15 in the 30 June 2021 Annual Financial Report for further detail.
Other significant information and commentary on results
Please refer to the Group’s separate results presentation and announcement.
Additional Appendix 4E disclosure requirements can be found in the Directors’ Report and the 30 June 2021 Annual Financial Report.
Audit status
This report is based on the consolidated 30 June 2021 Annual Financial Report of Ingenia Communities, which has been reviewed by Ernst & Young. The Auditor’s Independence Declaration provided by Ernst & Young is included in the 30 June 2021 Annual Financial Report.
For all other information required by Appendix 4E, including a results commentary, please refer to the following documents:
-
Operating and financial review
-
Financial Report
-
Results presentation and media release
==> picture [83 x 41] intentionally omitted <==
Nhu Nguyen Company Secretary 18 August 2021
==> picture [183 x 114] intentionally omitted <==
INGENIA COMMUNITIES HOLDINGS LIMITED A.C.N. 154 444 925
FINANCIAL REPORT YEAR ENDED 30 JUNE 2021
www.ingeniacommunities.com.au Registered Office: Level 3, 88 Cumberland Street, The Rocks NSW 2000
Annual Report
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Contents
Directors' Report .................................................................................................................................................................................... 2 Auditor’s Independence Declaration .......................................................................................................................................... 31 Consolidated Statement of Comprehensive Income ........................................................................................................ 32 Consolidated Balance Sheet .......................................................................................................................................................... 33 Consolidated Cash Flow Statement .......................................................................................................................................... 34 Consolidated Statement of Changes in Equity .................................................................................................................... 35 1. Summary of significant accounting policies ................................................................................................................ 36 2. Accounting estimates and judgements ........................................................................................................................ 46 3. Segment information .............................................................................................................................................................. 48 4. Earnings per security .............................................................................................................................................................. 50 5. Other revenue ............................................................................................................................................................................ 50 6. Net finance expense ............................................................................................................................................................... 50 7. Income tax expense .................................................................................................................................................................. 51 8. Trade and other receivables ................................................................................................................................................. 51 9. Inventories .....................................................................................................................................................................................52 10. Assets and liabilities held for sale ...................................................................................................................................52 11. Investment properties .............................................................................................................................................................52 12. Plant and equipment ............................................................................................................................................................. 58 13. Intangibles ................................................................................................................................................................................... 58 14. Right-of-use assets ................................................................................................................................................................ 59 15. Investment in a joint venture ............................................................................................................................................ 59 16. Other financial assets ............................................................................................................................................................ 60 17. Business combinations ......................................................................................................................................................... 60 18. Deferred tax assets and liabilities .....................................................................................................................................61 19. Trade and other payables ....................................................................................................................................................61 20. Borrowings ................................................................................................................................................................................ 62 21. Other financial liabilites ........................................................................................................................................................ 62 22. Issued securities ...................................................................................................................................................................... 63 23. Reserves...................................................................................................................................................................................... 63 24. Accumulated losses.............................................................................................................................................................. 63 25. Commitments .......................................................................................................................................................................... 64 26. Contingent liabilities ............................................................................................................................................................. 64 27. Share based payment transactions .............................................................................................................................. 64 28. Capital management ............................................................................................................................................................ 66 29. Financial instruments ........................................................................................................................................................... 67 30. Fair value measurement ..................................................................................................................................................... 72 31. Auditor’s remuneration .........................................................................................................................................................73 32. Related parties .........................................................................................................................................................................73 33. Company financial information ...................................................................................................................................... 74 34. Subsidiaries ............................................................................................................................................................................... 76 35. Notes to cash flow statement ......................................................................................................................................... 78 36. Subsequent events ............................................................................................................................................................... 78 Directors’ Declaration ........................................................................................................................................................................ 79 Independent Auditor’s Report ..................................................................................................................................................... 80
Directors’ Report
Ingenia Communities Holdings Limited For the year ended 30 June 2021
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 2021 (the “current period”) 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”) as one security (ASX Code: INA). 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 was regarded as a business combination. The Company has been identified as the parent for preparing consolidated financial reports.
DIRECTORS
The Directors of the Company at any time during or since the end of the current period were:
Non-Executive Directors (NEDs)
Jim Hazel (Chairman) Robert Morrison (Deputy Chairman) Amanda Heyworth Pippa Downes Gary Shiffman John McLaren (Alternate Director to Gary Shiffman) Gregory Hayes (appointed, effective 17 September 2020) Sally Evans (appointed, effective 1 December 2020) Andrew McEvoy (resigned, effective 30 September 2020)
Executive Director
Simon Owen (Managing Director and Chief Executive Officer (MD and CEO))
Company Secretaries
Natalie Kwok (Chief Investment Officer and General Counsel (CIO and GC)) Nhu Nguyen
Qualifications, experience and special responsibilities
Jim Hazel – Non-Executive Chairman
Mr Hazel was appointed to the Board in March 2012. 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). He is also a director of Bendigo and Adelaide Bank Ltd.
Mr Hazel serves on the Boards of Coopers Brewery Limited, the University of South Australia and COTA Australia, the peak policy development, advocacy and representation organisation for older Australians. He is also Chairman of the Adelaide Festival Centre Trust.
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 Investment Committee.
Robert Morrison – Non-Executive Deputy Chairman
Mr Morrison was appointed to the Board in February 2013. He brings to the Board extensive experience in property investments, property development, portfolio management and capital raisings as well as institutional funds management.
Mr Morrison is a Founding Partner and Executive Director of alternative investments firm, Barwon Investment Partners, which invests in healthcare real estate, property finance and private equity on behalf of institutional and wholesale investors.
Page | 2
Directors’ Report (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Mr Morrison’s investment experience includes senior portfolio management roles where he managed both listed and unlisted property funds on behalf of institutional investors. Prior executive positions include Head of Property for Asia Pacific and Director of Asian Investments at AMP Limited.
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.
Mr Morrison holds a Bachelor of Town and Regional Planning (Hons) and a Master of Commerce.
Mr Morrison is Chair of the Investment Committee and a member of the Remuneration and Nomination Committee.
Amanda Heyworth – Non-Executive Director
Ms Heyworth was appointed to the Board in April 2012. Ms Heyworth is a professional company director and currently serves on the Boards of several private, University and Government bodies. She previously served as Executive Director of a venture capital fund which specialised in technology investments.
Early in her career, she worked as a Federal Treasury economist and held management roles in the finance and technology sectors.
Ms Heyworth has strengths in strategy, managing growth and marketing, having worked as a venture capital investor for over a decade. Ms Heyworth has strong finance and accounting credentials.
She has extensive experience in capital raisings and M&A transactions and holds a BA (Accounting) with a major in finance, post graduate qualifications in accounting and finance and an MBA from the Australian Graduate School of Management.
Ms Heyworth is Chair of the Remuneration and Nomination Committee.
Pippa Downes - Non-Executive Director
Ms Downes was appointed to the Board in December 2019. Ms Downes is a professional company director who has held executive and non- executive roles across listed, not-for-profit and government enterprises.
Ms Downes brings to the Board significant experience in international banking and capital markets as well as broad industry knowledge across financial services, technology, infrastructure and property. Prior executive roles include Managing Director and Equity Partner at Goldman Sachs JB Were. Ms Downes currently serves on the boards of ALE Property Group, Zip Co Limited and Australian Technology Innovators. Ms Downes is a Commissioner of Sport Australia and a member of the Australian Super Investment Committee.
Ms Downes was previously a Panel Member of the ASX Appeals Tribunal and a Director of ASX Clearing and Settlement Companies, Sydney Olympic Park Authority and Windlab. She has also served as a Director of The Pinnacle Foundation, Swimming Australia Foundation and Swimming Australia Limited.
Ms Downes holds a Masters in Applied Finance and a Bachelor of Science (Business Administration) and is a member of the Australian Institute of Company Directors and Women Corporate Directors.
Ms Downes is Chair of the Audit and Risk Committee and a member of the Investment Committee.
Gary Shiffman – Non-Executive Director
Mr Shiffman was appointed to the Board in December 2018. Mr Shiffman has over 30 years’ experience in executive and non-executive roles in financial and real estate public companies listed on the NYSE and NASDAQ.
Mr Shiffman is currently Chairman and Chief Executive Officer of Sun Communities, Inc. (NYSE:SUI).
Mr Shiffman has been actively involved in the management, acquisition, construction and development of manufactured housing communities and recreational vehicle resorts over the past thirty years.
Mr Shiffman attended undergraduate studies at Michigan State University and Northwestern University.
Page | 3
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Directors’ Report (continued)
John McLaren – Alternate Director to Gary Shiffman
Mr McLaren was appointed an Alternate Director by Gary Shiffman in February 2019. Mr McLaren has over 26 years of experience in executive and non-executive roles in financial and real estate public companies listed on the NYSE.
Mr McLaren is currently President and Chief Operating Officer of Sun Communities, Inc. (NYSE: SUI) and has been actively involved in the management, acquisition, construction and development of manufactured housing communities and recreational vehicle resorts as well as home sales and leasing operations within communities and resorts over the past twenty years.
Mr McLaren holds a Bachelor of Arts degree in Geology from the University of Colorado, Boulder and a Master of Business Administration degree from Regis University, Denver.
Gregory Hayes– Non-Executive Director
Mr Hayes was appointed to the Board on 17 September 2020. Mr Hayes is an experienced executive and company director, with more than 30 years’ experience across a range of industries including property, infrastructure, energy, and logistics in both listed and private entities.
Mr Hayes’ prior roles include Chief Financial Officer and Executive Director of Brambles Limited, Chief Executive Officer & Group Managing Director of Tenix Pty Ltd, Chief Financial Officer and interim CEO of the Australian Gaslight Company (AGL), Chief Financial Officer Australia and New Zealand of Westfield Holdings, and Executive General Manager, Finance of Southcorp Limited. Mr Hayes brings to the Board skills and experience in the areas of strategy, finance, mergers and acquisitions, and strategic risk management, in particular in listed companies with global operations.
He currently serves on the Boards of Home Consortium, Aurrum Holdings Pty Ltd, HomeCo Daily Needs REIT and High Resolves and was previously a Director of Incitec Pivot Limited, The Star Entertainment Group Ltd, Prezzee Pty Ltd and The Precision Group.
Mr Hayes holds a Master of Applied Finance, a Graduate Diploma in Accounting and a Bachelor of Arts. He completed an Advanced Management Programme (Harvard Business School, Massachusetts) and is a Member of the Institute of Chartered Accountants.
Mr Hayes is a member of the Audit and Risk Committee and the Investment Committee.
Sally Evans – Non-Executive Director
Ms Evans was appointed to the Board on 1 December 2020. Ms Evans is an experienced executive and company director, with expertise in health, aged care and financial services developed through roles with listed and private companies in New Zealand, the United Kingdom, Hong Kong, and Australia.
Ms Evans’ prior roles include Head of Retirement at AMP, Investment Director at AMP Capital and Director, Westpac Institutional Bank. Prior director roles include Opal Specialist Aged Care, Gateway Lifestyle and LifeCircle.
Ms Evans brings to the Board skills and experience in the areas of retirement and ageing, the delivery of digital solutions, customer experience, strategy, and risk.
She currently serves on the Boards of Healius Limited, Oceania Healthcare, AllianzRetire+ and Rest, is a member of the Aged Care Quality & Safety Commission Advisory Committee and was a member of the Australian Government’s Aged Care Financing Authority from 2012 to 2015.
Ms Evans holds a MSc in Business Leadership from the Compass Group and a Bachelor of Applied Science from the University of Otago and is a Fellow of the Australian Institute of Company Directors and a Graduate of the Australian Institute of Superannuation Trustees.
Ms Evans is a member of the Audit and Risk Committee and the Remuneration and Nomination Committee.
Simon Owen – MD and CEO
Mr Owen joined the Group in November 2009 as the Chief Executive Officer.
He initiated the strategy to focus on developing and acquiring a leading portfolio of lifestyle and holiday communities which has seen the Group’s market capitalisation grow from $30 million to $2.0 billion.
Mr Owen brings to the Group in-depth sector experience. He is currently a Director of BIG4 Holiday Parks, Australia’s leading holiday parks group representing 175 parks across Australia and is a past member of the
Page | 4
Directors’ Report (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Retirement Living Division Council (part of the Property Council of Australia). He is also a 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.
Mr Owen 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, he was the CEO of Aevum, a formerly listed seniors housing and aged care company.
Mr Owen is a qualified accountant (CPA) with a Bachelor of Business (Accounting) and post graduate diplomas in finance and investment and advanced accounting.
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:
| Remuneration | & | |||||||
|---|---|---|---|---|---|---|---|---|
| Audit & Risk | Nomination | Investment | ||||||
| Board | Committee | Committee | Committee | |||||
| A | B | A | B | A | B | A | B | |
| Jim Hazel | 14 | 13 | 4 | 4 | 1 | 1 | 14 | 12 |
| Robert Morrison | 14 | 14 | - | - | 8 | 8 | 14 | 14 |
| Amanda Heyworth | 14 | 14 | 4 | 4 | 8 | 8 | - | - |
| Pippa Downes | 14 | 14 | 7 | 7 | - | - | 14 | 13 |
| Gary Shiffman | 3 | 3 | - | - | - | - | - | - |
| John McLaren (Alternate Director) |
11 | 11 | - | - | - | - | - | - |
| Gregory Hayes | 11 | 11 | 4 | 4 | - | - | 12 | 11 |
| Sally Evans | 7 | 7 | 3 | 3 | 5 | 4 | - | - |
| Andrew McEvoy | 5 | 4 | - | - | 2 | 2 | - | - |
| Simon Owen | 14 | 13 | - | - | - | - | - | - |
A : Meetings eligible to attend B : Meetings attended
Interests of Directors
Securities in the Group held by directors or their associates as at 30 June 2021 were:
| Issued stapled securities | Rights | |
|---|---|---|
| Jim Hazel | 418,541 | - |
| Robert Morrison | 224,837 | - |
| Amanda Heyworth | 178,641 | - |
| Pippa Downes | 32,148 | - |
| Gary Shiffman(1) | 33,208,510 | - |
| John McLaren(1) | 33,208,510 | - |
| Gregory Hayes | - | - |
| Sally Evans | - | - |
| Simon Owen | 1,404,658 | 1,024,759 |
(1) The securities held by Mr Shiffman and Mr McLaren are beneficially owned by Sun Communities and represent the same securities.
Mr Shiffman is the appointed Nominee Director of Sun Communities which is entitled to appoint a Director to the Board of ICH, in accordance with the Subscription Agreement between ICH and Sun Communities which was entered into on 7 November 2018. Mr Shiffman appointed Mr McLaren as his Alternate Director effective 18 February 2019.
Company Secretaries
Natalie Kwok – CIO and GC
Ms Kwok joined Ingenia in 2012 and is responsible for the Group’s transactions and corporate legal functions and is joint Company Secretary. She has responsibility for Ingenia’s acquisitions program, which has seen the Group successfully build a portfolio of lifestyle and holiday communities and a growing development pipeline.
Page | 5
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Directors’ Report (continued)
Ms Kwok has over 20 years’ experience in corporate and commercial dealings, having worked at PwC, Challenger Financial Services and a commercial law firm. She is the Group’s representative on the Retirement Living Council and the Caravan & Camping Industry Association.
Ms Kwok holds a Bachelor of Law (Honours) and a Bachelor of Commerce and is both a Chartered Accountant and a Solicitor.
Nhu Nguyen
Ms Nguyen has over 10 years’ company secretarial experience in both ASX and private entity environments and has worked in the property and financial services industries. Ms Nguyen holds a Bachelor of Business (Accounting)/Bachelor of Law and Graduate Diploma in Legal Practice. Ms Nguyen is also an Associate Member of the Governance Institute of Australia.
OPERATING AND FINANCIAL REVIEW
ICH overview
The Group is an active owner, manager and developer of a diversified portfolio of lifestyle, rental and holiday communities across Australia. The Group’s real estate assets at 30 June 2021 were valued at $1.2 billion, comprising 45 lifestyle rental and holiday communities (Ingenia Lifestyle Rental and Holidays & Mixed Use) and 26 rental communities (Ingenia Gardens). The Group manages a further 12 communities through its development JV and funds management platform. The Group was included in the S&P/ASX 200 in December 2019 and had a market capitalisation of approximately $2.0 billion at 30 June 2021.
The Group’s vision is to create Australia’s best lifestyle and holiday communities, offering affordable permanent and tourism accommodation with a focus on the seniors demographic. The Board is committed to delivering sustainable long-term underlying earnings per security (EPS) growth to security holders while providing a supportive community environment for residents and guests.
Our Values
At Ingenia we build community on a foundation of integrity and respect, creating a place where people have a sense of connection and belonging. We strive for continuous improvement in our resident, guest and visitor service, to ensure that they receive an amazing experience every day. Whether it’s time to live, play, stay or renew, we deliver freedom of choice with a range of industry award winning lifestyle and holiday options.
==> picture [453 x 162] intentionally omitted <==
Strategy
The Group is positioning for scale and long-term sector leadership whilst delivering growth in net operating income, enhancing the operational performance of its investment properties and developing new communities.
Using a disciplined investment framework, the Group will: continue to grow its lifestyle, holiday and mixed use communities business in metropolitan and coastal locations; build out its existing development pipeline; expand development and revenue streams through the Joint Venture with Sun Communities, Inc (NYSE: SUI) and funds management platform.
Page | 6
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
The immediate business priorities of the Group are:
-
Capitalise on opportunities to expand the development pipeline to deliver new rental contracts;
-
Improve performance of existing communities and integrate new communities to drive growth in rental returns;
-
Improve resident and guest experience and satisfaction;
-
Focus on sales and marketing effectiveness to successfully launch new projects, grow settlements and rental base;
-
Accelerate investment in new rental and tourism cabins;
-
Expand the funds management platform and deliver compelling performance for investors;
-
Execute the development joint venture business plan with Sun Communities;
-
Enhance sustainable competitive advantage through recruiting, retaining and developing industry leading talent;
-
Continue to respond to operating environment, maintain focus on employee, resident and guest health and safety;
-
Continue to advance focus on sustainable home design and construction; and
-
Build on the Group’s sustainability program, enhancing disclosures as initiatives are progressed.
FY21 financial results
The year to 30 June 2021 delivered total revenue of $295.6 million, up 21% on the prior year. The Group settled 380[1] turnkey homes (30 Jun 2020: 325 homes) and grew Lifestyle and Holidays rental income from permanent, annual and tourism clients to $99.3 million (30 Jun 2020: $72.5 million).
Statutory profit of $72.8 million was up 131% on the prior year. The statutory result reflects the combination of growth in underlying earnings and fair value movements on investment property arising from: improved capitalisation rates, offset by transaction costs on new acquisitions and; a reduction of fair value associated with the realisation of development profits on settlement of new homes.
Underlying profit from continuing operations was $77.2 million, which represents an increase of $18.1 million (31%) on the prior year. The underlying result was positively impacted by a significantly higher EBIT contribution from Lifestyle Development (up 16% on prior year) and strong demand for domestic tourism, with the Holidays segment EBIT contribution up 57% on the prior year. Ingenia Lifestyle Rental EBIT of $16.5 million, was up 43% with Ingenia Gardens EBIT of $10.9 million, up 7% from the prior year.
Operating cash flow for the period was $137.6 million, up 105% from the prior year, reflecting growth in lifestyle home profits, growth in recurring rental income, the impact of new operational communities acquired in the year and positive working capital movement.
The Group grew its investment in Lifestyle, Holidays and Mixed Use communities during the period, through both acquisition and progressing the Group’s development pipeline which continued to grow the Group’s recurring rental base.
The Group continued to divest non-core assets to support the Group’s capital recycling strategy, with the divestment of Ingenia Holidays Albury, Ingenia Holidays Sun Country and its last remaining DMF retirement village.
The Group’s underlying earnings per security increased 7% from prior year.
Key metrics
-
Income generating sites across the Group increased by 20% to 10,379 sites as at 30 June 2021
-
Statutory profit of $72.8 million, up 131% on the prior year
-
Underlying profit of $77.2 million, up 31% on the prior year
-
Basic earnings per security (Statutory) of 22.3 cps, up 89% on the prior year (30 Jun 2020: 11.8 cps)
-
Basic earnings per security (Underlying) of 23.6 cps, up 7% on the prior year (30 Jun 2020: 22.1 cps)
-
Operating cash flows of $137.6 million, up 105% on the prior year
-
Full year distribution of 10.5 cps, up 5% on the prior year.
Net asset value is $3.03 per security, up 4% compared with $2.90 at 30 June 2020.
1 Including thirty settlements at Ingenia Lifestyle Freshwater, the Group’s first joint venture project with Sun Communities.
Page | 7
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Group results summary
Underlying profit for the financial year has been calculated as follows, with a reconciliation to statutory profit:
| EBIT Share of joint venture profit Net finance expense Tax expense associated with underlying profit Underlying profit(1) Net gain/(loss) on change in fair value of: Investment properties Acquisition costs Financial liabilities Investment and other financial instruments Other Tax benefit associated with items below underlying profit Statutory profit |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 94,351 71,892 840 134 (4,961) (6,649) (12,996) (6,268) |
|
| 77,234 59,109 |
|
| 11,015 (28,292) (14,285) (5,515) (5,135) (2,195) 1,702 32 (516) (1,567) 2,766 9,880 |
|
| 72,781 31,452 |
(1) Underlying Profit is a non-IFRS measure designed to present, in the opinion of the Directors, the results from the ongoing 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.
Segment performance and priorities
Residential
Ingenia Lifestyle Development
The earnings contribution from development has continued to grow with development now underway at 10 communities and new turnkey settlement volumes up 10% from the prior year driven by strong demand from downsizers and increased awareness of the lifestyle community offering. Ingenia delivered 350 new turnkey settlements in FY21 (30 Jun 2020: 318).
This result reflects increased awareness and interest in the market for connected community living, coastal and regional locations and Ingenia’s quality sales and development platform. The successful launch of a new community at Hervey Bay in QLD and the strong demand for the Group’s first greenfield projects (Latitude One and Plantations in NSW) contributed to the strong sales result. The Group currently has a strong development pipeline of 4,220 potential new home sites (30 Jun 2020: 3,015 sites).
The carrying value of the Ingenia Lifestyle Development investment property at 30 June 2021 is $174.0 million (30 Jun 2020: $131.3 million).
Performance
| erformance | |
|---|---|
| New home settlements (#) Gross new home development profit ($m) Other home settlements (#) Gross refurbished home development profit ($m) EBIT contribution ($m) EBIT margin (%) |
30 Jun 2021 30 Jun 2020 Change % |
| 350 318 10% 67.4 59.0 14% 17 11 55% 0.3 1.0 (70%) 46.1 39.9 16% 32.2 31.5 1% |
Strategic priorities
The key strategic priorities for Ingenia Lifestyle Development include: completing the current development pipeline on time and managing labour and construction costs; continuing to build sales momentum; securing further development approvals for new homes within the current pipeline and on new properties under offer; securing land adjacent to existing Group communities and; delivering an outstanding move in experience for new residents.
Page | 8
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Ingenia Lifestyle Rental
At 30 June 2021, Ingenia Lifestyle Rental is comprised of 22 communities that offer an affordable community lifestyle for active downsizers. Ingenia Lifestyle Rental EBIT grew 43% on FY20 to $16.5 million.
During FY21, the Group continued to expand its rental assets by delivering 350 new settlements from its development business and completing the acquisition of established communities (Taigum, Bevington Shores and Natures Edge). The Group also delivered 79 new rental cabins (Brisbane North, Durack and Eight Mile Plains).
Permanent rental income grew by 38% on the prior corresponding period, as a result of acquisitions completed, the settlement of new homes and investment in new rental cabins.
The carrying value of the Lifestyle Rental investment property at 30 June 2021 is $436.2 million (30 Jun 2020: $315.9 million).
Performance
| erformance | |
|---|---|
| Permanent rental income ($m) Tourism rental income ($m) Other ($m) EBIT contribution ($m) Stabilised EBIT margin (%) |
30 Jun 2021 30 Jun 2020 Change % |
| 31.2 22.6 38% 0.6 0.4 50% 2.9 1.7 71% 16.5 11.5 43% 48.0 46.3 2% |
Strategic priorities
The strategic priorities for Ingenia Lifestyle Rental are: growing rental returns; integrating recent acquisitions and completed development sites; leveraging scale efficiencies, and investing in new rental homes.
Ingenia Gardens
Ingenia Gardens comprises 26 rental communities located across the eastern seaboard and Western Australia. Collectively, these communities have 1,377 sites for rent. The portfolio performed ahead of prior year, with record high occupancy of 95.8% at 30 June 2021.
The carrying value of these assets at 30 June 2021 is $150.2 million (30 Jun 2020: $139.9 million).
Performance
| Rental communities (#) Occupancy (%) Rental income ($m) Catering income ($m) EBIT contribution ($m) Stabilised EBIT margin (%) |
30 Jun 2021 30 Jun 2020 Change % 26 26 - 95.8 94.4 1% 23.1 22.2 4% 2.6 2.5 4% 10.9 10.2 7% 40.9 40.7 NM |
|---|---|
Strategic priorities
The strategic priorities of Ingenia Gardens are: maintaining high occupancy rates; increasing rental income; improving resident retention; increasing referrals and; maintaining the health, safety and engagement of residents.
Page | 9
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Tourism
Ingenia Holidays and Mixed Use
At 30 June 2021, Ingenia Holidays is comprised of 23 holiday and mixed use communities that offer affordable holiday accommodation. Ingenia Holidays EBIT grew 57% on FY20 to $28.7m.
During FY21, the Group’s Holidays and Mixed Use business saw a significant increase in demand with the easing of COVID-19 restrictions and closure of international borders.
The Group continued to expand its tourism assets, completing the acquisition of four holiday parks (Middle Rock, Inverloch, Townsville, and Merry Beach), and the installation of 24 new tourism cabins. The Group also divested two non-core regional holiday assets, Ingenia Holidays Albury and Ingenia Holidays Sun Country, to support the Group’s capital recycling strategy.
Tourism rental income increased 52% driven by strong demand from holiday makers and the acquisition of
new parks.
The carrying value of the Group’s Holidays and Mixed Use investment property at 30 June 2021 is $470.9 million (30 Jun 2020: $356.9 million).
Performance
| erformance | |
|---|---|
| Tourism rental income ($m) Permanent rental income ($m) Annuals rental income ($m) Other ($m) EBIT contribution ($m) Stabilised EBIT margin (%) |
30 Jun 2021 30 Jun 2020 Change % |
| 53.3 35.1 52% 9.6 9.3 3% 4.6 4.5 2% 2.7 3.1 (13%) 28.7 18.3 57% 38.8 32.3 7% |
Strategic priorities
The strategic priorities for Ingenia Holidays are: improving guest experience, growing tourism revenue; integrating recent acquisitions and investing in new tourism cabins.
Capital Partnerships
Development Joint Venture
The development Joint Venture with Sun Communities was established in November 2018.
The Joint Venture delivered 30 settlements from its first greenfield project located at Burpengary, QLD and is progressing the development planning on its Fullerton Cove, NSW and Morrisett, NSW developments, which are due to commence construction in FY22. The Joint Venture has other acquisition opportunities under exclusive due diligence or option which it is seeking the appropriate planning approvals for.
During FY21, fees generated by Ingenia from the Joint Venture relate to acquisition, asset development and sales management.
Performance
| Greenfield properties (#) Investment carrying value ($m) New home settlements (#) Fee income ($m) Joint venture revenue ($m) Joint venture operating profit/(loss) ($m) Share of profit from joint venture ($m) |
30 Jun 2021 30 Jun 2020 Change % 3 2 50% 32.8 15.9 106% 30 7 NM 2.1 0.6 NM 11.4 2.6 NM 5.0 (0.2) NM 0.8 0.1 NM |
|---|---|
Page | 10
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Strategic priorities
The strategic priorities for the Joint Venture are to continue to acquire greenfield sites in key metro and coastal markets and to develop a significant portfolio of new lifestyle communities. The Joint Venture leverages the expertise and local market knowledge of Ingenia to identify, acquire and develop sites. Once homes are sold, Ingenia will also provide operational services to the lifestyle communities. At completion of development, Ingenia has the right to acquire the communities at market value. Ingenia generates origination, development and management fees for these services plus a performance fee for above hurdle rate returns.
Funds Management
The Group’s funds and asset management business manage six funds that invest in lifestyle and holiday communities situated in NSW, QLD and VIC. The Group receives fees for the management and development of the assets and management of the funds.
The Group also co-invests into each of the six funds, to ensure alignment with fund investors. The investment in the funds generates asset ownership and development revenue streams.
| Investment carrying value ($m) Fee income ($m) Distribution income ($m) |
30 Jun 2021 30 Jun 2020 Change % |
|---|---|
| 13.2 13.9 (5%) 2.2 1.8 22% 0.7 0.2 NM |
Strategic priorities
The strategic priority of the funds management business is to leverage the Group’s platform to provide additional growth by increasing assets under management and delivering performance to fund investors.
Food, Fuel & Beverage
The Group’s investment in service station and food & beverage operations are adjoined to Ingenia Holidays communities. The offering supports the growth of the Holidays business, contributes to an enhanced guest experience and provides a service to the greater local community.
| Total revenue ($m) EBIT contribution ($m) Stabilised EBIT Margin (%) |
30 Jun 2021 30 Jun 2020 Change % |
|---|---|
| 16.4 12.7 29% 1.3 0.6 NM 6.7 4.6 2% |
Capital management of the Group
In February 2021, the Group entered into a new seven-year $75.0 million debt facility with the Clean Energy Finance Corporation (CEFC), increasing the Group’s combined facility limit to $525.0 million (30 June 2020: $450.0 million).
During the year the Group refinanced $350.0 million of debt facilities. As a result, the margin on these facilities was reduced and the tenor was extended, resulting in a weighted average term to maturity of 5.3 years at 30 June 2021. As at 30 June 2021, the debt facilities were drawn to $250.0 million.
The Group’s Loan to Value Ratio (“LVR”) was 22.2%, gearing was 17.5% and the Group was 50% hedged at 30 June 2021.
Page | 11
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Financial position
The following table provides a summary of the Group’s financial position as at 30 June 2021:
| Cash and cash equivalents Inventories Assets held for sale Investment properties Deferred tax asset Other assets Total assets Borrowings Liabilities held for sale Other liabilities Total liabilities Net assets /equity |
30 Jun 2021 30 Jun 2020 Change $’000 $’000 $’000 |
|---|---|
| 18,797 10,751 8,046 13,550 36,201 (22,651) 9,600 32,623 (23,023) 1,231,336 943,958 287,378 6,958 13,129 (6,171) 74,148 56,192 17,956 |
|
| 1,354,389 1,092,854 261,535 |
|
| 274,335 85,398 188,937 - 5,175 (5,175) 87,021 59,260 27,761 |
|
| 361,356 149,833 211,523 |
|
| 993,033 943,021 50,012 |
Assets held for sale represent the carrying value of the Group’s investment in development land at Upper Coomera, which is expected to settle in September 2021.
Investment property book value increased by $287.4 million from 30 June 2020. This was primarily due to the acquisition of new communities and development land, investment in community development and changes in fair value.
Borrowings increased by $188.9 million due to the acquisition of new communities and investment in development.
Cash flow
| Operating cash flow Investing cash flow Financing cash flow Net change in cash and cash equivalents |
30 Jun 2021 30 Jun 2020 Change $’000 $’000 $’000 |
|---|---|
| 137,646 67,188 70,458 (275,625) (187,113) (88,512) 146,025 110,491 35,534 |
|
| 8,046 (9,434) 17,480 |
Operating cash flow for the Group was up 105% to $137.6 million, reflecting the contribution from new acquisitions in FY19 and FY20, the growth in recurring net rental income from lifestyle and rental communities, growth in settlements of new lifestyle homes and favourable working capital movements.
Distributions
The following distributions were made during or in respect of the year:
-
On 16 February 2021, the Directors declared an interim distribution of 5.0 cps, amounting to $16.3 million which was paid on 25 March 2021.
-
On 18 August 2021, the Directors declared a final distribution of 5.5 cps amounting to $18.0 million, to be paid on 23 September 2021.
FY22 outlook
The Group is well positioned to meet the growing demand for affordable community living with increased market awareness and an increasing number of downsizers.
The Group’s strong balance sheet and deal flow provides continuing capacity for growth and sector leadership. Ingenia expects to continue to benefit from the growth in domestic tourism as current restrictions continue to limit international travel.
Page | 12
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Directors’ Report (continued)
The Group will continue to grow its lifestyle communities business and development pipeline, continue to assess acquisition opportunities within the seniors rental market as Ingenia Gardens continues to provide high-yield stable recurring cash flows.
The priority for Lifestyle Rental is to continue to enhance the performance of existing assets by delivering rental growth and investing in new rental homes.
The priority for Ingenia Holidays and Mixed Use is to enhance the customer experience and invest in new tourism cabins, refurbishment of existing cabins.
The Group will focus on increasing its assets under management through its capital partnerships.
Ingenia will continue to deliver on its environmental commitments towards an energy and carbon reduction program as the Group targets a 30% reduction in carbon emissions over the next five years and a carbon neutral operation by 2035.
The Group will continue to regularly assess market opportunities and the performance of existing assets, divesting and acquiring assets where superior longer-term returns are available.
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 Financial Report. Refer to Note 11 for Australian investment properties acquired during the year, Note 20 for details of debt facility, and Note 22 for issued securities.
EVENTS SUBSEQUENT TO REPORTING DATE
Final FY21 distribution
On 18 August 2021, the Directors declared a final distribution of 5.5 cps amounting to $18.0 million, to be paid on 23 September 2021.
Acquisition of a portfolio of holiday parks
During the month of July 2021, the Group acquired a portfolio of five holiday parks, located across the east coast of Australia, from the Mexicala Caravan Park Group for a purchase price of $32.5 million.
Acquisition of Kings Point Retreat
On 11 August 2021, the Group completed the acquisition of Kings Point Retreat, located on the South Coast of NSW, for a purchase price of $15.8 million.
Operating restrictions due to COVID-19
Post 30 June 2021, governments have announced further restrictions in response to the COVID-19 pandemic, including the closure of State borders. The Group continues to monitor the impact of these closures on our business.
LIKELY DEVELOPMENTS
The Group will continue to pursue strategies aimed at growing its cash earnings, profitability and market share within the lifestyle and seniors rental and tourism sectors during the next financial year, through:
-
Developing greenfield sites and expanding existing lifestyle communities;
-
Acquiring new communities;
-
Growing the funds management platform; and
-
Divesting non-core assets.
Detailed information about operations of the Group is included in the various reports in this financial report.
ENVIRONMENTAL REGULATIONS
The Group has policies and procedures in place to ensure that, where operations are subject to any particular and significant environmental regulation under the laws 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 | 13
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
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.
INDEMNIFICATION OF AUDITOR
To the extent permitted by law, the Company has agreed to indemnify its auditor, Ernst & Young, 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 reporting period.
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 31.
NON-AUDIT SERVICES
During the year, non-audit services were provided by the Group’s auditor, Ernst & Young. The directors are satisfied that the provision of the non-audit services is compatible with, and did not compromise, the independence for auditors imposed by the Corporations Act 2001 for the following reasons:
-
the non-audit services were for taxation, regulatory and assurance related work, and none of this work created any conflicts with the auditor’s statutory responsibilities;
-
the Audit and Risk Committee resolved that the provision of non-audit services during the financial year by Ernst & Young as auditor is compatible with, and did not compromise, the auditor independence requirements of the Corporations Act 2001 ;
-
the Board’s own review conducted in conjunction with the Audit and Risk Committee, having regard to the Board policy set out in this Report, concluded that it is satisfied the non-audit services did not impact the integrity and objectivity of the auditors; and
-
the declaration of independence provided by Ernst & Young, as auditor of ICH.
Refer to Note 31 of the financial statements for details on the audit and non-audit fees.
ROUNDING AMOUNTS
ICH is an entity of the kind referred to in ASIC Instrument 2016/191, and in accordance with that Class Order, amounts in the financial report and Directors’ Report have been rounded to the nearest thousand dollars, unless otherwise stated.
Signed in accordance with a resolution of the Directors of the Responsible Entity.
==> picture [115 x 43] intentionally omitted <==
Jim Hazel Chairman Adelaide, 18 August 2021
Page | 14
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Message from the Remuneration and Nomination Committee
Dear Security holders,
The Board of ICH (Ingenia) is pleased to present the Remuneration Report for FY21. This report outlines performance and remuneration outcomes for the Group’s Key Management Personnel (KMP). The Board is committed to clear and transparent communication of Ingenia’s remuneration arrangements and ongoing review of the Group’s remuneration philosophy and practices.
The Remuneration and Nomination Committee (RNC) undertakes regular reviews of the remuneration framework to ensure it incentivises delivery of the Group’s strategy and aligns executive remuneration with performance outcomes and security holder returns. There was no material change to the basic structure of KMP remuneration in FY21, other than the addition of Fixed Remuneration Rights (FRRs) as a component of the CEO’s Total Fixed Remuneration, as approved by investors at the Annual General Meeting in November 2020.
Remuneration outcomes for FY21
Management achieved strong financial and operating performance in a challenging year during which the business remained impacted by the COVID-19 pandemic (including Government mandated border closures, travel restrictions and lockdowns). The June 2020 equity raising strengthened the Group’s balance sheet in a period of great uncertainty and we opened the financial year with a gearing level of only 5.7%. This capital raising had a dilutive impact on the Group’s return on equity and earnings per security as the funds were progressively deployed over the year.
The Group is justifiably proud of its response to COVID-19, with an enormous effort at all levels of the organisation to keep our residents, guests and staff safe; responding quickly to changing health and travel restrictions; pivoting to new ways of building, selling and maintaining our properties; and the successful integration of properties acquired with the funds raised in June 2020.
Reflecting the unpredictable operating environment, Group-wide salary reviews were delayed, with executive KMP remuneration reviews implemented from 1 January 2021.
FY21 Short-Term Incentives were awarded to KMPs in the range of 82.5% to 90%. The Group recognised JobKeeper of $3.4 million after repaying part of its entitlement to reflect improved trading conditions. JobKeeper was removed from the results for the purpose of calculating Short-Term Incentive (STI) outcomes. In addition, the Board exercised its discretion to adjust the CEO and CFO STI award for the two months that JobKeeper was retained, reducing overall KMP STI awards from an average of 86.3% to an average of 76.9%. The resulting $117,000 adjustment will be redistributed to front line staff, further recognising their contribution to the safety and well-being of residents and guests during COVID-19.
The Board determined that the profit sustainability threshold had been met to allow FY20 deferred STIs to vest in full.
FY18 LTI awards vested at 70% in October 2020. FY19 LTI awards will be tested at 30 September 2021 and disclosed in the 2022 Remuneration Report.
Succession planning
During the year, two new directors were appointed, and one director retired, resulting in a well-balanced and experienced Board which is well placed to lead the Group. In addition, we had our first change in executive KMP in some years with the resignation of our long serving Chief Operating Officer, Nikki Fisher and the internal promotion of Natalie Kwok to the role of Chief Investment Officer and General Counsel. Succession planning and structure remains a key focus as the Group continues to grow.
Looking ahead
The RNC continues to review our remuneration framework and metrics to ensure that it remains fit for purpose. In doing so, we are mindful of feedback from investors, the impact of the COVID-19 pandemic, and the material increase in the scale and scope of the business and growing competition for talent with the entry of new competitors into the land lease sector. Particular areas of focus in the coming year will be:
-
Reviewing our approach to benchmarking KMP salaries;
-
The inclusion of ESG metrics in STI targets for all KMP and executives;
-
The design of our LTI metrics; and
-
Introducing a minimum security holding policy for KMP and Executives.
Page | 15
Directors’ Report (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
The Remuneration and Nomination Committee Charter was amended in FY21 to include broader people and culture initiatives. These areas will have greater emphasis in FY22 as the Committee’s oversight of the Group’s training programs, employee engagement and diversity and inclusion strategies become key priorities.
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 11 November 2021.
==> picture [132 x 55] intentionally omitted <==
Amanda Heyworth Chair - Remuneration and Nomination Committee Adelaide, 18 August 2021
Page | 16
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
REMUNERATION REPORT (AUDITED)
INTRODUCTION
The Board is pleased to present the Remuneration Report for the Group for the year ended 30 June 2021, 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.
1. REMUNERATION GOVERNANCE
1.1. Remuneration Policy
The Group’s Remuneration Policy aims to ensure that remuneration packages properly reflect the person’s duties and responsibilities and that remuneration is competitive in attracting, retaining and motivating high calibre people.
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 security holders.
The remuneration structures take into account a range of factors, including the following:
-
market benchmarking based on the size and scope of the role;
-
the Board’s view of strategic priorities (balancing short-term and long-term performance);
-
level of experience (developing or established in the role) and contribution to the business (flight risk, replaceability, succession planning);
-
the desire to motivate, retain and reward staff for high performance; and
-
expectations of stakeholders, including investors, staff and regulators.
The RNC considers the need to apply discretion at least annually and makes recommendations to the Board which retains full discretion over remuneration.
1.2. Link between remuneration and performance
The Board aims to ensure alignment between the executive KMP remuneration policy and the Group’s performance. Executive KMP remuneration packages are structured to align remuneration outcomes with the interests of security holders and the achievement of strategic objectives.
Page | 17
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
The components of remuneration and their link to Group performance is outlined in the table below:
==> picture [485 x 640] intentionally omitted <==
----- Start of picture text -----
|||||
|---|---|---|---|
|Principles|Remuneration Component|Measure|
|Fixed remuneration|Total Fixed Remuneration (TFR)|External benchmarking undertaken|
|should be fair,|Annual salary, calculated on a total cost basis to|by Guerdon Associates.|
|competitive and|include salary-packaged benefits grossed up for|
|The RNC reviews and makes|
|benchmarked|FBT, employer superannuation contributions, Fixed|
|recommendations to the Board in|
|to comparable|Remuneration Rights (FRR) and other non-cash|relation to TFR levels for executive|
|market roles.|benefits that may be agreed from time to time.|
|KMP at least annually.|
|A significant|Short-Term Incentive (STIs)|STIs are awarded to executive KMP|
|portion of|For achievement of STIs in relation to executive|whose achievements, behaviour and|
|remuneration|KMP, the payment is:|focus meet the Group’s business plan and|
|should be ‘at risk’|individual Key Performance Indicators|
|and awarded to|(KPI’s) measured over the financial year.|
|CEO:|33% cash and 67% deferred|
|executives based|
|equity rights|KPIs comprise:|
|on the achievement|
|of agreed|
|objectives and|CFO and CIO & GC:|50% cash and|Financial outcomes|
|50% deferred equity rights|
|hurdles.|
|Operational and Systems|
|Remuneration|STI equity rights are deferred for 12 months. The|& Process targets|
|deferral element is rights to INA stapled securities,|
|should be aligned|
|plus additional stapled securities equal to the value|
|to the interests|Capital Management|
|of all security|of distributions during the deferral period on a|and Transactions|
|reinvestment basis.|
|holders and build|
|ownership and|STI equity rights vest subject to a Board|People, Culture and|
|alignment.|assessment and a malus provision during the|Health & Safety|
|deferral period where Rights may be forfeited if|
|The Board|underlying earnings growth is not sustainable or|
|maintains sole|circumstances set out in the Rights Plan Rules|
|discretion over|occur (such as fraud, dishonesty, a breach of|
|obligations or material misstatement of Ingenia’s|
|the granting of|
|financial position).|
|equity rights as|
|remuneration to|
|employees.|
|Long-Term Incentive (LTIs)|LTI performance conditions are as|
|LTI equity rights are granted to executive KMP|follows:|
|to align their focus with the Group’s strategy and|
|Total Security holder Return|
|overall financial outcomes.|
|(TSR) measured over three|
|financial years.|
|LTI grants are made in equity rights to ensure|
|alignment with security holders’ interests.|
|Return on Equity (ROE)|
|performance measured in the|
|third year following the LTI grant.|
|Other Employee Ownership Schemes|
|The Ingenia Valued|The purpose of the INVEST Plan is to recognise and reward the contribution of staff by granting|
|Employees Share|employees an ownership interest in Ingenia, in the form of INA securities. Eligible employees|
|Take up Plan|include full time or part-time employees of the Group, with at least 12 months service as at the|
|(INVEST Plan)|date of invitation. Any employee, other than an employee who participates in a Group long|
|term incentive plan, may participate in the Plan. The INVEST Plan has been offered to eligible|
|employees for four consecutive years.|
|Talent Rights Grant|TRG Rights were granted for the first time in FY21 with the purpose of retaining and|
|(TRG)|incentivising non-KMP employees who have been identified as having a key role in the|
|successful achievement of the Group’s strategy. In order to vest, the TRG Rights are subject|
|to the Group’s Rights Plan, employees remaining in service and their satisfactory performance.|
----- End of picture text -----
Page | 18
Directors’ Report (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
1.3. Rights Plan
The current Rights Plan was approved by security holders at the AGM held on 10 November 2020. The Rights Plan provides for the grant of Rights, which upon a determination by the Board that the performance conditions have been met, will result in the issue of stapled securities in the Group for each Right.
The Rights Plan provides for the grant of Fixed Remuneration Rights, Short-Term Incentive Rights and LongTerm Incentive Rights and Talent Rights to KMPs and other eligible employees.
Each vested Right is equal to one Ingenia security plus an additional number of Ingenia securities calculated based on the distributions that would have been paid during the relevant period being reinvested. This entitlement only accrues on Rights that vest and is paid in the form of additional Rights at the time of vesting.
While the current Group Rights Plan allows for the issue of rights to NEDs, there have been no Rights granted to them. The eligibility for NEDs to participate is expected to be removed from the Rights Plan when it is next presented to investors for approval.
1.4. Mix of remuneration components
Executive remuneration packages include a mix of TFR, 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 position remuneration of executive KMP by reference to a range of comparable industry peers and other Australian listed companies of similar size and complexity, whilst also considering the individual’s competence, level of experience and the potential impact of incentives.
2. REMUNERATION OUTCOMES
2.1. Financial performance over the past five years
Despite challenges posed by the COVID-19 pandemic, the Group delivered stable returns, with EBIT, underlying EPS and NAV per security exceeding FY20. This continued a period of sustained growth over the past five years. The Group's income producing sites and security price also grew over the period.
==> picture [393 x 328] intentionally omitted <==
Page | 19
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
==> picture [355 x 219] intentionally omitted <==
The table below sets out further information about the Group’s earnings and movement in security holder wealth and the level of remuneration awarded to KMP for the five years to 30 June 2021:
| FY17 | FY18 | FY19 | FY20 | FY21 | |
|---|---|---|---|---|---|
| Operational metrics | |||||
| Income generating sites at 30 June (#) | 6,999 | 7,170 | 7,775 | 8,614 | 10,379 |
| Financial results | |||||
| Revenue ($'000) | 149,884 | 189,476 | 228,708 | 244,209 | 295,578 |
| EBIT ($’000) | 32,093 | 48,759 | 61,490 | 71,892 | 94,351 |
| Underlying profit ($'000) | 23,521 | 36,771 | 47,221 | 59,109 | 77,234 |
| Statutory profit ($'000) | 26,408 | 34,243 | 29,313 | 31,452 | 72,781 |
| Security based metrics | |||||
| Underlying (Basic) EPS(1)(cents) | 13.0 | 17.7 | 21.0 | 22.1 | 23.6 |
| Statutory (Basic) EPS(1)(cents) | 14.6 | 16.5 | 13.0 | 11.8 | 22.3 |
| Underlying ROE (%) | 5.4 | 7.0 | 8.1 | 7.9 | 8.0 |
| Statutory ROE (%) | 6.1 | 6.5 | 5.0 | 4.2 | 7.6 |
| Net asset value per security ($) | 2.50 | 2.57 | 2.65 | 2.90 | 3.03 |
| Security price at 30 June ($) | 2.60 | 3.08 | 3.24 | 4.49 | 6.14 |
| Distributions (cents) | 10.20 | 10.75 | 11.20 | 10.0 | 10.5 |
| Remuneration awards | |||||
| Average STI awarded to KMP (%) | 67.3 | 90.8 | 80.0 | 66.3 | 76.9(2) |
| Vested LTI awarded to KMP in October(%) (3) | - | - | 66.3 | 79.8 | 70.0 |
(1) Basic earnings per security is based on the weighted average number of securities on issue during the period.
(2) Represents STI received after adjustment was made to CEO and CFO regarding JobKeeper as disclosed in section 2.4.
(3) The current LTI plan was established in FY16 with the first awards under the Plan vesting in FY19. No awards vested in FY17 and FY18 under the Performance Quantum Rights (PQR) plan which was in place prior to establishment of the current Plan.
2.2. Details of KMP
KMP for the year ended 30 June 2021 are those persons identified as having direct or indirect authority and responsibility for planning, directing and controlling the activities of the Group, and include any Executive Director or NED of the Group.
Page | 20
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
KMP of the Group for the year ended 30 June 2021 have been determined by the Board as follows:
| KMP | Position | Term |
|---|---|---|
| Non-Executive KMP | ||
| Jim Hazel | Chairman | Full year |
| Robert Morrison | Deputy Chairman | Full year |
| Amanda Heyworth | Director | Full year |
| Pippa Downes | Director | Full year |
| Gary Shiffman | Director | Full year |
| John McLaren | Alternate Director | Full year |
| Gregory Hayes | Director | Appointed, effective 17 September 2020 |
| Sally Evans | Director | Appointed, effective 1 December 2020 |
| Andrew McEvoy | Director | Resigned, effective 30 September 2020 |
| Executive KMP | ||
| Simon Owen | CEO & Managing Director | Full year |
| Scott Noble | Chief Financial Officer | Full year |
| Natalie Kwok | CIO & General Counsel | Appointed, effective 1 January 2021 |
| Nicole Fisher | Chief Operating Officer | Resigned, effective 31 August 2021 |
As at 30 June 2021, the remuneration mix for Executive KMPs was:
| Maximum Potential Total Remuneration | TFR | STI | LTI | Total |
|---|---|---|---|---|
| Simon Owen (CEO) | $735,000(1) | $575,000 | $670,000 | $1,980,000 |
| Natalie Kwok (CIO & GC) | $440,000 | $176,000 | $160,000(2) | $776,000 |
| Scott Noble(CFO) | $425,000 | $250,750 | $150,000 | $825,750 |
(1) Inclusive of 7,778 FRR’s that were granted in lieu of $35,000 cash.
(2) Excludes 44,446 TRG rights that were granted in FY21 prior to her appointment as KMP. Refer to section 2.6 for further detail.
2.3. Total fixed remuneration of Executive KMP
Total Fixed Remuneration (TFR) is an annual salary, calculated on a total cost basis to include salarypackaged benefits grossed up for fringe benefits tax (FBT), employer superannuation contributions 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 TFR levels for executive KMP at least annually. In reviewing fixed remuneration, the RNC reviews advice from Guerdon Associates on remuneration for comparable roles across a range of active Real Estate Investment Trusts (REITs), aged care and specialised services companies. Passive REITs which outsource property management are excluded from this benchmarking. The appropriate TFR for each individual takes into account their role, experience, tenure and responsibilities. RNC recommendations were approved by the Board.
For the 2021 financial year TFR increased modestly for the CEO and CFO. The increase in CEO remuneration was not paid in cash. It took the form of 7,778 Fixed Remuneration Rights (FRR’s) which were issued following approval from investors at the 2020 AGM.
| KMP | FY21 TFR | FY20 TFR | Movement |
|---|---|---|---|
| Simon Owen (CEO) | $735,000(1) | $700,000 | 5.0% |
| Natalie Kwok (CIO & GC) | $440,000(2) | N/A | NM |
| Scott Noble (CFO) | $425,000 | $410,000 | 3.7% |
| Nicole Fisher(COO) | $68,333(3) | $410,000 | NM |
(1) Inclusive of 7,788 FRR’s that were granted in lieu of $35,000 cash.
(2) Ms Kwok was deemed to be a KMP from 1 January 2021. The FY21 TFR disclosed in the above table is effective from her date of appointment as KMP.
(3) Ms Fisher was deemed to be a KMP for the period 1 July 2020 to 31 August 2020. The FY21 remuneration disclosed in the above table is for the 2 month period that she was KMP.
Data ranges for FY21 executive KMP TFR were provided by Guerdon Associates. The RNC determined the appropriate TFR of individual KMP with reference to these data ranges and the individual role, experience and responsibilities. Those recommendations were approved by the Board.
Page | 21
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Directors’ Report (continued)
2.4. Short-Term Incentive Plan (STIP)
The STI award is subject to achieving ‘threshold’, ‘target’ and ‘stretch’ performance levels, with entitlements calculated on a pro-rata basis between these levels. These KPIs have been chosen as they aim to focus individuals on meeting the Group’s business plan.
The weighting to each of the KPIs is as follows:
| Operational, | Capital | ||||
|---|---|---|---|---|---|
| Systems & | Management and | People, Culture, | |||
| KMP | Financial | Process | Transactions | Health & Safety | Total |
| Simon Owen | 40% | 20% | 20% | 20% | 100% |
| Natalie Kwok | 30% | - | 50% | 20% | 100% |
| Scott Noble | 40% | 35% | 15% | 10% | 100% |
FY21 STI outcomes – Executive KMP
The RNC recommended and the Board approved STIP awards as follows:
| Maximum STI | STI Awarded as % | STI Awarded % | STI Awarded | |
|---|---|---|---|---|
| KMP | (% of TFR) | of maximum STI | (post-adjustment) | (post-adjustment) |
| Simon Owen (CEO) | 78.2% | 86.3% | 71.9% | $413,281 |
| Natalie Kwok (CIO & GC) | 40.0% | 90.0% | 90.0%(1) | $158,400 |
| Scott Noble(CFO) | 59.0% | 82.5% | 68.8% | $172,391 |
(1) As Ms Kwok was not a KMP for the period that JobKeeper was received, no adjustment was made to her STI award.
FY21 Short-Term Incentives were awarded to KMPs in the range of 68.8% to 90.0%, post-adjustment. The Group recognised JobKeeper of $3.4 million after repaying part of its entitlement to reflect improved trading conditions. JobKeeper was removed from the results for the purpose of calculating adjusted STI outcomes.
In addition, the Board exercised its discretion to adjust the CEO and CFO STI award for the two months that JobKeeper was retained, reducing overall KMP STI awards from an average of 86.3% to an average of 76.9%. The resulting $117,000 adjustment will be redistributed to front line staff to provide further recognition of their contribution to the safety and well-being of residents and guests during COVID-19.
Under the FY21 Rights Plan, 33% of the maximum STI for the CEO and 50% for the CFO and CIO & GC will be paid in cash, with the balance being a deferred equity element. The CEO’s maximum potential FY21 STIP deferred equity component was approved by security holders at the AGM held on 10 November 2020.
The FY21 STI Equity Rights are subject to the following terms and conditions:
-
A one-year deferral period and are eligible to vest on the date that is 12 months following the grant date, which is expected to be 1 October 2021;
-
A profit sustainability and ‘malus’ provision during the deferral period;
-
From the vesting date the executive may exercise their rights and have the relevant number of Ingenia securities issued in accordance with a prescribed formula; no amount is payable by the executive KMP for the issue or transfer of Ingenia securities to the executive KMP.
The KPIs specific to the executive are outlined above.
Page | 22
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
The key considerations in assessing performance against the FY21 KPIs are:
==> picture [485 x 660] intentionally omitted <==
----- Start of picture text -----
Key considerations
KPI in achievement Achievement Commentary
EBIT to exceed threshold level. EBIT 31% growth on FY20.
Underlying earnings per security
Underlying EPS 7% growth
to exceed threshold level.
on FY20.
Financial Deliver cost management
outcomes. Sound cost management.
Home settlements up 17% on
prior year.
Rental and tourism occupancy
Achievement of rental growth growth.
and operations and sales
metrics that deliver on business
Resident satisfaction.
strategy (established for each
executive KMP specific to
Operational, their area of responsibility). Same store rent growth.
Systems & Drive process and system
Resident finance launched.
Process efficiencies resulting in
improvements/innovations to
further commercial prosperity. Green home accreditation
progressed.
Environmental initiatives
implemented.
Debt facilities secured, including
CEFC loan.
Capital available on competitive
pricing and flexible terms to
Funds management strategy
fund high quality deal flow
Capital progressed.
and development pipeline.
Management
and Transactions $215.0 million assets acquired.
New executives recruited
with proven leadership and
commercial capability in the
property and tourism sector.
Cultivate and contribute to a
mutually supportive, aligned and Development and succession
highly effective executive team. program in place with
succession as a KPI for all senior
Succession planning in place management.
for key roles.
Champion and demonstrate Only one incident of COVID-
People, Culture, safe systems of work. Identify 19 in the Group’s communities,
Health & Safety hazards and reinforce residents, guests and staff.
commitment to safe and
efficient work practices. Lower average cost of claims
compared to prior year.
Safety management system
in place driven by KMP.
Key: Stretch Between stretch and target
----- End of picture text -----
Page | 23
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Directors’ Report (continued)
2.5. Long-Term Incentive Plan (LTIP)
The objective of the Group’s LTIP is to align the ‘at risk’ compensation of executives with long-term security holder returns whilst also acting as a mechanism to retain key talent.
Details of the FY20 LTIP Performance Conditions can be found in the 30 June 2020 Remuneration Report, available on the Group’s website.
FY21 LTIP Rights will vest subject to the following Performance Conditions.
Relative TSR Performance Condition (50%)
The Relative TSR hurdle is growth in Ingenia’s TSR relative to growth in the ASX 200 A-REIT index (Index), measured over a three-year period ending on 30 September 2023. Total TSR is the growth in the INA 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 of the performance period and the 30 days up to and including the end-trading day of the performance period.
| INA’s TSR | % of LTIP Rights that vest | |
|---|---|---|
| At or below Threshold | Equal to or less than Index total | Nil |
| return + 1% | ||
| Between Threshold and | Between Index total return + 1% and | 10% plus an additional amount |
| Maximum | Index total return + 5% | progressively vesting on a |
| straight-line basis between | ||
| Threshold and Maximum | ||
| Maximum | Equal to or greater than Index total | 100% |
| return + 5% |
ROE Performance Condition (50%)
The ROE Performance Condition is intended to focus executive KMP on improving medium to long-term return on investment.
ROE is defined as underlying profit divided by weighted average net assets (excluding the impact of asset revaluations on net assets between LTI issue date and the LTI vesting date). For FY21, the relevant metric is ROE achieved for FY23 on the following basis:
| ROE | % of LTIP Rights that vest | |
|---|---|---|
| At or below Threshold | Less than 6% | Nil |
| Between Threshold and | Between 6% and 9% | 10% plus an additional amount |
| Maximum | progressively vesting on a | |
| straight-line basis between | ||
| Threshold and Maximum | ||
| Maximum | Equal to or greater than 9% | 100% |
The FY21 LTIP methodology determines security value as the VWAP of Ingenia securities in the 30-day trading period ending on 1 October 2020. The number of LTIP Rights granted in FY21 was calculated by dividing the LTIP award by the security value (as defined above).
FY21 LTIP Rights grants will be entitled 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 security holders. This entitlement only accrues on rights that vest and is paid in the form of additional rights at the time of vesting. Executives do not receive distributions (cash or accrued) on securities underlying any Rights that do not vest or remain unexercised.
Page | 24
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
LTIPs Awarded in FY21
FY18 LTIP rights were tested on 1 October 2020 resulting in the combined vesting of 211,458 rights for Mr Owen, Ms Kwok and Mr Noble. This represented 55.5% of total FY18 LTIP rights on issue based on the full achievement of the TSR and EBIT CAGR conditions and nil achievement of the ROE condition, as shown below.
| LTIP % | ||||
|---|---|---|---|---|
| LTIP hurdles | Weighting | Threshold | Performance | achieved |
| TSR | 40.0% | Index +1% | Maximum achieved | 40.0% |
| (ASX-300 Industrials) | INA TSR of 90.5% | |||
| ROE | 30.0% | Equal to or greater | Threshold not met | - |
| than 9% | ||||
| 3 year EBIT CAGR | 30.0% | Greater than 10% | Maximum achieved | 30.0% |
| CAGR | EBIT CAGR of 30.0% | |||
| 100.0% | 70.0% |
Unvested LTIP Rights held by KMP during the year were:
| Balance | Balance | ||||
|---|---|---|---|---|---|
| 1 July2020 | Granted | Vested | Lapsed | 30 June 2021 | |
| Directors | |||||
| Simon Owen | 533,134 | 163,729 | (158,806) | (61,699) | 476,358 |
| Executives | |||||
| Natalie Kwok | 57,873 | 37,093 | (16,445) | (6,388) | 72,133 |
| Scott Noble | 124,996 | 36,718 | (36,207) | (14,067) | 111,440 |
| Total | 716,003 | 237,540 | (211,458) | (82,154) | 659,931 |
Granted rights issued include both new issues and distribution entitlement factor on vested rights. Refer to Note 32 for a summary of all vested and unvested rights.
Summary of LTIPs on issue to KMP
The following table sets out all LTIPs granted to-date and not vested at 30 June 2021.
| Fair value | |||||||
|---|---|---|---|---|---|---|---|
| of rights | Maximum | ||||||
| Number of | per award | to expense | |||||
| Scheme | rights | at award | Fair value | Vesting | in future | ||
| KMP | year | granted | date | Grant date | of rights | date | years |
| Simon Owen | FY21 | 148,889 | $2.61 | 10-Nov-20(1) | $388,600 | 1-Oct-23 | $291,329 |
| FY20 | 146,052 | $1.61 | 12-Nov-19(2) | $234,945 | 1-Oct-22 | $97,894 | |
| FY19 | 181,417 | $1.22 | 13-Oct-18(3) | $221,641 | 1-Oct-21 | $18,470 | |
| Natalie Kwok | FY21 | 35,556 | $2.61 | 1-Oct-20 | $92,801 | 1-Oct-23 | $69,572 |
| FY20 | 17,110 | $1.61 | 1-Oct-19 | $27,524 | 1-Oct-22 | $11,468 | |
| FY19 | 19,467 | $1.22 | 1-Oct-18 | $23,783 | 1-Oct-21 | $1,982 | |
| Scott Noble | FY21 | 33,334 | $2.61 | 1-Oct-20 | $87,002 | 1-Oct-23 | $65,224 |
| FY20 | 38,234 | $1.61 | 1-Oct-19 | $61,505 | 1-Oct-22 | $25,627 | |
| FY19 | 39,872 | $1.22 | 1-Oct-18 | $48,712 | 1-Oct-21 | $4,059 | |
| Total | 659,931 | $1,186,513 | $585,625 |
(1) Grant date following the 2020 AGM with price based on 30-day VWAP at 1 October 2020 to align with other executives.
(2) Grant date following the 2019 AGM with price based on 30-day VWAP at 1 October 2019 to align with other executives.
(3) Grant date following the 2018 AGM with price based on 30-day VWAP at 1 October 2018 to align with other executives.
In addition, Mr Owen holds 360,729 vested Rights and Ms Kwok holds 16,445 vested Rights that they have not exercised. Vested rights expire 15 years from the grant date of the LTI Rights and STI Rights.
Page | 25
Directors’ Report (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
2.6. Talent Rights Grant
During FY21, TRG Rights were granted with the purpose of retaining and incentivising non-KMP employees who have been identified as having a key role in the successful achievement of the Group’s strategy. In order to vest, the TRG Rights are subject to the Groups Rights Plan, employees remaining in service and their satisfactory performance.
Prior to her appointment as a KMP Ms Kwok was granted 44,446 TRG Rights, with 50% vesting on 31 July 2022 and the remaining 50% vesting on 31 July 2023.
2.7. Executive Remuneration for FY21
The following tables outline the remuneration provided to executive KMP for FY20 and FY21. Separate to the numbers outlined below, the Group accrues annual leave and long service leave in accordance with statutory requirements.
Reported Remuneration - Statutory presentation
| FY21 Executive KMP Financial Year |
Short-Term | Short-Term | Post- employment |
Share-basedpayments | Share-basedpayments | Performance related |
|
|---|---|---|---|---|---|---|---|
| Salary STI(1) Cash ($) ($) |
Total ($) |
Superannuation Benefits ($) |
STI Deferred Rights(1) ($) |
LTI & TRG(2) expense ($) |
Total ($) |
STI, LTI & TRG LTI + TRG (%) (%) |
|
| Simon Owen Chief Executive Officer 2021 2020 Natalie Kwok(3) Chief Investment Officer & General Counsel 2021 2020 Scott Noble Chief Financial Officer 2021 2020 Nicole Fisher(4) Chief Operating Officer 2021 2020 |
713,306 137,760 663,328 - 209,153 79,200 - - 403,306 86,195 380,020 78,720 62,405 - 380,020 79,680 |
851,066 663,328 288,353 - 489,501 458,740 62,405 459,700 |
21,694 21,003 10,847 - 21,694 21,003 5,928 21,003 |
321,458 296,843 79,200 - 79,087 86,667 46,080 85,767 |
263,972 203,242 64,849 - 61,692 44,462 39,710 45,895 |
1,458,190 1,184,416 443,249 - 651,974 610,872 154,123 612,365 |
50 18 42 17 50 15 - - 35 9 34 7 56 26 35 7 |
| Total 2021 |
1,388,170 303,155 |
1,691,325 | 60,163 | 525,825 | 430,223 | 2,707,536 | 47 16 |
| Total 2020 |
1,423,368 158,400 |
1,581,768 | 63,009 | 469,277 | 293,599 | 2,407,653 | 38 12 |
(1) Cash STIs were accrued in the year ended 30 June 2021. Deferred STI Rights are expensed evenly over the performance and deferral periods.
(2) LTI expense is inclusive of deferred LTIP and TRG expensed evenly over the performance and deferral periods.
(3) Ms Kwok was deemed to be a KMP from 1 January 2021. The FY21 salary, superannuation benefits and LTI & TRG expense disclosed in the above table is for the
6 month period to 30 June 2021. The STI cash and deferred rights expense disclosed in the above table is for the full twelve month period.
(4) Ms Fisher was deemed to be a KMP for the period 1 July 2020 to 31 August 2020. The FY21 remuneration disclosed in the above table is for the 2 month period
that she was KMP. The above table does not include the 3 month ex-gratia payment that was granted to Ms Fisher, refer to section 4.1 for additional information
Page | 26
Directors’ Report (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Reported remuneration - Actual amounts received or realised
| FY21 Executive KMP Financial Year TFR STI awarded and received as cash(3) ($) ($) |
Total cash payments in relation to the financial year ($) |
Previous years' STI that vested(4) Previous years' LTI that vested(4) ($) ($) |
Previous years' STI that vested(4) Previous years' LTI that vested(4) ($) ($) |
Total remuneration (received and/or realised) ($) |
Awards which lapsed or were forfeited(5) ($) |
|---|---|---|---|---|---|
| Simon Owen Chief Executive Officer 2021 735,000 137,760 2020 684,331 - Natalie Kwok(1) Chief Investment Officer & General Counsel 2021 230,847 79,200 2020 - - Scott Noble Chief Financial Officer 2021 425,000 86,195 2020 401,023 78,720 Nicole Fisher(2) Chief Operating Officer 2021 68,333 - 2020 401,023 79,680 |
872,760 684,331 310,047 - 511,195 479,743 68,333 480,703 |
386,366 509,812 - - 113,225 145,361 113,225 145,361 |
714,627 434,552 - - 162,932 - 150,714 83,994 |
1,973,753 1,628,695 310,047 - 787,352 625,104 332,272 710,058 |
277,646 98,710 - - 63,302 - 58,550 19,079 |
| Total 2021 1,459,180 303,155 |
1,762,335 | 612,816 | 1,028,273 | 3,403,424 | 399,498 |
| Total 2020 1,486,377 158,400 |
1,644,777 | 800,534 | 518,546 | 2,963,857 | 117,789 |
(1) Ms Kwok was deemed to be a KMP from 1 January 2021. The FY21 salary, superannuation benefits and LTI & TRG expense disclosed in the above table is for the
6 month period to 30 June 2021. The STI cash and deferred rights expense disclosed in the above table is for the full twelve month period.
(2) Ms Fisher was deemed to be a KMP for the period 1 July 2020 to 31 August 2020. The FY21 remuneration disclosed in the above table is for the 2 month period that she was KMP. The above table does not include the 3 month ex-gratia payment that was granted to Ms Fisher, refer to section 4.1 for additional information
(3) Represents 33% of Mr Owen’s STI award and 50% of Ms Kwok’s and Mr Noble’s STI award. The remaining share of their respective STI was deferred in Rights which vest 12 months following the performance year.
(4) This represents the value of all prior years’ deferred STI, LTI and TRG Rights that vested during FY21 based on the 30 day VWAP up to the 1 October 2020 vesting date of $4.50 (1 October 2019: $3.92).
(5) The value shown represents the value of any prior year equity awards that lapsed or were forfeited during the financial year. The FY21 values are based on the 30 day VWAP up to the 1 October 2020 vesting date of $4.50 (1 October 2019: $3.92).
3. NON-EXECUTIVE DIRECTORS’ REMUNERATION
The Group’s remuneration policy for Non-Executive Directors (NEDs) aims to ensure that the Group attracts and retains suitably skilled and experienced individuals to serve on the Board and to remunerate them appropriately for their time, expertise and responsibilities and liabilities as public company directors.
The Remuneration & Nomination Committee is responsible for reviewing and recommending to the Board any changes to Board and Committee remuneration, considering the size and scope of the Group’s activities and the responsibilities and liabilities of directors. In developing its recommendations, the Committee may take advice from external consultants.
NEDs are remunerated by way of cash and mandated superannuation. They do not participate in performance-based remuneration plans unless approved by security holders. The Group currently has no intention to remunerate NEDs by any way other than cash benefits.
The Board has introduced a policy guideline for NEDs to hold the equivalent of one year’s gross fees in Ingenia securities within a period of three years from the date of appointment. Once this hurdle has been met, NEDs are considered compliant with this guideline. All independent NEDs have self-funded the purchase of Ingenia securities on market as shown below in section 3.2.
3.1. Non-Executive Directors’ Fees
The NED fee is reviewed annually with any changes effective 1 December. Annual NED fees, inclusive of superannuation, are detailed below:
| 1 Dec 2020 | 1 Dec 2019 | |
|---|---|---|
| Chairman | $206,000 | $196,500 |
| Non-Executive Director | $104,000 | $101,500 |
| Deputy Chairman | $21,000 | $20,500 |
| Committee Chair | $15,750 | $15,350 |
| Committee Member | $2,650 | $2,600 |
Page | 27
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
3.2. Non-Executive Directors’ Remuneration
The maximum aggregate fee pool available to NEDs is $1,000,000 as stipulated in the Constitution that was adopted prior to the Group’s internalisation in 2012. Total remuneration paid to Directors in FY21 was $760,835, well below the total remuneration available to Directors.
The following table outlines the remuneration provided to NEDs for FY21 and FY20, inclusive of superannuation, and their compliance with the policy outlined above in relation to self-funding a security holding in excess of one year’s gross Director fees.
| FY21 | FY20 | Compliance with security | |
|---|---|---|---|
| NEDs – Directors’ fees | ($) | ($) | holding policy |
| Jim Hazel | 202,804 | 188,509 | Yes |
| Robert Morrison | 141,963 | 133,848 | Yes |
| Amanda Heyworth | 119,625 | 125,398 | Yes |
| Pippa Downes | 121,171 | 58,887 | Yes |
| Gregory Hayes | 85,489 | - | Appointed, 17 Sep 2020(1) |
| Sally Evans | 63,758 | - | Appointed, 1 Dec 2020(1) |
| Gary Shiffman(2) | - | - | Yes(3) |
| John McLaren (Alternate)(2) | - | - | Yes(3) |
| Former Non-Executive Directors | |||
| Andrew McEvoy | 26,025 | 101,238 | N/A |
| Valerie Lyons | - | 43,333 | N/A |
| Total | 760,835 | 651,213 |
(1) Mr Hayes and Ms Evans have three years from appointment date to satisfy the minimum holding requirement for NEDs.
(2) Mr Shiffman is the appointed Nominee Director of Sun Communities which is entitled to appoint a Director to the Board of ICH, in accordance with the Subscription Agreement between ICH and Sun Communities which was entered into on 7 November 2018. Mr Shiffman appointed Mr McLaren as his Alternate Director effective 18 February 2019. As nominees of Sun Communities neither Mr Shiffman nor Mr McLaren are remunerated by ICH.
(3) Mr Shiffman and Mr McLaren are considered to be in compliance with the NEDs security holding policy given they are a related party of Sun INA Equity LLC, a substantial security holder of the Group.
In addition to the above fees, all NEDs receive reimbursement for reasonable travel, accommodation and other expenses incurred while undertaking Ingenia business.
4. OTHER REMUNERATION INFORMATION
4.1. Remuneration governance
The Board has an established RNC, which is directly responsible for reviewing and recommending remuneration arrangements for non-executive directors (NEDs), the Managing Director (MD) and Chief Executive Officer (CEO) and senior executives who report directly to the CEO.
The RNC comprises the following, independent NEDs:
-
Amanda Heyworth (Chair);
-
Robert Morrison;
-
Sally Evans (appointed, effective, 2 December 2020); and
-
Andrew McEvoy (resigned, effective 30 September 2020).
The RNC provides oversight for KMP and other executives, ensuring remuneration is 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.
Other responsibilities of the RNC include: oversee the management of culture; review and monitor the succession plan for the Executive team; review and oversee implementation of the Group’s diversity and inclusion strategy and; monitor and oversee talent development and employee engagement initiatives.
The RNC is required to meet regularly throughout the year (a minimum of 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.
Page | 28
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Use of discretion
Discretion adjustments are only made in exceptional circumstances which would have a material impact on reward and incentive outcomes. Such adjustments seek to align executive outcomes with company performance and investor experience, taking into account fairness for all stakeholders (investors, customers, employees, regulators and the community), and any breaches of reporting, audit, risk, compliance or regulatory obligations.
During FY21, the Board exercised its discretion to reduce the STI payment to the CEO and CFO and to grant Ms Fisher, in addition to her contractual obligations, an ex-gratia payment of $0.1 million representing 3 months of her TFR and the retention of her FY19 and FY20 LTIP Rights, and FY20 STIP deferred component, which will vest pursuant to the Plan Rules.
4.2. External remuneration advisers
Guerdon Associates, initially engaged in March 2014, provided independent remuneration advice during FY21 in respect of KMP. Guerdon Associates have been commissioned by, engaged with, and addressed reports directly to the Chair of the RNC.
The Board is satisfied that the remuneration advice from Guerdon Associates was made free from undue influence of the KMP in respect of whom the advice related. A declaration of independence from Guerdon Associates was provided to the Board in respect of their engagement and their reports to the RNC.
While remuneration services were received, no remuneration recommendations as defined under Division 1, Part 1.2.98B of the Corporations Act, were made by Guerdon Associates.
4.3. Ingenia Communities Group equity held by key management personnel
The table below shows securities held indirectly or beneficially by each KMP, including their related parties (excluding unvested equity holdings where applicable – refer to section 2.5 and Note 32). This table highlights the direct exposure that each Director and executive KMP has to the Ingenia Communities security price.
| Balance | Balance | |||
|---|---|---|---|---|
| 1 July2020 | Acquisitions | Disposals | 30 June 2021 | |
| Non-Executive KMP | ||||
| Jim Hazel | 418,541 | - | - | 418,541 |
| Robert Morrison | 202,837 | 22,000 | - | 224,837 |
| Amanda Heyworth | 178,641 | - | - | 178,641 |
| Pippa Downes | 32,148 | - | - | 32,148 |
| Gregory Hayes | - | - | - | - |
| Sally Evans | - | - | - | - |
| Gary Shiffman(1) | 32,572,582 | 635,928 | - | 33,208,510 |
| John McLaren(1) | 32,572,582 | 635,928 | - | 33,208,510 |
| Executive KMP | ||||
| Simon Owen(2) | 1,445,658 | - | (41,000) | 1,404,658 |
| Natalie Kwok | 20,342 | 411 | - | 20,753 |
| Scott Noble(3) | 35,195 | 69,173 | (71,368) | 33,000 |
(1) The securities held by Mr Shiffman and Mr McLaren are beneficially owned by Sun Communities and represent the same securities.
(2) Mr Owen disposed of securities in FY21 to meet personal tax obligations.
(3) A portion of securities acquired by Mr Noble result from the exercise of FY18 LTIP and FY19 STIP Rights which vested in FY21.
Mr McEvoy’s opening security holding at 1 July 2020 was 39,916 and at the date of his resignation (30 September 2020) was 40,171 reflecting acquisitions of 255 in the period up until his resignation. Ms Fisher’s opening security holding at 1 July 2020 was 245,065 and was unchanged in the period up until the date she ceased to be a KMP, 31 August 2020.
4.4. Executive KMP Employment Contracts and Termination Arrangements
Contract terms
The Managing Director and other Executive KMP are on rolling contracts until notice of termination is given by either Ingenia Communities Group or the relevant Executive KMP. The notice period for the Managing Director and other Executive KMP is twelve and six months respectively. In appropriate circumstances, payment may be made in lieu of notice, which would include pro rata fixed remuneration and statutory entitlements.
Page | 29
Directors’ Report (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
Other contract terms are noted below:
| CEO & MD | CIO & GC | CFO | ||||
|---|---|---|---|---|---|---|
| Fixed remuneration | Total fixed remuneration | includes cash salary, superannuation, | FRR and other non- | |||
| cash benefits. | ||||||
| Variable | • | Eligible for STI of up | • | Eligible for STI of up to | • | Eligible for STI of up to |
| remuneration(1) | to 78.2% for any one | 40.0% for any one year | 59.0% for any one year | |||
| year of the fixed | of fixed annual | of fixed annual | ||||
| annual | remuneration, of which | remuneration, of which | ||||
| remuneration, of | 50% is in the form of | 50% is in the form of | ||||
| which 66.6% is in the | deferred equity. | deferred equity. | ||||
| form of deferred | • | Eligible for LTI of up to | • | Eligible for LTI of up to | ||
| equity. | 36.4% for any one year | 35.3% for any one year | ||||
| • | Eligible for LTI of up | of fixed annual | of fixed annual | |||
| to 91.2% for any one | remuneration. | remuneration. | ||||
| year of fixed annual | ||||||
| remuneration. | ||||||
| Non-compete period | 12 months | |||||
| Non-solicitation period | 12 months |
(1) The Board may withdraw or vary the STI and LTI schemes at any time by written notice to the Executive, provided the scheme will not be varied or withdrawn part way through a financial year in respect of that same financial year.
Treatment of Rights
Subject to Board discretion (including on cessation of employment), fraud or dishonesty, reorganisations and divestment, change of control and Board powers, a Right granted under the Rights Plan will not vest unless the conditions advised to the Participant have been satisfied. The Board may, in its discretion, determine that a Right vests prior to the date specified by the Board.
Subject to the Board’s overriding discretion, an unvested Right granted to a Participant will lapse upon the earliest to occur of:
-
the date specified by the Board;
-
an event relating to title of the rights, cessation of employment (if determined by the Board in its discretion), fraud or dishonesty, reorganisations and divestments or change of control;
-
failure to meet the conditions by the end of the Period; or
-
• the fifteenth anniversary of the date the Right was granted.
Where a Participant holding unvested Rights ceases to be an employee of the Group, the Participant may continue to hold those unvested Rights unless or until the Board exercises its discretion to determine that some or all of those Rights:
-
lapse;
-
are forfeited;
-
vest (immediately or subject to conditions);
-
are only exercisable for a specified period, and will otherwise lapse; or
-
are no longer subject to some of the restrictions (including Vesting Conditions) that previously applied.
Signed in accordance with resolution of the Directors.
Amanda Heyworth
Chair - Remuneration and Nomination Committee Adelaide, 18 August 2021
Page | 30
Ernst & Young Tel: +61 2 9248 5555 200 George Street Fax: +61 2 9248 5959 Sydney NSW 2000 Australia ey.com/au GPO Box 2646 Sydney NSW 2001
==> picture [86 x 101] intentionally omitted <==
Auditor’s Independence Declaration to the Directors of Ingenia Communities Holdings Limited
As lead auditor for the audit of the financial report of Ingenia Communities Holdings Limited for the financial year ended 30 June 2021, I declare to the best of my knowledge and belief, there have been:
-
a) No contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the audit ; and
-
b) No contraventions of any applicable code of professional conduct in relation to the audit.
This declaration is in respect of Ingenia Communities Holdings Limited and the entities it controlled during the financial year.
==> picture [122 x 39] intentionally omitted <==
Ernst & Young
==> picture [110 x 60] intentionally omitted <==
Yvonne Barnikel Partner 18 August 2021
Page | 31
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
Consolidated Statement of Comprehensive Income
Ingenia Communities Holdings Limited For the year ended 30 June 2021
| Note Lifestyle homes sales Residential rental income Tourism rental income Annuals rental income Other revenue 5 Revenue Cost of lifestyle homes sold Employee expenses Property expenses Administrative expenses Operational, marketing and selling expenses Service station expenses Depreciation and amortisation expense 12,13,14 Operating profit before interest and tax Net finance expense 6 Operating profit before tax Share of joint venture profit 15 Net (loss)/gain on change in fair value of: Investment properties 11(b) Financial liabilities Investments and other financial instruments Other Profit before income tax Income tax (expense)/benefit 7 Net profit for the year Total comprehensive income for the year net of income tax Distributions per security paid(1) Earnings/(loss) per security: Basic earnings/(loss) Per security 4(a) Per security attributable to parent 4(b),33 Diluted earnings/(loss) per security Per security 4(a) Per security attributable to parent 4(b),33 |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 143,100 126,840 64,103 54,155 53,828 35,508 4,646 4,462 29,901 23,244 |
|
| 295,578 244,209 |
|
| (75,321) (66,994) (58,251) (49,929) (31,975) (27,425) (10,968) (8,014) (12,372) (10,432) (8,477) (6,279) (3,863) (3,244) |
|
| 94,351 71,892 |
|
| (4,961) (6,649) |
|
| 89,390 65,243 |
|
| 840 134 (3,270) (33,807) (5,135) (2,195) 1,702 32 (516) (1,567) |
|
| 83,011 27,840 |
|
| (10,230) 3,612 |
|
| 72,781 31,452 |
|
| 72,781 31,452 |
|
| 30 Jun 2021 30 Jun 2020 Cents Cents |
|
| 9.4 11.4 22.3 11.8 1.0 (1.0) 22.1 11.7 1.0 (1.0) |
(1) Distributions relate to the amount paid during the financial year. A final FY21 distribution of 5.5 cps was declared on 18 August 2021 (payment due on 23 September 2021) resulting in a total FY21 distribution of 10.5 cps.
Notes to the Consolidated Financial Statements are included on pages 36 to 78.
Page | 32
Consolidated Balance Sheet
Ingenia Communities Holdings Limited As at 30 June 2021
| Note Current assets Cash and cash equivalents Trade and other receivables 8 Inventories 9 Assets held for sale 10(a) Total current assets Non-current assets Trade and other receivables 8 Investment properties 11 Investment in a joint venture 15 Other financial assets 16 Plant and equipment 12 Intangibles 13 Right-of-use assets 14 Deferred tax asset 18 Total non-current assets Total assets Current liabilities Trade and other payables 19 Borrowings 20 Employee liabilities Other financial liabilities 21 Provision for income tax Liabilities held for sale 10(b) Total current liabilities Non-current liabilities Borrowings 20 Other financial liabilities 21 Employee liabilities Other payables 19 Total non-current liabilities Total liabilities Net assets Equity Issued securities 22(a) Reserves 23 Accumulated losses 24 Total equity Net asset value per security ($) |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 18,797 10,751 6,334 8,794 13,550 36,201 9,600 32,623 |
|
| 48,281 88,369 |
|
| 1,731 1,892 1,231,336 943,958 32,767 15,926 13,924 13,862 6,867 5,158 8,486 8,339 4,039 2,221 6,958 13,129 |
|
| 1,306,108 1,004,485 |
|
| 1,354,389 1,092,854 |
|
| 56,353 41,488 2,442 1,849 3,218 2,481 4,045 3,577 3,825 1,486 - 5,175 |
|
| 69,883 56,056 |
|
| 271,893 83,549 13,092 9,588 806 640 5,682 - |
|
| 291,473 93,777 |
|
| 361,356 149,833 |
|
| 993,033 943,021 |
|
| 1,229,730 1,218,908 (4,867) (1,933) (231,830) (273,954) |
|
| 993,033 943,021 |
|
| $3.03 $ 2.90 |
Notes to the Consolidated Financial Statements are included on pages 36 to 78.
Page | 33
Consolidated Cash Flow Statement
Ingenia Communities Holdings Limited For the year ended 30 June 2021
| Note Cash flows from operating activities Rental and other property income Property and other expenses Government subsidy Proceeds from sale of lifestyle homes Purchase of lifestyle homes Proceeds from sale of service station inventory Purchase of service station inventory Net movement in resident loans Interest received Borrowing costs paid Income tax paid 35 Cash flows from investing activities Payments for acquisition of investment properties Additions to investment properties Purchase and additions of plant and equipment Purchase and additions of intangible asset Proceeds from sale of investment properties Payments for acquisition of financial assets Net payments for acquisition of subsidiaries 17 Investment in joint venture Other Cash flows from financing activities Proceeds from issue of stapled securities Payments for security issue costs Distributions to security holders Proceeds from borrowings Repayment of borrowings Payments for debt issue costs Payments for derivatives and financial instruments Payment for securities under security plan Other Net increase/(decrease) in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 159,498 116,115 (120,879) (102,656) 4,819 2,906 156,116 140,372 (55,425) (80,887) 10,761 8,082 (9,368) (6,966) (137) (465) 15 85 (6,034) (9,398) (1,720) - |
|
| 137,646 67,188 |
|
| (209,869) (85,600) (63,669) (77,390) (3,473) (2,088) (1,221) (656) 16,502 2,591 - (13,847) - (5,923) (16,000) (4,200) 2,105 - |
|
| (275,625) (187,113) |
|
| 10,879 328,337 (57) (9,846) (30,657) (28,877) 249,500 201,000 (72,500) (369,000) (1,938) (698) (343) (2,496) (5,000) (4,980) (3,859) (2,949) |
|
| 146,025 110,491 |
|
| 8,046 (9,434) |
|
| 10,751 20,185 |
|
| 18,797 10,751 |
Notes to the Consolidated Financial Statements are included on pages 36 to 78.
Page | 34
Consolidated Statement of Changes in Equity
Ingenia Communities Holdings Limited For the year ended 30 June 2021
| Note Carrying value 1 Jul 2020 Net profit Total comprehensive income for the year Transactions with security holders in their capacity as security holders: Issue of securities 22(a) Share based payment transactions 23 Payment of distributions to security holders 24 Payments to employee share trust 23 Carrying value 30 Jun 2021 |
Attributable to securityholders |
|---|---|
| Ingenia Communities Holdings Limited Issued Capital Reserves Retained Earnings Total ICF & ICMT Total Equity $’000 $’000 $’000 $’000 $’000 $’000 |
|
| 36,187 (1,933) 38,353 72,607 870,414 943,021 - - 36,070 36,070 36,711 72,781 |
|
| - - 36,070 36,070 36,711 72,781 |
|
| 953 - - 953 9,869 10,822 - 2,066 - 2,066 - 2,066 - - - - (30,657) (30,657) - (5,000) - (5,000) - (5,000) |
|
| 37,140 (4,867) 74,423 106,696 886,337 993,033 |
| Note Carrying value 1 Jul 2019 Net profit Total comprehensive income for the year Transactions with security holders in their capacity as security holders: Issue of securities 22(a) Share based payment transactions 23 Payment of distributions to security holders 24 Payments to employee share trust 23 Carrying value 30 Jun 2020 |
Attributable to securityholders |
|---|---|
| Ingenia Communities Holdings Limited Issued Capital Reserves Retained Earnings Total ICF & ICMT Total Equity $’000 $’000 $’000 $’000 $’000 $’000 |
|
| 12,985 1,933 20,194 35,112 590,635 625,747 - - 18,085 18,085 13,367 31,452 |
|
| - - 18,085 18,085 13,367 31,452 |
|
| 23,202 - - 23,202 295,289 318,491 - 884 74 958 - 958 - - - - (28,877) (28,877) - (4,750) - (4,750) - (4,750) |
|
| 36,187 (1,933) 38,353 72,607 870,414 943,021 |
Notes to the Consolidated Financial Statements are included on pages 36 to 78.
Page | 35
Notes to the Financial Statements
Ingenia Communities Holdings Limited For the year ended 30 June 2021
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 security holders 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 2021 was authorised for issue by the Directors on 18 August 2021.
(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 (“AASB”) and the Corporations Act 2001 .
The financial report complies with Australian Accounting Standards as issued by the AASB and International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board.
As permitted by Instrument 2015/838, 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 as permitted by Instrument 2016/191.
The financial report is prepared on a historical cost basis, except for investment properties, residents’ loans, derivative financial instruments, other financial assets and other financial liabilities, which are measured at fair value.
Where appropriate, comparative amounts have been restated to ensure consistency of disclosure throughout the financial report.
(c) Adoption of new and revised accounting standards
New accounting standards, amendments to accounting standards, and interpretations have been published that are not mandatory for the current reporting period and are not expected to have a material impact on the Group’s future financial reporting.
The Group assessed the impact of the recently published IFRIC agenda decision on Accounting for cloud computing costs. Based on analysis performed, the impact of the adoption of the IFRIC agenda decision is immaterial.
In June 2021, IFRIC published an agenda decision in relation to the accounting treatment when determining net realisable value (NRV) of inventories, in particular what costs are necessary to sell inventories under AASB 102 Inventories . The Group is currently assessing the impact the agenda decision will have on its current accounting policy and whether an adjustment to inventory may be necessary. Accordingly, the exact impact of the IFRIC agenda decision on the Group cannot be reliably estimated at the date of this report, however based on preliminary analysis performed, the Group expects an immaterial impact from the adoption of the IFRIC agenda decision. The Group expects to complete the implementation of the above IFRIC agenda decision as part of its 31 December 2021 reporting.
Page | 36
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(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. Intercompany balances and transactions, including dividends and unrealised gains and losses from intragroup 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 fair value aggregate of the consideration transferred at acquisition. For each business combination, the Group elects whether to measure the non-controlling interest in the acquiree at fair value or the proportionate share of the acquiree’s identifiable net assets. Acquisition costs are expensed and included in other expenses.
When the Group acquires a business, it assesses 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 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 consideration transferred and the amount recognised for non-controlling interest over the fair value of net identifiable assets acquired and liabilities assumed.
Goodwill is tested annually for impairment, or more frequently if changes in circumstances indicate that it might impaired. An impairment loss is recognised when the carrying amount of the asset exceeds its recoverable amount, calculated as the higher of fair value less costs of disposal and the value in use. Impairment losses are recognised in the Consolidated Statement of Comprehensive Income.
For the purposes of assessing impairment, assets are grouped at the lowest levels for which goodwill is monitored for management purposes and allocated to cash generating units (“CGU”). The assumptions used for determining the recoverable amount of the CGU are based on the expectation for the future, utilising both internal and external sources of data and relevant market trends.
(f) Assets held for sale Components of the entity are classified as held for sale if their carrying value will be recovered principally through a sale transaction rather than through continuing use.
They are measured at the lower of their carrying value and fair value less costs to sell, except for assets such as investment property, which are carried at fair value.
The liabilities of an asset classified as held for sale are presented separately from other liabilities on the face of the balance sheet. Details of assets and liabilities held for sale are given at Note 10.
Page | 37
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(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
Functional and presentation currencies
The presentation currency of the Group, and functional currency of the Company, is the Australian dollar.
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 statement of comprehensive income, 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 statement of comprehensive income.
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.
(i) Leases
The Group assesses at contract inception whether a contract is, or contains, a lease. That is, if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
The Group applies a single recognition and measurement approach for all leases, except for short-term leases and leases of low-value assets which are recognised as an expense on a straight-line basis over the lease term. The Group recognises lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets.
Right-of-use assets
The Group recognises right-of-use assets at the commencement date of the lease. Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities.
The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received.
Right-of-use assets are depreciated on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets.
Lease liabilities
At the commencement date of the lease, the Group recognises lease liabilities measured at the present value of lease payments to be made over the lease term.
The lease payments include fixed less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Group and payments of penalties for terminating the lease, if the lease term reflects the Group exercising the option to terminate.
Variable lease payments that do not depend on an index or a rate are recognised as expenses in the period in which the event or condition that triggers the payment occurs.
Page | 38
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(i) Leases (continued)
In calculating the present value of lease payments, the Group uses the interest rate implicit in the lease. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in the lease payments (e.g., changes to future payments resulting from a change in an index or rate used to determine such lease payments) or a change in the assessment of an option to purchase the underlying asset. The Group’s lease liabilities are included in Borrowings (Note 20).
Leases for investment property which apply the fair value model are classified as investment property per AASB 140 Investment Properties .
(j) Plant and equipment
Plant and equipment is stated at cost, net of accumulated depreciation and any accumulated impairment losses. 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 require replacing 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, the cost is recognised in the carrying value 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 9 Financial Instruments are classified as; fair value through profit or loss; fair value through other comprehensive income; or amortised cost. 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.
The fair value of financial instruments actively traded in organised financial markets are determined by reference to quoted market bid prices at close of business on 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 substantially similar instruments; discounted cash flow analysis; option pricing models; making use of available and supportable market data and keeping judgemental inputs to a minimum.
(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 circumstance changes indicate that the carrying value may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying value 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, cash in hand, and short-term deposits that are readily convertible to known amounts of cash, and subject to an insignificant risk of changes in value.
(n) Trade and other receivables
Trade and other receivables are recognised initially at original invoice amount, and subsequently adjusted for ECL. An allowance is recognised by analysing the age of outstanding balances and applying historical default percentages. Historical loss rates are adjusted to reflect current and forward-looking observable data affecting the ability of customers to settle their debts.
Page | 39
Ingenia Communities Holdings Limited For the year ended 30 June 2021
Notes to the Financial Statements (continued)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(o) Inventories
The Group holds inventory in relation to the acquisition and development of lifestyle homes, as well as service station fuel and supplies.
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 lifestyle home units.
Net realisable value is determined based on 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 and financial instruments
The Group uses derivative financial instruments such as interest rate swaps to hedge its risks associated with interest rate fluctuations. Such derivative financial instruments are initially recognised at fair value on the date the contract is entered, 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. Subsequently, investment properties are stated at fair value, reflecting market conditions at reporting date. Gains or losses arising from changes in the fair values of investment properties are included in the statement of comprehensive income in the period they arise, including the 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 measurement date, in the principal market for the asset or liability, or the most advantageous market in its absence. In determining the fair value of certain assets, recent market offers have been taken into consideration.
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 revalue investment properties to fair value when their carrying value materially differs to their fair values.
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 software development expenditure 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, direct payroll, and payroll related costs of employee time spent on projects.
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.
Page | 40
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(r) Intangible assets (continued) 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 seven 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 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 the derecognition of an intangible asset are measured as the difference between the net disposal proceeds, and the carrying value of the asset. They are recognised in profit or loss when the asset is derecognised.
Intangible assets acquired separately, are initially recognised 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, acquired intangible assets are carried at cost less any accumulated amortisation and impairment losses.
(s) Trade and other 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 which are unpaid. They are recognised when the Group becomes obliged to make future payments in respect of the purchase of the goods and services.
(t) Provisions, including employee benefits
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. 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 comprehensive income net of any reimbursement.
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.
Long service leave
The liability for long service leave is recognised and measured as the present value of expected future payments 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 employees departing, and period of service. Expected future payments are discounted using market yields on high quality corporate bonds at the reporting date, with terms to maturity and currencies that match, as closely as possible, the estimated future cash outflows.
(u) Resident loans
The loans are repayable on the departure of the resident and classified as financial liabilities at fair value through profit and loss with resulting fair value adjustments recognised in the statement of comprehensive income. 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. This is because the Group does not have an unconditional right to defer settlement to more than twelve months after reporting date.
Page | 41
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(u) Resident loans (continued)
This liability is stated net of accrued deferred management fees at reporting date, as the Group’s contracts with residents require net settlement of those obligations.
Refer to Note 1(cc) and Note 29(j) for information regarding the valuation of 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 value 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.
(x) Revenue
Revenue from rent, management fees, interest and distributions is recognised to the extent it is probable that the economic benefits will flow to the Group, and can be reliably measured. Revenue brought to account but not received at balance date is recognised as a receivable. Interest income is recognised as the interest accrues, using the effective interest rate method.
Rental income from investment properties is recognised on a straight-line basis over the lease term. 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.
Revenue from the sale of lifestyle homes is recognised at the point in time when control of the lifestyle home is transferred to the customer, on settlement of the home.
Service station sales, food and beverage revenue represents the revenue earned from the provision of products and services to external parties. Sales revenue is only recognised at the point in time when control of the assets is transferred to the customer.
(y) Share-based payment transactions
Certain Group senior executives receive remuneration in the form of share-based payment transactions, whereby employees render services as consideration for equity instruments (equity-settled 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 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 statement of comprehensive income 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.
Page | 42
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(y) Share-based payment transactions (continued)
No expense is recognised for awards that do not ultimately vest, except for equity-settled transactions where 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 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.
When an equity-settled award is cancelled, it is treated as if it vested on the date of cancellation. 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 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
Current income tax
The Company, ICMT and their subsidiaries are subject to Australian income tax.
Under the current tax legislation, ICF and its subsidiaries are not liable to pay Australian income tax if their taxable income (including any assessable capital gains) is fully distributed to security holders each year. Tax allowances for building and fixtures depreciation are distributed to security holders via the tax-deferred component of distributions.
Current tax assets and liabilities 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 laws used to compute the amount are those that are enacted, or substantively enacted at the reporting date.
The subsidiaries that previously held the Group’s foreign properties may be subject to corporate income tax and withholding tax in the countries they operate. Under current Australian income tax legislation, security holders may be entitled to receive a foreign tax credit for this withholding tax.
ICF has entered the Attribution Managed Investment Trust (AMIT) regime.
Deferred income tax
Deferred income tax represents tax (including withholding tax) expected to be payable or recoverable by taxable entities on differences between tax bases of assets and liabilities, and their carrying value 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 not recognised against income.
Tax consolidation
The Company, ICMT, and their respective subsidiaries have formed a tax consolidation group with the Company or ICMT being the head entity. The head and 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.
Page | 43
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(z) Income tax (continued)
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 or 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.
(aa) 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.
(bb) Investment in a joint venture
A joint venture is a type of joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint venture. Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require the unanimous consent of the parties sharing control.
The considerations made in determining significant influence or joint control are similar to those necessary to determine control over subsidiaries.
The Group’s investment in its joint venture with Sun Communities is accounted for using the equity method.
Under the equity method, the investment in a joint venture is initially recognised at cost. The carrying value of the investment is adjusted to recognise changes in the Group’s share of net assets of the joint venture since the acquisition date. Goodwill relating to the joint venture is included in the carrying value of the investment and is not tested for impairment separately.
The statement of profit or loss reflects the Group’s share of the results of operations of the joint venture. Any change in other comprehensive income (“OCI”) of those investees is presented as part of the Group’s OCI. In addition, when there has been a change recognised directly in the equity of the joint venture, the Group recognises its share of any changes, when applicable, in the statement of changes in equity. Unrealised gains and losses resulting from transactions between the Group and the joint venture are eliminated to the extent of the interest in the joint venture.
The aggregate of the Group’s share of profit or loss of a joint venture is shown on the face of the statement of profit or loss outside operating profit and represents profit or loss after tax and non-controlling interests in the subsidiaries of the joint venture.
The financial statements of the joint venture are prepared for the same reporting period as the Group. When necessary, adjustments are made to bring the accounting policies in line with those of the Group.
After application of the equity method, the Group determines whether it is necessary to recognise an impairment loss on its investment in its joint venture. At each reporting date, the Group determines whether there is objective evidence that the investment in the joint venture is impaired. If there is such evidence, the Group calculates the amount of impairment as the difference between the recoverable amount of the joint venture and its carrying value, and then recognises the loss within the statement of comprehensive income.
Page | 44
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(bb) Investment in a joint venture (continued)
Upon loss of joint control, the Group measures and recognises any retained investment at its fair value. Any difference between the carrying value of the joint venture upon loss of significant influence or joint control and the fair value of the retained investment and proceeds from disposal is recognised in profit or loss.
(cc) Fair value measurement
The Group measures financial instruments, such as derivatives, investment properties, resident loans, certain non-financial assets and non-financial liabilities, at fair value at each balance sheet date. Refer to Note 29.
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 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 market participants 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 best use, or by selling it to another market participant that would use the asset in its 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.
All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorised within the fair value hierarchy, described below, based on the lowest level of input that is significant to the fair value measurement as a whole:
-
Level 1 – Quoted (unadjusted) market prices in active markets for identical assets or liabilities.
-
Level 2 – Valuation techniques for which the lowest level of input that is significant to the fair value measurement is directly or indirectly observable.
-
Level 3 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.
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 reassessing categorisation at the end of the reporting period. This is based on the lowest level input that is significant to the fair value measurement as a whole.
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 month basis, management presents valuation results to the Investment Committee as well as the Audit and Risk Committee once approved. This includes a review of major assumptions used in the valuations.
For the purpose of fair value disclosures, the Group has determined classes of assets and liabilities based on nature, characteristics and risks of the asset or liability, and the level of the fair value hierarchy (see Note 29).
Page | 45
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(dd) 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.
(ee) Pending accounting standards
In the current period, the Group has adopted all the new and revised accounting standards, amendments to accounting standards, and interpretations that are relevant to its operations and effective for the current annual reporting period.
(ff) 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.
A liability is current when it is:
-
Expected to be settled in the normal operating cycle;
-
Held primarily for the purpose of trading;
-
Due to be settled within twelve months after the reporting period; or
-
There is no unconditional right to defer settlement of the liability for at least twelve months after the reporting period.
All other assets and liabilities are classified as non-current. Deferred tax assets and liabilities are classified as non-current assets and liabilities.
At 30 June 2021, the Group recorded a net current asset deficiency of $21,602,000. This deficiency is due to a decrease in inventory and increase in advanced deposits compared to prior year. The decline in inventory is driven by strong lifestyle home sales in the second half of FY21. The Group has committed to capital expenditure on investment properties and inventories at reporting date of $74,145,936, will be funded from operating cashflows and access to $252,900,000 of available undrawn bank facilities. 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.
(gg) Government grants
Government grants are recognised where there is reasonable assurance that the grant will be received, and all attached conditions will be complied with. When the grant relates to an expense, it is recognised net of the related expense for which it is intended to compensate. There are no unfilled conditions or other contingencies attached to the grants.
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 its 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.
Page | 46
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
2. ACCOUNTING ESTIMATES AND JUDGEMENTS (CONTINUED)
(a) Critical accounting estimates and assumptions The Group makes estimates and assumptions concerning the future. The resulting accounting estimates, by definition, may not equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying value of assets and liabilities within the next financial year are discussed below.
i. Valuation of investment property, other financial assets and other financial liabilities
The Group has investment properties and assets held for sale which together represent the estimated fair value of the Group’s investment property. Other financial assets represent the Groups investment in a number of unlisted property funds. Other financial liabilities relate to a profit share arrangement with a third-party which is carried at fair value.
The carrying value of these assets reflect certain assumptions about expected future rentals, rent-free periods, operating costs and appropriate discount and capitalisation rates. The valuation assumption for properties to be developed reflect sales prices for new homes, sales rates, new rental tariffs, estimates of capital expenditure, discount rates and projected property growth rates. The valuation assumptions for deferred management fee villages reflect average length of stay, unit market values, estimates of capital expenditure, contract terms with residents, discount rates and projected property growth rates. Refer to Note 11 for the impact of COVID-19 on valuation assumptions.
In forming these assumptions, the Group considered information about recent sales activity, current market rents, discount rates, 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 lifestyle 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 of estimation, the amount the inventories are expected to realise and the estimated costs of completion. Key assumptions require the use of management judgement, and 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 rely on counterparty valuations for derivative values. The counterparty valuations are usually based on mid-market rates, and calculates using the main variables of the forward market curve, time and volatility.
(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 | 47
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
3. SEGMENT INFORMATION
(a) Description of segments
The Group invests predominantly in rental properties located in Australia with five reportable segments:
-
Lifestyle Development – comprising the development and sale of lifestyle homes;
-
Lifestyle Rental – comprising long-term accommodation within lifestyle and rental communities;
-
Ingenia Gardens – rental villages;
-
Holidays & Mixed Use – comprising tourism and mixed-use accommodation within holiday parks;
-
Fuel, Food & Beverage Services – consists of the Trusts’ investment in service station and food & beverage operations adjoined to Ingenia Holiday communities;
-
Corporate & Other – comprises the Group’s remaining assets and operating activities including, funds management, development joint venture and corporate overheads.
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 determining the allocation of resources. Other parts of the Group are neither an operating segment nor part of an operating segment are included in Corporate & Other.
| (b) 2021 Segment revenue Lifestyle home sales Residential rental income Tourism rental income Annual rental income Other revenue Total revenue Segment underlying profit External segment revenue Cost of lifestyle homes sold Employee expenses Property expenses Administrative expenses Operational, marketing and selling expenses Service station expenses Depreciation and amortisation expense Earnings before interest and tax Share of profit of a joint venture Net finance expense Income tax expense Total underlying profit Net (loss)/gain on change in fair value of: Investment properties Financial liabilities Investments and other financial instruments Other Income tax benefit Profit after tax Segment assets Segment assets Assets held for sale Total assets |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
|
|---|---|---|---|---|---|
| Lifestyle Development Lifestyle Rental $’000 $’000 |
Ingenia Gardens $’000 |
Holidays & Mixed Use $’000 |
Fuel, Food & Beverage Corporate & Other $’000 $’000 |
Total $’000 |
|
| 143,100 - - 31,245 - 564 - - - 2,870 |
- 23,106 - - 2,731 |
- 9,568 53,264 4,646 2,732 |
- - - 184 - - - - 16,356 5,212 |
143,100 64,103 53,828 4,646 29,901 |
|
| 143,100 34,679 |
25,837 | 70,210 | 16,356 5,396 |
295,578 | |
| 143,100 34,679 (75,321) - (13,571) (8,482) (1,002) (7,488) (1,415) (1,837) (4,885) (59) - - (850) (361) |
25,837 - (6,038) (6,727) (988) (994) - (167) |
70,210 - (20,118) (15,138) (3,000) (2,702) (25) (574) |
16,356 5,396 - - (3,270) (6,772) (810) (810) (66) (3,662) (2,422) (1,310) (8,452) - (56) (1,855) |
295,578 (75,321) (58,251) (31,975) (10,968) (12,372) (8,477) (3,863) |
|
| 46,056 16,452 |
10,923 | 28,653 | 1,280 (9,013) |
94,351 | |
| 188,473 443,041 153,781 468,696 364 90,434 - 9,600 - - - - |
840 (4,961) (12,996) |
||||
| 77,234 | |||||
| (3,270) (5,135) 1,702 (516) 2,766 |
|||||
| 72,781 | |||||
| 1,344,789 9,600 |
|||||
| 188,473 452,641 153,781 468,696 364 90,434 |
1,354,389 |
Page | 48
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
3. SEGMENT INFORMATION (CONTINUED)
| (c) 2020 Segment revenue Lifestyle home sales Residential rental income Tourism rental income Annual rental income Other revenue Total revenue Segment underlying profit External segment revenue Cost of lifestyle homes sold Employee expenses Property expenses Administrative expenses Operational, marketing and selling expenses Service station expenses Depreciation and amortisation expense Earnings before interest and tax Share of profit of a joint venture Net finance expense Income tax expense Total underlying profit Net (loss)/gain on change in fair value of: Investment properties Financial liabilities Investments and other financial instruments Other Income tax benefit Profit after tax Segment assets Segment assets Assets held for sale Total assets |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
|
|---|---|---|---|---|---|
| Lifestyle Development Lifestyle Rental $’000 $’000 |
Ingenia Gardens $’000 |
Holidays & Mixed Use $’000 |
Fuel, Food & Beverage Corporate &Others $’000 $’000 |
Total $’000 |
|
| 126,840 - - 22,558 - 396 - - - 1,776 |
- 22,194 - - 2,845 |
- 9,271 35,112 4,462 3,135 |
- - - 132 - - - - 12,690 2,798 |
126,840 54,155 35,508 4,462 23,244 |
|
| 126,840 24,730 |
25,039 | 51,980 | 12,690 2,930 |
244,209 | |
| 126,840 24,730 (66,994) - (12,578) (6,245) (1,005) (5,625) (1,293) (1,108) (4,186) (38) - - (880) (210) |
25,039 - (5,996) (6,740) (965) (902) - (233) |
51,980 - (16,062) (12,543) (2,099) (2,544) - (389) |
12,690 2,930 - - (2,918) (6,130) (659) (853) (67) (2,482) (2,126) (636) (6,279) - (52) (1,480) |
244,209 (66,994) (49,929) (27,425) (8,014) (10,432) (6,279) (3,244) |
|
| 39,904 11,504 |
10,203 | 18,343 | 589 (8,651) |
71,892 | |
| 167,980 272,372 142,703 407,618 316 69,242 - 10,500 - 13,448 - 8,675 |
134 (6,649) (6,268) |
||||
| 59,109 | |||||
| (33,807) (2,195) 32 (1,567) 9,880 |
|||||
| 31,452 | |||||
| 1,060,231 32,623 |
|||||
| 167,980 282,872 142,703 421,066 316 77,917 |
1,092,854 |
Page | 49
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
4. EARNINGS PER SECURITY
| (a) Per security Profit attributable to security holders ($’000) Weighted average number of securities outstanding (thousands): Issued securities (thousands) Dilutive securities (thousands): Long-term incentives Short-term incentives Talent Rights Grant Fixed Remuneration Rights Weighted average number of issued and dilutive potential securities outstanding (thousands) Basic earnings per security (cents) Dilutive earnings per security (cents) (b) Per security attributable to parent Profit/(loss) attributable to security holders ($’000) Weighted average number of securities outstanding (thousands): Issued securities (thousands) Dilutive securities (thousands): Long-term incentives Short-term incentives Talent Rights Grant Fixed Remuneration Rights Weighted average number of issued and dilutive potential securities outstanding (thousands) Basic earnings per security (cents) Dilutive earnings per security (cents) 5. OTHER REVENUE Other revenue Ancillary guest and resident income Service station sales Food and beverage sales Fee income Other Total other revenue 6. NET FINANCE EXPENSE Interest income Debt facility interest expense Lease interest expense(1) Net finance expense |
30 Jun 2021 30 Jun 2020 |
|
|---|---|---|
| 72,781 31,452 326,725 267,272 1,749 1,542 249 264 145 - 4 - |
||
| 328,872 269,078 |
||
| 22.3 11.8 22.1 11.7 |
||
| 30 Jun 2021 30 Jun 2020 |
||
| 3,266 (2,722) 326,725 267,272 1,749 1,542 249 264 145 - 4 - |
||
| 328,872 269,078 |
||
| 1.0 (1.0) 1.0 (1.0) |
||
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
||
| 7,936 7,337 9,758 7,299 6,599 5,394 4,280 2,435 1,328 779 |
||
| 29,901 23,244 |
||
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
||
| (12) (85) 4,308 6,167 665 567 |
||
| 4,961 6,649 |
(1) Lease interest expense relates to lease of right-of-use assets and certain ground leases for investment properties that are long term in nature.
Interest costs of $1,774,846 have been capitalised into investment properties associated with development assets (30 Jun 2020: $3,136,000).
Page | 50
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited
For the year ended 30 June 2021
7. INCOME TAX EXPENSE
| . INCOME TAX EXPENSE | |
|---|---|
| (a) Income tax (expense)/benefit Current tax expense (Decrease)/increase in deferred tax asset Income tax (expense)/benefit (b) Reconciliation between tax expense and pre-tax profit Profit before income tax Less amounts not subject to Australian income tax Income tax expense at the Australian tax rate of 30% (30 Jun 2020: 30%) Tax effect of amounts which impact tax expense: Prior period income tax return true-ups Recognition of previously unrecognised tax losses Other Income tax (expense)/benefit |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| (2,940) (898) (7,290) 4,510 |
|
| (10,230) 3,612 |
|
| 83,011 27,840 (27,574) (20,380) |
|
| 55,437 7,460 |
|
| (16,631) (2,238) - 1,314 - - 6,401 4,536 |
|
| (10,230) 3,612 |
(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.
8. TRADE AND OTHER RECEIVABLES
| . TRADE AND OTHER RECEIVABLES | |
|---|---|
| Current Trade receivables Prepayments Deposits Other receivables Total current trade and other receivables Non-current Other receivables |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 1,103 1,775 3,457 3,036 1,055 260 719 3,723 |
|
| 6,334 8,794 |
|
| 1,731 1,892 |
Page | 51
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited
For the year ended 30 June 2021
9. INVENTORIES
| . INVENTORIES | |
|---|---|
| Lifestyle homes: Completed Display homes Under construction Fuel, food and beverage supplies Total inventories |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 5,624 27,150 1,210 2,514 6,359 6,222 357 315 |
|
| 13,550 36,201 |
The lifestyle home balance includes:
-
23 new completed homes (30 Jun 2020: 132)
-
3 refurbished/renovated/annuals completed homes (30 Jun 2020: 12)
-
12 display homes (30 Jun 2020: 20)
-
Lifestyle homes under construction includes 110 partially completed homes at different stages of development (30 Jun 2020: 52). It also includes demolition, site preparation costs and buybacks on future development sites.
10. ASSETS AND LIABILITIES HELD FOR SALE
(a) Summary of carrying value - Assets
The following are the carrying values of assets held for sale:
| (a) Summary of carrying value - Assets The following are the carrying values of assets held for sale: |
|
|---|---|
| Investment properties held for sale: Upper Coomera, Upper Coomera, QLD Gladstone, South Gladstone, QLD Albury, Lavington, NSW Sun Country, Mulwala, NSW Total assets held for sale |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 9,600 10,500 - 8,675 - 4,475 - 8,973 |
|
| 9,600 32,623 |
A loss on change in fair value of investment properties of $2,011,000 (30 June 2020: $1,498,000) was recognised on assets held for sale.
(b) Summary of carrying value – Liabilities
The following are the carrying values of loans associated with assets held for sale:
| Net resident loans – Gladstone Total liabilities held for sale 11. INVESTMENT PROPERTIES (a) Summary of carrying value Completed properties Properties under development Total carrying value |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| - 5,175 |
|
| - 5,175 |
|
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
|
| 1,057,295 812,667 174,041 131,291 |
|
| 1,231,336 943,958 |
Page | 52
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
11. INVESTMENT PROPERTIES (CONTINUED)
(b) Movements in carrying value
| b) Movements in carrying value | |
|---|---|
| Note Carrying value at the beginning of the year Acquisitions Expenditure capitalised Net loss on change in fair value(1) Transfer to assets held for sale 10(a) Carrying value at the end of the year |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 943,958 846,835 218,196 84,227 70,441 69,153 (1,259) (32,309) - (23,948) |
|
| 1,231,336 943,958 |
(1) Net of loss on change in fair value of acquisition costs $14,285,000 (30 Jun 2020: $5,515,000).
Fair value hierarchy disclosures for investment properties have been provided in Note 30(a).
(c) Reconciliation of fair value
| c) Reconciliation of fair value | |
|---|---|
| Carrying value at the beginning of the year Acquisitions Expenditure capitalised Net gain/(loss) on change in fair value(1) Carrying value at the end of the year |
Ingenia Gardens Rental Holidays & Mixed use Total $’000 $’000 $’000 $’000 |
| 139,870 427,395 376,693 943,958 - 126,407 91,789 218,196 2,177 46,969 21,295 70,441 8,173 (9,722) 290 (1,259) |
|
| 150,220 591,049 490,067 1,231,336 |
(1) Net of loss on change in fair value of acquisition costs $14,285,000 (30 Jun 2020: $5,515,000).
(d) Individual property carrying value
| (d) Individual property carrying value | |
|---|---|
| Completed properties | Carryingvalue |
| Ingenia Gardens: Brooklyn, Brookfield, VIC Carey Park, Bunbury, WA Horsham, Horsham, VIC Jefferis, Bundaberg North, QLD Oxley, Port Macquarie, NSW Townsend, St Albans Park, VIC Yakamia, Yakamia, WA Goulburn, Goulburn, NSW Coburns, Brookfield, VIC Hertford, Sebastopol, VIC Seascape, Erskine, WA Seville Grove, Seville Grove, WA St Albans Park, St Albans Park, VIC Taloumbi, Coffs Harbour, NSW Wheelers, Dubbo, NSW Taree, Taree, NSW Grovedale, Grovedale, VIC Marsden, Marsden, QLD Swan View, Swan View, WA Dubbo, Dubbo, NSW Ocean Grove, Mandurah, WA Peel River, Tamworth, NSW Sovereign, Ballarat, VIC Wagga, Wagga Wagga, NSW Bathurst, Bathurst, NSW Warrnambool, Warrnambool, VIC |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 5,990 5,420 5,250 5,200 4,700 5,180 4,800 4,350 5,860 5,380 5,350 5,170 4,700 4,660 5,590 5,400 5,730 5,190 4,700 4,290 5,150 4,850 3,980 3,770 6,300 5,930 6,860 6,480 6,260 6,230 5,830 4,920 5,700 5,580 12,310 11,670 9,170 8,700 6,560 6,350 4,410 3,920 5,620 4,790 4,850 4,040 5,150 3,960 4,810 4,300 4,590 4,140 |
|
| 150,220 139,870 |
Page | 53
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
11. INVESTMENT PROPERTIES (CONTINUED)
| 11. INVESTMENT PROPERTIES (CONTINUED) | |
|---|---|
| Completed properties | Carryingvalue |
| Ingenia Lifestyle Rental: The Grange, Morisset, NSW Ettalong Beach, Ettalong Beach, NSW(1) Stoney Creek, Marsden Park, NSW Chambers Pines, Chambers Flat, QLD Bethania, Bethania, QLD Lara, Lara, VIC Latitude One, Port Stephens, NSW(2) Blueys Beach, Blueys Beach, NSW Durack, Durack, QLD Eight Mile Plains, Eight Mile Plains, QLD Plantations, Woolgoolga, NSW Hervey Bay (Lifestyle), Hervey Bay, QLD Brisbane North, Aspley, QLD Bevington Shores, Halekulani, NSW Taigum, Taigum, QLD Lake Munmorah, Lake Munmorah, NSW Sunnylake Shores, Halekulani, NSW Redlands, Thornlands, QLD Natures Edge, Buderim, QLD |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 26,308 22,534 6,388 6,953 25,000 22,319 44,492 35,135 21,647 14,621 33,150 28,883 34,741 21,744 1,148 1,148 38,500 27,709 29,102 27,063 16,829 10,381 9,264 1,124 27,077 30,000 26,216 25,000 16,841 17,250 30,294 24,000 10,923 - 6,550 - 31,707 - |
|
| 436,177 315,864 |
|
| Carryingvalue | |
| Ingenia Holidays and Mixed Use: Nepean River, Emu Plains, NSW Kingscliff, Kingscliff, NSW One Mile Beach, One Mile, NSW(1) Hunter Valley, Cessnock, NSW White Albatross, Nambucca Heads, NSW Noosa, Tewantin, QLD Lake Macquarie (Holidays), Mannering Park, NSW Sydney Hills, Dural, NSW Conjola Lakeside, Lake Conjola, NSW Soldiers Point, Port Stephens, NSW South West Rocks, South West Rocks NSW(1) Broulee, Broulee, NSW(1) Ocean Lake, Ocean Lake, NSW Avina Van Village, Vineyard, NSW Hervey Bay (Holidays), Hervey Bay, QLD Cairns Coconut, Woree, QLD Bonny Hills, Bonny Hills, NSW Rivershore, Diddillibah, QLD Byron Bay, Byron Bay, NSW(1) Middle Rock, One Mile, NSW Inverloch, Inverloch, VIC(1) Townsville, Deeragun, QLD Merry Beach, Kioloa, NSW(1) Total completed properties |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 12,714 13,263 16,250 15,349 27,449 20,260 9,200 8,525 26,901 26,575 22,240 18,832 9,810 9,114 15,600 15,848 43,287 39,534 17,750 16,331 23,650 12,673 6,492 6,510 9,900 9,783 20,800 22,485 9,800 9,652 58,890 55,920 15,250 13,900 23,027 24,300 18,897 18,079 17,264 - 34,855 - 7,600 - 23,272 - |
|
| 470,898 356,933 |
|
| 1,057,295 812,667 |
(1) Includes a land component that is leased from the Crown, local municipalities or private lessors and are recognised as investment property with an associated ground lease. The value of the capitalised lease carried within investment property is $23,044,000 (30 June 2020: $11,515,000).
(2) The carrying value of Latitude One represents 100% of the property value. A profit share arrangement is in place with a third-party, the liability for which is carried at fair value and classified as a non-current financial liability.
Page | 54
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
11. INVESTMENT PROPERTIES (CONTINUED)
The figures shown above are the fair values of the operating rental streams associated with each property and exclude any valuation attributed to the development component of the investment property. The values attributed to development properties are separately disclosed in the note below.
| Properties under development | Carryingvalue |
|---|---|
| Ingenia Lifestyle Rental, Holidays and Mixed Use: Stoney Creek, Marsden Park, NSW Chambers Pines, Chambers Flat, QLD Bethania, Bethania, QLD Conjola Lakeside, Lake Conjola, NSW Lara, Lara, VIC Avina Van Village, Vineyard, NSW Latitude One, Port Stephens, NSW(1) Blueys Beach, Blueys Beach, NSW Cairns Coconut, Woree, QLD Durack, Durack, QLD Eight Mile Plains, QLD Plantations, Woolgoolga, NSW Hervey Bay (Lifestyle), Hervey Bay, QLD Rivershore, Diddillibah, QLD Brisbane North, Aspley, QLD Sunnylake Shores, Halekulani, NSW Parkside, Lucas, VIC Redlands, Thornlands, QLD Middle Rock, One Mile, NSW Beveridge, Beveridge, VIC Natures Edge, Buderim, QLD Bargara, Innes Park, QLD Properties to be developed Total investment properties |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 1,736 2,029 17,187 16,600 15,267 16,140 - 3,992 10,336 7,060 13,100 13,020 4,274 23,062 6,452 6,452 1,700 - - 2,066 1,768 2,096 5,281 24,068 13,242 11,956 1,850 2,750 6,688 - 5,806 - 15,019 - 1,700 - 2,518 - 17,100 - 24,535 - 8,482 - |
|
| 174,041 131,291 |
|
| 1,231,336 943,958 |
(1) The carrying value of Latitude One represents 100% of the property value. A profit share arrangement is in place with a third-party, the liability for which is carried at fair value and classified as a non-current financial liability.
Investment properties are carried at fair value in accordance with the Group’s accounting policy (Note 1 (q)). 18 Lifestyles and Holiday villages and 10 Ingenia Garden villages were externally valued through April to June 2021.
Fair value is the price that would be received to sell an asset 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 fair values, the Group considers relevant information including the capitalisation of rental streams using market assessed capitalisation rates. For investment properties under development the Group assesses fair value based on 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. As such the fair value of an investment property under development will differ depending on the number of settlements realised and the stage that each development is at.
In determining the fair value of certain assets, recent market offers have been taken into consideration.
Refer to Note 11(e) for inputs used in determining fair value.
Page | 55
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
11. 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 30 Jun 2021 30 Jun 2020 |
|---|---|
| Ingenia Gardens Capitalisation method Stabilised occupancy Capitalisation rate |
82% - 98% (93.3%) 8.9% - 9.6% (9.3%) 78% - 97% (92.0%) 9.4% - 10.3% (9.7%) As costs are fixed in nature, occupancy has a direct correlation to valuation (i.e. the higher the occupancy, the greater the value). Capitalisation has an inverse relationship to valuation. |
| Ingenia Lifestyle and Rental, Holidays and Mixed Use Capitalisation method (for existing rental streams) Short-term occupancy Residential occupancy Operating profit margin Capitalisation rate Discounted cash flow (for investment properties under development) Discount rate |
20% - 80% for powered and camp sites; 30% - 80% for tourism and short term rental 100% 35% - 75% dependent upon short-term and residential accommodation mix 5.00% - 12.75% 20% - 80% for powered and camp sites; 30% - 80% for tourism and short term rental 100% 30% - 80% dependent upon short-term and residential accommodation mix 5.90% - 12.25% The higher the occupancy, the greater the value. A COVID-19 net profit shortfall adjustment was incorporated for some assets in Jun 20. Based on the resilient performance of assets to date, in Jun 21 majority of the shortfall adjustments have now been removed in line with external valuation methodology. Capitalisation has an inverse relationship to valuation. 8.5% - 17.5% 8.0% - 16.5% Discount rate has an inverse relationship to valuation. |
| Gladstone DMF Village Discounted cash flow Current market value per unit Long-term property growth rate Average length of stay – future residents Discount rate |
N/A $125,000 - $185,000 2.0% 7.2 years 11.5% Market value and growth in property value have a direct correlation to valuation, while length of stay and discount rate have an inverse relationship to valuation. Average length of stay has an inverse relationship with valuations. The longer the length of stay, later the company is able to recognise the deferred management fee accrued. |
Page | 56
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
11. 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 marketderived 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.
COVID-19 Valuation impact
In response to the uncertainty surrounding the COVID-19 pandemic, a COVID-19 net profit shortfall adjustment was previously incorporated for some holiday assets in line with external valuation methodology in June 2020. The majority of these adjustments have been reversed in FY21 based on external valuation advice reflecting strong transaction multiples across the holiday sector, and above budget performance at holiday assets from pent-up demand. External valuers are of the opinion that COVID-19 has limited impact on the Ingenia Gardens, and Ingenia Lifestyle and Rentals portfolios.
In assessing the fair value of investment properties, the Group has considered the following:
| Segment | COVID-19 Considerations | COVID-19 Considerations |
|---|---|---|
| Ingenia Gardens | • | Limited increase in operational costs. |
| • | Recent occupancy rates are at historical highs, indicating | |
| strong segment resilience. | ||
| • | Strong debtor collection with no increase in defaults. | |
| Ingenia Lifestyle and Rental | • | Limited increase in operational costs. |
| • | Strong debtor collection with no increase in defaults. | |
| • | Continued market transactions in comparable lifestyle assets | |
| supporting capitalisation rates. | ||
| Ingenia Holidays and Mixed | • | Limited increase in operational costs. |
| Use | • | Strong forward bookings for majority of assets. |
| • | Impact of travel restrictions on revenue are relatively short | |
| term with most cancellations rebooked later. | ||
| • | Continued market transactions in holiday assets supporting | |
| capitalisation rates and approach to normalising of net | ||
| operating income. | ||
| Lifestyle Development | • | Short term slowdown in the residential housing market and the |
| impact on settlements. | ||
| • | Limited impact on development progress. |
Page | 57
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
11. INVESTMENT PROPERTIES (CONTINUED)
Given the constantly changing nature of the situation, the fair value at reporting date involves uncertainties around the underlying assumptions. The external valuations undertaken during the period, contained material valuation uncertainty clauses given the impacts of COVID-19. The valuation can be relied upon at the date of valuation however, a higher level of valuation uncertainty than normal is assumed. In the event that COVID-19 impacts are more severe or prolonged than anticipated, this may have a further adverse impact on the fair value of Ingenia’s investment properties.
(f) Sensitivity analysis
The Group performed a sensitivity analysis to assess the impact on the fair value of investment properties given the uncertainty associated with COVID-19. The below tables summarise the fair value movements associated with changes in capitalisation rates and discount rates:
| Investment Properties $’000 Ingenia Gardens Ingenia Lifestyle Rental Ingenia Holidays & Mixed Use Investment Properties $’000 Ingenia Gardens Ingenia Lifestyle Rental Ingenia Holidays & Mixed Use 12. PLANT AND EQUIPMENT (a) Summary of carrying value Plant and equipment Less: accumulated depreciation Total plant and equipment (b) Movements in carrying value Carrying value at the beginning of the year Additions Disposals Depreciation expense Carrying value at the end of the year 13. INTANGIBLES (a) Summary of carrying value Software & development Less: accumulated amortisation Goodwill Total Intangibles (b) Movements in carrying value Carrying value at the beginning of the year Additions Disposals Amortisation expense Carrying value at the end of the year |
Fair value at 30 June 2021 |
Capitalisation rate impact | |
|---|---|---|---|
| -0.5% +0.5% |
|||
| 150,220 591,049 490,067 |
8,610 (7,760) 43,709 (36,719) 28,343 (24,976) |
||
| 1,231,336 | 80,662 (69,445) |
||
| Fair value at 30 June 2021 |
Discount rate | ||
| -0.5% +0.5% |
|||
| 150,220 591,049 490,067 |
- - 1,385 (1,359) - - |
||
| 1,231,336 | 1,385 (1,359) |
||
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
|||
| 10,376 7,412 (3,509) (2,254) |
|||
| 6,867 5,158 |
|||
| 5,158 5,018 3,749 1,904 (470) (283) (1,570) (1,481) |
|||
| 6,867 5,158 |
|||
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
|||
| 5,109 4,338 (2,731) (2,107) 6,108 6,108 |
|||
| 8,486 8,339 |
|||
| 8,339 1,996 830 6,884 (28) (10) (655) (531) |
|||
| 8,486 8,339 |
Page | 58
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
14. RIGHT-OF-USE ASSETS
| (a) Summary of carrying value Plant and equipment Buildings Less: accumulated amortisation Total right-of-use asset (b) Movements in carrying value Carrying value at the beginning of the year Recognised on adoption of AASB 16 Additions Disposals Depreciation expense Carrying value at the end of the year |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 1,305 1,035 5,579 2,418 (2,845) (1,232) |
|
| 4,039 2,221 |
|
| 2,221 - - 3,453 3,464 - (8) - (1,638) (1,232) |
|
| 4,039 2,221 |
15. INVESTMENT IN A JOINT VENTURE
The Group holds a 50% interest in a joint venture with Sun Communities for the development of greenfield communities. The Group’s interest in the joint venture is accounted for using the equity method in the consolidated financial statements. The valuation methodology of the Joint Venture’s assets and liabilities are consistent with that of the Group.
The following table illustrates the summarised financial information of the Group’s investment in the joint venture entities:
| Balance Sheet Current assets Non-current assets(1) Current liabilities Equity Group’s share in equity – 50% Group’s carrying value in investment |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 14,781 11,126 61,696 22,880 (10,943) (2,154) |
|
| 65,534 31,852 |
|
| 32,767 15,926 |
|
| 32,767 15,926 |
(1) Non-current assets represent the fair value of investment property. Refer to Note 2(a) for valuation methodology.
| Statement of Comprehensive Income Revenue Cost of sales Operating costs Depreciation Operating profit before interest and tax Net finance (expense)/income Impairment Net (loss)/gain on change in fair value of investment property Income tax expense/(benefit) Net profit for the year Total comprehensive income for the year net of income tax Group’s share of profit for the year |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 11,386 2,592 (4,620) (1,106) (1,659) (1,600) (83) (43) |
|
| 5,024 (157) |
|
| (236) 33 (894) - (1,819) 242 (395) 149 |
|
| 1,680 267 |
|
| 1,680 267 |
|
| 840 134 |
Page | 59
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
16. OTHER FINANCIAL ASSETS
| Unlisted property funds Derivatives Total non-current |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 13,225 13,862 699 - |
|
| 13,924 13,862 |
Refer to Note 2 for valuation assumptions on the Group’s investment in unlisted property funds.
17. BUSINESS COMBINATIONS
Acquisition of Eighth Gate Capital Management Pty Limited
On 22 August 2019, the Group acquired the share capital of EGCM, a funds and asset management business which manages six funds, that invest in lifestyle and holiday communities situated in NSW, QLD and VIC. The Group receives fees for the management and development of the assets and management of the funds.
The fair values of the identifiable assets and liabilities of EGCM as at the date of acquisition were:
| Assets Cash Trade and other receivables Total Assets Liabilities Trade and other payables Total Liabilities Total identifiable net assets at fair value Goodwill arising on acquisition Purchase consideration paid and accrued on acquisition Analysis of cash flows on acquisition: Net cash acquired with the subsidiary Cash paid Net cash flow on acquisition |
Fair value recognised on acquisition $’000 |
|---|---|
| 199 1,000 |
|
| 1,199 | |
| 1,134 | |
| 1,134 | |
| 65 | |
| 6,108 | |
| 6,173 | |
| 199 (6,122) |
|
| (5,923) |
Reconciliation of the carrying value of goodwill at the beginning and end of the reporting period is presented below:
| resented below: | |
|---|---|
| Carrying value at the beginning of the period Acquisition of subsidiary Impairment losses recognised during the reporting period Carrying value at the end of the period |
30 Jun 2021 30 Jun 2020 $'000 $'000 |
| 6,108 - - 6,108 - - |
|
| 6,108 6,108 |
Goodwill is initially measured at cost, being the excess of the aggregate consideration transferred and the amount recognised for non-controlling interest over the fair value of net identifiable assets acquired and liabilities assumed.
Goodwill is tested annually for impairment, or more frequently if changes in circumstances indicate that it might be impaired. An impairment loss is recognised when the carrying amount of the asset exceeds its recoverable amount, calculated as the higher of fair value less costs of disposal and the value in use.
Page | 60
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
17. BUSINESS COMBINATIONS (CONTINUED)
For the purposes of assessing impairment, assets are grouped at the lowest levels for which goodwill is monitored for management purposes and allocated to cash generating units (CGU). The assumptions used for determining the recoverable amount of the CGU are based on the expectation for the future, utilising both internal and external sources of data and relevant market trends.
Discounted cash flow method
This method involves the projection of a series of cash flows of the funds management business. To this projected cash flow series, a pre-tax market-derived discount rate of 17% (30 Jun 2020: 19%) and a terminal growth rate of 2% (30 Jun 2020: 2%) was applied to establish the present value of the income streams associated with the CGU. The discounted cash flow was then tested against appropriate business EBIT multiples and a sensitivity analysis was conducted.
18. DEFERRED TAX ASSETS AND LIABILITIES
| Deferred tax assets Tax losses Other Deferred tax liabilities DMF receivable Investment properties Other Net deferred tax assets Tax effected carried forward tax losses for which no deferred tax asset has been recognised |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
|---|---|
| 22,842 19,124 - 1,984 (45) (460) (14,732) (7,519) (1,107) - |
|
| 6,958 13,129 |
|
| 5,552 5,552 |
The availability of carried forward tax losses of $5.6 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.
19. TRADE AND OTHER PAYABLES
| 9. TRADE AND OTHER PAYABLES | |
|---|---|
| Current Trade payables and accruals Deposits Other Total current Non-Current Other Total non-current |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 42,592 31,204 12,780 9,215 981 1,069 |
|
| 56,353 41,488 |
|
| 5,682 - |
|
| 5,682 - |
Page | 61
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited
For the year ended 30 June 2021
20. BORROWINGS
| 0. BORROWINGS | |
|---|---|
| Current Lease liabilities – Right-of-use assets Lease liabilities – Ground leases Total current Non-current Bank debt Prepaid borrowing costs Lease liabilities – Right-of-use assets Lease liabilities – Ground leases Total non-current |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 1,406 1,072 1,036 777 |
|
| 2,442 1,849 |
|
| 250,000 73,000 (2,835) (1,400) 2,720 1,209 22,008 10,740 |
|
| 271,893 83,549 |
(a) Bank debt
During the year, the Group refinanced $350.0 million of debt facilities. As a result, the margin on these facilities was reduced and the tenor was extended. In February 2021, the Group entered into a new sevenyear $75.0 million debt facility with the Clean Energy Finance Corporation (CEFC), increasing the Group’s available debt to $525.0 million as at 30 Jun 2021 (30 Jun 2020: $450.0 million).
As part of the CEFC facility, the Group committed to a number of sustainability targets, including:
-
Ingenia to achieve 30% reduction in Scope 1 and Scope 2 emissions within 5 years.
-
Complete 10 homes under the Green Building Council Australia future home standard green star homes pilot program. Build a further 20 homes under the standard within 2 years of the green star homes rating tool being finalised and published for use.
As at 30 Jun 2021, the facilities have been drawn to $250.0 million (30 Jun 2020: $73.0 million). The carrying value of investment property net of resident liabilities at reporting date for the Group’s Australian properties pledged as security is $1,174.7 million (30 Jun 2020: $909.0 million).
The facility maturity dates are:
-
31 December 2025 ($174.6 million);
-
30 September 2026 ($175.4 million);
-
21 February 2027 ($100.0 million); and
-
5 February 2028 ($75.0 million)
(b) Bank guarantees
The Group has the ability to utilise its bank facilities to provide bank guarantees, which at 30 June 2021 were $22.2 million (30 Jun 2020: $14.3 million).
21. OTHER FINANCIAL LIABILITIES
| 1. OTHER FINANCIAL LIABILITIES | |
|---|---|
| Current Financial liabilities Total current Non-current Financial liabilities Total non-current |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 4,045 3,577 |
|
| 4,045 3,577 |
|
| 13,092 9,588 |
|
| 13,092 9,588 |
Other financial liabilities relate to a profit share arrangement with a third-party which is carried at fair value.
Page | 62
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited
For the year ended 30 June 2021
22. ISSUED SECURITIES
| 2. ISSUED SECURITIES | |
|---|---|
| (a) Carrying values Balance at beginning of the year Issued during the year: Distribution Reinvestment Plan (“DRP”) Institutional Placement, Rights Issue and Share Purchase Plan Equity raising costs Balance at end of the year The closing balance is attributable to the security holders of: Ingenia Communities Holding Limited Ingenia Communities Fund Ingenia Communities Management Trust (b) Number of issued securities Balance at beginning of the year Issued during the year: Distribution Reinvestment Plan (“DRP”) Institutional Placement, Rights Issue and Share Purchase Plan Balance at end of the year |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 1,218,908 900,417 10,879 19,273 - 309,064 (57) (9,846) |
|
| 1,229,730 1,218,908 |
|
| 37,140 36,187 1,102,443 1,093,696 90,147 89,025 |
|
| 1,229,730 1,218,908 |
|
| 30 Jun 2021 30 Jun 2020 ’000 ’000 |
|
| 325,553 236,375 2,324 4,237 - 84,941 |
|
| 327,877 325,553 |
(c) Term 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 security holders.
23. RESERVES
| 3. RESERVES | |
|---|---|
| Share-based payment reserve Balance at the beginning of year Payments to employee share trust Lapsed rights Share-based payment expense Balance at the end of year |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| (1,933) 1,933 (5,000) (4,750) - (74) 2,066 958 |
|
| (4,867) (1,933) |
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.
24. ACCUMULATED LOSSES
| 4. ACCUMULATED LOSSES | |
|---|---|
| Balance at beginning of the year Net profit for the year Distributions Lapsed rights Balance at end of the year The closing balance is attributable to the security holders of: Ingenia Communities Holding Limited Ingenia Communities Fund Ingenia Communities Management Trust |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| (273,954) (276,603) 72,781 31,452 (30,657) (28,877) - 74 |
|
| (231,830) (273,954) |
|
| 74,423 38,353 (319,751) (316,668) 13,498 4,361 |
|
| (231,830) (273,954) |
Page | 63
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
25. COMMITMENTS
There were commitments for capital expenditure on investment properties and inventories contracted but not provided for at reporting date of $74,145,936 (30 Jun 2020: $28,407,358).
On 28 May 2021, Ingenia entered into a subscription agreement with Land Lease Home Loans (LLHL), a loan originator specifically focused on providing secured home loans to residents or prospective residents of land lease communities. Subject to several conditions precedent, Ingenia will subscribe for a 33.33% stake in the business.
In addition to this, and subject to the same conditions precedent, Ingenia has committed to invest up to $3.0 million to a special purpose vehicle (SPV) which will fund the loans to borrowers who will reside in an Ingenia Lifestyle community. The SPV will benefit from an equitable assignment of the loans made by LLLHL. LLHL will take a first loss risk on the loans up to 5%. As at 30 June 2021, the conditions precedent have not been satisfied and the investment has not completed.
26. CONTINGENT LIABILITIES
The Group has the following contingent liabilities:
- Bank guarantees totalling $22.2 million provided for under the $525.0 million bank facility. Bank guarantees primarily relate to the Responsible Entity’s AFSL capital requirements ($10.0 million).
27. SHARE BASED PAYMENT TRANSACTIONS
The Group’s current Rights Plan provides for the issuance of rights to eligible employees, which upon a determination by the Board that the performance conditions attached to the rights have been met, result in the issue of stapled securities in the Group for each right. The Rights Plan was approved at the 10 November 2020 Annual General Meeting and contains the following:
(a) Short-Term Incentive Plan (STIP)
STIP performance rights are awarded to eligible employees whose achievements, behaviour, and focus meet the Group’s business plan and individual Key Performance Indicators (KPIs) measured over the financial year. STIP rights are subject to a one year vesting deferral period from the issue date and allow for certain lapsing conditions within the deferral period, should certain conditions occur. Under the FY21 Rights Plan, 33.3% of the maximum STI for the CEO and 50.0% for the CFO will be paid in cash, with the balance being a deferred equity element.
The deferred expense for conditional STIP rights recognised for the period is $535,013 (30 Jun 2020: $527,017) and is based on an estimate of the Group’s and individual employee’s current period performance. The total value of STIP rights is subject to adjustment up until the final full-year audited result is known and KPIs reliably measured, being 1 October 2021.
(b) Long-Term Incentive Plan (LTIP)
LTIP performance rights are granted to individuals to align their focus to increase alignment with security holder’s interests.
The FY21 LTIP Rights are subject to the following LTIP Performance Conditions:
-
50% based on Total Shareholder Return (TSR); and
-
50% based on Return on Equity (ROE).
TSR is benchmarked against the ASX 200 A-REIT Index, whilst ROE is benchmarked against internal targets. The number of LTIP rights that will vest depends on the TSR and ROE achieved.
The fair value of 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 total LTIP expense recognised for the financial year was $668,737 (30 Jun 20: $560,820).
Page | 64
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
27. SHARE BASED PAYMENT TRANSACTIONS (CONTINUED)
(c) Talent Rights Grant (TRG)
During FY21, TRG Rights were granted with the purpose of retaining and incentivising non-KMP employees who have been identified as having a key role in the successful achievement of the Group’s strategy.
In order to vest, the TRG Rights are subject to the Group’s Rights Plan, employees remaining in service and their satisfactory performance.
The fair value is expensed on a straight-line basis over the vesting period; 50% vesting in FY23 and the remaining 50% vesting in FY24. The total TRG expense recognised for the financial year was $413,537 (30 Jun 20: nil).
(d) Fixed Remuneration Rights (FRR)
Fixed Remuneration of executive KMP is reviewed annually, with any adjustments subject to Board approval. When an adjustment to Fixed Remuneration is approved by the Board, the delivery of all or part of any increase in Fixed Remuneration may, at the Board’s discretion, be in the form of an annual grant of Rights to INA Securities. The Board considers that delivery in Rights, instead of cash, further aligns the interests of the executive with security holders.
For FY21, Mr Owen’s TFR increased by $35,000 in the form of 7,778 FRR’s as approved by security holders at the 10 November 2020 AGM. This was fully expensed in FY21.
One Right equates to one security in the Group. Movements in rights during the year were as follows:
| (i) 30/06/2021 Outstanding at beginning of year Lapsed during the year Granted during the year Exercised during the year Outstanding at end of year Weighted average remaining life ofoutstanding rights (years) (ii) 30/06/2020 Outstanding at beginning of year Lapsed during the year Granted during the year Exercised during the year Outstanding at end of year Weighted average remaining life of outstanding rights (years) |
STIP LTIP TRG FRR Thousands Thousands Thousands Thousands |
|---|---|
| 169 1,660 - - - (164) - - 130 429 275 8 (25) (155) - - |
|
| 274 1,770 275 8 |
|
| 0.3 1.3 1.6 - |
|
| 297 1,329 - - - (50) - - 139 473 - - (267) (92) - - |
|
| 169 1,660 - - |
|
| 0.3 1.3 - - |
The fair value of LTIPs and TRG’s granted during the year was estimated using Monte Carlo and Binomial simulation models. Assumptions made in determining the fair value, and the results are:
| STIPs Grant Date Security price at grant date 30 day Volume Weighted Average Price (VWAP) at start of performance period Expected remaining life at grant date (years) Risk-free interest rate at grant date Share price volatility STIP fair value |
|
|---|---|
| 1 Oct 2020 | |
| $4.65 $4.50 1 0.17% 25.00% $4.41 |
Page | 65
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited
For the year ended 30 June 2021
27. SHARE BASED PAYMENT TRANSACTIONS (CONTINUED)
| 7. SHARE BASED PAYMENT TRANSACTIONS (CONTINUED) | |
|---|---|
| LTIPs Grant Date Security price at grant date 30 day Volume Weighted Average Price (VWAP) at start of performance period Expected remaining life at grant date Risk-free interest rate at grant date Distribution yield LTIP fair value TRGs Grant Date Security price at grant date 30 day Volume Weighted Average Price (VWAP) at start of performance period Expected remaining life at grant date Risk-free interest rate at grant date Share price volatility TRG fair value |
|
| 1 Oct 2020 | |
| $4.65 $4.50 3 0.19% 2.00% $2.61 |
|
| 1 Oct 2020 | |
| $4.65 $4.50 2.5 0.17% 25% $4.30 |
28. CAPITAL MANAGEMENT
The Group aims to meet its strategic objectives, operational needs and maximise returns to security holders through the appropriate use of debt and equity, 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 refinance risk of maturing debt facilities and the potential for acceleration prior to maturity.
In assessing this risk, the Group takes into account the relative stability of its income flows, the predictability of its expenses, its debt maturity 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.
One measure of the Group’s capital position is through the Loan to Value Ratio (LVR) which is a key covenant under the Group’s $525.0 million common terms debt facilities. LVR is calculated as the sum of bank debt, bank guarantees, ground leases, and interest rate swaps, less 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 30-40%. As at 30 June 2021, the LVR of 22.2% (30 June 2020: 8.4%).
In addition, the Group monitors Interest Cover Ratio as defined under the common terms of the debt facilities. At 30 June 2021, the Total Interest Cover Ratio was 16.59x (30 Jun 2020: 8.35x) and the Core Interest Cover Ratio was 12.86x (30 Jun 2020: 6.15x).
Page | 66
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
29. 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 Investment, Derivatives, and Borrowing 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 Investment, Derivatives, and Borrowing 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 Investment, Derivatives, and Borrowing policy in addressing the risks arising from the Group’s financial instruments is reviewed on a regular basis.
While the Group aims to meet its Investment, Derivatives, and Borrowing 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 Investment, Derivatives, and Borrowing policy. At 30 June 2021, approximately 30% of the Group’s borrowings are at a fixed rate with interest rate caps in place to provide further rate protection, bringing the total hedging to 50% of drawn debt (30 Jun 2020: nil).
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.
Page | 67
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
29. FINANCIAL INSTRUMENTS (CONTINUED)
(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 Jun 2021 $’000 |
Fixed interest maturingin: |
|---|---|
| Floating interest rate Less than 1year 1 to 5 years More than 5years Total |
|
| Financial assets Cash at bank Financial liabilities Bank debt Lease Liabilities – Right-of-use-asset Lease Liabilities – Ground leases Interest rate swaps: Group pays fixed rate when above caprate |
18,797 - - - 18,797 175,000 - - 75,000 250,000 - 1,406 2,720 - 4,126 - 1,036 3,983 15,101 20,120 (50,000) - 50,000 - - |
| 30 Jun 2020 $’000 |
Fixed interest maturingin: Floating interest rate Less than 1year 1 to 5 years More than 5years Total 10,751 - - - 10,751 73,000 - - - 73,000 - 1,072 1,209 - 2,281 - 777 2,944 6,661 10,382 |
| Financial assets Cash at bank Financial liabilities Bank debt Lease Liabilities – Right-of-use-asset Lease liabilities – Ground leases |
The Group has entered into ground leases in relation to certain Lifestyle, Holidays and Mixed Use investment properties. The leases are long-term in nature and range between 8 years to perpetuity.
Perpetual leases are recognised as investment property and non-current liability at a value of $2.9 million based on a capitalisation rate applicable at the time of acquisition of applied to the current lease payment. As 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.
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 bps) 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.
| Increase in average interest rates of 100 bps: Variable interest rate bank debt (AUD denominated) Interest rate cap (AUD denominated) Decrease in average interest rates of 100 bps: Variable interest rate bank debt (AUD denominated) Interest rate cap (AUD denominated) |
Effect on profit after tax higher/(lower) |
|---|---|
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
|
| (1,750) (730) 295 - 1,750 730 - - |
Page | 68
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
29. FINANCIAL INSTRUMENTS (CONTINUED)
(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 not 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 exposure: United States dollars New Zealand dollars |
Net foreign currencyassets |
|---|---|
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
|
| 1,013 1,014 260 264 |
The impact of an increase or decrease in average foreign exchange rates of 10% at reporting date, with all other variables held constant, is considered to be limited based on the foreign exchange risk exposures in existence at balance sheet date.
The Group believes that the reporting date risk exposures are representative of the risk exposure inherent in its financial instruments.
(g) 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.
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 Investment, Derivatives, and Borrowing 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 value as reported in the balance sheet.
Page | 69
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
29. FINANCIAL INSTRUMENTS (CONTINUED)
(h)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 Investment, Derivatives, and Borrowing policy sets a target for the level of cash and available undrawn debt facilities to cover future committed capital expenditure in the next year, loan maturities within the next year and an allowance for unforeseen events such as tenant default.
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 Investment, Derivatives, and Borrowing policy sets targets based on the ability to withstand adverse market movements and remain within loan covenant limits.
In addition, the Group ensures resilience against breaking its covenants on its primary debt facilities by assessing the following sensitivities:
-
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.
| 30 Jun 2021 Trade and other payables Borrowings(1) Right-of-use asset leases Ground leases (excluding perpetual leases) Ground leases (perpetual leases)(2) 30 Jun 2020 Trade and other payables Borrowings(1) Right-of-use asset leases Ground leases (excluding perpetual leases) Ground leases (perpetual leases)(2) |
Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|---|---|
| 56,353 5,682 - 62,035 5,681 190,153 140,745 336,579 1,406 2,932 - 4,338 1,059 4,493 28,422 33,974 260 1,041 - 1,301 |
|
| 64,759 204,301 169,167 438,227 |
|
| Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|
| 41,488 - - 41,488 2,182 77,546 - 79,728 1,072 1,289 - 2,361 802 3,374 12,086 16,262 121 483 - 604 |
|
| 45,665 82,692 12,086 140,443 |
(1) The balance above will not agree to the balance sheet as it includes the implied interest component.
(2) For the purpose of the table above, lease payments are included for five years for perpetual leases.
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.
Page | 70
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
29. FINANCIAL INSTRUMENTS (CONTINUED)
| 30 Jun 2021 Liabilities Other financial liabilities 30 Jun 2020 Liabilities Other financial liabilities |
Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|---|---|
| 4,045 13,092 - 17,137 |
|
| 4,045 13,092 - 17,137 |
|
| 3,741 9,424 - 13,165 |
|
| 3,741 9,424 - 13,165 |
(i) Other Financial Instrument Risk
The Group carries Residents’ loans at fair value with resulting fair value adjustments recognised in the statement of comprehensive income. 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 residents’ loans in existence at reporting date.
| Increase in market prices of investment properties of 10% Decrease in market prices of investment properties of 10% |
Effect on profit after tax higher/(lower) |
|---|---|
| 30 Jun 2021 30 Jun 2020 $’000 $’000 |
|
| (43) (149) 43 149 |
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.
(j) 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.
Page | 71
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
29. FINANCIAL INSTRUMENTS (CONTINUED)
The following table presents the Group’s financial instruments that were measured and recognised at fair value at reporting date:
| Significant | Relationship of | ||
|---|---|---|---|
| Financial assets/ | Valuation technique(s) and | unobservable | unobservable inputs to |
| financial liabilities | keyinputs | inputs | fair value |
| Residents’ loans | Loans measured as the | Estimated current | The higher the |
| ingoing resident's | market value of | appreciation, the higher | |
| contribution plus the | residential property. | the value of resident | |
| resident's share of capital | loans. The longer the | ||
| appreciation to reporting | Estimated length of | length of stay, the lower | |
| date, less DMF accrued to | stay of residents | the value of resident | |
| reportingdate. | based on life tables. | loans. | |
| Derivative interest rate | Net present value of future | N/A | N/A |
| cap | cash flows discounted at | ||
| market rates adjusted for the | |||
| Group's credit risk. | |||
| Unlisted property | Capitalisation method for | N/A | N/A |
| funds | existing rental streams. Refer | ||
| to Note 11. | |||
| Other financial | Discounted cash flow | N/A | N/A |
| liabilities |
Valuation of unlisted property funds is linked to the underlying investment property value. Other financial liabilities relate to ongoing obligations for the Latitude One investment property and is linked to the underlying property value. The associated financial liability will move in line with the fair value of the property.
There has been no movement from Level 3 to Level 2 during the year.
The carrying value of the Group’s other financial instruments approximate their fair values.
30. 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 Date of valuation 30 Jun 2021 Investment properties 30-Jun-21 Note 11 Assets held for sale - investment property 30-Jun-21 Note 10(a) Other financial assets 30-Jun-21 Note 16 30 Jun 2020 Investment properties 30-Jun-20 Note 11 Assets held for sale - investment property 30-Jun-20 Note 10(a) Other financial assets 30-Jun-20 Note 16 |
(a) Assets measured at fair value Date of valuation 30 Jun 2021 Investment properties 30-Jun-21 Note 11 Assets held for sale - investment property 30-Jun-21 Note 10(a) Other financial assets 30-Jun-21 Note 16 30 Jun 2020 Investment properties 30-Jun-20 Note 11 Assets held for sale - investment property 30-Jun-20 Note 10(a) Other financial assets 30-Jun-20 Note 16 |
Fair value measurement using: Total Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) $’000 $’000 $’000 $’000 |
|---|---|---|
| 30-Jun-21 Note 11 30-Jun-21 Note 10(a) 30-Jun-21 Note 16 |
- - 1,231,336 1,231,336 - - 9,600 9,600 - 699 13,225 13,924 |
|
| 30-Jun-20 Note 11 30-Jun-20 Note 10(a) 30-Jun-20 Note 16 |
- - 943,958 943,958 - - 32,623 32,623 - - 13,862 13,862 |
Page | 72
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
30. FAIR VALUE MEASUREMENT (CONTINUED)
| (b) Liabilities measured at fair value Date of valuation 30 Jun 2021 Resident loans 30-Jun-21 Liabilities held for sale 30-Jun-21 Note 10(b) Other financial liabilities 30-Jun-21 Note 21 30 Jun 2020 Resident loans 30-Jun-20 Liabilities held for sale 30-Jun-20 Note 10(b) Other financial liabilities 30-Jun-20 Note 21 |
(b) Liabilities measured at fair value Date of valuation 30 Jun 2021 Resident loans 30-Jun-21 Liabilities held for sale 30-Jun-21 Note 10(b) Other financial liabilities 30-Jun-21 Note 21 30 Jun 2020 Resident loans 30-Jun-20 Liabilities held for sale 30-Jun-20 Note 10(b) Other financial liabilities 30-Jun-20 Note 21 |
Fair value measurement using: |
|---|---|---|
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) Total $’000 $’000 $’000 $’000 |
||
| 30-Jun-21 30-Jun-21 Note 10(b) 30-Jun-21 Note 21 |
- - 308 308 - - - - - - 17,137 17,137 |
|
| 30-Jun-20 30-Jun-20 Note 10(b) 30-Jun-20 Note 21 |
- - 308 308 - - 5,175 5,175 - - 13,165 13,165 |
There have been no transfers between Level 1 and Level 2 during the year.
31. AUDITOR’S REMUNERATION
| 1. AUDITOR’S REMUNERATION | |
|---|---|
| Fees for auditing the statutory financial report Fees for assurance services that are required by legislation: AFSL Fees for other services: Technical advice System review Total fees to Ernst & Young |
30 Jun 2021 30 Jun 2020 $ $ |
| 523,394 497,500 41,050 38,500 21,500 - - - |
|
| 585,944 536,000 |
32. RELATED PARTIES
(a) Key management personnel
The aggregate compensation paid to Key Management Personnel (“KMP”) of the Group is as follows:
| Directors fees Salaries and other short-term benefits Short-term incentives (payable in cash) Superannuation benefits Share-based payments |
30 Jun 2021 30 Jun 2020 $ $ |
|---|---|
| 760,835 651,213 1,388,169 1,423,368 303,156 158,400 60,163 63,009 956,048 762,875 |
|
| 3,468,371 3,058,866 |
The amounts disclosed in the table are the amounts recognised as an expense during the reporting period related to KMP.
Page | 73
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
32. RELATED PARTIES (CONTINUED)
The aggregate rights outstanding of the Group held directly by KMP are as follows:
| Issue date Right Type Vestingdate |
Number outstanding |
|---|---|
| 30 Jun 2021 30 Jun 2020 |
|
| FY16(1) LTIP FY19 FY17(1) LTIP FY20 FY17(1) STIP FY19 FY18(1) LTIP FY21 FY18(1) STIP FY20 FY19 LTIP FY22 FY19(1) STIP FY21 FY20 LTIP FY23 FY20 STIP FY22 FY21 FRR FY22 FY21 LTIP FY24 FY21 TRG FY23 FY21 TRG FY24 |
91,068 91,068 110,855 128,819 2,437 2,437 243,726 493,568 34,300 34,300 488,548 496,917 111,020 132,436 442,547 450,234 126,609 - 7,778 - 383,537 - 137,671 - 137,671 - |
| 2,317,767 1,829,779 |
(1) Rights are fully vested but not exercised. All other rights are still subject to vesting conditions.
(b) Fee income
During the year, the Group generated fee income from the joint venture with Sun Communities and the management of funds.
| anagement of funds. | |
|---|---|
| Fee income from associate Fee income from funds management |
30 Jun 2021 30 Jun 2020 $ $ |
| 2,072,703 602,691 2,204,485 1,831,639 |
|
| 4,277,188 2,434,330 |
33. COMPANY FINANCIAL INFORMATION
Summary financial information about the Company is:
| ummary financial information about the Company is: | |
|---|---|
| Current assets Total assets Current liabilities Total liabilities Net assets Security holders’ equity: Issued securities Reserves Accumulated losses Total security holders’ equity Profit/(loss) from continuing operations Net profit/(loss) attributable to security holders Total comprehensive income/(loss) |
30 Jun 2021 30 Jun 2020 $'000 $'000 |
| 9,811 10,853 28,569 26,121 |
|
| 2,398 1,235 2,396 1,233 |
|
| 26,173 24,888 |
|
| 37,140 36,187 (4,867) (1,933) (6,100) (9,366) |
|
| 26,173 24,888 |
|
| 3,266 (2,722) |
|
| 3,266 (2,722) 3,266 (2,722) |
Page | 74
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
33. COMPANY FINANCIAL INFORMATION (continued)
Closed Group disclosures
The Company, INA Development Pty Ltd and INA Latitude One Development Pty Limited (collectively the “Closed Group”), entered into a deed of cross guarantee on 18 June 2020.
Pursuant to ASIC Corporations (Wholly-owned Companies) Instrument 2016/785, relief has been granted to INA Development Pty Ltd and INA Latitude One Development Pty Limited from the Corporations Act 2001 requirements for the preparation, audit and lodgement of their financial report.
The effect of the deed is that the Company has guaranteed to pay any deficiency in the event of winding up of an entity subject to the deed of cross guarantee if they do not meet their obligations under the terms of overdrafts, loans, leases or other liabilities subject to the guarantee. The controlled entities have also given a similar guarantee in the event that the Company is wound up or if it does not meet its obligations under the terms of overdrafts, loans, leases or other liabilities subject to the guarantee.
The consolidated results of the entities that are members of the Closed Group are as follows:
| Current assets Total assets Current liabilities Total liabilities Net assets Security holders’ equity: Issued securities Reserves Retained earning Total security holders’ equity Revenue Operating expenses Profit from continuing operations Total comprehensive income |
30 Jun 2021 30 Jun 2020 $'000 $'000 |
|---|---|
| 31,950 38,301 55,505 51,818 |
|
| 6,138 5,798 10,066 10,345 |
|
| 45,439 41,473 |
|
| 37,140 36,187 (4,867) (1,933) 13,166 7,219 |
|
| 45,439 41,473 |
|
| 57,016 52,376 (49,655) (51,997) |
|
| 7,361 379 |
|
| 7,361 379 |
Page | 75
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
34. 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):
| Bridge Street Trust Browns Plains Road Trust Casuarina Road Trust Edinburgh Drive Trust Garden Villages Management Trust INA Community Living Lynbrook Trust INA Community Living Subsidiary Trust INA Garden Villages Pty Ltd INA Kiwi Communities Pty Ltd INA Kiwi Communities Subsidiary Trust No. 1 INA Management Pty Ltd INA Settlers Co Pty Ltd INA Sunny Communities Pty Ltd INA Sunny Trust Ingenia Communities RE Limited Jefferis Street Trust Lovett Street Trust Settlers Operations Trust Settlers Subsidiary Trust Settlers Property Trust SunnyCove Gladstone Unit Trust SunnyCove Rockhampton Unit Trust Ridge Estate Trust Taylor Street (2) Trust INA Subsidiary Trust No.1 INA Subsidiary Trust No.3 INA Operations Pty Ltd INA Operations Trust No.1 INA Operations Trust No.2 INA Operations Trust No.3 INA Operations Trust No.4 INA Operations Trust No.6 INA Operations Trust No.7 INA Operations Trust No.8 INA Operations Trust No.9 INA Operations Trust No.10 INA Operations Trust No.11 INA DMF Management Pty Ltd INA Latitude One Pty Ltd INA Latitude One Development Pty Ltd INA Soldiers Point Pty Ltd INA Operations No.3 Pty Limited IGC NZ Student Holdings Ltd INA NZ Subsidiary Unit Trust No 1 INA NZ Subsidiary Unit Trust No 2 INA Community Living LLC INA Community Living Subsidiary Trust No. 2 INA Development Pty Limited INA Development Management Pty Limited INA Plantations Development Pty Limited INA Hervey Bay Development Pty Limited INA Natures Edge Development Pty Limited INA Bargara Development Pty Limited |
Country of residence |
Ownershipinterest |
|---|---|---|
| 30 Jun 2021 30 Jun 2020 % % |
||
| Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia Australia New Zealand New Zealand New Zealand USA Australia Australia Australia Australia Australia Australia Australia |
100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 - 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 - 100 - 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 100 |
Page | 76
Notes to the Financial Statements (continued)
Ingenia Communities Holdings Limited For the year ended 30 June 2021
34. SUBSIDIARIES (CONTINUED)
| 4. SUBSIDIARIES (CONTINUED) | |
|---|---|
| INA Beveridge Development Pty Limited INA Ballarat Development Pty Limited INA Development No.3 Pty Limited INA Lara Development Pty Limited INA Lifestyle Operations Pty Limited INA Lifestyle Landowner Pty Limited INA Subsidiary Trust No.4 INA Subsidiary Trust No.5 INA Subsidiary Trust No.6 INA Subsidiary Trust No.7 INA Subsidiary Trust No.8 INA Lifestyle Landowner Trust INA Lifestyle Operations Trust INA Operations Management Trust Emmetlow Pty Ltd Park Trust Eighth Gate Capital Management Pty Ltd Eighth Gate Pty Ltd Eighth Gate Capital Management No.3 Eighth Gate Capital Management No.4 Eighth Gate Capital Management No.5 Eighth Gate Capital Management No.6 Eighth Gate Capital Management No.7 Eighth Gate Capital Management No.8 Allswell Communities Pty Ltd |
Ownership interest Country of residence 30 Jun 2021 30 Jun 2020 % % |
| Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 - Australia 100 - Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 |
Financial information of ICF and ICMT and their controlled entities are provided below:
| Current assets Non-current assets Total Assets Current liabilities Non-current liabilities Total Liabilities Net Assets/Equity Revenue Expenses Profit/(loss) after tax Total comprehensive income/(loss) |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 1,321 2,287 35,206 63,980 1,032,113 849,161 892,225 719,005 |
|
| 1,033,434 851,448 927,431 782,985 |
|
| 1,895 2,820 60,351 47,792 248,847 71,600 764,135 642,507 |
|
| 250,742 74,420 824,486 690,299 |
|
| 782,692 777,028 102,945 92,686 |
|
| 33,061 24,688 201,676 169,518 (5,487) (4,308) (192,539) (176,531) |
|
| 27,574 20,380 9,137 (7,013) |
|
| 27,574 20,380 9,137 (7,013) |
Page | 77
Notes to the Financial Statements (continued) Ingenia Communities Holdings Limited For the year ended 30 June 2021
35. NOTES TO CASHFLOW STATEMENT
Reconciliation of profit to net cash flow from operating activities:
| econciliation of profit to net cash flow from operating activities: | |
|---|---|
| Net profit for the year Adjustments for: Share of joint venture (income) Net loss/(gain) on change in fair value of: Investment properties Financial liabilities Investments and other financial instruments Income tax expense/(benefit) Net loss on disposal of investment properties Operating profit before tax Depreciation and amortisation Share-based payments expense GST recoverable on investing activities Finance costs Operating cash flow before changes in working capital Changes in working capital: Decrease/(increase) in receivables Decrease/(increase) in inventory Decrease/(increase) in other payables and provisions Net cash provided by operating activities |
30 Jun 2021 30 Jun 2020 $’000 $’000 |
| 72,781 31,452 (840) (134) 3,270 33,807 5,135 2,195 (1,702) (32) 10,230 (3,612) 516 1,567 |
|
| 89,390 65,243 |
|
| 3,863 3,244 2,066 958 5,604 7,315 (1,058) (2,664) |
|
| 99,865 74,096 |
|
| 1,928 (610) 22,651 (214) 13,202 (6,084) |
|
| 137,646 67,188 |
36. SUBSEQUENT EVENTS
Final FY21 distribution
On 18 August 2021, the Directors declared a final distribution of 5.5 cps amounting to $18.0 million, to be paid on 23 September 2021.
Acquisition of a portfolio of holiday parks
During the month of July 2021, the Group acquired a portfolio of five holiday parks, located across the east coast of Australia, from the Mexicala Caravan Park Group for a purchase price of $32.5 million.
Acquisition of Kings Point Retreat
On 11 August 2021, the Group completed the acquisition of Kings Point Retreat, located on the South Coast of NSW, for a purchase price of $15.8 million.
Operating restrictions due to COVID-19
Post 30 June 2021, governments have announced further restrictions in response to the COVID-19 pandemic, including the closure of State borders. The Group continues to monitor the impact of these closures on our business.
Page | 78
Directors’ Declaration
Ingenia Communities Holdings Limited For the year ended 30 June 2021
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 2021 are in accordance with the Corporations Act 2001 , including:
-
(i) giving a true and fair view of its financial position as at 30 June 2021 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.
-
c) at the date of this declaration, there are reasonable grounds to believe that the members of the extended closed Group identified in Note 33 will be able to meet any obligations or liabilities to which they are, or may become, subject by virtue of the deed of cross guarantee described in Note 33.
-
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 [115 x 43] intentionally omitted <==
Jim Hazel Chairman Adelaide, 18 August 2021
Page | 79
==> picture [86 x 101] intentionally omitted <==
Ernst & Young Tel: +61 2 9248 5555 200 George Street Fax: +61 2 9248 5959 Sydney NSW 2000 Australia ey.com/au GPO Box 2646 Sydney NSW 2001
Independent Auditor's Report to the Members of Ingenia Communities Holdings Limited
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of Ingenia Communities Holdings Limited (the “Company”) and its subsidiaries (collectively the “Group”), which comprises the consolidated balance sheet as at 30 June 2021, the consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the year then ended, notes to the financial statements, including a summary of significant accounting policies, and the directors' declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act 2001 , including:
-
a) giving a true and fair view of the consolidated financial position of the Group as at 30 June 2021 and of its consolidated financial performance for the year ended on that date; and
-
b) complying with Australian Accounting Standards and the Corporations Regulations 2001 .
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are independent of the Company in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial report of the current year. These matters were addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, but we do not provide a separate opinion on these matters. For each matter below, our description of how our audit addressed the matter is provided in that context.
Page | 80
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
We have fulfilled the responsibilities described in the Auditor’s Responsibilities for the Audit of the Financial Repor t section of our report, including in relation to these matters. Accordingly, our audit included the performance of procedures designed to respond to our assessment of the risks of material misstatement of the financial report. The results of our audit procedures, including the procedures performed to address the matters below, provide the basis for our audit opinion on the accompanying financial report.
1. Valuation of Investment Property
Why significant
How our audit addressed the key audit matter
Approximately 91% of the Group’s total assets comprise investment properties (both those disclosed as investment properties and equity accounted investments). These assets are carried at fair value, which is assessed by the directors with reference to either external independent valuations or internal valuations and is based on market conditions existing at reporting date.
The valuation of investment properties is inherently subjective given that there are alternative assumptions and valuation methods that may result in a range of values. The impact of COVID-19 at 30 June 2021 has resulted in a wider range of possible values than at past valuation points.
Our audit procedures included the following:
This is considered a key audit matter as valuations contain several assumptions which are based on direct market comparisons or estimates. Minor changes in certain assumptions can lead to significant changes in the valuation.
The Group has three categories of investment properties as disclosed in Note 11 to the financial report. Three of these categories are considered material and involve significant judgement.
-
The Garden Villages portfolio consists of investment properties earning revenue predominantly from longer term rental agreements and the key judgements include capitalisation rates, a market and contractual rent and forecast occupancy levels.
-
The Lifestyle portfolio consists of investment properties earning revenue from a mix of longerterm land rental agreements and short-term accommodation rental. In addition, the group earns revenue from the sale of manufactured homes to residents of the properties.
-
The Tourism portfolio consists of ‘Holidays and Mixed Use’ investment properties earning revenue from short-term residential and tourism rentals.
-
We reviewed the controls in place relevant to the valuation process;
-
We evaluated the suitability of the valuation methodology used across the portfolio and tested the valuation reports for mathematical accuracy on a sample basis;
-
We assessed the qualification, competence and objectivity of the independent valuation experts used by the Group;
-
We assessed the Group’s internal valuation methodology and tested the mathematical accuracy of the valuation models. We also assessed the competence, qualifications and objectivity of the internal valuer;
-
On a sample basis, we compared the property related data used as input for both the external and internal valuations against actual and budgeted property performance;
Page | 81
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
The key judgements for the longer term and shortterm rental include capitalisation rates, discount rates, market and contractual rents, forecast shortterm and residential occupancy levels, historical transactions and remaining development potential for vacant land. In assessing the development potential, additional key judgements include future new homes sales prices, estimated capital expenditure and allocation between investment property and inventory, discount rates, projected property growth rates and operating profit margins.
Specific assumptions and judgements of the impact of COVID-19 are contained within Note 11 to the financial report. These include impact on property sale settlements, revenue and operational costs.
As at 30 June 2021 valuation uncertainty arising from the COVID-19 pandemic and the response of Governments to it continues. This means that the property values may change significantly and unexpectedly over a relatively short period of time.
Given the market conditions at balance date, the independent valuers have reported on the basis of the existence of “material valuation uncertainty”, noting that less certainty and a higher degree of caution should be attached to the valuations than would normally be the case. In this situation the disclosures in the financial report provide particularly important information about the assumptions made in the property valuations and the market conditions at 30 June 2021.
-
On a sample basis, we considered the key inputs and assumptions used in the valuations by comparing this information to external market data;
-
Our real estate valuation specialists reviewed a sample of internal and independent valuations to determine whether the key judgements and methodology used were appropriate, including the impact of COVID-19;
-
We assessed the appropriateness of the allocation of capital expenditure between investment property and inventory assets;
-
We have also considered the ‘material valuation uncertainty’ disclosure included in the valuation reports and any other restrictions imposed on the valuation process (if any) and the market conditions at balance date.
-
On a sample basis, we have considered the specific assumptions and judgements used by the Group in the valuations following the impact of COVID-19. We have validated the additional disclosure describing the specific judgements used by the Group in relation to the pandemic included in Note 11 of the financial report; and
-
We have considered whether there have been any indicators of material changes in property valuations from 30 June 2021 up to the date of our opinion. We involved our real estate valuation specialists to assist us in making this assessment. Any material matters identified have been reflected in the fair values of investment properties at the reporting date, where appropriate, or disclosed as a subsequent event in Note 36.
Page | 82
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
Information Other than the Financial Report and Auditor’s Report Thereon
The directors are responsible for the other information. The other information comprises the information included in the Group’s 2021 Annual Report other than the financial report and our auditor’s report thereon. We obtained the Directors’ Report that is to be included in the Annual Report, prior to the date of this auditor’s report, and we expect to obtain the remaining sections of the Annual Report after the date of this auditor’s report.
Our opinion on the financial report does not cover the other information and we do not and will not express any form of assurance conclusion thereon, with the exception of the Remuneration Report and our related assurance opinion.
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed on the other information obtained prior to the date of this auditor’s report, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Directors for the Financial Report
The directors of the Company 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 control as the directors determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of this financial report.
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
Page | 83
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
-
Identify and assess the risks of material misstatement of the financial report, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit 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 Group’s internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
-
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial report or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial report, including the disclosures, and whether the financial report represents the underlying transactions and events in a manner that achieves fair presentation.
-
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the financial report. We are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.
We communicate with the directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the directors with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.
From the matters communicated to the directors, we determine those matters that were of most significance in the audit of the financial report of the current year and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Page | 84
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
Report on the Audit of the Remuneration Report
Opinion on the Remuneration Report
We have audited the Remuneration Report included in pages 15 to 30 of the directors' report for the year ended 30 June 2021.
In our opinion, the Remuneration Report of Ingenia Communities Holdings Limited for the year ended 30 June 2021, complies with section 300A of the Corporations Act 2001.
Responsibilities
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.
==> picture [122 x 39] intentionally omitted <==
Ernst & Young
==> picture [110 x 59] intentionally omitted <==
Yvonne Barnikel Partner Sydney 18 August 2021
Page | 85
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [182 x 113] intentionally omitted <==
INGENIA COMMUNITIES FUND AND INGENIA COMMUNITIES MANAGEMENT TRUST
FINANCIAL REPORT YEAR ENDED 30 JUNE 2021
www.ingeniacommunities.com.au Registered Office: Level 3, 88 Cumberland Street, The Rocks NSW 2000
Annual Report
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
Contents Directors' Report .....................................................................................................................................................................................................2 Auditor’s Independence Declaration ........................................................................................................................................................... 8 Consolidated Statement of Comprehensive Income .......................................................................................................................... 9 Consolidated Balance Sheet ...........................................................................................................................................................................10 Consolidated Cash Flow Statement ............................................................................................................................................................. 11 Consolidated Statement of Changes in Equity ..................................................................................................................................... 12 1. Summary of significant accounting policies .................................................................................................................................. 13 2. Accounting estimates and judgements ......................................................................................................................................... 22 3. Segment information ............................................................................................................................................................................... 24 4. Earnings per unit ........................................................................................................................................................................................ 28 5. Income tax expense ................................................................................................................................................................................. 28 6. Trade and other receivables ................................................................................................................................................................ 29 7. Inventories ..................................................................................................................................................................................................... 29 8. Assets and liabilities held for sale .................................................................................................................................................... 30 9. Investment properties ............................................................................................................................................................................ 30 10. Plant and equipment .............................................................................................................................................................................. 32 11. Intangibles ..................................................................................................................................................................................................... 32 12. Right-of-use assets.................................................................................................................................................................................. 32 13. Investment in a joint venture ............................................................................................................................................................. 33 14. Other financial assets ............................................................................................................................................................................ 34 15. Deferred tax assets and liabilities ................................................................................................................................................... 34 16. Trade and other payables .................................................................................................................................................................. 34 17. Borrowings .................................................................................................................................................................................................. 35 18. Other financial liabilities ........................................................................................................................................................................ 35 19. Issued units .................................................................................................................................................................................................. 36 20. Accumulated losses and retained earnings .............................................................................................................................. 36 21. Commitments ............................................................................................................................................................................................. 36 22. Contingent liabilities .............................................................................................................................................................................. 37 23. Capital management ............................................................................................................................................................................. 37 24. Financial instruments ............................................................................................................................................................................ 37 25. Fair value measurement ...................................................................................................................................................................... 42 26. Auditor’s remuneration ....................................................................................................................................................................... 43 27. Related parties......................................................................................................................................................................................... 44 28. Parent entity financial information ............................................................................................................................................... 46 29. Subsidiaries ................................................................................................................................................................................................ 47 30. Notes to the cash flow statements .............................................................................................................................................. 48 31. Subsequent events ................................................................................................................................................................................. 48 Directors’ Declaration ....................................................................................................................................................................................... 49 Independent Auditor’s Report ..................................................................................................................................................................... 50
Directors’ Report
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
Ingenia Communities Fund (“ICF” or the “Fund”) (ARSN 107 459 576) and 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 the “Responsible Entity”) is Ingenia Communities Holdings Limited (“ICH” or the “Company”).The shares of the Company are “stapled” with the units of the Trusts and trade on the Australian Securities Exchange (“ASX”) as one security (ASX Code: INA). 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 the Trusts for the year ended 30 June 2021 (the “current period”).
DIRECTORS
The Directors of the Responsible Entity at any time during or since the end of the current period were:
Non-Executive Directors (NEDs)
Jim Hazel (Chairman) Robert Morrison (Deputy Chairman) Amanda Heyworth Pippa Downes Gary Shiffman John McLaren (Alternate Director to Gary Shiffman) Gregory Hayes (appointed, effective 17 September 2020) Sally Evans (appointed, effective 1 December 2020) Andrew McEvoy (resigned, effective 30 September 2020)
Executive Director
Simon Owen (Managing Director and Chief Executive Officer (MD and CEO))
Company Secretaries
Natalie Kwok (Chief Investment Officer and General Counsel (CIO and GC)) Nhu Nguyen
OPERATING AND FINANCIAL REVIEW
ICF and ICMT overview
ICF and ICMT are two of the entities forming part of ICH, which is a triple staple structure traded on the ASX.
The Group is an active owner, manager and developer of a diversified portfolio of lifestyle, rental and holiday communities across Australia. The Group’s real estate assets at 30 June 2021 were valued at $1.2 billion, comprising 45 lifestyle rental and holiday communities (Ingenia Lifestyle Rental and Holidays & Mixed Use) and 26 rental communities (Ingenia Gardens). The Group manages a further 12 communities through its development JV and funds management platform. The Group was included in the S&P/ASX 200 in December 2019 and had a market capitalisation of approximately $2.0 billion at 30 June 2021.
The Group’s vision is to create Australia’s best lifestyle and holiday communities, offering affordable permanent and tourism accommodation with a focus on the seniors demographic. The Board is committed to delivering sustainable long-term underlying earnings per security (EPS) growth to security holders while providing a supportive community environment for residents and guests.
Our Values
At Ingenia we build community on a foundation of integrity and respect, creating a place where people have a sense of connection and belonging. We strive for continuous improvement in our resident, guest and visitor service, to ensure that they receive an amazing experience every day. Whether it’s time to live, play, stay or renew, we deliver freedom of choice with a range of industry award winning lifestyle and holiday options.
Page | 2
Directors’ Report (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
==> picture [413 x 148] intentionally omitted <==
Strategy
The Group is positioning for scale and long-term sector leadership whilst delivering growth in net operating income, enhancing the operational performance of its investment properties and developing new communities.
Using a disciplined investment framework, the Group will: continue to grow its lifestyle, holiday and mixed use communities business in metropolitan and coastal locations; build out its existing development pipeline; expand development and revenue streams through the Joint Venture with Sun Communities, Inc (NYSE: SUI) and funds management platform.
The immediate business priorities of the Group are:
-
Capitalise on opportunities to expand the development pipeline to deliver new rental contracts;
-
Improve performance of existing communities and integrate new communities to drive growth in rental returns;
-
Improve resident and guest experience and satisfaction;
-
Focus on sales and marketing effectiveness to successfully launch new projects, grow settlements and rental base;
-
Accelerate investment in new rental and tourism cabins;
-
Expand the funds management platform and deliver compelling performance for investors;
-
Execute the development joint venture business plan with Sun Communities;
-
Enhance sustainable competitive advantage through recruiting, retaining and developing industry leading talent;
-
Continue to respond to operating environment, maintain focus on employee, resident and guest health and safety;
-
Continue to advance focus on sustainable home design and construction; and
-
Build on the Group’s sustainability program, enhancing disclosures as initiatives are progressed.
FY21 financial results
The year to 30 June 2021 delivered total revenue of $295.6 million, up 21% on the prior year. The Group settled 380[1] turnkey homes (30 Jun 2020: 325 homes) and grew Lifestyle and Holidays rental income from permanent, annual and tourism clients to $99.3 million (30 Jun 2020: $72.5 million).
Statutory profit of $72.8 million was up 131% on the prior year. The statutory result reflects the combination of growth in underlying earnings and fair value movements on investment property arising from: improved capitalisation rates, offset by transaction costs on new acquisitions and; a reduction of fair value associated with the realisation of development profits on settlement of new homes.
Underlying profit from continuing operations was $77.2 million, which represents an increase of $18.1 million (31%) on the prior year. The underlying result was positively impacted by a significantly higher EBIT contribution from Lifestyle Development (up 16% on prior year) and strong demand for domestic tourism, with the Holidays segment EBIT contribution up 57% on the prior year. Ingenia Lifestyle Rental EBIT of $16.5 million, was up 43% with Ingenia Gardens EBIT of $10.9 million, up 7% from the prior year.
Operating cash flow for the period was $137.6 million, up 105% from the prior year, reflecting growth in lifestyle home profits, growth in recurring rental income, the impact of new operational communities acquired in the year and positive working capital movement.
1 Including thirty settlements at Ingenia Lifestyle Freshwater, the Group’s first joint venture project with Sun Communities.
Page | 3
Directors’ Report (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
The Group grew its investment in Lifestyle, Holidays and Mixed Use communities during the period, through both acquisition and progressing the Group’s development pipeline which continued to grow the Group’s recurring rental base.
The Group continued to divest non-core assets to support the Group’s capital recycling strategy, with the divestment of Ingenia Holidays Albury, Ingenia Holidays Sun Country and its last remaining DMF retirement village.
The Group’s underlying earnings per security increased 7% from prior year.
Key metrics
-
Net profit for the year for ICF $27.6 million (30 Jun 2020: $20.4 million profit)
-
Net profit for the year for ICMT of $9.1 million (30 Jun 2020: $7.0 million loss)
-
Full year distributions of 10.5 cents per unit by ICF, nil from ICMT.
Segment performance and priorities
Capital Partnerships
Development Joint Venture
The development Joint Venture with Sun Communities was established in November 2018.
The Joint Venture delivered 30 settlements from its first greenfield project located at Burpengary, QLD and is progressing the development planning on its Fullerton Cove, NSW and Morrisett, NSW developments, which are due to commence construction in FY22. The Joint Venture has other acquisition opportunities under exclusive due diligence or option which it is seeking the appropriate planning approvals for.
During FY21, fees generated by Ingenia from the Joint Venture relate to acquisition, asset development and sales management.
Performance
| erformance | |
|---|---|
| Greenfield properties (#) Investment carrying value ($m) New home settlements (#) Fee income ($m) Joint venture revenue ($m) Joint venture operating profit/(loss) ($m) Share of profit from joint venture ($m) |
30 Jun 2021 30 Jun 2020 Change % |
| 3 2 50% 32.8 15.9 106% 30 7 NM 2.1 0.6 NM 11.4 2.6 NM 5.0 (0.2) NM 0.8 0.1 NM |
Strategic priorities
The strategic priorities for the Joint Venture are to continue to acquire greenfield sites in key metro and coastal markets and to develop a significant portfolio of new lifestyle communities. The Joint Venture leverages the expertise and local market knowledge of Ingenia to identify, acquire and develop sites. Once homes are sold, Ingenia will also provide operational services to the lifestyle communities. At completion of development, Ingenia has the right to acquire the communities at market value. Ingenia generates origination, development and management fees for these services plus a performance fee for above hurdle rate returns.
Funds Management
The Group’s funds and asset management business manage six funds that invest in lifestyle and holiday communities situated in NSW, QLD and VIC. The Group receives fees for the management and development of the assets and management of the funds.
The Group also co-invests into each of the six funds, to ensure alignment with fund investors. The investment in the funds generates asset ownership and development revenue streams.
| Investment carrying value ($m) Fee income ($m) Distribution income ($m) |
30 Jun 2021 30 Jun 2020 Change % |
|---|---|
| 13.2 13.9 (5%) 2.2 1.8 22% 0.7 0.2 NM |
Page | 4
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
Directors’ Report (continued)
Strategic priorities
The strategic priority of the funds management business is to leverage the Group’s platform to provide additional growth by increasing assets under management and delivering performance to fund investors.
Capital management
In February 2021, the Group entered into a new seven-year $75.0 million debt facility with the Clean Energy Finance Corporation (CEFC), increasing the Group’s combined facility limit to $525.0 million (30 June 2020: $450.0 million).
During the year the Group refinanced $350.0 million of debt facilities. As a result, the margin on these facilities was reduced and the tenor was extended, resulting in a weighted average term to maturity of 5.3 years at 30 June 2021. As at 30 June 2021, the debt facilities were drawn to $250.0 million.
The Group’s Loan to Value Ratio (“LVR”) was 22.2%, gearing was 17.5% and the Group was 50% hedged at 30 June 2021.
Distributions
The following distributions were made during or in respect of the year:
-
On 16 February 2021, the Directors declared an interim distribution of 5.0 cps, amounting to $16.3 million which was paid on 25 March 2021.
-
On 18 August 2021, the Directors declared a final distribution of 5.5 cps amounting to $18.0 million, to be paid on 23 September 2021.
FY22 outlook
The Group is well positioned to meet the growing demand for affordable community living with increased market awareness and an increasing number of downsizers.
The Group’s strong balance sheet and deal flow provides continuing capacity for growth and sector leadership. Ingenia expects to continue to benefit from the growth in domestic tourism as current restrictions continue to limit international travel.
The Group will continue to grow its lifestyle communities business and development pipeline, continue to assess acquisition opportunities within the seniors rental market as Ingenia Gardens continues to provide highyield stable recurring cash flows.
The priority for Lifestyle Rental is to continue to enhance the performance of existing assets by delivering rental growth and investing in new rental homes.
The priority for Ingenia Holidays and Mixed Use is to enhance the customer experience and invest in new tourism cabins, refurbishment of existing cabins.
The Group will focus on increasing its assets under management through its capital partnerships.
Ingenia will continue to deliver on its environmental commitments towards an energy and carbon reduction program as the Group targets a 30% reduction in carbon emissions over the next five years and a carbon neutral operation by 2035.
The Group will continue to regularly assess market opportunities and the performance of existing assets, divesting and acquiring assets where superior longer-term returns are available.
SIGNIFICANT CHANGES IN THE STATE OF AFFAIRS
Changes in the state of affairs during the current period are set out in the various reports in the year-end financial report. Refer to Note 9 for investment properties acquired or disposed of during the year and Note 19 for issued units.
Page | 5
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
Directors’ Report (continued)
EVENTS SUBSEQUENT TO REPORTING DATE
Final FY21 distribution
On 18 August 2021, the Directors declared a final distribution of 5.5 cps amounting to $18.0 million, to be paid on 23 September 2021.
Acquisition of a portfolio of holiday parks
During the month of July 2021, the Group acquired a portfolio of five holiday parks, located across the east coast of Australia, from the Mexicala Caravan Park Group for a purchase price of $32.5 million.
Acquisition of Kings Point Retreat
On 11 August 2021, the Group completed the acquisition of Kings Point Retreat, located on the South Coast of NSW, for a purchase price of $15.8 million.
Operating restrictions due to COVID-19
Post 30 June 2021, governments have announced further restrictions in response to the COVID-19 pandemic, including the closure of State borders. The Group continues to monitor the impact of these closures on our business.
LIKELY DEVELOPMENTS
The Group will continue to pursue strategies aimed at growing its cash earnings, profitability and market share within the lifestyle and seniors rental and tourism sectors during the next financial year, through:
-
Developing greenfield sites and expanding existing lifestyle communities;
-
Acquiring new communities;
-
Growing the funds management platform; and
-
Divesting non-core assets.
Detailed information about operations of the Group is included in the various reports in this financial 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 laws 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.
GROUP INDEMNITIES
The Trusts have purchased various insurance policies to cover a range or 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.
INDEMNIFICATION OF AUDITORS
To the extent permitted by law, the Company has agreed to indemnify its auditor, Ernst & Young, as part of the terms of its audit engagement agreement against claims by third parties arising from the audit. No payment has been made to indemnify Ernst & Young during or since the reporting period.
INTERESTS OF DIRECTORS OF THE RESPONSIBLE ENTITY
Securities of the Group held by directors of the Responsible Entity or associates of the directors as at 30 June 2021 were:
| 2021 were: | ||
|---|---|---|
| Issued stapled securities | Rights | |
| Jim Hazel | 418,541 | - |
| Robert Morrison | 224,837 | - |
| Amanda Heyworth | 178,641 | - |
| Pippa Downes | 32,148 | - |
| Gary Shiffman(1) | 33,208,510 | - |
| John McLaren(1) | 33,208,510 | - |
| Gregory Hayes | - | - |
| Sally Evans | - | - |
| Simon Owen | 1,404,658 | 1,024,759 |
(1) The securities held by Mr Shiffman and Mr McLaren are beneficially owned by Sun Communities and represent the same securities.
Page | 6
Directors’ Report (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
Mr Shiffman is the appointed Nominee Director of Sun Communities which is entitled to appoint a Director to the Board of ICH, in accordance with the Subscription Agreement between ICH and Sun Communities which was entered into on 7 November 2018. Mr Shiffman appointed Mr McLaren as his Alternate Director effective 18 February 2019.
OTHER INFORMATION
Fees paid to the Responsible Entity and its associates, and the number of securities in each Trust held by the Responsible Entity and its associates as at the end of the financial year are set out in Note 27 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.
NON-AUDIT SERVICES
During the year, non-audit services were provided by the Group’s auditor, Ernst & Young. The directors are satisfied that the provision of the non-audit services is compatible with, and did not compromise, the independence for auditors imposed by the Corporations Act 2001 for the following reasons:
-
the non-audit services were for taxation, regulatory and assurance related work, and none of this work created any conflicts with the auditor’s statutory responsibilities;
-
the Audit and Risk Committee resolved that the provision of non-audit services during the financial year by Ernst & Young as auditor is compatible with, and did not compromise, the auditor independence requirements of the Corporations Act 2001 ;
-
the Board’s own review conducted in conjunction with the Audit and Risk Committee, having regard to the Board policy set out in this Report, concluded that it is satisfied the non-audit services did not impact the integrity and objectivity of the auditors; and
-
the declaration of independence provided by Ernst & Young, as auditor of ICH.
Refer to Note 26 of the financial statements for details on the audit and non-audit fees.
ROUNDING OF AMOUNTS
The Trusts are of the kind referred to in ASIC Instrument 2016/191, 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.
Signed in accordance with a resolution of the Directors of the Responsible Entity.
==> picture [115 x 43] intentionally omitted <==
Jim Hazel Chairman Adelaide, 18 August 2021
Page | 7
==> picture [86 x 101] intentionally omitted <==
Ernst & Young Tel: +61 2 9248 5555 200 George Street Fax: +61 2 9248 5959 Sydney NSW 2000 Australia ey.com/au GPO Box 2646 Sydney NSW 2001
Auditor’s Independence Declaration to the Directors of Ingenia Communities RE Limited as Responsible Entity for Ingenia Communities Fund and Ingenia Communities Management Trust
As lead auditor for the audit of the financial reports of Ingenia Communities Fund and its controlled entities and Ingenia Communities Management Trust and its controlled entities for the financial year ended 30 June 2021, I declare to the best of my knowledge and belief, there have been:
-
a) No contraventions of the auditor independence requirements of the Corporations Act 2001 in relation to the audit ; and
-
b) No contraventions of any applicable code of professional conduct in relation to the audit.
This declaration is in respect of Ingenia Communities Fund and the entities it controlled during the financial year and Ingenia Communities Management Trust and the entities it controlled during the financial year.
==> picture [122 x 39] intentionally omitted <==
Ernst & Young
==> picture [110 x 59] intentionally omitted <==
Yvonne Barnikel Partner 18 August 2021
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
Page | 8
Consolidated Statement of Comprehensive Income
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
| Note Lifestyle home sales Residential rental income Tourism rental income Annuals rental income Other revenue Revenue Cost of lifestyle homes sold Employee expenses Property expenses Administrative expenses Operational, marketing and selling expenses Service station expenses Responsible entity fee and expenses Depreciation and amortisation expense 10, 11, 12 Operating profit before interest and tax Net finance income/(expense) Operating profit before tax Share of joint venture loss 13 Net gain/(loss) on change in fair value of: Investment properties 9(b) Financial liabilities Investments and other financial instruments Other Profit/(loss) before tax Income tax (expense)/benefit 5 Net profit/(loss) for the year Total comprehensive income/(loss) for the year net of income tax Profit/(loss) attributable to unit holders of: Ingenia Communities Fund Ingenia Communities Management Trust Total comprehensive income/(loss) attributable to unit holders of: Ingenia Communities Fund Ingenia Communities Management Trust Earnings per unit: Basic earnings per unit 4 Diluted earnings per unit 4 |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 43,414 47,467 - - 64,103 54,155 - - 53,828 35,508 - - 4,646 4,462 13,819 10,644 35,685 27,926 |
|
| 13,819 10,664 201,676 169,518 |
|
| - - (26,226) (27,495) - - (50,394) (43,044) (825) (514) (33,059) (27,788) (856) (690) (7,642) (5,651) - - (11,754) (9,735) - - (8,477) (6,279) (4,622) (4,166) (4,053) (3,646) (2) (26) (15,463) (12,435) |
|
| 7,514 5,268 44,608 33,445 |
|
| 19,244 14,024 (23,249) (18,894) |
|
| 26,758 19,292 21,359 14,551 |
|
| (1,186) (42) (72) (26) 1,767 1,865 (5,037) (24,507) - - (5,024) (417) 235 38 1,459 (6) - (773) (516) (794) |
|
| 27,574 20,380 12,169 (11,199) |
|
| - - (3,032) 4,186 |
|
| 27,574 20,380 9,137 (7,013) |
|
| 27,574 20,380 9,137 (7,013) |
|
| 27,574 20,380 - - - - 9,137 (7,013) |
|
| 27,574 20,380 9,137 (7,013) |
|
27,574 20,380 - - - - 9,137 (7,013) |
|
| 27,574 20,380 9,137 (7,013) |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 Cents Cents Cents Cents |
|
| 8.4 7.6 2.8 (2.6) 8.4 7.6 2.8 (2.6) |
Notes to the Consolidated Financial Statements are included on pages 13 to 48.
Page | 9
Consolidated Balance Sheet
Ingenia Communities Fund and Ingenia Communities Management Trust As at 30 June 2021
| Note Current assets Cash and cash equivalents Trade and other receivables 6 Inventories 7 Assets held for sale 8(a) Total current assets Non-current assets Trade and other receivables 6 Receivable from related party 27(e) Investment properties 9 Other financial assets 14 Investment in a joint venture 13 Plant and equipment 10 Intangibles 11 Right-of-use-assets 12 Deferred tax asset 15 Total non-current assets Total assets Current liabilities Trade and other payables 16 Borrowings 17 Employee liabilities Other financial liabilities 18 Liabilities held for sale 8(b) Total current liabilities Non-current liabilities Payable to related party 27(e) Borrowings 17 Other financial liabilities 18 Employee liabilities Other payables 16 Total non-current liabilities Total liabilities Net assets Equity Issued units 19(a) (Accumulated losses)/Retained earnings 20 Unit holders interest Non-controlling interest Total equity Attributable to unit holders of: Ingenia Communities Fund Ingenia Communities Management Trust |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 1,104 1,687 16,485 8,065 217 600 2,835 5,746 - - 6,286 17,546 - - 9,600 32,623 |
|
| 1,321 2,287 35,206 63,980 |
|
| 1,315 5,493 - - 641,217 614,299 - - 362,105 217,404 798,468 669,818 699 - 13,203 13,847 26,774 11,960 - - 3 5 5,123 4,323 - - 2,258 1,772 - - 65,211 18,251 - - 7,962 10,994 |
|
| 1,032,113 849,161 892,225 719,005 |
|
| 1,033,434 851,448 927,431 782,985 |
|
| 1,895 2,820 40,415 27,722 - - 16,603 12,414 - - 3,218 2,481 - - 115 183 - - - 5,175 |
|
| 1,895 2,820 60,351 47,975 |
|
| - - 673,926 611,236 247,165 71,600 72,311 22,015 - - 13,092 8,433 - - 806 640 1,682 - 4,000 - |
|
| 248,847 71,600 764,135 642,324 |
|
| 250,742 74,420 824,486 690,299 |
|
| 782,692 777,028 102,945 92,686 |
|
| 1,102,443 1,093,696 90,147 89,025 (319,751) (316,668) 13,498 4,361 |
|
| 782,692 777,028 103,645 93,386 |
|
| - - (700) (700) |
|
| 782,692 777,028 102,945 92,686 |
|
| 782,692 777,028 (700) (700) - - 103,645 93,386 |
|
| 782,692 777,028 102,945 92,686 |
Notes to the Consolidated Financial Statements are included on pages 13 to 48.
Page | 10
Consolidated Cash Flow Statement
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
| ICF | ICMT | ||||
|---|---|---|---|---|---|
| 30 Jun 2021 30 Jun 2020 | 30 Jun 2021 30 | Jun 2020 | |||
| Note | $’000 |
$’000 | $’000 | $’000 | |
| Cash flows from operating activities | |||||
| Rental and other property income | - | - | 156,064 | 114,879 | |
| Property and other expenses | (2,266) | (128) | (100,960) | (89,114) | |
| Government subsidy | - | - | 4,819 | 2,906 | |
| Proceeds from sale of lifestyle homes | - | - | 47,368 | 52,274 | |
| Purchase of lifestyle homes | - | - | (19,610) | (32,843) | |
| Proceeds from sale of service station inventory | - | - | 10,761 | 8,082 | |
| Purchase of service station inventory | - | - | (9,368) | (6,966) | |
| Net movement in resident loans | - | - | (137) | (465) | |
| Interest received | 3 | 44 | 12 | 38 | |
| Borrowing costs paid | (5,861) | (9,271) | (40) | (16) | |
| 30 | (8,124) |
(9,355) | 88,909 | 48,775 | |
| Cash flows from investing activities | |||||
| Payments for investment properties | (131,217) | (26,296) | (78,652) | (59,304) | |
| Additions to investment properties | (19,476) | (4,517) | (23,944) | (43,728) | |
| Purchase and additions of plant and equipment | - | - | (2,330) | (1,600) | |
| Purchase and additions of intangible assets | - | - | (1,221) | (492) | |
| Proceeds from sale of investment properties | - | - | 16,502 | 2,591 | |
| Payments for acquisition of financial assets | - | - | - | (13,847) | |
| Investment in joint venture | (16,000) | (750) | - | - | |
| Other | - | - | 2,105 | - | |
| (166,693) | (31,563) | (87,540) | (116,380) | ||
| Cash flows from financing activities | |||||
| Proceeds from issue of stapled securities | 8,793 | 270,012 | 1,133 | 34,414 | |
| Payments for security issue costs | (46) | (8,108) | (11) | (1,029) | |
| Distributions to unit holders | (30,657) | (28,877) | - | - | |
| Proceeds/(Repayment of) from related party borrowings |
21,425 | (25,857) | 8,106 | 29,079 | |
| Proceeds from borrowings | 249,500 | 201,000 | - | - | |
| Repayment of borrowings | (72,500) | (369,000) | - | - | |
| Payments for debt issue costs | (1,938) | (698) | - | - | |
| Payment for derivatives and financial instruments | (343) | (2,496) | - | - | |
| Other | - | - | (2,177) | (272) | |
| 174,234 | 35,976 | 7,051 | 62,192 | ||
| Net (decrease)/increase in cash and cash equivalents |
(583) | (4,942) | 8,420 | (5,413) | |
| Cash and cash equivalents at the beginning of the year |
1,687 | 6,629 | 8,065 | 13,478 | |
| Cash and cash equivalents at the end of the year | 1,104 | 1,687 | 16,485 | 8,065 |
Notes to the Consolidated Financial Statements are included on pages 13 to 48.
Page | 11
Consolidated Statement of Changes in Equity
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
| Note Carrying value 1 Jul 2020 Net profit Total comprehensive income Transactions with security holders in their capacity as security holders: Issue of securities 19(a) Payment of distributions to security holders 20 Carrying value 30 Jun 2021 Carrying value 1 Jul 2019 Net profit Total comprehensive income Transactions with security holders in their capacity as security holders: Issue of securities 19(a) Payment of distributions to security holders 20 Carrying value 30 Jun 2020 Note Carrying value 1 Jul 2020 Net profit Total comprehensive income Transactions with security holders in their capacity as security holders: Issue of securities 19(a) Other Carrying value 30 Jun 2021 Carrying value 1 Jul 2019 Net loss Total comprehensive income Transactions with security holders in their capacity as security holders: Issue of securities 19(a) Other Carrying value 30 Jun 2020 |
Attributable to securityholders |
|---|---|
| ICF | |
| Issued Capital Retained Earnings Total Non- controlling interest Total Equity $’000 $’000 $’000 $’000 $’000 |
|
| 1,093,696 (316,668) 777,028 - 777,028 - 27,574 27,574 - 27,574 |
|
| - 27,574 27,574 - 27,574 |
|
| 8,747 - 8,747 - 8,747 - (30,657) (30,657) - (30,657) |
|
| 1,102,443 (319,751) 782,692 - 782,692 |
|
| 831,792 (308,171) 523,621 - 523,621 - 20,380 20,380 - 20,380 |
|
| - 20,380 20,380 - 20,380 |
|
| 261,904 - 261,904 - 261,904 - (28,877) (28,877) - (28,877) |
|
| 1,093,696 (316,668) 777,028 - 777,028 |
|
| Attributable to securityholders | |
| ICMT | |
| Issued Capital Retained Earnings Total Non- controlling interest Total Equity $’000 $’000 $’000 $’000 $’000 |
|
| 89,025 4,361 93,386 (700) 92,686 - 9,137 9,137 - 9,137 |
|
| - 9,137 9,137 - 9,137 |
|
| 1,122 - 1,122 - 1,122 - - - - - |
|
| 90,147 13,498 103,645 (700) 102,945 |
|
| 55,640 11,374 67,014 (700) 66,314 - (7,013) (7,013) - (7,013) |
|
| - (7,013) (7,013) - (7,013) |
|
| 33,385 - 33,385 - 33,385 - - - - - |
|
| 89,025 4,361 93,386 (700) 92,686 |
Notes to the Consolidated Financial Statements are included on pages 13 to 48.
Page | 12
Notes to the Financial Statements
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(a) The Trusts
Ingenia Communities Fund (“ICF” or the “Fund”) (ARSN 107 459 576) and 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 are stapled with the units of the Trusts and trade on the Australian Securities Exchange (“ASX”) effectively as one security. In this report, the Company and the Trusts are referred to collectively as the Group.
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 2021 was authorised for issue by the Directors on 18 August 2021.
(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 ("AASB") and the Corporations Act 2001 .
The financial report complies with Australian Accounting Standards as issued by the AASB and International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board.
As permitted by Instrument 2015/838, 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 within this financial report.
The financial report is presented in Australian dollars and all values are rounded to the nearest thousand dollars ($’000), unless otherwise stated as permitted by Instrument 2016/191.
The financial report is prepared on a historical cost basis, except for investment properties, residents’ loans, derivative financial instruments, other financial assets and other financial liabilities, which are measured at fair value.
Where appropriate, comparative amounts have been restated to ensure consistency of disclosure throughout the financial report.
(c) Adoption of new and revised accounting standards
New accounting standards, amendments to accounting standards, and interpretations have been published that are not mandatory for the current reporting period and are not expected to have a material impact on the Group’s future financial reporting.
The Group assessed the impact of the recently published IFRIC agenda decision on Accounting for cloud computing costs. Based on analysis performed, the impact of the adoption of the IFRIC agenda decision is immaterial.
In June 2021, IFRIC published an agenda decision in relation to the accounting treatment when determining net realisable value (NRV) of inventories, in particular what costs are necessary to sell inventories under AASB 102 Inventories . The Group is currently assessing the impact the agenda decision will have on its current accounting policy and whether an adjustment to inventory may be necessary. Accordingly, the exact impact of the IFRIC agenda decision on the Group cannot be reliably estimated at the date of this report, however based on preliminary analysis performed, the Group expects an immaterial impact from the adoption of the IFRIC agenda decision. The Group expects to complete the implementation of the above IFRIC agenda decision as part of its 31 December 2021 reporting.
Page | 13
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(d) Principles of consolidation
ICF’s consolidated financial statements comprise ICF 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 are able to be governed by a trust, 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. Intercompany balances and transactions, including dividends and unrealised gains and losses from intragroup 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 fair value aggregate of the consideration transferred at acquisition. For each business combination, the Trusts elect whether to measure the non-controlling interest in the acquiree either at fair value or at the proportionate share of the acquiree’s identifiable net assets. Acquisition related costs are expensed and included in other expenses.
When the Trusts acquire a business, they assess financial assets and liabilities 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 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 consideration transferred and the amount recognised for non-controlling interest over the fair value of net identifiable assets acquired and liabilities assumed.
Goodwill is tested annually for impairment, or more frequently if changes in circumstances indicate that it might impaired. An impairment loss is recognised when the carrying amount of the asset exceeds its recoverable amount, calculated as the higher of fair value less costs of disposal and the value in use. Impairment losses are recognised in the Consolidated Statement of Comprehensive Income.
For the purposes of assessing impairment, assets are grouped at the lowest levels for which goodwill is monitored for management purposes and allocated to cash generating units (“CGU”). The assumptions used for determining the recoverable amount of the CGU are based on the expectation for the future, utilising both internal and external sources of data and relevant market trends.
(f) Assets held for sale Components of the entity are classified as held for sale if their carrying value will be recovered principally through a sale transaction rather than through continuing use.
They are measured at the lower of their carrying value and fair value less costs to sell, except for assets such as investment property, which are carried at fair value.
The liabilities of an asset classified as held for sale are presented separately from other liabilities on the face of the balance sheet.
Details of assets and liabilities held for sale are given in Note 8.
Page | 14
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
Notes to the Financial Statements (continued)
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(g) Dividends and 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
Functional and presentation currencies
The functional currency and presentation currency of the Trusts and their subsidiaries, other than foreign subsidiaries, is the Australian dollar.
Translation 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 statement of comprehensive income.
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.
(i) Leases
The Trusts assesses at contract inception whether a contract is, or contains, a lease. That is, if the contract conveys the right to control the use of an identified asset for a period of time in exchange for consideration.
The Trusts applies a single recognition and measurement approach for all leases, except for short-term leases and leases of low-value assets which are recognised as an expense on a straight-line basis over the lease term. The Trusts recognises lease liabilities to make lease payments and right-of-use assets representing the right to use the underlying assets.
Right-of-use assets
The Trusts recognises right-of-use assets at the commencement date of the lease. Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities.
The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received.
Right-of-use assets are depreciated on a straight-line basis over the shorter of the lease term and the estimated useful lives of the assets.
Lease liabilities
At the commencement date of the lease, the Trusts recognises lease liabilities measured at the present value of lease payments to be made over the lease term.
The lease payments include fixed less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Trusts and payments of penalties for terminating the lease, if the lease term reflects the Trusts exercising the option to terminate.
Variable lease payments that do not depend on an index or a rate are recognised as expenses in the period in which the event or condition that triggers the payment occurs.
In calculating the present value of lease payments, the Trusts uses the interest rate implicit in the lease. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in the lease term, a change in the lease payments (e.g., changes to future payments resulting from a change in an index or rate used to determine such lease payments) or a change in the assessment of an option to purchase the underlying asset. The Trusts’ lease liabilities are included in Borrowings (Note 17). Leases for investment property which apply the fair value model are classified as investment property per AASB 140 Investment Properties .
Page | 15
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(j) Plant and equipment
Plant and equipment is stated at cost, net of accumulated depreciation and any accumulated impairment losses. Such cost includes the cost of replacing part of the plant and equipment, and borrowing costs for longterm construction projects if the recognition criteria are met. When significant parts of property, plant and equipment require replacing at intervals, the Trusts recognises such parts as individual assets with specific useful lives and depreciates them accordingly. Likewise, when a major inspection is performed, the cost is recognised in the carrying value 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 9 Financial Instruments are classified as; fair value through profit or loss; fair value through other comprehensive income; or amortised cost. The Trusts determine 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.
The fair value of financial instruments actively traded in organised financial markets are determined by reference to quoted market bid prices at close of business on 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 substantially similar instruments; discounted cash flow analysis; option pricing models; making use of available and supportable market data and keeping judgemental inputs to a minimum.
(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 circumstance changes indicate that the carrying value may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying value 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, cash in hand, and short-term deposits that are readily convertible to known amounts of cash, and subject to an insignificant risk of changes in value.
(n) Trade and other receivables
Trade and other receivables are recognised initially at original invoice amount, and subsequently adjusted for ECL. An allowance is recognised by analysing the age of outstanding balances and applying historical default percentages. Historical loss rates are adjusted to reflect current and forward-looking observable data affecting the ability of customers to settle their debts.
(o) Inventories
The Trusts hold inventory in relation to the acquisition and development of lifestyle homes, as well as and service station fuel and supplies.
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 lifestyle 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.
Page | 16
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(p) Derivative and financial instruments
The Trusts use derivative financial instruments such as interest rate swaps to hedge its risks associated with interest rate fluctuations. Such derivative financial instruments are initially recognised at fair value on the date the contract is entered, 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. Subsequently, investment properties are stated at fair value, reflecting market conditions at reporting date. Gains or losses arising from changes in the fair values of investment properties are included in the statement of comprehensive income in the period they arise, including the 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 measurement date, in the principal market for the asset or liability, or the most advantageous market in its absence. 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 Trusts to review the fair value of each investment property every six months, and revalued investment properties to fair value when their carrying value materially differs to their fair values.
In determining fair values, the Trusts 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 software development expenditure is recognised only when the Trusts 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, direct payroll, and payroll related costs of employee time spent on projects.
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.
The Trusts 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 seven 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 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 the derecognition of an intangible asset are measured as the difference between the net disposal proceeds, and the carrying value of the asset. They are recognised in profit or loss when the asset is derecognised.
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, acquired intangible assets are carried at cost less any accumulated amortisation and impairment losses.
Page | 17
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(s) Trade and other 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 which are unpaid. They are recognised when the Trusts become obliged to make future payments in respect of the purchase of the goods and services.
(t) Provisions, including for employee benefits
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. 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 comprehensive income net of any reimbursement.
Wages, salaries, annual leave and sick leave
Liabilities for wages and salaries, including non-monetary benefits, and annual leave expected to be settled wholly 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.
Long service leave
The liability for long service leave is recognised and measured as the present value of expected future payments 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 employees departing, and period of service. Expected future payments are discounted using market yields on high quality corporate bonds at the reporting date, with terms to maturity and currencies that match, as closely as possible, the estimated future cash outflows.
(u) Resident loans
The loans are repayable on the departure of the resident and classified as financial liabilities at fair value through profit and loss with resulting fair value adjustments recognised in the statement of comprehensive income. 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. This is because the Trusts 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, as the Group’s contracts with residents require net settlement of those obligations.
Refer to Notes 1(bb) information regarding the valuation of 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 value 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.
Page | 18
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(w) Issued equity
Issued and paid up securities are recognised at the fair value of the consideration received by the Trusts. Any transaction costs arising on issue of ordinary securities are recognised directly in security holders’ interest as a reduction of the security proceeds received.
(x) Revenue
Revenue from rent, management fees, interest and distributions is recognised to the extent it is probable that the economic benefits will flow to the Trusts, and can be reliably measured. Revenue brought to account but not received at balance date is recognised as a receivable. Interest income is recognised as the interest accrues, using the effective interest rate method.
Rental income from investment properties is recognised on a straight-line basis over the lease term. 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.
Revenue from the sale of lifestyle homes is recognised at the point in time when control of the lifestyle home is transferred to the customer, on settlement of the home.
Service station sales, food and beverage revenue represents the revenue earned from the provision of products and services to external parties. Sales revenue is only recognised at the point in time when control of the assets is transferred to the customer.
(y) Income tax
Current income tax
Under the current tax legislation, ICF and its subsidiaries are not liable to pay Australian income tax provided that their taxable income (including any assessable capital gains) is fully distributed to security holders each year. Tax allowances for building and fixtures depreciation are distributed to security holders in the form of the tax-deferred component of distributions. ICMT and its subsidiaries are subject to Australian income tax.
Current tax assets and liabilities 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 laws used to compute the amount are those that are enacted or substantively enacted, at the reporting date. The subsidiaries that previously held 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, security holders may be entitled to receive a foreign tax credit for this withholding tax.
ICF has entered the Attribution Managed Investment Trust (AMIT) regime.
Deferred income tax
Deferred income tax represents tax (including withholding tax) expected to be payable or recoverable by taxable entities on differences between tax bases of assets and liabilities, and their carrying value 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. Deferred tax assets are recognised for deductible temporary differences only if it is probable that future taxable amounts will be available to utilise those temporary differences. Income taxes related to items recognised directly in equity are not recognised against income. Critical accounting estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that may have a financial impact on the Trust and that are believed to be reasonable under the circumstances.
Tax consolidation
The Company, ICMT, and their respective subsidiaries have formed a tax consolidation group with the Company or ICMT being the head entity. The head and 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.
Page | 19
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(y) Income tax (continued)
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 or 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.
(z) 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.
(aa) Investment in a joint venture
A joint venture is a type of joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint venture. Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require the unanimous consent of the parties sharing control.
The considerations made in determining significant influence or joint control are similar to those necessary to determine control over subsidiaries.
The Trusts’ investment in its joint venture with Sun Communities is accounted for using the equity method.
Under the equity method, the investment in a joint venture is initially recognised at cost. The carrying value of the investment is adjusted to recognise changes in the Trusts’ share of net assets of the joint venture since the acquisition date. Goodwill relating to the joint venture is included in the carrying value of the investment and is not tested for impairment separately.
The statement of profit or loss reflects the Trusts’ share of the results of operations of the joint venture. Any change in other comprehensive income (“OCI”) of those investees is presented as part of the Trusts’ OCI. In addition, when there has been a change recognised directly in the equity of the joint venture, the Group recognises its share of any changes, when applicable, in the statement of changes in equity. Unrealised gains and losses resulting from transactions between the Group and the joint venture are eliminated to the extent of the interest in the joint venture.
The aggregate of the Trusts’ share of profit or loss of a joint venture is shown on the face of the statement of profit or loss outside operating profit and represents profit or loss after tax and non-controlling interests in the subsidiaries of the joint venture.
The financial statements of the joint venture are prepared for the same reporting period as the Trusts. When necessary, adjustments are made to bring the accounting policies in line with those of the Trusts.
After application of the equity method, the Trusts determine whether it is necessary to recognise an impairment loss on its investment in its joint venture. At each reporting date, the Trusts determines whether there is objective evidence that the investment in the joint venture is impaired. If there is such evidence, the Group calculates the amount of impairment as the difference between the recoverable amount of the joint venture and its carrying value, and then recognises the loss within the statement of comprehensive income.
Upon loss of joint control, the Trusts measure and recognise any retained investment at its fair value. Any difference between the carrying value of the joint venture upon loss of significant influence or joint control and the fair value of the retained investment and proceeds from disposal is recognised in profit or loss.
Page | 20
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(bb) Fair value measurement
The Trusts measure financial instruments, such as derivatives, investment properties, resident loans, certain non-financial assets and non-financial liabilities, at fair value at each balance sheet date. Refer to Note 25.
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 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 market participants 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 best use or by selling it to another market participant that would use the asset in its best use.
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.
All assets and liabilities for which fair value is measured or disclosed in the financial statements are categorised within the fair value hierarchy, described below, based on the lowest level input that is significant to the fair value measurement as a whole:
-
Level 1 – Quoted (unadjusted) market prices in active markets for identical assets or liabilities.
-
Level 2 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is directly or indirectly observable.
-
Level 3 – Valuation techniques for which the lowest level input that is significant to the fair value measurement is unobservable.
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 reassessing categorisation at the end of the reporting period. This is based on the lowest level input that is significant to the fair value measurement as a whole.
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 month basis management presents valuation results to the Audit and Risk Committee as well as the Trusts’ auditors. This includes a review 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 (see Note 25).
(cc) Earnings per share (“EPS”)
Basic EPS is calculated as net profit attributable to members of the Trusts', divided by the weighted average number of ordinary securities, adjusted for any bonus element.
Diluted EPS is calculated as net profit attributable to the Trusts, divided by the weighted average number of ordinary securities and dilutive potential ordinary securities, adjusted for any bonus element.
(dd) Pending accounting standards
In the current period, the Trusts have adopted all the new and revised accounting standards, amendments to accounting standards, and interpretations that are relevant to its operations and effective for the current annual reporting period.
Page | 21
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
(ee) 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.
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.
All other assets are classified as non-current. The Trusts classify all other liabilities as non-current. Deferred tax assets and liabilities are classified as non-current assets and liabilities.
At 30 June 2021, the ICF recorded a net current asset deficiency of $574,000. ICF has access to $252,900,000 of available undrawn bank facilities. Accordingly, there are reasonable grounds to believe that ICF will be able to pay its debts as and when they become due and payable; and the financial report of the ICF has been prepared on a going concern basis.
At 30 June 2021, ICMT recorded a net current asset deficiency of $25,145,000. This deficiency is due to a decrease in inventory and an increase in advanced deposits held compared to prior year. The decline in inventory is driven by strong lifestyle home sales in the second half of FY21. ICMT current liabilities and commitments will be funded through forecast operating cashflows and available undrawn debt facilities of the Group. 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 the ICMT has been prepared on a going concern basis.
(ff) Government grants
Government grants are recognised where there is reasonable assurance that the grant will be received, and all attached conditions will be complied with. When the grant relates to an expense, it is recognised net of the related expense for which it is intended to compensate. There are no unfilled conditions or other contingencies attached to the grants.
2. ACCOUNTING ESTIMATES AND JUDGEMENTS
The preparation of financial statements requires the use of certain critical accounting estimates. It also requires the Trusts to exercise judgement in the process of applying its 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 makes estimates and assumptions concerning the future. The resulting accounting estimates, by definition, may not equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying value of assets and liabilities within the next financial year are discussed below.
Page | 22
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
2. ACCOUNTING ESTIMATES AND JUDGEMENTS (CONTINUED)
i. Valuation of investment property, other financial assets and other financial liabilities
The Trusts have investment properties and assets held for sale which together represent the estimated fair value of investment property. Other financial assets represent ICMT’s investment in a number of unlisted property funds. Other financial liabilities relates to a profit share arrangement between ICMT and a third-party which is carried at fair value.
These carrying value reflect certain assumptions about expected future rentals, rent-free periods, operating costs and appropriate discount and capitalisation rates. The valuation assumption for properties to be developed reflect sales prices for new homes, sales rates, new rental tariffs, estimates of capital expenditure, discount rates and projected property growth rates. The valuation assumptions for deferred management fee villages reflect average length of stay, unit market values, estimates of capital expenditure, contract terms with residents, discount rates and projected property growth rates. Refer to Note 9 for the impact of COVID-19 on valuation assumptions.
In forming these assumptions, the Trusts considered information about current and recent sales activity, current market rents, discount rates and capitalisation rates for properties similar to those owned by the Trusts, as well as independent valuations of the Trusts’ property.
ii. Valuation of inventories
The Trusts have inventory in the form of lifestyle 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 of estimation, the amount the inventories are expected to realise, and the estimated costs of completion. Key assumptions require the use of management judgement, and 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 Trusts rely on counterparty valuations for derivative values. The counterparty valuations are usually based on mid-market rates, and calculates using the main variables of the forward market curve, time and volatility.
(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 | 23
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
3. SEGMENT INFORMATION
(a) Description of segments
The Trusts invest predominantly in rental properties located in Australia with five reportable segments:
-
Lifestyle Development – comprising the development and sale of lifestyle homes;
-
Lifestyle Rental – comprising long-term accommodation within lifestyle and rental communities;
-
Ingenia Gardens – rental villages;
-
Holidays & Mixed Use – comprising tourism and mixed-use accommodation within holiday parks;
-
Fuel, Food & Beverage Services – consists of the Trusts’ investment in service station and food & beverage operations adjoined to Ingenia Holiday communities;
-
Corporate & Other – comprises the Group’s remaining assets and operating activities including, funds management, development joint venture and corporate overheads.
The Trusts have identified its operating segments based on the internal reports that are reviewed and used by the chief operating decision maker in assessing performance and determining the allocation of resources. Other parts of the Trusts are neither an operating segment nor part of an operating segment Corporate & Other.
| (b) ICF – 2021 Segment revenue Rental income Total revenue Segment underlying profit Rental income Property expenses Administrative expenses Depreciation and amortisation expense Earnings before interest and tax Share of loss of a joint venture Net finance income Total underlying profit Net gain/(loss) on change in fair value of: Investment properties Investments and other financial instruments Other Responsible entity fees Profit after tax Segment assets Total assets |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
|
|---|---|---|---|---|---|
| Lifestyle Rental $’000 |
Ingenia Gardens $’000 |
Holidays & Mixed Use $’000 |
Corporate & Other $’000 |
Total $’000 |
|
| 2,937 | 10,702 | 180 | - | 13,819 | |
| 2,937 | 10,702 | 180 | - | 13,819 | |
| 2,937 - - (2) |
10,702 - - - |
180 - - - |
- (825) (856) - |
13,819 (825) (856) (2) |
|
| 2,935 | 10,702 | 180 | (1,681) | 12,136 | |
| 204,292 173,643 (206,411) 861,910 |
(1,186) 19,244 |
||||
| 30,194 | |||||
| 1,767 235 - (4,622) |
|||||
| 27,574 | |||||
| 1,033,434 | |||||
| 204,292 173,643 (206,411) 861,910 |
1,033,434 |
Page | 24
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
3. SEGMENT INFORMATION (CONTINUED)
| (c) ICF – 2020 Segment revenue Rental income Total revenue Segment underlying profit Rental income Property expenses Administrative expenses Depreciation and amortisation expense Earnings before interest and tax Share of loss of a joint venture Net finance income Total underlying profit Net gain/(loss) on change in fair value of: Investment properties Investments and other financial instruments Other Responsible entity fees Profit after tax Segment assets Total assets |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Lifestyle |
|---|---|---|---|---|---|
| Lifestyle Rental $’000 |
Ingenia Gardens $’000 |
Holidays & Mixed Use $’000 |
Corporate & Other $’000 |
Total $’000 |
|
| 1,675 | 8,989 | - | - | 10,664 | |
| 1,675 | 8,989 | - | - | 10,664 | |
| 1,675 - - (2) |
8,989 - - - |
- - - - |
- (514) (690) (24) |
10,664 (514) (690) (26) |
|
| 1,673 | 8,989 | - | (1,228) | 9,434 | |
| 58,829 161,665 - 630,954 |
(42) 14,024 |
||||
| 23,416 | |||||
| 1,865 38 (773) (4,166) |
|||||
| 20,380 | |||||
| 851,448 | |||||
| 58,829 161,665 - 630,954 |
851,448 |
Page | 25
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
3. SEGMENT INFORMATION (CONTINUED)
| (d) ICMT – 2021 Segment revenue Lifestyle home sales Residential rental income Tourism rental income Annuals rental income Other revenue Total revenue Segment underlying profit External segment revenue Cost of lifestyle homes sold Employee expenses Property expenses Administrative expenses Operational, marketing and selling expenses Service station expenses Depreciation and amortisation expense Earnings before interest and tax Share of loss of a joint venture Net finance expense Income tax expense Total underlying profit Net (loss)/gain on change in fair value of: Investment properties Financial liabilities Investments and other financial instruments Other Income tax benefit Responsible entity fees Profit after tax Segment assets Segment assets Assets held for sale Total assets |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
|
|---|---|---|---|---|---|
| Lifestyle Development Lifestyle Rental $’000 $’000 |
Ingenia Gardens $’000 |
Holidays & Mixed Use $’000 |
Fuel, Food & Beverage Services Corporate & Other $’000 $’000 |
Total $’000 |
|
| 43,414 - - 31,245 - 564 - - - 2,870 |
- 23,106 - - 2,731 |
- 9,568 53,264 4,646 2,732 |
- - - 185 - - - - 16,356 10,995 |
43,414 64,104 53,828 4,646 35,684 |
|
| 43,414 34,679 |
25,837 | 70,210 | 16,356 11,180 |
201,676 | |
| 43,414 34,679 (26,226) - (12,390) (8,482) (803) (7,488) (1,404) (1,837) (4,347) (59) - - (689) (361) |
25,837 - (6,038) (6,727) (988) (994) - (167) |
70,210 - (20,118) (15,138) (3,000) (2,702) (25) (574) |
16,356 11,180 - - (3,270) (96) (810) (2,093) (66) (347) (2,422) (1,230) (8,452) - (56) (13,616) |
201,676 (26,226) (50,394) (33,059) (7,642) (11,754) (8,477) (15,463) |
|
| (2,445) 16,452 |
10,923 | 28,653 | 1,280 (6,202) |
48,661 | |
| 34,148 314,055 3,562 461,105 339 104,622 - 9,600 - - - - |
(72) (23,249) (5,768) |
||||
| 19,572 | |||||
| (5,037) (5,024) 1,459 (516) 2,736 (4,053) |
|||||
| 9,137 | |||||
| 917,831 9,600 |
|||||
| 34,148 323,655 3,562 461,105 339 104,622 |
927,431 |
Page | 26
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
3. SEGMENT INFORMATION (CONTINUED)
| (e) ICMT – 2020 Segment revenue Lifestyle home sales Residential rental income Tourism rental income Annuals rental income Other revenue Total revenue Segment underlying profit External segment revenue Cost of lifestyle homes sold Employee expenses Property expenses Administrative expenses Operational, marketing and selling expenses Service station expenses Depreciation and amortisation expense Earnings before interest and tax Share of loss of a joint venture Net finance expense Income tax expense Total underlying profit Net (loss)/gain on change in fair value of: Investment properties Financial liabilities Investments and other financial instruments Other Income tax benefit Responsible entity fees Loss after tax Segment assets Segment assets Assets held for sale Total assets |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
Residential Lifestyle Gardens Tourism Other |
|
|---|---|---|---|---|---|
| Lifestyle Development Lifestyle Rental $’000 $’000 |
Ingenia Gardens $’000 |
Holidays & Mixed Use $’000 |
Fuel, Food & Beverage Services Corporate & Other $’000 $’000 |
Total $’000 |
|
| 47,467 - - 22,558 - 396 - - - 1,776 |
- 22,194 - - 2,845 |
- 9,271 35,112 4,462 3,135 |
- - - 132 - - - - 12,690 7,480 |
47,467 54,155 35,508 4,462 27,926 |
|
| 47,467 24,730 |
25,039 | 51,980 | 12,690 7,612 |
169,518 | |
| 47,467 24,730 (27,495) - (11,704) (6,245) (900) (5,625) (1,278) (1,108) (3,579) (38) - - (721) (210) |
25,039 - (5,996) (6,739) (966) (902) - (233) |
51,980 - (16,062) (12,543) (2,099) (2,545) - (389) |
12,690 7,612 - - (2,918) (119) (659) (1,322) (67) (133) (2,126) (545) (6,279) - (52) (10,830) |
169,518 (27,495) (43,044) (27,788) (5,651) (9,735) (6,279) (12,435) |
|
| 1,790 11,504 |
10,203 | 18,342 | 589 (5,337) |
37,091 | |
| 92,473 216,657 3,313 392,041 339 45,539 - 10,500 - 13,448 - 8,675 |
(26) (18,894) (5,344) |
||||
| 12,827 | |||||
| (24,507) (417) (6) (794) 9,530 (3,646) |
|||||
| (7,013) | |||||
| 750,362 32,623 |
|||||
| 92,473 227,157 3,313 405,489 339 54,214 |
782,985 |
Page | 27
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
4. EARNINGS PER UNIT
| 4. EARNINGS PER UNIT | |
|---|---|
| Profit/(loss) attributable to security holders ($’000) Weighted average number of securities outstanding (thousands) Issued securities (thousands) Dilutive securities (thousands) Long-term incentives Short-term incentives Talent Rights Grant Fixed Remuneration Rights Weighted average number of issued and dilutive potential units outstanding (thousands) Basic earnings per unit (cents) Dilutive earnings per unit (cents) 5. INCOME TAX EXPENSE (a) Income tax (expense)/benefit Current tax (expense)/benefit (Decrease)/increase in deferred tax asset Income tax (expense)/benefit (b) Reconciliation between tax expense and pre- tax net profit Profit/(loss) before income tax Less amounts not subject to Australian income tax Income tax at the Australian tax rate of 30% (30 June 2020: 30%) Tax effect of amounts which impact tax expense: Prior period income tax return true-ups Other Income tax (expense)/benefit |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 |
|
| 27,574 20,380 9,137 (7,013) 326,725 267,272 326,725 267,272 1,749 1,542 1,749 1,542 249 264 249 264 145 - 145 - 4 - 4 - |
|
| 328,872 269,078 328,872 269,078 |
|
| 8.4 7.6 2.8 (2.6) 8.4 7.6 2.8 (2.6) |
|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - (1,373) 1,301 - - (1,659) 2,885 |
|
| - - (3,032) 4,186 |
|
| 27,574 20,380 12,169 (11,199) (27,574) (20,380) - - |
|
| - - 12,169 (11,199) |
|
| - - (3,651) 3,360 - - - 1,314 - - 619 (488) |
|
| - - (3,032) 4,186 |
(c) Tax consolidation
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.
Page | 28
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
6. TRADE AND OTHER RECEIVABLES
| . TRADE AND OTHER RECEIVABLES | |
|---|---|
| Current Trade receivables Prepayments Deposits Other receivables Finance lease receivable from stapled entity Total current trade and other receivables Non-current Finance lease receivable from stapled entity Other receivables Total non-current and other receivables |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 11 10 347 494 - - 980 1,449 - - 1,055 260 206 232 453 3,543 - 358 - - |
|
| 217 600 2,835 5,746 |
|
| - 4,051 - - 1,315 1,442 - - |
|
| 1,315 5,493 - - |
Rental amounts due are typically paid in advance and other amounts due are receivable within 30 days.
ICF had previously leased a property to ICMT which had been classified as a ground lease. The property was sold during FY21.
| Minimum lease payments receivable: Not later than one year Later than one year and not later than five years Later than five years Unearned finance income Net present value of minimum lease payments Net present value of minimum lease payments receivable: Not later than one year Later than one year and not later than five years Later than five years Finance income recognised and included in interest income in the statement of comprehensive income |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - 358 - - - 1,500 - - - 31,651 - - |
|
| - 33,509 - - |
|
| - (29,100) - - |
|
| - 4,409 - - |
|
| - 358 - - - 1,165 - - - 2,886 - - |
|
| - 4,409 - - |
|
| - 358 - - |
Information about the related ground lease payable by ICMT is given in Note 27.
7. INVENTORIES
| . INVENTORIES | |
|---|---|
| Lifestyle homes Completed Display homes Under construction Fuel, food and beverage Total inventories |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 2,117 12,056 - - 1,162 2,232 - - 2,650 2,943 - - 357 315 |
|
| - - 6,286 17,546 |
The lifestyle home balance includes:
-
14 new completed homes (30 Jun 2020: 64)
-
3 refurbished/renovated/annuals completed homes (30 Jun 2020: 12)
-
10 display homes (30 Jun 2020: 12)
-
Lifestyle homes under construction includes 63 partially completed homes at different stages of development (30 Jun 2020: 29). It also includes demolition, site preparation costs and buybacks on future development sites.
Page | 29
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
8. ASSETS AND LIABILITIES HELD FOR SALE
(a) Summary of carrying value - Assets
The following are the carrying values of assets held for sale:
| Investment properties held for sale: Upper Coomera, Upper Coomera, QLD Gladstone, South Gladstone, QLD Albury, Lavington, NSW Sun Country, Mulwala, NSW Total assets held for sale |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 9,600 10,500 - - - 8,675 - - - 4,475 - - - 8,973 |
|
| - - 9,600 32,623 |
A loss on change in fair value of investment properties of $2,011,000 (30 June 2020: $1,498,000) was recognised on assets held for sale.
(b) Summary of carrying value – Liabilities
The following is a summary of the carrying value of the loans associated with investment properties held for sale:
| Net resident loans – Gladstone Total liabilities held for sale 9. INVESTMENT PROPERTIES (a) Summary of carrying value Completed properties Properties under development Total carrying value (b) Movements in carrying value Carrying value at beginning of the year Acquisitions Expenditure capitalised Net gain/(loss) on change in fair value(1) Transfer to assets held for sale Carrying value at the end of the year |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - - 5,175 |
|
| - - - 5,175 |
|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 286,409 217,404 770,696 595,080 75,696 - 27,772 74,738 |
|
| 362,105 217,404 798,468 669,818 |
|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 217,404 184,217 669,818 623,542 135,104 18,697 83,092 65,530 7,830 12,625 48,584 29,201 1,767 1,865 (3,026) (24,507) - - - (23,948) |
|
| 362,105 217,404 798,468 669,818 |
(1) Net of loss on change in fair value of acquisition costs: ICF $8,624,000 (30 Jun 2020: $1,572,000) and ICMT: $5,661,000 (30 Jun 2020: $3,943,000).
(c) Description of valuation techniques used and key inputs to valuation of investment properties
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.
Page | 30
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
9. INVESTMENT PROPERTIES (CONTINUED)
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 marketderived 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.
COVID-19 Valuation impact
In response to the uncertainty surrounding the COVID-19 pandemic, a COVID-19 net profit shortfall adjustment was previously incorporated for some holiday assets in line with external valuation methodology in June 2020. The majority of these adjustments have been reversed in FY21 based on external valuation advice reflecting strong transaction multiples across the holiday sector, and above budget performance at holiday assets from pent-up demand. External valuers are of the opinion that COVID-19 has limited impact on the Ingenia Gardens, and Ingenia Lifestyle and Rentals portfolios.
In assessing the fair value of the investment properties, the Trusts have considered the following:
| Segment | COVID-19 Considerations | COVID-19 Considerations |
|---|---|---|
| Ingenia Gardens | • | Limited increase in operational costs. |
| • | Recent occupancy rates are at historical highs, indicating | |
| strong segment resilience. | ||
| • | Strong debtor collection with no increase in defaults. | |
| Ingenia Lifestyle and Rental | • | Limited increase in operational costs. |
| • | Strong debtor collection with no increase in defaults. | |
| • | Continued market transactions in comparable lifestyle assets | |
| supporting capitalisation rates. | ||
| Ingenia Holidays and Mixed | • | Limited increase in operational costs. |
| Use | • | Strong forward bookings for majority of assets. |
| • | Impact of travel restrictions on revenue are relatively short | |
| term with most cancellations rebooked later. | ||
| • | Continued market transactions in holiday assets supporting | |
| capitalisation rates and approach to normalising of net | ||
| operating income. | ||
| Lifestyle Development | • | Short term slowdown in the residential housing market and the |
| impact on settlements. | ||
| • | Limited impact on development progress. |
Given the constantly changing nature of the situation, the fair value at reporting date involves uncertainties around the underlying assumptions. The external valuations undertaken during the period, contained material valuation uncertainty clauses given the impacts of COVID-19. The valuation can be relied upon at the date of valuation however, a higher level of valuation uncertainty than normal is assumed. In the event that COVID-19 impacts are more severe or prolonged than anticipated, this may have a further adverse impact on the fair value of Ingenia’s investment properties.
Page | 31
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
10. PLANT AND EQUIPMENT
| 10. PLANT AND EQUIPMENT | |
|---|---|
| (a) Summary of carrying value Plant and equipment Less: accumulated depreciation Total plant and equipment (b) Movements in carrying value Carrying value at beginning of the year Additions Disposals Depreciation expense Carrying value at end of the year 11. INTANGIBLES (a) Summary of carrying value Software and development Less: accumulated amortisation Total intangibles (b) Movements in carrying value Carrying value at beginning of the year Additions Disposals Amortisation expense Carrying value at end of the year 12. RIGHT-OF-USE ASSETS (a) Summary of carrying amounts Plant and equipment Land and buildings Less: accumulated depreciation Carrying amount at end of the year (b) Movements in carrying amount Carrying value at beginning of the year Recognised on adoption of AASB 16 Additions Disposals Depreciation expense Carrying amount at end of the year |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $'000 $'000 $'000 $'000 |
|
| 10 10 8,044 6,276 (7) (5) (2,921) (1,953) |
|
| 3 5 5,123 4,323 |
|
| 5 31 4,323 4,081 - - 2,447 1,500 - - (423) (282) (2) (26) (1,224) (976) |
|
| 3 5 5,123 4,323 |
|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $'000 $'000 $'000 $'000 |
|
| - - 4,917 3,838 - - (2,659) (2,066) |
|
| - - 2,258 1,772 |
|
| - - 1,772 1,717 - - 1,137 568 - - (28) (10) - - (623) (503) |
|
| - - 2,258 1,772 |
|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 1,177 1,035 - - 88,573 28,172 - - (24,539) (10,956) |
|
| - - 65,211 18,251 |
|
| - - 18,251 - - - 29,207 - - 60,576 - - - - - - - (13,616) (10,956) |
|
| - - 65,211 18,251 |
Page | 32
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
12. RIGHT-OF-USE ASSETS (CONTINUED)
ICF has leased investment properties to ICMT, which it have been classified as operating leases. All leases include a clause to enable upward revision of the rental charge on an annual basis according to prevailing market conditions. Future minimum rentals receivable under non-cancellable operating leases as at 30 June 2021 are as follows:
| Within one year Later than one year but not later than five years Later than five years Carrying amount at end of the year |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 16,557 11,651 - - 39,447 4,188 - - 14,177 3,938 - - |
|
| 70,181 19,777 - - |
13. INVESTMENT IN A JOINT VENTURE
Together, ICF and ICMT hold a 50% interest in a joint venture with Sun Communities for the development of greenfield communities. The Trusts’ interest in the Joint Venture is accounted for using the equity method in the consolidated financial statements. The following table illustrates the summarised financial information of the Trusts investment in the joint venture entities:
| Balance Sheet Current assets Non-current assets(1) Current liabilities Equity Trusts’ share in equity – 50% Group’s carrying value in investment |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 809 4,564 18 6 52,780 19,451 266 177 (41) (95) (284) (183) |
|
| 53,548 23,920 - - |
|
| 26,774 11,960 - - |
|
| 26,774 11,960 - - |
(1) Non-current assets represent the fair value of investment property. Refer to Note 2(a) for valuation methodology.
| Statement of Comprehensive Income Revenue Expenses Depreciation Loss before tax Interest income Impairment Net (loss)/gain on change in fair value of investment property Loss before income tax Income tax benefit Total comprehensive loss for the year Group’s share of loss for the year |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 169 - 362 8 (226) (353) (519) (75) - - (16) (8) |
|
| (57) (353) (173) (75) |
|
| 10 27 (505) - - - (1,819) 242 - - |
|
| (2,371) (84) (173) (75) |
|
| - - 30 23 |
|
| (2,371) (84) (143) (52) |
|
| (1,186) (42) (72) (26) |
Page | 33
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
14. OTHER FINANCIAL ASSETS
| Unlisted property funds Derivatives Total non-current |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 13,203 13,847 699 - - - |
|
| 699 - 13,203 13,847 |
Refer to Note 2 for valuation assumptions on ICMT’s investment in unlisted property funds.
15. DEFERRED TAX ASSETS AND LIABILITIES
| Deferred tax assets Tax losses Deferred tax liabilities DMF receivable Investment properties Net deferred tax assets Tax effected carried forward tax losses for which no deferred tax asset has been recognised |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $'000 $'000 $'000 $'000 |
|
| - - 22,739 18,973 - - (45) (460) - - (14,732) (7,519) |
|
| - - 7,962 10,994 |
|
| - - 5,552 5,552 |
The availability of carried forward tax losses of $5.6 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.
ICMT 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.
16. TRADE AND OTHER PAYABLES
| 6. TRADE AND OTHER PAYABLES | |
|---|---|
| Current Trade payables and accruals Deposits Other unearned income Non-current Other |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 1,895 2,820 27,133 18,675 - - 12,301 7,978 - - 981 1,069 |
|
| 1,895 2,820 40,415 27,722 |
|
| 1,682 - 4,000 - |
Page | 34
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
17. BORROWINGS
| 7. BORROWINGS | |
|---|---|
| Current Lease liabilities – Right-of-use assets Lease liabilities – Ground leases Non-current Bank debt Prepaid borrowing costs Lease liabilities – Right-of-use assets Lease liabilities – Ground leases |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 15,567 11,278 - - 1,036 1,136 |
|
| - - 16,603 12,414 |
|
| 250,000 73,000 - - (2,835) (1,400) - - - - 50,303 7,227 - - 22,008 14,788 |
|
| 247,165 71,600 72,311 22,015 |
(a) Bank debt
During the year, the Group refinanced $350.0 million of debt facilities. As a result, the margin on these facilities was reduced and the tenor was extended. In February 2021, the Group entered into a new seven-year $75.0 million debt facility with the Clean Energy Finance Corporation (CEFC), increasing the Group’s available debt to $525.0 million as at 30 Jun 2021 (30 Jun 2020: $450.0 million).
As part of the CEFC facility, the Group committed to a number of sustainability targets, including:
-
Ingenia to achieve 30% reduction in Scope 1 and Scope 2 emissions within 5 years.
-
Complete 10 homes under the Green Building Council Australia future home standard green star homes pilot program. Build a further 20 homes under the standard within 2 years of the green star homes rating tool being finalised and published for use.
As at 30 Jun 2021, the facilities have been drawn to $250.0 million (30 Jun 2020: $73.0 million). The carrying value of investment property net of resident liabilities at reporting date for the Group’s Australian properties pledged as security is $1,174.7 million (30 Jun 2020: $909.0 million).
The facility maturity dates are:
-
31 December 2025 ($174.6 million);
-
30 September 2026 ($175.4 million);
-
21 February 2027 ($100.0 million); and
-
5 February 2028 ($75.0 million)
(b) Bank guarantees
The Group has the ability to utilise its bank facilities to provide bank guarantees, which at 30 June 2021 were $22.2 million (30 Jun 2020: $14.3 million).
18. OTHER FINANCIAL LIABILITIES
| 8. OTHER FINANCIAL LIABILITIES | |
|---|---|
| Current Financial liabilities Total current Non-current Financial liabilities Total non-current |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - 115 183 |
|
| - - 115 183 |
|
| - - 13,092 8,433 |
|
| - - 13,092 8,433 |
Other financial liabilities relate to a profit share arrangement with a third-party which is carried at fair value.
Page | 35
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
19. ISSUED UNITS
| 9. ISSUED UNITS | |
|---|---|
| (a) Carrying values Balance at beginning of the year Issued during the year: Dividend Reinvestment Plan (“DRP”) Institutional Placement, Rights Issue and Share Purchase Plan Equity raising costs Balance at end of the year The closing balance is attributable to the security holders of: Ingenia Communities Fund Ingenia Communities Management Trust (b) Number of issued securities Balance at beginning of the year Issued during the year: Dividend Reinvestment Plan (“DRP”) Institutional Placement, Rights Issue and Share Purchase Plan Balance at end of the year |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 1,093,696 831,792 89,025 55,640 8,793 15,854 1,128 2,095 - 254,158 - 32,319 (46) (8,108) (6) (1,029) |
|
| 1,102,443 1,093,696 90,147 89,025 |
|
| 1,102,443 1,093,696 - - - - 90,147 89,025 |
|
| 1,102,443 1,093,696 90,147 89,025 |
|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 ‘000 ‘000 ‘000 ‘000 |
|
| 325,553 236,375 325,553 236,375 2,324 4,237 2,324 4,237 - 84,941 - 84,941 |
|
| 327,877 325,553 327,877 325,553 |
(c) Term 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 security holders.
20. ACCUMULATED LOSSES AND RETAINED EARNINGS
| Balance at beginning of the year Net profit/(loss) for the year Distributions Balance at end of the year The closing balance is attributable to the security holders of: Ingenia Communities Fund Ingenia Communities Management Trust |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| (316,668) (308,171) 4,361 11,374 27,574 20,380 9,137 (7,013) (30,657) (28,877) - - |
|
| (319,751) (316,668) 13,498 4,361 |
|
| (319,751) (316,668) - - - - 13,498 4,361 |
|
| (319,751) (316,668) 13,498 4,361 |
21. COMMITMENTS
ICF has commitments for capital expenditure on investment properties and inventories contracted but not provided for at reporting date of $384,036 (30 Jun 2020: nil). ICMT has commitments for capital expenditure on investment properties and inventories contracted but not provided for at reporting date of $26,177,739 (30 Jun 2020: $10,072,103).
On 28 May 2021, Ingenia entered into a subscription agreement with Land Lease Home Loans (LLHL), a loan originator specifically focused on providing secured home loans to residents or prospective residents of land lease communities. Subject to several conditions precedent, Ingenia will subscribe for a 33.33% stake in the business.
Page | 36
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
21. COMMITMENTS (CONTINUED)
In addition to this, and subject to the same conditions precedent, Ingenia has committed to invest up to $3.0 million to a special purpose vehicle (SPV) which will fund the loans to borrowers who will reside in an Ingenia Lifestyle community. The SPV will benefit from an equitable assignment of the loans made by LLLHL. LLHL will take a first loss risk on the loans up to 5%. As at 30 June 2021, the conditions precedent have not been satisfied and the investment has not completed.
22. CONTINGENT LIABILITIES
The Trusts have the following contingent liabilities:
- Bank guarantees totalling $22.2 million provided for under the $525.0 million bank facility. Bank guarantees primarily relate to the Responsible Entity’s AFSL capital requirements ($10.0 million).
23. CAPITAL MANAGEMENT
The capital management of ICF and ICMT is managed at a consolidated Group level (ICH and subsidiaries).
At the Group level, the aim is to meet its strategic objectives, operational needs and maximise returns to security holders through the appropriate use of debt and equity, 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 refinance risk of maturing debt facilities and the potential for acceleration prior to maturity.
In assessing this risk, the Group takes into account the relative stability of its income flows, the predictability of its expenses, its debt maturity 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.
One measure of the Group’s capital position is through the Loan to Value Ratio (LVR) which is a key covenant under the Group’s $525.0 million common terms debt facilities. LVR is calculated as the sum of bank debt, bank guarantees, ground leases, and interest rate swaps, less 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 30-40%. As at 30 June 2021, the LVR of 22.2% (30 June 2020: 8.4%) is below target due to the completion of the equity raising in June 2021.
In addition, the Group monitors Interest Cover Ratio as defined under the common terms of the debt facilities. At 30 June 2021, the Total Interest Cover Ratio was 16.59x (30 Jun 2020: 8.35x) and the Core Interest Cover Ratio was 12.86x (30 Jun 2020: 6.15x).
24. 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 Investments, Derivatives, and Borrowing 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.
Page | 37
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
24. FINANCIAL INSTRUMENTS (CONTINUED)
Depending on the circumstances of the Trusts at a point in time, it may be that positions outside of the Investments, Derivatives, and Borrowing 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 Investments, Derivatives, and Borrowing Policy in addressing the risks arising from the Trust’s financial instruments is reviewed on a regular basis.
While the Trusts aim to meet the Investments, Derivatives, and Borrowing 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 Investments, Derivatives, and Borrowing Policy. At 30 June 2021, approximately 30% of the Trusts’ borrowings are at a fixed rate with interest rate caps in place to provide further rate protection, bringing the total hedging to 50% of drawn debt (30 Jun 2020: nil).
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
| (c) Interest rate risk exposure | |
|---|---|
| 30 Jun 2021 $'000 Floating interest rate |
ICF Fixed interest maturingin: Less than 1year 1 to 5 Years More than 5years Total |
| Financial assets Cash at bank 1,104 Ground leases (excluding perpetual lease) - Financial liabilities Bank debt 175,000 Interest rate cap; Group pays fixed rate when above caprate (50,000) |
- - - 1,104 - - - - - - 75,000 250,000 - 50,000 - - |
| 30 Jun 2020 $'000 |
|
| Financial assets Cash at bank 1,687 Ground leases (excluding perpetual lease) - Financial liabilities Bank debt 73,000 Interest rate cap; Group pays fixed rate when above caprate - |
- - - 1,687 358 1,165 2,886 4,409 - - - 73,000 - - - - |
Page | 38
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
24. FINANCIAL INSTRUMENTS (CONTINUED)
ICMT’s exposure to interest rate risk and the effective interest rates on financial instruments at reporting date were:
| were: | |
|---|---|
| 30 Jun 2021 $'000 Floating interest rate |
ICMT Fixed interest maturingin: Less than 1 year 1 to 5 Years More than 5 years Total |
| Financial assets Cash at bank 16,485 Financial liabilities Lease liabilities – Right-of-use-asset - Lease liabilities – Ground leases (excluding perpetual lease) - |
- - - 16,485 17,275 36,930 11,653 65,858 1,036 3,983 15,101 20,120 |
| 30 Jun 2020 $'000 |
|
| Financial assets Cash at bank 8,065 Financial liabilities Lease liabilities – Right-of-use-asset - Lease liabilities – Ground leases (excluding perpetual lease) - |
- - - 8,065 11,297 3,568 3,639 18,504 1,135 4,109 9,547 14,791 |
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.
The Trusts have entered into ground leases in relation to certain Lifestyle, Holidays and Mixed Use investment properties. The leases are long-term in nature and range between 8 years to perpetuity.
Perpetual leases are recognised as investment property and non-current liability at a value of $2.9 million based on a capitalisation rate applicable at the time of acquisition of applied to the current lease payment. As 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.
(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.
| Increase in average interest rates of 100 bps: Variable interest rate bank debt (AUD denominated) Interest rate cap (AUD denominated) Decrease in average interest rates of 100 bps: Variable interest rate bank debt (AUD denominated) Interest rate cap (AUD denominated) |
Effect on profit after tax higher/(lower) |
|---|---|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| (1,750) (730) - - 295 - - - |
|
| 1,750 730 - - - - - - |
Page | 39
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
24. 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.
(f) Net foreign currency exposure
The Trusts 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 not 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 exposure: United States dollars New Zealand dollars |
Net foreign currencyasset |
|---|---|
| ICF ICMT |
|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 1,013 1,014 - - 260 264 - - |
The impact of an increase or decrease in average foreign exchange rates of 10% at reporting date, with all other variables held constant, is considered to be limited based on the foreign exchange risk exposures in existence at balance sheet date.
The Trusts believe that the reporting date risk exposures are representative of the risk exposure inherent in its financial instruments.
(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’ investment, derivatives, and borrowing 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 Trusts’ maximum exposure to credit risk at reporting date in relation to each class of financial instrument is the carrying value as reported in the balance sheet.
Page | 40
Notes to the Financial Statements (continued) Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
24. FINANCIAL INSTRUMENTS (CONTINUED)
(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 Trusts’ investment, derivatives, and borrowing 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 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 Trusts monitor adherence to loan covenants on a regular basis, and the investment, derivatives, and borrowing policy sets targets based on the ability to withstand adverse market movements and remain within loan covenant limits.
In addition, the Trusts ensures resilience against breaking its covenants on its primary debt facilities by assessing the following sensitivities:
-
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 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.
| 30 Jun 2021 Trade and other payables Borrowings(1) 30 Jun 2020 Trade and other payables Borrowings(1) |
ICF |
|---|---|
| Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|
| 1,895 1,682 - 3,577 5,681 190,153 140,745 336,579 |
|
| 7,576 191,835 140,745 340,156 |
|
| 2,820 - - 2,820 2,182 77,546 - 79,728 |
|
| 5,002 77,546 - 82,548 |
| 30 Jun 2021 Trade and other payables Right-of-use asset leases Ground leases (excluding perpetual lease) Ground leases (perpetual lease)(2) 30 Jun 2020 Trade and other payables Right-of-use asset leases Ground leases (excluding perpetual lease) Ground leases (perpetual lease)(2) |
ICMT |
|---|---|
| Less than 1 year 1 to 5 years More than 5 years Total $’000 $’000 $’000 $’000 |
|
| 40,415 4,000 - 44,415 17,275 39,998 14,177 71,450 1,059 4,493 28,422 33,974 260 1,041 - 1,301 |
|
| 59,009 49,532 42,599 151,140 |
|
| 27,722 - - 27,722 11,297 4,542 3,938 19,777 1,177 4,874 43,924 49,975 121 483 - 604 |
|
| 40,317 9,899 47,862 98,078 |
(1) The balances above will not agree to the balance sheet as it includes the implied interest component.
(2) For purpose of the table above, the lease payments are included for five years for the perpetual lease.
Page | 41
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
24. FINANCIAL INSTRUMENTS (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.
| 30 Jun 2021 Liabilities Other financial liabilities 30 Jun 2020 Liabilities Other financial liabilities |
ICF Less than 1 year 1 to 5 Years More than 5 years Total $’000 $’000 $’000 $’000 115 13,092 - 13,207 115 13,092 - 13,207 183 8,433 - 8,616 183 8,433 - 8,616 |
|---|---|
(i) Other financial instrument risk
The Trusts carry residents’ loans at fair value with resulting fair value adjustments recognised in the statement of comprehensive income. 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 residents’ loans in existence at reporting date.
| Increase in market prices of investment properties of 10% Decrease in market prices of investment properties of 10% |
Effect onprofit after tax |
|---|---|
| ICF ICMT |
|
| Higher/(lower) Higher/(lower) 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| - - (43) (149) - - 43 149 |
These effects are largely offset by corresponding changes in the fair value of the Trusts’ investment properties. The effect on unit holders’ interest would have been the same as the effect on profit.
25. FAIR VALUE MEASUREMENT
(a) Ingenia Communities Fund
The following table provides the fair value measurement hierarchy of Ingenia Communities Fund assets and liabilities:
| abilities: | ||
|---|---|---|
| i. Assets measured at fair value Date of valuation 30 Jun 2021 Investment properties 30-Jun-21 Note 9 Other financial assets 30-Jun-21 Note 14 30 Jun 2020 Investment properties 30-Jun-20 Note 9 Other financial assets 30-Jun-20 Note 14 |
Fair value measurement using: | |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
Total | |
| - - 362,105 362,105 - 699 - 699 |
||
- - 217,404 217,404 - - - - |
There have been no transfers between Level 1 and Level 2 during the year.
Page | 42
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
25. FAIR VALUE MEASUREMENT (CONTINUED)
(b) Ingenia Communities Management Trust
The following table provides the fair value measurement hierarchy of Ingenia Communities Management Trust assets and liabilities:
| ssets and liabilities: | ||
|---|---|---|
| i. Assets measured at fair value Date of valuation 30 Jun 2021 Investment properties 30-Jun-21 Note 9 Assets held for sale - investment property 30-Jun-21 Note 8(a) Other financial assets 30-Jun-21 Note 14 30 Jun 2020 Investment properties 30-Jun-20 Note 9 Assets held for sale - investment property 30-Jun-20 Note 8(a) Other financial assets 30-Jun-20 Note 14 |
Fair value measurement using: | |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
Total | |
| - - 798,468 798,468 - - 9,600 9,600 - - 13,203 13,203 |
||
- - 669,818 669,818 - - 32,623 32,623 - - 13,847 13,847 |
| Assets held for sale - investment property 30-Jun-20 Note 8(a) Other financial assets 30-Jun-20 Note 14 |
- - 32,623 - - 13,847 |
32,623 13,847 |
|---|---|---|
| ii. Liabilities measured at fair value Date of valuation 30 Jun 2021 Resident loans 30-Jun-21 Liabilities held for sale 30-Jun-21 Note 8(b) Other financial liabilities 30-Jun-21 Note 18 30 Jun 2020 Resident loans 30-Jun-20 Liabilities held for sale 30-Jun-20 Note 8(b) Other financial liabilities 30-Jun-20 Note 18 |
Fair value measurement using: | |
| Quoted prices in active markets (Level 1) Significant observable inputs (Level 2) Significant unobservable inputs (Level 3) |
Total | |
| - - 308 308 - - - - - - 13,207 13,207 |
||
- - 308 308 - - 5,175 5,175 - - 8,616 8,616 |
There have been no transfers between Level 1 and Level 2 during the year.
26. AUDITOR’S REMUNERATION
| 6. AUDITOR’S REMUNERATION | |
|---|---|
| Fees for auditing the statutory financial report Fees for assurance services that are required by legislation: AFSL Fees for other services: Technical advice System review Total fees to Ernst & Young |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $ $ $ $ |
|
| 174,889 198,000 174,889 198,000 11,000 10,000 11,000 10,000 - - - - - - - - |
|
| 185,889 208,000 185,889 208,000 |
Page | 43
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
27. 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 RE Limited: Asset management fees |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $ $ $ $ |
|
| 4,622,046 4,165,601 4,052,794 3,645,980 |
The Responsible Entity is entitled to a fee of 0.5% of total assets. In addition, it is entitled to recover certain expenses.
The gross amount accrued and recognised but unpaid at reporting date was:
| Current trade payables | ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $ $ $ $ |
|
| 1,293,368 1.100,918 1,087,777 947,130 |
The above ICF balances are netted against the receivable from related party balance on the face of the balance sheet. The above ICMT balances are included in the payable to related party balance on the face of the balance sheet, which is shown net of related party receivables.
(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 2021 and 30 June 2020.
(d) Joint venture
During the year ICMT generated fee income from the joint venture with Sun Communities.
| Fee income from associate | ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $ $ $ $ |
|
| - - 1,604,000 406,000 |
(e) Other related party transactions
ICF has leased its investment property to ICMT. Rental villages have been classified as operating leases and the DMF village has been classified as a ground lease.
Intercompany loans are subject to a loan deed, amended on and effective from 1 July 2015, encompassing ICH, ICF and ICMT and their respective subsidiaries. The revised deed stipulates that interest is calculated on the intercompany balances between ICH, ICF and ICMT for the preceding month. Interest is charged at a margin of 3.95% on the monthly Australian Bank Bill Swap Reference Rate. Intercompany loan balances are payable in the event of default or on termination date, being 30 June 2025 (or such other date as agreed by the parties in writing).
ICMT has entered into development agreements with subsidiaries of ICH to develop land into lifestyle communities. These agreements are on arms-length terms and eliminate on consolidation in the Group results. Pursuant to the terms of the agreements, subsidiaries of ICH received a development fee of $6,952,000 (30 June 2020: $4,470,000).
Page | 44
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
27. RELATED PARTIES (CONTINUED)
There are a number of other transactions and balances that occur between the Trusts, which are detailed below:
| elow: | |
|---|---|
| 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 Finance lease commitments 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 between stapled entities |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $ $ $ $ |
|
| 343,691 374,936 (343,691) (374,936) - 4,408,747 - (4,408,747) - 33,525,542 - (33,525,542) 13,818,875 10,664,106 (13,818,875) (10,664,106) 24,949,386 23,155,347 (22,287,822) (17,972,592) 641,217,461 614,299,043 (673,925,831) (611,235,769) |
(f) 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 and KMP of ICRE, and their dates of appointment or resignation if they were not directors for all of the financial year, are:
| KMP | Position | Term |
|---|---|---|
| Non-Executive KMP | ||
| Jim Hazel | Chairman | Full year |
| Robert Morrison | Deputy Chairman | Full year |
| Amanda Heyworth | Director | Full year |
| Pippa Downes | Director | Full year |
| Gary Shiffman | Director | Full year |
| John McLaren | Alternate Director | Full year |
| Gregory Hayes | Director | Appointed, effective 17 September 2020. |
| Sally Evans | Director | Appointed, effective 1 December 2020. |
| Andrew McEvoy | Director | Resigned, effective 30 September 2020. |
| Executive KMP | ||
| Simon Owen | CEO & Managing Director | Full year |
| Scott Noble | Chief Financial Officer | Full year |
| Natalie Kwok | Chief Investment Officer & General Counsel | Appointed, effective 1 January 2021. |
| Nicole Fisher | Chief Operating Officer | Resigned, effective 31 August 2020. |
The aggregate compensation paid to Key Management Personnel (“KMP”) of the Group is as follows:
| he aggregate compensation paid to Key Management Personnel (“KMP”) of the | Group is as follows: |
|---|---|
| Directors fees Salaries and other short-term benefits Short-term incentives (payable in cash) Superannuation benefits Share-based payments |
30 Jun 2021 30 Jun 2020 $ $ |
| 760,835 651,213 1,388,169 1,423,368 303,156 158,400 60,163 63,009 956,048 762,875 |
|
| 3,468,371 3,058,866 |
The amounts disclosed in the table are the amounts recognised as an expense during the reporting period related to key management personnel.
Page | 45
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
27. RELATED PARTIES (CONTINUED)
The aggregate Rights of the Group held directly, by KMP, are as follows:
| Issue date Right Type Vestingdate |
Number outstanding |
|---|---|
| 30 Jun 2021 30 Jun 2020 |
|
| FY16(1) LTIP FY19 FY17(1) LTIP FY20 FY17(1) STIP FY19 FY18(1) LTIP FY21 FY18(1) STIP FY20 FY19 LTIP FY22 FY19(1) STIP FY21 FY20 LTIP FY23 FY20 STIP FY22 FY21 FRR FY22 FY21 LTIP FY24 FY21 TRG FY23 FY21 TRG FY24 |
91,068 91,068 110,855 128,819 2,437 2,437 243,726 493,568 34,300 34,300 488,548 496,917 111,020 132,436 442,547 450,234 126,609 - 7,778 - 383,537 - 137,671 - 137,671 - |
| 2,317,767 1,829,779 |
(1) Rights are fully vested but not exercised. All other rights are still subject to vesting conditions.
28. PARENT ENTITY FINANCIAL INFORMATION
Summary financial information about the parent of each Trust is:
| Current assets Total assets Current liabilities Total liabilities Net assets/(liabilities) Security holders’ equity: Issued securities Accumulated losses Total security holders’ equity Profit/(loss) from continuing operations Net profit/(loss) attributable to security holders Total comprehensive income/(loss) |
ICF ICMT |
|---|---|
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 1,104 1,713 240 1,300 996,175 816,066 38,905 31,498 1,206 2,681 5,611 1,578 248,373 74,283 76,399 50,358 |
|
| 747,802 741,783 (37,494) (18,860) |
|
| 1,102,443 1,093,696 90,147 89,025 (354,641) (351,913) (127,641) (107,885) |
|
| 747,802 741,783 (37,494) (18,860) |
|
| 27,929 19,233 (19,756) (16,252) |
|
| 27,929 19,233 (19,756) (16,252) |
|
| 27,929 19,233 (19,756) (16,252) |
Page | 46
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
29. 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):
| n accordance with the accounting policy described in Note 1(d): | |
|---|---|
| Subsidiaries of ICF Bridge Street Trust Browns Plains Road Trust Casuarina Road Trust Edinburgh Drive Trust INA Community Living Subsidiary Trust INA Kiwi Communities Subsidiary Trust No. 1 INA Sunny Trust Jefferis Street Trust Lovett Street Trust Settlers Subsidiary Trust Settlers Property Trust SunnyCove Gladstone Unit Trust SunnyCove Rockhampton Unit Trust Taylor Street (2) Trust INA Subsidiary Trust No.1 INA Community Living LLC INA Subsidiary Trust No.4 INA Subsidiary Trust No.5 INA Subsidiary Trust No.6 INA Subsidiary Trust No.7 INA Subsidiary Trust No.8 INA Lifestyle Landowner Trust INA Community Living Subsidiary Trust No. 2 |
Country of residence 30 Jun 2021 30 Jun 2020 % % |
| Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 - Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 USA 100 100 Australia 100 100 Australia 100 - Australia 100 - Australia 100 - Australia 100 - Australia 100 100 Australia 100 100 |
| Subsidiaries of ICMT Garden Villages Management Trust INA Community Living Lynbrook Trust Settlers Operations Trust INA DMF Management Pty Ltd INA Operations Trust No.1 INA Operations Trust No.2 INA Operations Trust No.3 INA Operations Trust No.4 INA Operations Trust No.6 INA Operations Trust No.7 INA Operations Trust No.8 INA Operations Trust No.9 INA Operations Trust No.10 INA Operations Trust No.11 Ridge Estate Trust INA Subsidiary Trust No.3 INA Latitude One Pty Ltd INA Soldiers Point Pty Ltd INA NZ Subsidiary Unit Trust No. 1 INA NZ Subsidiary Unit Trust No. 2 INA Lifestyle Operations Trust INA Operations Management Trust Emmetlow Pty Ltd Park Trust |
Country of residence 30 Jun 2021 30 Jun 2020 % % |
|---|---|
| Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 - Australia 100 - Australia 100 100 Australia 100 100 Australia 100 100 Australia 100 100 New Zealand 100 100 New Zealand 100 100 Australia 100 100 Australia 100 100 Australia 100 - Australia 100 - |
The Trusts’ voting interest in all other subsidiaries is the same as the ownership interest.
Page | 47
Notes to the Financial Statements (continued)
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
30. NOTES TO THE CASH FLOW STATEMENTS
Reconciliation of profit to net cash flows from operations:
| econciliation of profit to net cash flows from operations: | |
|---|---|
| Net profit/(loss) for the year Adjustments for: Share of joint venture loss Net loss on disposal of investment properties Net (gain)/loss on change in fair value of: Investment properties - continuing Financial liabilities Investments and other financial instruments Income tax expense/(benefit) Operating profit before tax Depreciation and amortisation expense Finance cost Operating cash flow before changes in working capital Changes in working capital: Decrease/(increase) in receivables Decrease in inventory (Decrease)/increase in other payables and provisions (Decrease)/increase in loans to related parties Net cash provided by operating activities |
ICF ICMT |
| 30 Jun 2021 30 Jun 2020 30 Jun 2021 30 Jun 2020 $’000 $’000 $’000 $’000 |
|
| 27,574 20,380 9,137 (7,013) 1,186 42 72 26 - 773 516 794 (1,767) (1,865) 5,037 24,507 - - 5,024 417 (235) (38) (1,459) 6 - - 3,032 (4,186) |
|
| 26,758 19,292 21,359 14,551 |
|
| 2 26 15,463 12,435 (25,102) (51) (28) (16) |
|
| 1,658 19,267 36,794 26,970 |
|
| 4,561 (255) 2,911 (217) - - 11,260 4,310 (925) 173 12,693 (9,043) (13,418) (28,540) 25,251 26,755 |
|
| (8,124) (9,355) 88,909 48,775 |
31. SUBSEQUENT EVENTS
Final FY21 distribution
On 18 August 2021, the Directors declared a final distribution of 5.5 cps amounting to $18.0 million, to be paid on 23 September 2021.
Acquisition of a portfolio of holiday parks
During the month of July 2021, the Group acquired a portfolio of five holiday parks, located across the east coast of Australia, from the Mexicala Caravan Park Group for a purchase price of $32.5 million.
Acquisition of Kings Point Retreat
On 11 August 2021, the Group completed the acquisition of Kings Point Retreat, located on the South Coast of NSW, for a purchase price of $15.8 million.
Operating restrictions due to COVID-19
Post 30 June 2021, governments have announced further restrictions in response to the COVID-19 pandemic, including the closure of State borders. The Group continues to monitor the impact of these closures on our business.
Page | 48
Directors’ Declaration
Ingenia Communities Fund and Ingenia Communities Management Trust For the year ended 30 June 2021
In accordance with a resolution of the directors of Ingenia Communities Fund and of Ingenia Communities Management Trust, 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 2021 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 2021.
On behalf of the Board
==> picture [115 x 43] intentionally omitted <==
Jim Hazel Chairman Adelaide, 18 August 2021
Page | 49
Ernst & Young Tel: +61 2 9248 5555 200 George Street Fax: +61 2 9248 5959 Sydney NSW 2000 Australia ey.com/au GPO Box 2646 Sydney NSW 2001
==> picture [86 x 100] intentionally omitted <==
Independent Auditor's Report to the unitholders of Ingenia Communities Fund
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of Ingenia Communities Fund (the “Trust”) and its subsidiaries (collectively the Group), which comprises the consolidated balance sheet as at 30 June 2021, the consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the year then ended, notes to the financial statements, including a summary of significant accounting policies, and the directors' declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act 2001 , including:
-
a) giving a true and fair view of the consolidated financial position of the Group as at 30 June 2021 and of its consolidated financial performance for the year ended on that date; and
-
b) complying with Australian Accounting Standards and the Corporations Regulations 2001 .
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are independent of the Company in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial report of the current year. These matters were addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, but we do not provide a separate opinion on these matters. For the matter below, our description of how our audit addressed the matter is provided in that context.
Page | 50
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
We have fulfilled the responsibilities described in the Auditor’s Responsibilities for the Audit of the Financial Repor t section of our report, including in relation to these matters. Accordingly, our audit included the performance of procedures designed to respond to our assessment of the risks of material misstatement of the financial report. The results of our audit procedures, including the procedures performed to address the matter below, provide the basis for our audit opinion on the accompanying financial report.
1. Valuation of Investment Properties
Why significant
How our audit addressed the key audit matter
Approximately 38% of the Group’s total assets comprise investment properties (both those disclosed as investment properties and equity accounted investments). These assets are carried at fair value, which is assessed by the directors with reference to either external independent valuations or internal valuations and is based on market conditions existing at reporting date.
This is considered a key audit matter as valuations contain a number of assumptions which are based on direct market comparisons, or estimates. Minor changes in certain assumptions can lead to significant changes in the valuation.
The investment properties, as disclosed in Note 9 to the financial report, earn revenue predominantly from longer term rental agreements and the key judgments include capitalisation rates, discount rates, market and contractual rent and forecast occupancy levels.
As at 30 June 2021, the valuation uncertainty arising from the COVID-19 pandemic and the response of Governments to this continues. This means that the property values may change significantly and unexpectedly over a relatively short period of time.
The valuation of investment properties is inherently subjective given that there are alternative assumptions and valuation methods that may result in a range of values. The impact of COVID-19 at 30 June 2021 has resulted in a wider range of possible values than at past valuation points.
Our audit procedures included the following:
-
We reviewed the controls in place relevant to the valuation process;
-
We evaluated the suitability of the valuation methodology used across the portfolio and tested the valuation reports for mathematical accuracy on a sample basis;
-
We assessed the qualification, competence and objectivity of the independent valuation experts used by the Group;
-
We assessed the Group’s internal valuation methodology and tested the mathematical accuracy of the valuation models. We also assessed the competence, qualifications and objectivity of the internal valuer;
-
On a sample basis, we compared the property related data used as input for both the external and internal valuations against actual and budgeted property performance;
-
On a sample basis, we considered the key inputs and assumptions used in the valuations by comparing this information to external market data;
Page | 51
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
Given the market conditions at balance date, the independent valuers have reported on the basis of the existence of “material valuation uncertainty”, noting that less certainty and a higher degree of caution should be attached to the valuations than would normally be the case. In this situation the disclosures in the financial report provide particularly important information about the assumptions made in the property valuations and the market conditions at 30 June 2021.
-
Our real estate valuation specialists reviewed a sample of internal and independent valuations to determine whether the key judgements and methodology used were appropriate, including the impact of COVID19;
-
We assessed the appropriateness of the allocation of capital expenditure between investment property and inventory assets;
-
We have also considered the ‘material valuation uncertainty’ disclosure included in the valuation reports and any other restrictions imposed on the valuation process (if any) and the market conditions at balance date.
-
On a sample basis, we have considered the specific assumptions and judgements used by the Group in the valuations following the impact of COVID-19. We have validated the additional disclosure describing the specific judgements used by the Group in relation to the pandemic included in Note 9 of the financial report; and
-
We have considered whether there have been any indicators of material changes in property valuations from 30 June 2021 up to the date of our opinion. We involved our real estate valuation specialists to assist us in making this assessment. Any material matters identified have been reflected in the fair values of investment properties at the reporting date, where appropriate, or disclosed as a subsequent event in Note 31.
Information Other than the Financial Report and Auditor’s Report
The directors are responsible for the other information. The other information comprises the information included in the Group’s 2021 Annual Report other than the financial report and our auditor’s report thereon. We obtained the Directors’ Report that is to be included in the Annual Report, prior to the date of this auditor’s report, and we expect to obtain the remaining sections of the Annual Report after the date of this auditor’s report.
Page | 52
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
Our opinion on the financial report does not cover the other information and we do not and will not express any form of assurance conclusion thereon.
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed on the other information obtained prior to the date of this auditor’s report, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Directors for the Financial Report
The directors of the Company 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 control as the directors determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of this financial report.
Page | 53
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
-
Identify and assess the risks of material misstatement of the financial report, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit 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 Group’s internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
-
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial report or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial report, including the disclosures, and whether the financial report represents the underlying transactions and events in a manner that achieves fair presentation.
-
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the financial report. We are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.
We communicate with the directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the directors with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
Page | 54
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 100] intentionally omitted <==
From the matters communicated to the directors, we determine those matters that were of most significance in the audit of the financial report of the current year and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
==> picture [122 x 39] intentionally omitted <==
Ernst & Young
==> picture [110 x 60] intentionally omitted <==
Yvonne Barnikel Partner Sydney 18 August 2021
Page | 55
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
Ernst & Young Tel: +61 2 9248 5555 200 George Street Fax: +61 2 9248 5959 Sydney NSW 2000 Australia ey.com/au GPO Box 2646 Sydney NSW 2001
==> picture [86 x 100] intentionally omitted <==
Independent Auditor's Report to the unitholders of Ingenia Communities Management Trust
Report on the Audit of the Financial Report
Opinion
We have audited the financial report of Ingenia Communities Management Trust (the “Trust”) and its subsidiaries (collectively the Group), which comprises the consolidated balance sheet as at 30 June 2021, the consolidated statement of comprehensive income, consolidated statement of changes in equity and consolidated cash flow statement for the year then ended, notes to the financial statements, including a summary of significant accounting policies, and the directors' declaration.
In our opinion, the accompanying financial report of the Group is in accordance with the Corporations Act 2001 , including:
-
a) giving a true and fair view of the consolidated financial position of the Group as at 30 June 2021 and of its consolidated financial performance for the year ended on that date; and
-
b) complying with Australian Accounting Standards and the Corporations Regulations 2001 .
Basis for Opinion
We conducted our audit in accordance with Australian Auditing Standards. Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Report section of our report. We are independent of the Company in accordance with the auditor independence requirements of the Corporations Act 2001 and the ethical requirements of the Accounting Professional and Ethical Standards Board’s APES 110 Code of Ethics for Professional Accountants (including Independence Standards) (the Code) that are relevant to our audit of the financial report in Australia. We have also fulfilled our other ethical responsibilities in accordance with the Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial report of the current year. These matters were addressed in the context of our audit of the financial report as a whole, and in forming our opinion thereon, but we do not provide a separate opinion on these matters. For each matter below, our description of how our audit addressed the matter is provided in that context.
Page | 56
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 101] intentionally omitted <==
We have fulfilled the responsibilities described in the Auditor’s Responsibilities for the Audit of the Financial Repor t section of our report, including in relation to these matters. Accordingly, our audit included the performance of procedures designed to respond to our assessment of the risks of material misstatement of the financial report. The results of our audit procedures, including the procedures performed to address the matters below, provide the basis for our audit opinion on the accompanying financial report.
1. Valuation of Investment Property
Why significant
How our audit addressed the key audit matter
Approximately 86% of the Group’s total assets comprise investment properties. These assets are carried at fair value, which is assessed by the directors with reference to either external independent valuations or internal valuations and is based on market conditions existing at reporting date.
The valuation of investment properties is inherently subjective given that there are alternative assumptions and valuation methods that may result in a range of values. The impact of COVID-19 at 30 June 2021 has resulted in a wider range of possible values than at past valuation points.
Our audit procedures included the following:
This is considered a key audit matter as valuations contain several assumptions which are based on direct market comparisons or estimates. Minor changes in certain assumptions can lead to significant changes in the valuation.
The Group has two categories of investment properties as disclosed in Note 9 of the financial report. One of these categories is considered material and involve significant judgement.
-
The Lifestyle portfolio consists of investment properties earning revenue from a mix of longer-term land rental agreements and short-term accommodation rental. In addition, the group earns revenue from the sale of manufactured homes to residents of the properties.
-
The Tourism portfolio consists of ‘Holidays and Mixed Use’ investment properties earning revenue from short-term residential and tourism rentals.
-
We reviewed the controls in place relevant to the valuation process;
-
We evaluated the suitability of the valuation methodology used across the portfolio and tested the valuation reports for mathematical accuracy on a sample basis;
-
We assessed the qualification, competence and objectivity of the independent valuation experts used by the Group;
-
We assessed the Group’s internal valuation methodology and tested the mathematical accuracy of the valuation models. We also assessed the competence, qualifications and objectivity of the internal valuer;
-
On a sample basis, we compared the property related data used as input for both the external and internal valuations against actual and budgeted property performance;
-
On a sample basis, we considered the key inputs and assumptions used in the valuations by comparing this information to external market data;
Page | 57
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [495 x 119] intentionally omitted <==
-
The key judgements for the longer term and short-term rental include capitalisation rates, discount rates, market and contractual rents, forecast short-term and residential occupancy levels, historical transactions and remaining development potential for vacant land. In assessing the development potential, additional key judgements include future new homes sales prices, estimated capital expenditure and allocation between investment property and inventory, discount rates, projected property growth rates and operating profit margins.
-
Specific assumptions and judgements of the impact of COVID-19 are contained within Note 9 to the financial report. These include impact on property sale settlements, revenue and operational costs.
As at 30 June 2021 valuation uncertainty arising from the COVID-19 pandemic and the response of Governments to it continues. This means that the property values may change significantly and unexpectedly over a relatively short period of time.
Given the market conditions at balance date, the independent valuers have reported on the basis of the existence of “material valuation uncertainty”, noting that less certainty and a higher degree of caution should be attached to the valuations than would normally be the case. In this situation the disclosures in the financial report provide particularly important information about the assumptions made in the property valuations and the market conditions at 30 June 2021.
-
Our real estate valuation specialists reviewed a sample of internal and independent valuations to determine whether the key judgements and methodology used were appropriate, including the impact of COVID19;
-
We assessed the appropriateness of the allocation of capital expenditure between investment property and inventory assets;
-
We have also considered the ‘material valuation uncertainty’ disclosure included in the valuation reports and any other restrictions imposed on the valuation process (if any) and the market conditions at balance date.
-
On a sample basis, we have considered the specific assumptions and judgements used by the Group in the valuations following the impact of COVID-19. We have validated the additional disclosure describing the specific judgements used by the Group in relation to the pandemic included in Note 9 of the financial report; and
-
We have considered whether there have been any indicators of material changes in property valuations from 30 June 2021 up to the date of our opinion. We involved our real estate valuation specialists to assist us in making this assessment. Any material matters identified have been reflected in the fair values of investment properties at the reporting date, where appropriate, or disclosed as a subsequent event in Note 31.
Page | 58
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 101] intentionally omitted <==
Information Other than the Financial Report and Auditor’s Report
The directors are responsible for the other information. The other information comprises the information included in the Group’s 2021 Annual Report other than the financial report and our auditor’s report thereon. We obtained the Directors’ Report that is to be included in the Annual Report, prior to the date of this auditor’s report, and we expect to obtain the remaining sections of the Annual Report after the date of this auditor’s report.
Our opinion on the financial report does not cover the other information and we do not and will not express any form of assurance conclusion thereon.
In connection with our audit of the financial report, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial report or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed on the other information obtained prior to the date of this auditor’s report, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Directors for the Financial Report
The directors of the Company 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 control as the directors determine is necessary to enable the preparation of the financial report that gives a true and fair view and is free from material misstatement, whether due to fraud or error.
In preparing the financial report, the directors are responsible for assessing the Group’s ability to continue as a going concern, disclosing, as applicable, matters relating to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
Auditor's Responsibilities for the Audit of the Financial Report
Our objectives are to obtain reasonable assurance about whether the financial report as a whole is free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with the Australian Auditing Standards will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of this financial report.
As part of an audit in accordance with the Australian Auditing Standards, we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
Page | 59
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 101] intentionally omitted <==
-
Identify and assess the risks of material misstatement of the financial report, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
-
Obtain an understanding of internal control relevant to the audit 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 Group’s internal control.
-
Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by the directors.
-
Conclude on the appropriateness of the directors’ use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Group’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the financial report or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Group to cease to continue as a going concern.
-
Evaluate the overall presentation, structure and content of the financial report, including the disclosures, and whether the financial report represents the underlying transactions and events in a manner that achieves fair presentation.
-
Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the Group to express an opinion on the financial report. We are responsible for the direction, supervision and performance of the Group audit. We remain solely responsible for our audit opinion.
We communicate with the directors regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide the directors with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, actions taken to eliminate threats or safeguards applied.
Page | 60
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation
==> picture [86 x 101] intentionally omitted <==
From the matters communicated to the directors, we determine those matters that were of most significance in the audit of the financial report of the current year and are therefore the key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
==> picture [122 x 39] intentionally omitted <==
Ernst & Young
==> picture [110 x 60] intentionally omitted <==
Yvonne Barnikel Partner Sydney 18 August 2021
Page | 61
A member firm of Ernst & Young Global Limited Liability limited by a scheme approved under Professional Standards Legislation