Exhibit 4.2
Independent auditors report
To the Shareholders of Tricon Residential Inc.
Our opinion
In our opinion, the accompanying consolidated financial statements present fairly, in all material respects, the financial position of Tricon Residential Inc. and its subsidiaries (together, the Company) as at December 31, 2020 and 2019, and its financial performance and its cash flows for the years then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (IFRS).
What we have audited
The Companys consolidated financial statements comprise:
| the consolidated balance sheets as at December 31, 2020 and 2019; |
| the consolidated statements of comprehensive income for the years then ended; |
| the consolidated statements of changes in equity for the years then ended; |
| the consolidated statements of cash flows for the years then ended; and |
| the notes to the consolidated financial statements, which include significant accounting policies and other explanatory information. |
Basis for opinion
We conducted our audit in accordance with Canadian generally accepted auditing standards. Our responsibilities under those standards are further described in the Auditors responsibilities for the audit of the consolidated financial statements section of our report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Independence
We are independent of the Company in accordance with the ethical requirements that are relevant to our audit of the consolidated financial statements in Canada. We have fulfilled our other ethical responsibilities in accordance with these requirements.
Key audit matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements for the year ended December 31, 2020. These matters were addressed in the context of our audit of the consolidated financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
PricewaterhouseCoopers LLP
PwC Tower, 18 York Street, Suite 2600, Toronto, Ontario, Canada M5J 0B2
T: +1 416 863 1133, F: +1 416 365 8215
PwC refers to PricewaterhouseCoopers LLP, an Ontario limited liability partnership. | TRICON RESIDENTIAL 2020 ANNUAL REPORT 1 |
Key audit matter
Valuation of rental properties, Canadian development properties and investments in for-sale housing
Refer to note 4 Critical Accounting Estimates and Judgments, note 6 Rental Properties, note 8 Canadian Development Properties and note 9 Investments in For-Sale Housing to the consolidated financial statements.
As at December 31, 2020, the Company had $6,322 million of rental properties, $110 million of Canadian development properties and $165 million of investments in for-sale housing.
Rental properties (single-family rental homes and multi-family rental properties), Canadian development properties and investments in for-sale housing are recorded at fair value. The valuation techniques and models used to determine the fair value of rental properties, Canadian development properties and investments in for-sale housing involve assumptions (observable and unobservable) that require significant judgment and estimation by management. The Companys Valuation Committee is responsible for reviewing and approving the valuation results every quarter.
The valuation techniques and models used include the following:
1) Broker Price Opinion (BPO) and Home Price Index (HPI) methodologies for single-family rental homes. BPOs are quoted by independent brokers who hold an active real estate license and have market experience in the locations and segments of the properties being valued. The brokers value
How our audit addressed the key audit matter
Our approach to addressing the matter included the following procedures, among others:
| For a sample of rental properties, Canadian development properties and investments in for-sale housing, tested the fair value determined by management, by performing the following: |
| Read the minutes of the quarterly Valuation Committee meetings to understand the Companys valuation estimates. |
| Evaluated the appropriateness of the valuation techniques and models used by management to determine the fair value of rental properties, Canadian development properties and investments in for-sale housing. |
| Tested the underlying data used in each valuation technique and model, including the BPO/HPI methodologies, direct income capitalization method, waterfall distribution calculations and asset purchase model. |
| Professionals with specialized skill and knowledge in the field of valuation further assisted us in assessing the appropriateness of managements valuation techniques, methodologies and models and assessed the reasonableness of key assumptions used, including BPO/HPI, discount rates, capitalization rates, projected stabilized NOI, estimate of future cash flows and project-specific construction/development costs and selling prices, by benchmarking them to market data. |
2 2020 ANNUAL REPORT TRICON RESIDENTIAL
Key audit matter
each property based on recent comparable sales and active comparable listings in the area. HPI is used to update the value, on a quarterly basis, of homes that were most recently valued using a BPO, as well as homes held for more than six months following initial acquisition. The HPI is calculated based on a repeat-sales model using large real estate information databases compiled from public records.
2) Direct income capitalization method for multi-family rental properties. This method requires that a projected stabilized net operating income (NOI) for each property is divided by the appropriate capitalization rate to determine a propertys fair value. Key assumptions used in the method included capitalization rates and projected stabilized NOI.
3) Asset purchase model for Canadian development properties. The fair value of these properties is determined based on the propertys transaction price and any directly attributable expenditures, including transaction costs.
4) Waterfall distribution calculations for investments in for-sale housing. The fair value of these investments is determined by the waterfall distribution calculations specified in the relevant governing agreements. The inputs into the waterfall distribution calculations include the fair values of the land development and homebuilding projects and working capital. Key assumptions used in the calculations included discount rate, estimate of future
How our audit addressed the key audit matter
| Tested the disclosures made in the consolidated financial statements, particularly with regard to the sensitivity of the key assumptions. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 3
Key audit matter
cash flows and project-specific construction/development costs and selling prices.
Given the unpredictable long-term economic impact due to the global COVID-19 pandemic and corresponding reductions in real estate transactions in the markets in which the Company operates, the uncertainty inherent in any valuation model and technique is heightened, requiring greater levels of management judgment in the estimation of fair value.
We considered this a key audit matter due to the significant judgments made by management in determining the key assumptions used in the valuation techniques and models. This has resulted in a high degree of subjectivity and audit effort in performing audit procedures to test the key assumptions. Professionals with specialized skill and knowledge in the field of valuation assisted us in performing our procedures.
How our audit addressed the key audit matter
Transition to consolidation of controlled investments
Refer to note 2 Basis of Presentation and note 5 Business Combinations to the consolidated financial statements.
In January 2020, the Company completed its previously announced transition to an owner and operator of diversified rental housing, resulting in the Company determining that it no longer meets the criteria to apply Investment Entity Accounting. As a result, effective January 1, 2020, the Company was required to apply the acquisition method of accounting to all
Our approach to addressing the matter included the following procedures, among others:
| Assessed the transition and timing thereof by reading meeting minutes of the Board of Directors and public announcements made by the Company leading up to its planned transition. |
| Obtained an understanding of managements consolidation process and the accounting policies to be applied to underlying assets and liabilities and transactions, and considered their compliance with relevant accounting standards and guidelines. |
4 2020 ANNUAL REPORT TRICON RESIDENTIAL
Key audit matter
subsidiaries that were previously measured at fair value through profit or loss.
Consequently, the Company began consolidating the financial results of controlled subsidiaries including those holding its investments in single-family rental homes and U.S. multi-family rental properties, resulting in the inclusion of these subsidiaries assets, liabilities and non-controlling interests in the consolidated balance sheet of the Company. Similarly, these subsidiaries revenues and expenses have been reported in the Companys consolidated statement of comprehensive income together with the non-controlling interests share of income.
The indicators that the Company no longer met the definition of an investment company and the timing thereof, as well as the determination of which entities are controlled by the Company, represent significant judgment made by management.
We considered this a key audit matter due to the significant judgment applied by management in assessing the transition and its timing, including the significant impact on the presentation of the consolidated financial statements and disclosures. This has resulted in a high degree of subjectivity and audit effort in performing audit procedures to test the change in basis of presentation.
How our audit addressed the key audit matter
| Evaluated managements assessment of control over each entity, with reference to relevant accounting standards and guidelines, by considering whether: |
| the decisions over relevant activities as set out in the executed agreements required consent of the Company without the need for consent of other parties; |
| the Company has exposure to variable returns from its investment; |
| the Company has the ability to use its power to affect the amount of returns; and |
| the structure of the arrangement as outlined in the executed agreements includes any significant rights held by other parties. |
| Assessed the appropriateness of the change in basis of presentation, the impacts on the presentation of the primary financial statements and the related disclosures made in the consolidated financial statements. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 5
Key audit matter
Initial recognition and measurement of Tricon PIPE LLC arrangement
Refer to note 3 Summary of Significant Accounting Policies, note 19 Due to Affiliate and note 20 Derivative Financial Instruments to the consolidated financial statements.
As at December 31, 2020, the Company reported a $252 million amount as a promissory note due to affiliate and a related $45 million of derivative financial liabilities in connection with the issuance of Tricon PIPE LLC preferred units.
On August 26, 2020, the Company and its affiliate, Tricon PIPE LLC (the Affiliate) entered into subscription agreements with each investor in a syndicate of investors (the Investors), pursuant to which the Investors subscribed for preferred units of the Affiliate for an aggregate subscription price of $300 million. The Affiliate is an unconsolidated structured entity as it was created for the sole purpose of issuing its preferred units to investors and offering financing to the Company, and the Company does not have exposure to variable returns or make the relevant decisions for the entity. Through the agreements that the Company and the Affiliate entered into with the Investors, holders of preferred units have the right to exchange the preferred units into common shares of the Company at any time, which is accounted for as a derivative.
The Company borrowed the subscription proceeds of $300 million from the Affiliate, which is evidenced by a promissory note with a maturity of September 3, 2032. The promissory note contains certain mandatory prepayment
How our audit addressed the key audit matter
Our approach to addressing the matter included the following procedures, among others:
| Obtained an understanding of the structure of the financing arrangement by reading the transaction documents. |
| Assessed managements determination that Tricon PIPE LLC is an unconsolidated structured entity by considering the nature and scope of its operations and related exposure to variable returns. |
| With the assistance of professionals with specialized skill and knowledge in the field of valuation, developed independent point estimates of the initial fair values of the promissory note, derivative and embedded derivative. This involved the use of available market data to independently develop assumptions related to volatility of the underlying equity, expected life of the investment horizon of the Investors and expected cash flows of the promissory note. The independent point estimates were compared to managements estimates to evaluate the reasonableness of the fair values of the promissory note, derivative and embedded derivative. |
6 2020 ANNUAL REPORT TRICON RESIDENTIAL
Key audit matter
provisions that are measured separately from the promissory note and classified as an embedded derivative. This embedded derivative factors in certain assumptions regarding the exchange provisions of the underlying preferred units, as prepayment of the promissory note effectively terminates such exchange rights.
As a result, the values of the embedded derivative and derivative resulting from the prepayment provisions and the exchange provisions are determined on a combined basis using an option pricing model. Key assumptions included in the model are implied volatility of the underlying equity and expected life of the investment horizon of the Investors.
The promissory note, which management valued using a discounted cash flow model, also contains step-up interest clauses that require significant estimates to be made about the expected cash flows and term of the note for purposes of determining the initial fair value of the promissory note. For this purpose, the Company used an amortization period of nine years and nine months determined by using a probability weighted methodology.
Significant judgment was made by management in determining the key assumptions related to the initial recognition and measurement of the promissory note, the derivative and the embedded derivative.
We considered this a key audit matter due to the complexity of the Tricon PIPE LLC arrangement and the significant judgment applied by management in determining the initial
How our audit addressed the key audit matter
TRICON RESIDENTIAL 2020 ANNUAL REPORT 7
Key audit matter
recognition and measurement of the promissory note, the derivative and the embedded derivative. This has resulted in a high degree of subjectivity and audit effort in performing audit procedures to assess control and test the initial recognition and measurement of the promissory note, the derivative and the embedded derivative. Professionals with specialized skill and knowledge in the field of valuation assisted us in performing our procedures.
How our audit addressed the key audit matter
Other information
Management is responsible for the other information. The other information comprises the Managements Discussion and Analysis, which we obtained prior to the date of this auditors report and the information, other than the consolidated financial statements and our auditors report thereon, included in the annual report, which is expected to be made available to us after that date.
Our opinion on the consolidated financial statements does not cover the other information and we do not and will not express an opinion or any form of assurance conclusion thereon.
In connection with our audit of the consolidated financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the consolidated financial statements 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 that we obtained prior to the date of this auditors 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. When we read the information, other than the consolidated financial statements and our auditors report thereon, included in the annual report, if we conclude that there is a material misstatement therein, we are required to communicate the matter to those charged with governance.
Responsibilities of management and those charged with governance for the consolidated financial statements
Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with IFRS, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
8 2020 ANNUAL REPORT TRICON RESIDENTIAL
In preparing the consolidated financial statements, management is responsible for assessing the Companys ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Companys financial reporting process.
Auditors responsibilities for the audit of the consolidated financial statements
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditors 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 Canadian generally accepted 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 these consolidated financial statements.
As part of an audit in accordance with Canadian generally accepted auditing standards, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
| Identify and assess the risks of material misstatement of the consolidated financial statements, 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 Companys internal control. |
| Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management. |
| Conclude on the appropriateness of managements 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 Companys ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditors report to the related disclosures in the consolidated financial statements 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 auditors report. However, future events or conditions may cause the Company to cease to continue as a going concern. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 9
| Evaluate the overall presentation, structure and content of the consolidated financial statements, including the disclosures, and whether the consolidated financial statements represent 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 Company to express an opinion on the consolidated financial statements. We are responsible for the direction, supervision and performance of the group audit. We remain solely responsible for our audit opinion. |
We communicate with those charged with governance 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 those charged with governance 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.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditors 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.
The engagement partner on the audit resulting in this independent auditors report is Derek Hatoum.
Chartered Professional Accountants, Licensed Public Accountants
Toronto, Ontario
March 2, 2021
10 2020 ANNUAL REPORT TRICON RESIDENTIAL
CONSOLIDATED BALANCE SHEETS
(in thousands of U.S. dollars)
Notes | December 31, 2020 | December 31, 2019 | ||||||||||
ASSETS |
||||||||||||
Non-current assets |
||||||||||||
Rental properties |
6 | $ | 6,321,918 | $ | | |||||||
Investments in Canadian multi-family developments |
3, 7 | 94,868 | | |||||||||
Canadian development properties |
3, 8 | 110,018 | | |||||||||
Investments in for-sale housing |
3, 9 | 164,842 | 300,653 | |||||||||
Investments Tricon American Homes |
2 | | 1,365,007 | |||||||||
Investments Tricon Lifestyle Rentals |
2 | | 525,932 | |||||||||
Restricted cash |
116,302 | | ||||||||||
Goodwill |
5, 12 | 108,838 | 219 | |||||||||
Intangible assets |
24 | 12,363 | 16,396 | |||||||||
Other assets |
25 | 47,990 | 30,677 | |||||||||
Deferred income tax assets |
13 | 102,444 | 44,749 | |||||||||
Derivative financial instruments |
20 | 841 | | |||||||||
|
|
|
|
|||||||||
Total non-current assets |
7,080,424 | 2,283,633 | ||||||||||
|
|
|
|
|||||||||
Current assets |
||||||||||||
Cash |
55,158 | 8,908 | ||||||||||
Amounts receivable |
16 | 25,593 | 8,952 | |||||||||
Prepaid expenses and deposits |
13,659 | 796 | ||||||||||
|
|
|
|
|||||||||
Total current assets |
94,410 | 18,656 | ||||||||||
|
|
|
|
|||||||||
Total assets |
$ | 7,174,834 | $ | 2,302,289 | ||||||||
|
|
|
|
|||||||||
LIABILITIES |
||||||||||||
Non-current liabilities |
||||||||||||
Long-term debt |
17 | $ | 3,863,316 | $ | 307,869 | |||||||
Convertible debentures |
18 | 165,956 | 161,311 | |||||||||
Due to Affiliate |
19 | 251,647 | | |||||||||
Derivative financial instruments |
20 | 45,494 | 657 | |||||||||
Limited partners interests in rental business |
5 | 356,305 | | |||||||||
Long-term incentive plan |
30 | 17,930 | 21,409 | |||||||||
Other liabilities |
26 | 4,599 | 14,329 | |||||||||
Deferred income tax liabilities |
13 | 298,071 | 98,584 | |||||||||
|
|
|
|
|||||||||
Total non-current liabilities |
5,003,318 | 604,159 | ||||||||||
|
|
|
|
|||||||||
Current liabilities |
||||||||||||
Amounts payable and accrued liabilities |
11 | 98,290 | 26,190 | |||||||||
Resident security deposits |
45,157 | | ||||||||||
Dividends payable |
27 | 10,641 | 10,474 | |||||||||
Current portion of long-term debt |
17 | 274,190 | 284 | |||||||||
|
|
|
|
|||||||||
Total current liabilities |
428,278 | 36,948 | ||||||||||
|
|
|
|
|||||||||
Total liabilities |
5,431,596 | 641,107 | ||||||||||
|
|
|
|
|||||||||
Equity |
||||||||||||
Share capital |
28 | 1,192,963 | 1,201,061 | |||||||||
Share capital reserve |
| (13,057 | ) | |||||||||
Contributed surplus |
19,738 | 20,223 | ||||||||||
Cumulative translation adjustment |
23,395 | 19,396 | ||||||||||
Retained earnings |
499,000 | 425,515 | ||||||||||
|
|
|
|
|||||||||
Total shareholders equity |
1,735,096 | 1,653,138 | ||||||||||
Non-controlling interest |
8,142 | 8,044 | ||||||||||
|
|
|
|
|||||||||
Total equity |
1,743,238 | 1,661,182 | ||||||||||
|
|
|
|
|||||||||
Total liabilities and equity |
$ | 7,174,834 | $ | 2,302,289 | ||||||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
Approved by the Board of Directors
David Berman | Michael Knowlton |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 11
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(in thousands of U.S. dollars, except per share amounts which are in U.S. dollars, unless otherwise indicated)
For the years ended |
Notes | December 31, 2020 | December 31, 2019 | |||||||||
Revenue from rental properties |
14 | $ | 478,187 | $ | | |||||||
Direct operating expenses |
22 | (169,538 | ) | | ||||||||
|
|
|
|
|||||||||
Net operating income from rental properties |
308,649 | | ||||||||||
Revenue from private funds and advisory services |
15 | $ | 34,090 | $ | 39,895 | |||||||
Income from investments in Canadian multi-family developments |
7 | 14,124 | | |||||||||
Other income from Canadian development properties |
8 | 791 | | |||||||||
(Loss) income from investments in for-sale housing |
9 | (61,776 | ) | 9,646 | ||||||||
Property management overhead |
22 | (22,654 | ) | | ||||||||
Compensation expense |
30 | (40,100 | ) | (37,681 | ) | |||||||
General and administration expense |
(23,569 | ) | (11,683 | ) | ||||||||
Other income (expense) |
23 | (1,399 | ) | | ||||||||
Interest expense |
21 | (170,610 | ) | (32,439 | ) | |||||||
Fair value gain on rental properties |
6 | 198,314 | | |||||||||
Fair value (loss) gain on derivative financial instruments and other liabilities |
20 | (7,461 | ) | 2,961 | ||||||||
Transaction costs |
(14,016 | ) | (32,626 | ) | ||||||||
Amortization and depreciation expense |
24, 25 | (10,848 | ) | (6,274 | ) | |||||||
Realized and unrealized foreign exchange (loss) gain |
(166 | ) | 42 | |||||||||
Net change in fair value of limited partners interests in rental business |
5 | (50,581 | ) | | ||||||||
Investment income Tricon American Homes |
| 162,193 | ||||||||||
Investment income Tricon Lifestyle Rentals |
| 34,980 | ||||||||||
|
|
|
|
|||||||||
(189,951 | ) | 89,119 | ||||||||||
|
|
|
|
|||||||||
Income before income taxes |
$ | 152,788 | $ | 129,014 | ||||||||
Income tax recovery (expense) current |
13 | 4,050 | (5,410 | ) | ||||||||
Income tax expense deferred |
13 | (40,425 | ) | (9,469 | ) | |||||||
|
|
|
|
|||||||||
Net income |
$ | 116,413 | $ | 114,135 | ||||||||
Attributable to: |
||||||||||||
Shareholders of Tricon |
113,322 | 111,562 | ||||||||||
Non-controlling interest |
3,091 | 2,573 | ||||||||||
|
|
|
|
|||||||||
Net income |
$ | 116,413 | $ | 114,135 | ||||||||
|
|
|
|
|||||||||
Other comprehensive income |
||||||||||||
Items that will be reclassified subsequently to net income |
||||||||||||
Cumulative translation reserve |
3,999 | (129 | ) | |||||||||
|
|
|
|
|||||||||
Comprehensive income for the year |
$ | 120,412 | $ | 114,006 | ||||||||
|
|
|
|
|||||||||
Attributable to: |
||||||||||||
Shareholders of Tricon |
117,321 | 111,433 | ||||||||||
Non-controlling interest |
3,091 | 2,573 | ||||||||||
|
|
|
|
|||||||||
Comprehensive income for the year |
$ | 120,412 | $ | 114,006 | ||||||||
|
|
|
|
|||||||||
Basic earnings per share attributable to shareholders of Tricon |
29 | $ | 0.58 | $ | 0.65 | |||||||
Diluted earnings per share attributable to shareholders of Tricon |
29 | $ | 0.58 | $ | 0.63 | |||||||
Weighted average shares outstanding basic |
29 | 194,627,127 | 172,735,776 | |||||||||
Weighted average shares outstanding diluted |
29 | 195,795,473 | 191,081,128 | |||||||||
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
12 2020 ANNUAL REPORT TRICON RESIDENTIAL
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
(in thousands of U.S. dollars)
Notes | Share capital |
Share Capital Reserve |
Contributed surplus |
Cumulative translation adjustment |
Retained earnings |
Total shareholders equity |
Non- controlling interest |
Total | ||||||||||||||||||||||||||||
Balance at January 1, 2020 |
$ | 1,201,061 | $ | (13,057 | ) | $ | 20,223 | $ | 19,396 | $ | 425,515 | $ | 1,653,138 | $ | 8,044 | $ | 1,661,182 | |||||||||||||||||||
Net income |
| | | | 113,322 | 113,322 | 3,091 | 116,413 | ||||||||||||||||||||||||||||
Shares repurchased under put rights on common shares issued to acquire |
||||||||||||||||||||||||||||||||||||
Starlight U.S. |
||||||||||||||||||||||||||||||||||||
Multi-Family (No. 5) |
||||||||||||||||||||||||||||||||||||
Core Fund |
28 | (14,922 | ) | 13,057 | | | | (1,865 | ) | | (1,865 | ) | ||||||||||||||||||||||||
Cumulative translation reserve |
| | | 3,999 | | 3,999 | | 3,999 | ||||||||||||||||||||||||||||
Distributions to non-controlling interest |
| | | | | | (2,993 | ) | (2,993 | ) | ||||||||||||||||||||||||||
Dividends/Dividend reinvestment plan |
27 | 4,388 | | | | (40,192 | ) | (35,804 | ) | | (35,804 | ) | ||||||||||||||||||||||||
Stock options |
30 | 1,615 | | (2,394 | ) | | 355 | (424 | ) | | (424 | ) | ||||||||||||||||||||||||
Shares reserved for restricted share awards |
30 | (541 | ) | | 276 | | | (265 | ) | | (265 | ) | ||||||||||||||||||||||||
Deferred share units |
30 | 1,362 | | 1,633 | | | 2,995 | | 2,995 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at December 31, 2020 |
$ | 1,192,963 | $ | | $ | 19,738 | $ | 23,395 | $ | 499,000 | $ | 1,735,096 | $ | 8,142 | $ | 1,743,238 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at January 1, 2019 |
$ | 793,521 | $ | | $ | 17,468 | $ | 19,525 | $ | 353,220 | $ | 1,183,734 | $ | 8,864 | $ | 1,192,598 | ||||||||||||||||||||
Net income |
| | | | 111,562 | 111,562 | 2,573 | 114,135 | ||||||||||||||||||||||||||||
Shares issued to acquire Starlight |
||||||||||||||||||||||||||||||||||||
U.S. Multi-Family |
||||||||||||||||||||||||||||||||||||
(No. 5) Core Fund |
28 | 405,491 | (13,057 | ) | | | | 392,434 | | 392,434 | ||||||||||||||||||||||||||
Cumulative translation reserve |
| | | (129 | ) | | (129 | ) | | (129 | ) | |||||||||||||||||||||||||
Distributions to non-controlling interest |
| | | | | | (3,393 | ) | (3,393 | ) | ||||||||||||||||||||||||||
Dividends/Dividend reinvestment plan |
27 | 3,793 | | | | (38,575 | ) | (34,782 | ) | | (34,782 | ) | ||||||||||||||||||||||||
Repurchase of common shares |
28 | (3,067 | ) | | | | (692 | ) | (3,759 | ) | | (3,759 | ) | |||||||||||||||||||||||
Debentures conversion |
28 | 100 | | | | | 100 | | 100 | |||||||||||||||||||||||||||
Stock options |
30 | 258 | | 579 | | | 837 | | 837 | |||||||||||||||||||||||||||
Shares repurchased and reserved for restricted share awards |
30 | (590 | ) | | 225 | | | (365 | ) | | (365 | ) | ||||||||||||||||||||||||
Deferred share units |
1,555 | | 1,951 | | | 3,506 | | 3,506 | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance at December 31, 2019 |
$ | 1,201,061 | $ | (13,057 | ) | $ | 20,223 | $ | 19,396 | $ | 425,515 | $ | 1,653,138 | $ | 8,044 | $ | 1,661,182 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 13
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands of U.S. dollars)
For the years ended |
Notes | December 31, 2020 | December 31, 2019 | |||||||||
CASH PROVIDED BY (USED IN) |
||||||||||||
Operating activities |
||||||||||||
Net income |
$ | 116,413 | $ | 114,135 | ||||||||
Adjustments for non-cash items |
||||||||||||
Fair value gain on rental properties |
6 | (198,314 | ) | | ||||||||
Fair value loss (gain) on derivative financial instruments and other liabilities |
20 | 7,461 | (2,961 | ) | ||||||||
Loss (income) from investments in for-sale housing |
9 | 61,776 | (9,646 | ) | ||||||||
Income from investments in Canadian multi-family developments |
7 | (14,124 | ) | | ||||||||
Amortization and depreciation expense |
24, 25 | 10,848 | 6,274 | |||||||||
Deferred income taxes |
13 | 40,425 | 9,469 | |||||||||
Net change in fair value of limited partners interests in rental business |
5 | 50,581 | | |||||||||
Other non-cash items |
35 | 22,340 | (176,291 | ) | ||||||||
Cash paid for AIP and LTIP |
(16,733 | ) | (14,083 | ) | ||||||||
Distributions to non-controlling interests |
(2,993 | ) | (3,393 | ) | ||||||||
Advances made to investments |
7, 9 | (7,702 | ) | (197,067 | ) | |||||||
Distributions received from investments |
7, 9 | 78,378 | 200,631 | |||||||||
Changes in non-cash working capital items |
35 | (5,343 | ) | 28,631 | ||||||||
|
|
|
|
|||||||||
Net cash (used in) provided by operating activities |
$ | 143,013 | $ | (44,301 | ) | |||||||
|
|
|
|
|||||||||
Investing activities |
||||||||||||
Cash acquired in deemed acquisitions |
5 | 22,199 | | |||||||||
Acquisition of remaining interest of Canadian development properties |
8 | (7,643 | ) | | ||||||||
Acquisition of rental properties |
6 | (356,514 | ) | | ||||||||
Capital additions to rental properties |
6 | (102,635 | ) | | ||||||||
Disposition of rental properties |
6 | 18,070 | | |||||||||
Additions to fixed assets and other non-current assets |
8, 25 | (13,025 | ) | (10,017 | ) | |||||||
|
|
|
|
|||||||||
Net cash (used in) provided by investing activities |
$ | (439,548 | ) | $ | (10,017 | ) | ||||||
|
|
|
|
|||||||||
Financing activities |
||||||||||||
Lease payments |
26 | (2,415 | ) | (180 | ) | |||||||
Repurchase of common shares |
28 | (14,922 | ) | (3,759 | ) | |||||||
Equity issuance costs |
| (223 | ) | |||||||||
Proceeds from corporate borrowing |
36 | 163,500 | 547,000 | |||||||||
Repayments of corporate borrowing |
36 | (434,775 | ) | (455,683 | ) | |||||||
Proceeds from rental and development properties borrowing |
36 | 1,361,458 | | |||||||||
Repayments of rental and development properties borrowing |
36 | (969,979 | ) | | ||||||||
Proceeds from Due to Affiliate |
19 | 287,798 | | |||||||||
Dividends paid |
27 | (35,637 | ) | (31,725 | ) | |||||||
Change in restricted cash |
(32,220 | ) | | |||||||||
Advances from limited partners |
5 | 66,112 | | |||||||||
Distributions to limited partners |
5 | (46,162 | ) | | ||||||||
|
|
|
|
|||||||||
Net cash (used in) provided by financing activities |
$ | 342,758 | $ | 55,430 | ||||||||
|
|
|
|
|||||||||
Effect of foreign exchange rate difference on cash |
27 | 23 | ||||||||||
Change in cash during the year |
46,250 | 1,135 | ||||||||||
Cash beginning of year |
8,908 | 7,773 | ||||||||||
|
|
|
|
|||||||||
Cash end of year |
$ | 55,158 | $ | 8,908 | ||||||||
|
|
|
|
|||||||||
Supplementary information |
||||||||||||
Cash paid on |
||||||||||||
Income taxes |
$ | 226 | $ | 1,224 | ||||||||
Interest |
$ | 155,053 | $ | 27,824 |
The accompanying notes are an integral part of these consolidated financial statements.
14 2020 ANNUAL REPORT TRICON RESIDENTIAL
1. NATURE OF BUSINESS
Tricon Residential Inc. (Tricon or the Company), formerly Tricon Capital Group Inc., is a residential real estate company primarily focused on owning and operating rental housing in North America. Tricon currently owns and operates approximately 31,000 single-family rental homes and multi-family rental units in 21 markets across the United States and Canada. Through its fully integrated operating platform, the Company earns rental income and ancillary revenue from single-family and multi-family rental properties as well as fees from managing third-party capital associated with its businesses.
Tricon was incorporated on June 16, 1997 under the Business Corporations Act (Ontario) and its head office is located at 7 St. Thomas Street, Suite 801, Toronto, Ontario, M5S 2B7. The Company is domiciled in Canada. Tricon became a public company on May 20, 2010, and its common shares are listed on the Toronto Stock Exchange (TSX) (symbol: TCN).
These consolidated financial statements were approved for issue on March 2, 2021 by the Board of Directors of Tricon.
2. BASIS OF PRESENTATION
Transition to a rental housing company
In January 2020, the Company completed its previously announced transition to an owner and operator of diversified rental housing, resulting in the Company determining that it no longer meets the criteria for being an investment entity (Investment Entity Accounting) under IFRS 10, Consolidated Financial Statements (IFRS 10). The exact timing of the transition from an investment entity to a rental housing company is highly judgmental and the Company concluded that this transition occurred in January 2020. As a result, effective January 1, 2020 (the Transition Date), the Company was required to apply the acquisition method of accounting as per IFRS 3, Business Combinations (IFRS 3), to all subsidiaries that were previously measured at fair value through profit or loss (FVTPL) (Note 5).
Consequently, the Company began consolidating the financial results of controlled subsidiaries including those holding its investments in single-family rental homes and U.S. multi-family rental properties, resulting in the inclusion of these subsidiaries assets, liabilities and non-controlling interests in the consolidated balance sheet of the Company. Similarly, these subsidiaries revenues and expenses have been reported in the Companys consolidated statement of comprehensive income together with the non-controlling interests share of income.
Concurrent with the consolidation of the single-family and multi-family rental properties, the Companys investments in Canadian multi-family developments are accounted for as follows: (i) proportionate consolidation for joint operations in accordance with IFRS 11, Joint Arrangements (IFRS 11) for the period between January 1, 2020 and June 22, 2020, during which time the Company owned 50% and 25% interests in The James and The Shops of Summerhill, respectively; and (ii) equity accounting for associates and joint ventures under IAS 28, Investments in Associates and Joint Ventures (IAS 28). The Companys legacy investments in for-sale housing in the U.S. will continue to be accounted for as portfolio investments (financial assets) measured at FVTPL in accordance with IFRS 9, Financial Instruments (IFRS 9).
TRICON RESIDENTIAL 2020 ANNUAL REPORT 15
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
The accounting impact of the Companys businesses and their presentation in the Companys consolidated financial statements on the Transition Date are summarized in the table below.
ACCOUNTING |
PRESENTATION | |||||||||
Business segment | Accounting assessment | Accounting methodology | Presentation in Balance Sheet | Presentation in Statement of Income | Presentation of Non-controlling interest | |||||
Single-Family Rental | ||||||||||
Tricon wholly-owned | Controlled subsidiary | Consolidation | Rental properties | Revenue from rental properties |
N/A | |||||
SFR JV-1 | Controlled subsidiary | Consolidation | Limited partners interests (Component of liabilities) | |||||||
Multi-Family Rental | ||||||||||
U.S. multi-family | Controlled subsidiary | Consolidation | Rental properties | Revenue from rental properties | N/A | |||||
Canadian multi-family: 592 Sherbourne (The Selby) | Investments in associate | Equity method | Investments in Canadian multi-family developments | Income from investments in Canadian multi-family developments | N/A | |||||
Canadian Multi-Family Developments | ||||||||||
The Shops of Summerhill(1) |
Joint operation for the period between January 1, 2020 and June 22, 2020, and controlled subsidiary from June 23, 2020 | Proportionate consolidation between January 1, 2020 and June 22, 2020, and consolidation from June 23, 2020 | Canadian development properties | Other income from Canadian development properties | N/A | |||||
The James (Scrivener Square)(1) |
N/A | |||||||||
57 Spadina (The Taylor) |
Investments in associate | Equity method | Investments in Canadian multi-family developments | Income from investments in Canadian multi-family developments |
N/A | |||||
WDL Block 8 | Joint venture | Equity method | N/A | |||||||
WDL Block 20 | Joint venture | Equity method | N/A | |||||||
WDL Blocks 3/4/7 | Joint venture | Equity method | N/A | |||||||
WDL Block 10 | Joint venture | Equity method | N/A | |||||||
68 Gloucester (The Ivy) | Joint venture | Equity method | N/A | |||||||
7 Labatt | Joint venture | Equity method | N/A | |||||||
Private Funds and Advisory | ||||||||||
Private funds GP entities | Controlled subsidiary | Consolidation | Consolidated | Revenue from private funds and advisory | N/A | |||||
Johnson development management | Controlled subsidiary | Consolidation | Consolidated | Component of equity | ||||||
For-Sale Housing | ||||||||||
Commingled funds | Portfolio investments | FVTPL | Investments in for-sale housing | Income from investments in for-sale housing |
N/A | |||||
Separate accounts, side-cars and joint ventures | Portfolio investments | FVTPL | N/A |
(1) | On June 23, 2020, Tricon acquired the remaining ownership interests of 50% and 75% in The James and The Shops of Summerhill, respectively (see Note 8). As a result, these investees ceased to be accounted for as joint operations, and the Company began to consolidate these subsidiaries on a prospective basis. |
16 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
These financial reporting changes are material to the Company and have been applied on a prospective basis in accordance with the relevant guidance of IFRS 10 and, as such, the comparative period presentation reflects Investment Entity Accounting as previously reported.
Preparation of consolidated financial statements
The consolidated financial statements are prepared on a going-concern basis and have been presented in U.S. dollars, which is also the Companys functional currency. All financial information is presented in thousands of U.S. dollars except where otherwise indicated.
These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB). The preparation of consolidated financial statements in accordance with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise judgment in applying Tricons accounting policies. The estimates involving a high degree of judgment or complexity, or estimates where assumptions are significant to the consolidated financial statements, are disclosed in Note 4.
These consolidated financial statements have been prepared under the historical cost convention, except for:
(i) | Rental properties, which are recorded at fair value with changes in fair value recorded in the consolidated statements of comprehensive income; |
(ii) | Canadian development properties, which are recorded at fair value with changes in fair value recorded in the consolidated statements of comprehensive income; |
(iii) | Investments in for-sale housing, which are accounted for as portfolio investments (financial assets) and are recorded at fair value through profit or loss; |
(iv) | Derivative financial instruments, which are recorded at fair value through profit or loss; and |
(v) | Limited partners interests, which are recorded at fair value through profit or loss. |
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The following is a summary of the significant accounting policies applied in the preparation of these consolidated financial statements.
Consolidation
The consolidated financial statements include the financial statements of the Company and its controlled subsidiaries. The Company controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity.
The accounting policies of subsidiaries have been modified where necessary to align them with the policies adopted by the Company. When the Company does not own all of the equity in a subsidiary, the non-controlling equity interest is disclosed in the consolidated balance sheet as a separate component of total equity. A non-controlling interest may also be classified as a financial liability if the non-controlling interest contains an option or a redemption feature, which is the case for SFR JV-1. All intra-group balances and transactions are fully eliminated upon consolidation.
The Company currently consolidates Tricon Single-Family Rental REIT LLC and its wholly-owned subsidiaries, along with SFR JV-1 (collectively, the single-family rental business), Tricon US Multi-Family REIT Inc. and its wholly-owned subsidiaries (collectively, the multi-family rental business), and The James (Scrivener Square) and The Shops of Summerhill (collectively, the Canadian development properties). The single-family and multi-family rental businesses were previously held through Tricon SF Home Rental ULC and TLR Saturn Master LP until the Company reorganized and simplified its legal structure in May 2020.
Joint arrangements and interests in associates
Investments in joint arrangements are classified as either joint operations or joint ventures depending on the contractual rights and obligations of each investor. Joint operations are accounted for using proportionate consolidation as per IFRS 11 while joint ventures apply the equity method in accordance with IAS 28.
Joint operations proportionate consolidation
A joint operation is a joint arrangement under which the investors involved have joint control and usually results from the investors holding direct interests in the assets and liabilities of an investee (without establishing a separate legal entity). At the Transition Date, the Company had interests in one development project (The James) and an adjacent commercial property (The Shops of Summerhill) in Toronto that were accounted for as joint operations. On June 23, 2020, Tricon acquired the remaining ownership interests of 50% and 75% in The James and The Shops of Summerhill, respectively, and as a result, the Company began to consolidate these subsidiaries on a prospective basis (Note 8).
TRICON RESIDENTIAL 2020 ANNUAL REPORT 17
Joint ventures equity method of accounting
A joint venture is a joint arrangement under which the investors have joint control through a separate legal entity established and hold an interest in the net assets (as opposed to a direct interest in the underlying project). The Company accounts for its joint ventures using the equity method. The Company currently has six active Canadian multi-family developments that are governed by joint venture arrangements.
Interests in associates equity method of accounting
An associate is an entity over which the Company has significant influence, but not control (or joint control), in accordance with IAS 28. Generally, the Company is considered to exert significant influence when it holds, directly or indirectly, 20% or more of the voting power of the investee. However, determining significant influence is a matter of judgment and specific circumstances. The Companys interests in 592 Sherbourne LP (The Selby) and 57 Spadina LP (The Taylor) are accounted for using the equity method. Under the equity method, a contribution to an investee is initially recognized at cost and adjusted thereafter to recognize the Companys share of profit or loss of the investee in accordance with Tricons accounting policies. Distributions received from an investee reduce the carrying amount of the investment.
The Companys associates and joint ventures that are equity-accounted include:
Name |
Type | Principal place of business |
Country of incorporation |
Ownership interest % |
Voting rights %(1) |
|||||||||||||||
Associates |
||||||||||||||||||||
592 Sherbourne LP (The Selby) |
Limited Partnership | Canada | Canada | 15 | % | 50 | % | |||||||||||||
57 Spadina LP (The Taylor) |
Limited Partnership | Canada | Canada | 30 | % | 50 | % | |||||||||||||
Joint ventures |
||||||||||||||||||||
WDL 3/4/7 LP |
Limited Partnership | Canada | Canada | 33 | % | 33 | % | |||||||||||||
WDL 8 LP |
Limited Partnership | Canada | Canada | 33 | % | 33 | % | |||||||||||||
WDL 20 LP |
Limited Partnership | Canada | Canada | 33 | % | 33 | % | |||||||||||||
DKT B10 LP |
Limited Partnership | Canada | Canada | 33 | % | 33 | % | |||||||||||||
68 Gloucester LP (The Ivy) |
Limited Partnership | Canada | Canada | 47 | % | 50 | % | |||||||||||||
Labatt Village Holding LP |
Limited Partnership | Canada | Canada | 38 | % | 50 | % |
(1) | In respect of major decisions only. |
Structured entity unconsolidated
A structured entity is an entity created to accomplish a narrow and well-defined objective. Those entities activities are restricted to the extent that they are, in essence, not directed by voting or similar rights. The Company concluded that Tricon PIPE LLC is a structured entity as it was created for the sole purpose of issuing its preferred units to investors and offering financing to the Company (Note 19), and the Company does not have exposure to variable returns related to its involvement in the entity or make the relevant decisions for the entity. Under IFRS 10, such a structured entity does not meet the criteria for control and is not required to be consolidated.
Investments in for-sale housing
Investments that are held as part of the Companys for-sale housing portfolio are carried on the consolidated balance sheets at fair value even though the Company may have significant influence over those companies. This treatment is permitted by IAS 28, which allows portfolio investments that are held by the Company to be recognized and measured at FVTPL and accounted for in accordance with IFRS 9 and IFRS 13, Fair Value Measurement (IFRS 13), with changes in fair value recognized in the consolidated statements of comprehensive income.
The Company invests in for-sale housing by providing equity or equity-type financing to experienced local or regional developers and builders primarily in the United States. The investments are typically made through co-investments in commingled funds, separate accounts, side-cars and joint ventures (Investment Vehicles) which hold interests in land development and homebuilding projects.
18 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
The Companys investments in for-sale housing include:
Name |
Type | Principal place of business |
Country of incorporation |
Ownership interest % |
Voting rights %(1) |
|||||||||
Tricon Housing Partners US LP(2) |
Limited Partnership | USA | USA | 68 | % | 68 | % | |||||||
Tricon Housing Partners US Syndicated Pool I LP |
Limited Partnership | USA | USA | 20 | % | 50 | % | |||||||
Tricon Housing Partners US Syndicated Pool II LP |
Limited Partnership | USA | USA | 20 | % | 50 | % | |||||||
Tricon Housing Partners US II LP(2) |
Limited Partnership | USA | USA | 8 | % | >50 | % | |||||||
Tricon Housing Partners Canada III LP(2) |
Limited Partnership | Canada | Canada | 10 | % | >50 | % | |||||||
CCR Texas Equity LP |
Limited Partnership | USA | USA | 10 | % | 50 | % | |||||||
Vistancia West Equity LP |
Limited Partnership | USA | USA | 7 | % | 50 | % | |||||||
Conroe CS Texas Equity LP |
Limited Partnership | USA | USA | 10 | % | 50 | % | |||||||
Tegavah Equity LP |
Limited Partnership | USA | USA | 10 | % | 50 | % | |||||||
Lake Norman Equity LP |
Limited Partnership | USA | USA | 7 | % | 50 | % | |||||||
Arantine Hills Equity LP |
Limited Partnership | USA | USA | 7 | % | 50 | % | |||||||
Viridian Equity LP |
Limited Partnership | USA | USA | 18 | % | 50 | % | |||||||
THPAS Holdings JV-1 LLC |
Limited Partnership | USA | USA | 11 | % | 50 | % | |||||||
McKinney Project Equity LLC |
Limited Partnership | USA | USA | 44 | % | 50 | % |
(1) | In respect of major decisions only. |
(2) | For the purposes of analysis under IFRS, it was determined that Tricon acts primarily as an agent for the benefit of its investors in these partnership entities, and thus Tricon does not control these entities in accordance with the criteria set out in IFRS 10. |
Business combination
The Company assesses whether an acquisition transaction should be accounted for as an asset acquisition or a business combination under IFRS 3. A business combination is defined as an acquisition of assets and liabilities that constitute a business that is an integrated set of activities consisting of inputs (such as assets), and processes that when applied to those inputs have the ability to create outputs that provide a return to the Company and its shareholders.
The Company applies the acquisition method to account for business combinations in accordance with IFRS 3. The consideration transferred for the acquisition of the business is the fair value of the assets transferred net of the liabilities assumed, any non-controlling interest in the acquiree, as well as any goodwill or bargain purchase gain recognized and measured by the Company. These identifiable assets acquired and liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. All acquisition costs associated with a transaction identified as a business combination are expensed as incurred.
Goodwill
Goodwill arises on the acquisition (or deemed acquisition) of subsidiaries and represents the excess of the consideration transferred over the Companys interest in the net fair value of the net identifiable assets, liabilities and contingent liabilities of the acquiree and the fair value of any non-controlling interest in the acquiree. Upon initial recognition, goodwill is allocated to the cash-generating unit to which it relates. The Company identifies a cash-generating unit (CGU) as the smallest identifiable group of assets that generates cash inflows that are largely independent of the cash inflows from other assets or group of assets. For example, a CGU can be an individual property or a group of properties. Goodwill acquired in business combinations is allocated to the CGUs that are expected to benefit from the synergies of that business combination.
Goodwill impairment reviews are undertaken annually or more frequently if events or changes in circumstances indicate a potential impairment. The Companys goodwill impairment test is performed at the CGU level as it is the lowest level within the Company at which goodwill is monitored for internal management purposes. Any goodwill impairment is recognized immediately as an expense in the consolidated statements of comprehensive income in the period in which it arises and is not subsequently reversed.
Rental properties
The Companys rental properties consist of single-family rental homes and multi-family rental properties held to earn rental income.
At the time of the acquisition of a property, the Company applies judgment when determining if the acquisition is an asset acquisition or a business combination. The Company classifies its acquisitions as asset acquisitions when it acquires a single asset (or a group of similar assets) and it has not assumed any employees or acquired an operating platform. Where the Company has concluded that it has acquired an asset, the Company uses the asset purchase model whereby the initial cost of a rental property is comprised of its purchase price and any directly attributable expenditures. Directly attributable expenditures include transaction costs such as due diligence costs, appraisal fees, environmental fees, legal fees, land transfer taxes and brokerage fees.
Subsequent to initial recognition, rental properties are recorded at fair value in accordance with IAS 40, Investment Property (IAS 40). Fair value is determined based on a combination of internal and external processes and valuation techniques according to the valuation policy discussed in Note 6. Gains or losses arising from changes in the fair value and capitalized costs of rental properties are recorded in the consolidated statements of comprehensive income in the period in which they arise.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 19
In determining whether certain costs are additions to the carrying amount of rental properties or period expenses, management applies judgment based on whether these costs are incurred to enhance the service potential of the property. All costs associated with upgrading and extending the economic life of the existing properties, including internal amounts that are directly attributable to a specific rental property, other than ordinary repairs and maintenance, are capitalized to rental property.
Rental income and operating expenses from rental properties are reported within rental revenue and direct operating expenses incurred for rental properties, respectively, in the consolidated statements of comprehensive income.
Foreign currency translation
Currency translation
Foreign currency transactions (Canadian dollar) are translated into U.S. dollars using exchange rates in effect at the date of the transaction. Monetary assets and liabilities denominated in Canadian dollars are translated into U.S. dollars using the exchange rate in effect at the measurement date. Non-monetary assets and liabilities denominated in Canadian dollars are translated into U.S. dollars using the historical exchange rate or the exchange rate in effect at the measurement date for items recognized at FVTPL. Gains and losses arising from foreign exchange are included in the consolidated statements of comprehensive income.
Consolidated entities
For subsidiaries that are required to be consolidated, the results and financial position of those subsidiaries with a functional currency different from the presentation currency are translated into the presentation currency as follows:
(i) | assets and liabilities are translated at the closing rate at the date of the balance sheet; |
(ii) | income and expenses are translated at average exchange rates. The Company uses monthly average exchange rates due to the volume of transactions each month; and |
(iii) | all resulting exchange differences are recognized in other comprehensive income. |
Other assets
Other assets include fixed assets, leasehold improvements and right-of-use assets.
Fixed assets and leasehold improvements
Fixed assets (building, property-related systems software, vehicles, furniture and office equipment and computer equipment) and leasehold improvements are accounted for at cost less accumulated depreciation and impairment. Leasehold improvements are amortized on a straight-line basis over their useful lives, which are typically their lease terms. All other depreciation expense is recorded on a straight-line basis over the estimated useful lives of the fixed assets, as follows:
Building | 30 years | |||
Property-related systems software | 15 years | |||
Vehicles | 5 years | |||
Furniture and office equipment | 27 years | |||
Computer equipment | 27 years | |||
Computer software | 3 years |
The estimated useful lives of fixed assets are reviewed and adjusted, if appropriate, at each financial year-end. As described below under Impairment of non-financial assets, fixed assets are also reviewed at each balance sheet date to determine whether there is an indication of impairment.
Right-of-use assets and lease liabilities
At the lease commencement date, a right-of-use asset and lease liability are recognized on the consolidated balance sheets for all leases, with the exception of short-term and low-value leases. The right-of-use assets and lease liabilities are initially measured at the present value of the lease payments.
Lease payments are apportioned between the implicit finance charge and the implicit repayment of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are recognized in the consolidated statements of comprehensive income using the effective interest method.
Right-of-use assets are amortized on a straight-line basis over their lease terms and are accounted for at cost less accumulated amortization and reviewed at each balance sheet date to determine whether there is an indication of impairment.
20 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Intangible assets
Intangible assets include capitalized placement fees, customer relationship and contractual development fees.
Placement fees represent costs incurred to secure investment management contracts. Performance fee rights represent costs incurred to obtain rights to receive future performance fees from joint venture projects. These are accounted for as intangible assets carried at cost less accumulated amortization. Amortization is recorded using the straight-line method and is based on the estimated useful lives of the associated joint ventures, which are generally eight years.
The customer relationship intangible relates to the Companys ownership of The Johnson Companies LP (Johnson), in which Tricon owns a 50.1% interest, and represents an estimate of the potential management fees, development fees and commissions that Tricon could collect, based on potential future projects resulting from Johnsons existing customer relationships at the time of the acquisition of Johnson, and as such are considered to be definite-life intangibles. Similarly, the contractual development fee intangibles from Johnson represent an estimate of the future lot development fees and commissions that Tricon expects to collect over the lives of the projects that Johnson managed at the time of acquisition. They are amortized by project over the estimated periods that the Company expects to collect these fees, which is approximately seven years for both management fees and lot development fees.
Impairment of non-financial assets
Assets that are subject to amortization and depreciation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the assets carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an assets fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest CGU level. Non-financial assets are reviewed for possible impairment or reversal of a previously recorded impairment as at each reporting date.
Financial instruments
Financial assets
The Companys financial assets are comprised of cash, restricted cash, amounts receivable, derivative financial instruments and investments in for-sale housing accounted for as portfolio investments. Financial assets within the scope of IFRS 9 are initially measured at fair value and subsequently classified and measured in one of three categories in accordance with IFRS 9: amortized cost, fair value through other comprehensive income (FVOCI) or FVTPL.
Transaction costs related to derivative financial instruments and investments in for-sale housing are expensed as incurred and charged to income within the consolidated statements of comprehensive income.
Gains and losses arising from changes in the fair value of investments in for-sale housing are presented in the consolidated statements of comprehensive income within income from investments in for-sale housing. Gains and losses arising from changes in the fair value of derivative financial instruments are presented in the consolidated statements of comprehensive income together with gains and losses arising from changes in the fair value of other liabilities.
Financial assets and liabilities classified and measured at FVTPL are presented within changes in operating assets and liabilities in the consolidated statements of cash flows.
Financial assets are derecognized only when the contractual rights to the cash flows from the financial assets expire or the Company transfers substantially all of the risks and rewards of ownership.
The Company assesses, at each balance sheet date, whether or not there is an expected credit loss with respect to amounts receivable. If in a subsequent period the amount of the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, the previously recognized impairment loss is reversed, to the extent that the carrying value of the receivable does not exceed its amortized cost at the reversal date. Any subsequent reversal of an impairment loss is recognized in net income.
Financial liabilities
Financial liabilities within the scope of IFRS 9 are initially measured at fair value and subsequently classified and measured at FVTPL or amortized cost, as appropriate.
A financial liability is derecognized when the obligation under the liability is discharged or cancelled, or expires.
The Companys financial liabilities consist of amounts payable and accrued liabilities, resident security deposits, dividends payable, debt, convertible debentures, Due to Affiliate, derivative financial instruments, limited partners interests in rental business and other liabilities.
Interest expense is accounted for using the effective interest rate method.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 21
The effective interest rate method is a method of calculating the amortized cost of a financial asset or financial liability and of allocating the interest income or interest expense over the expected life of the instrument. The effective interest rate is the rate that discounts estimated future cash payments or receipts throughout the expected life of the financial instrument, or a shorter period where appropriate, to the net carrying amount of the financial asset or financial liability. When calculating the effective interest rate, the Company estimates cash flows considering all contractual terms of the financial instrument but does not consider future credit losses. The calculation includes all fees paid or received between parties to the contract that are an integral part of the effective interest rate, transaction costs and all other premiums or discounts.
Gains or losses from the modification of borrowing terms during the year are recognized over the remaining life of the borrowing by adjusting the effective interest rate, on the basis that the terms and conditions of the liability remained largely unchanged. Should the modification be considered substantial, the original financial liability is derecognized and a new financial liability is recognized at fair value.
Convertible debentures
Convertible debentures issued by the Company are comprised of convertible unsecured subordinated debentures that can be converted to share capital at the option of the holder. The Company may settle the conversion right in cash in lieu of common shares unless the holder has explicitly indicated that they do not wish to receive cash. The cash settlement amount depends on the weighted average trading price of the common shares of the Company. This settlement option requires the Company to record the conversion option as a derivative financial instrument measured at fair value at each reporting period, with changes in fair value recorded in the consolidated statements of comprehensive income.
In addition, the debentures contain a redemption option, subject to several conditions, which allows the Company to redeem the debentures, in whole or in part, and the Company may settle the redemption option either in cash at par plus accrued and unpaid interest or in common shares, with the number of common shares to be issued depending on the weighted average trading price of the common shares of the Company. The redemption option is recorded as a derivative financial instrument measured at fair value at each reporting period, with changes in fair value recorded in the consolidated statements of comprehensive income.
The host liability component of a compound financial instrument is recognized initially at the fair value of a similar liability that does not have an equity conversion option. The conversion and redemption options are considered to be interrelated and therefore are treated as a single compound embedded derivative which is recognized at fair value.
Any directly attributable transaction costs are allocated entirely to the host liability component.
Derivative financial instruments
Derivative financial instruments are initially recognized at fair value on the date a derivative contract is entered into and are subsequently remeasured at fair value with the resulting gain or loss reflected in net income. The Company has two derivative financial instruments: (i) the conversion and redemption options related to its outstanding convertible debentures; and (ii) the mandatory prepayment provision related to the Due to Affiliate, along with the exchange and redemption provisions of the underlying preferred units (Note 20). Derivatives are valued using model calibration. Inputs to the valuation model are determined from observable market data wherever possible, including prices available from exchanges, over-the-counter markets and consensus pricing. Certain inputs may not be observable in the market directly, but can be determined from observable prices via model calibration procedures or estimated from historical data or other sources. Any directly attributable transaction costs are allocated between the derivative and the host liability component, and the portion attributed to the derivative is expensed in the consolidated statements of comprehensive income.
Offsetting financial instruments
Financial assets and liabilities are offset and the net amount is reported on the consolidated balance sheets when there is a legally enforceable right to offset the recognized amounts and there is an intention to settle on a net basis or realize the asset and settle the liability simultaneously. As of December 31, 2020, the Company does not have any assets or liabilities that are subject to an offsetting agreement.
Limited partners interests in rental business
The interests of the limited partners in SFR JV-1 Holdings LP, SFR JV-1 REIT 1 LLC, SFR JV-1 REIT 2 LLC, SFR JV-1 Equity LLC and SFR JV-1 LP (collectively, SFR JV-1) are recognized as financial liabilities in accordance with IAS 32, Financial Instruments: Presentation (IAS 32). Limited partners interests in rental business are recorded at fair value through profit or loss and reflect the fair value of the underlying investments in SFR JV-1, along with any contributions by and distributions to limited partners during the period. Changes in the fair value of the limited partners interests in rental business are reflected in the consolidated statements of comprehensive income.
22 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Cash
Cash includes cash deposited in banks. The Company maintains its cash in financial institutions with high credit quality in order to minimize its credit loss exposure.
Restricted cash
Restricted cash primarily consists of resident security deposits held by the Company in separate bank accounts, as well as property tax reserves, capital reserves, and collateralized rent payment receipts held in bank accounts controlled by lenders.
Share capital
Common shares are classified as equity. Incremental costs directly attributable to the issuance of new shares are shown as a deduction, net of tax, from the proceeds.
Where the Company purchases its equity share capital to settle restricted share awards or for cancellation, the consideration paid, including any directly attributable incremental costs, is deducted from equity attributable to the Companys equity holders.
Earnings per share
Basic
Basic earnings per share is determined using the weighted average number of shares outstanding including vested deferred share units, taking into account on a retrospective basis any increases or decreases caused by share splits or reverse share splits occurring after the reporting period, but prior to the consolidated financial statements being authorized for issue.
Diluted
The Company considers the effects of stock compensation, convertible debentures and exchange rights in connection with the preferred unit issuance of Tricon PIPE LLC in calculating diluted earnings per share. Diluted earnings per share is calculated by adjusting net income attributable to shareholders of the Company and the weighted average number of shares outstanding based on the assumption of the conversion of all potentially dilutive shares on a weighted average basis from the beginning of the year or, if later, the date the stock compensation, convertible debentures or conversion rights were issued to the balance sheet date.
Dividends
Dividends on common shares are recognized in the consolidated financial statements in the period in which the dividends are approved by Tricons Board of Directors.
Current and deferred income taxes
Income tax expense includes current and deferred income taxes. Income tax expense is recognized in the consolidated statements of comprehensive income, except to the extent that it relates to items recognized directly in equity, in which case the tax is also recognized directly in equity.
Current income taxes are the expected taxes payable on the taxable income for the period, using income tax rates enacted, or substantively enacted, at the end of the reporting period, and any adjustment to income taxes payable in respect of previous years. The Company uses the liability method to recognize deferred income taxes on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts. Deferred income tax assets are only recorded if it is probable that they will be realized. Enacted or substantively enacted rates in effect at the consolidated balance sheet date that are expected to apply when the deferred income tax asset is realized or the deferred tax liability is settled are used to calculate deferred income taxes.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income tax assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.
Revenue
Revenue from rental properties
Revenue recognition under a lease commences when a resident has a right to use the leased asset, which is typically when the resident takes possession of, or controls the physical use of, the leased property. Generally, this occurs on the lease commencement date.
Lease contracts with residents normally include lease and non-lease components, which may be bundled into one fixed gross lease payment. Lease revenue earned directly from leasing the homes and apartment suites is recognized and measured on a straight-line basis over the lease term in accordance with IFRS 16, Leases (IFRS 16). Leases for single-family rental homes and multi-family rental properties are generally for a term of one to two years.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 23
Ancillary revenue is income the Company generates from providing services that are not primary rental revenue from a lease contract. Ancillary revenue includes pet fees, early termination fees and other service fees. Ancillary revenue is measured at the amount of consideration which the Company expects to receive in exchange for providing services to a resident. Ancillary revenue is included with revenue from rental properties in the consolidated statements of comprehensive income, and the details of revenue, including ancillary income, are discussed in Note 14.
In addition to revenue generated from the lease component, revenue from rental properties includes a non-lease component earned from the residents, which is recognized under IFRS 15, Revenue from Contracts with Customers (IFRS 15). Non-lease revenue includes property management services, such as repairs and maintenance performed on the properties. These services represent a single performance obligation and revenue is recognized over time as the services are provided, regardless of when the payment is received. Revenue from rental properties is allocated to non-lease components using a cost-plus margin approach whereby the Company separates the operating costs that pertain to the services provided to the residents and applies a reasonable profit margin.
The Company has concluded that it is the principal in all of its revenue arrangements since it is the primary obligor in all of the revenue arrangements, it has pricing latitude and it is also exposed to credit risks.
Revenue from private funds and advisory services
The Companys vertically integrated management platform provides asset management, property management and development management services.
The Company provides asset management services to joint venture partners and third-party investors for which it earns market-based fees in connection with its businesses in the U.S. and Canada. These contractual fees are typically 12% of committed or invested capital throughout the lives of the Investment Vehicles under management. The Company may also earn performance fees once targeted returns are achieved by an Investment Vehicle. The Company recognizes performance fees only to the extent that it is highly probable that a significant amount of the cumulative revenue recognized will not reverse. Consideration for these services is variable as it is dependent upon the occurrence of a future event that includes the repayment of investor capital and a predetermined rate of return. Revenue from performance fees is typically earned and recognized towards the end of the life of an Investment Vehicle.
The Company also earns development management and advisory service fees from third parties and/or related parties.
Development management and advisory services are satisfied over time. Revenues are recognized based on the best estimate of the amounts earned for those services, which typically reflects contractual fees of 25% of the sales price of single-family lots, residential land parcels and commercial land within master-planned communities, and 45% of overall development costs of Canadian multi-family rental apartments. The Company includes variable consideration in the revenues only to the extent that it is highly probable that a significant amount of the cumulative revenue recognized will not reverse. Specifically for Johnson, consideration for these services is variable as it is dependent upon the occurrence of a future event that is the sale of the developed property. Revenue is typically recognized as the development of the property is completed, and control has been transferred to the respective buyer. These management fees earned in exchange for providing development management and advisory services are billed upon the sale of the property.
The Company earns property management fees, leasing fees, acquisition and disposition fees, and construction management fees through its rental operating platform. These management services are satisfied over time and revenues are recognized as services are provided in accordance with IFRS 15.
Compensation arrangements
Stock option plan
The Company accounts for its stock option plan by calculating the fair value of the options as of the grant date using a Black-Scholes option pricing model and observable market inputs. This fair value is recognized as compensation cost using the graded vesting method over the vesting period of the options.
Annual Incentive Plan (AIP)
The Companys AIP provides for an aggregate bonus pool based on the sum of all employees individual AIP targets. The portion of the pool attributable to senior executive management is market-benchmarked and subject to an adjustment factor, as approved by the Board, of between 50% and 150%, based on the achievement of Company performance objectives determined by the Board at the beginning of each year. The final pool is then allocated among employees based on individual and collective performance. AIP awards will be made in cash and equity-based grants, with the proportion of equity-based awards being correlated to the seniority of an individuals role within the Company. Equity-based AIP awards are granted in a combination of deferred share units (DSUs), performance share units (PSUs), stock options and restricted shares, pursuant to the Companys Deferred Share Unit Plan (DSUP), Performance Share Unit Plan (PSUP), stock option plan and Restricted Share Plan, respectively.
24 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Long-term incentive plan (LTIP)
LTIP expense is generated from two sources: (i) 50% of the Companys share of performance fees or carried interest from Investment Vehicles, paid in cash when received; and (ii) 15% of the income from THP1 US (a for-sale housing Investment Vehicle), payable in DSUs which vest in equal tranches over a three-year period (previously a five-year period) pursuant to the LTIP as amended on May 6, 2019. Amounts under the LTIP are allocated among employees in accordance with the plan.
For the LTIP generated from the Companys share of performance fees or carried interest from certain Investment Vehicles, the Company estimates the LTIP liability by determining the performance fees at each reporting date based on the estimated fair value of the underlying investments. Changes in the LTIP liability are recognized in the consolidated statements of comprehensive income.
Directors fees
One-half of each independent Directors base annual retainer is paid in DSUs which vest immediately upon their grant. An independent Director may also elect each year to receive a portion of the balance of his or her fees (including his or her base annual retainer and any additional retainer) in DSUs, which also vest on the date of their grant. Any remaining balance of such fees not payable in DSUs is paid in cash. The DSUs granted to Directors are governed by the DSUP.
Reportable segments
Tricon is comprised of four operating segments: Single-Family Rental, Multi-Family Rental, Residential Development and Private Funds and Advisory. Including the Companys corporate activities, there are five reportable segments for internal and external reporting purposes. The reportable segments are business units offering different products and services, and are managed separately due to their distinct operating natures. These five reportable segments have been determined by the Companys chief operating decision-makers (Note 31).
Accounting standards and interpretations adopted
Effective January 1, 2020, the Company has adopted amendments to IFRS 3, Business Combinations. The amendments provide further guidance on the determination of whether a transaction should be accounted for as a business combination or as an asset acquisition. The Company has also adopted amendments to IAS 1, Presentation of Financial Statements (IAS 1), and IAS 8, Accounting Policies, Changes in Accounting Estimates and Errors, which provide further clarification on the definition of materiality, specifying that materiality will depend on the nature or magnitude of information. The adoption of these standards did not have a significant impact on the Companys consolidated financial statements.
Accounting standards and interpretations issued but not yet adopted
In August 2020, the International Accounting Standards Board (IASB) issued amendments to IFRS 9, Financial Instruments,
IAS 39, Financial Instruments: Recognition and Measurement, IFRS 7, Financial Instruments: Disclosure, IFRS 4, Insurance Contracts, and IFRS 16, Leases, as part of phase 2 of its project related to interest rate benchmark reform. The amendments address issues that might affect financial reporting after the reform of an interest rate benchmark, including its replacement with alternative benchmark rates. The amendments are effective for annual periods beginning on or after January 1, 2021, with earlier application permitted.
The Company is currently finalizing its assessment of the impact of the adoption of the phase 2 amendments. As a result of the adoption, it is not expected that interest rate benchmark reform will have a material impact on the Companys financial statements. In January 2020, the IASB issued amendments to IAS 1 to provide a more general approach to the classification of liabilities under IAS 1 based on the contractual arrangements in place at the reporting date. The amendments to IAS 1 are effective for annual reporting periods beginning on or after January 1, 2023.
There are no other standards, interpretations or amendments to existing standards that are not yet effective that are expected to have a material impact on the consolidated financial statements of the Company.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 25
4. CRITICAL ACCOUNTING ESTIMATES AND JUDGMENTS
The Company makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The following are the accounting policies subject to judgments and estimation uncertainty that management believes could have a significant risk of causing material adjustments to the amounts recognized in the consolidated financial statements. Actual results could differ from these estimates and the differences may be material.
Significant estimates
Income taxes
The determination of the Companys income and other tax liabilities requires interpretation of complex laws and regulations often involving multiple jurisdictions. Significant estimates are required in determining the Companys consolidated income tax provision. There are many transactions and calculations for which the ultimate tax determination is uncertain. The Company recognizes liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the current tax and deferred tax provisions. Furthermore, deferred income tax balances are recorded using enacted or substantively enacted future income tax rates. Changes in enacted income tax rates are not within the control of management. However, any such changes in income tax rates may result in actual income tax amounts that may differ significantly from estimates recorded in deferred tax balances.
Valuation of rental properties
Fair value is determined using independent external valuations prepared by managements specialists or detailed internal valuations prepared by management using market-based assumptions, each in accordance with recognized valuation techniques as set out in Note 6. Significant estimates used in determining the fair value of the Companys rental properties include estimating, among other things, future stabilized net operating income, capitalization rates, discount rates, and other future cash flows applicable to rental properties (all considered Level 3 inputs), as well as market comparables based on recent transaction prices. A change to any one of these inputs could significantly alter the fair value of a rental property. In addition, the novel coronavirus (COVID-19) pandemic and related market and economic uncertainty that occurred in 2020 has had a significant impact on estimates used in the valuation of the rental properties and this impact may continue into 2021. Management will continue to monitor the situation and its impact on the Company.
Fair value and impairment of financial instruments
Certain financial instruments are recorded in the Companys consolidated balance sheets at values that are representative of or approximate fair value.
The fair values of the Companys investments in for-sale housing are determined using the valuation methodologies described in Note 9. By their nature, these valuation techniques require the use of assumptions that are mainly based on market conditions existing at the end of each reporting period. Changes in the underlying assumptions could materially impact the determination of the fair value of a financial instrument. Imprecision in determining fair value using valuation techniques may affect the investment income recognized in a particular period. Any significant changes to the inputs and assumptions owing to the COVID-19 pandemic as discussed above could further impact the valuation of the for-sale housing investments in future periods.
Fair value of incentive plans
Management is required to make certain assumptions and to estimate future financial performance in order to estimate the fair value of incentive plans at each consolidated balance sheet date. Significant estimates and assumptions relating to such incentive plans are disclosed in Notes 3 and 30. The LTIP requires management to estimate future non-IFRS earnings measures, namely future performance fees relative to each Investment Vehicle. Future non-IFRS measures are estimated based on current projections, and are updated at least annually, taking into account actual performance since inception.
Goodwill impairment
Assessment of impairment is based on managements judgment of whether there are internal and external factors that would indicate that an asset or CGU is impaired. The determination of the Companys goodwill impairment involves managements significant estimates and assumptions with respect to future cash flows, growth rates and discount rates of the underlying CGU. The risk premiums expected by market participants related to uncertainties about the industry and assumptions relating to future cash flows may differ, depending on economic conditions and other events. Changes in any of these underlying assumptions could materially affect the assessment of the recoverable value of a CGU (Note 12).
Due to Affiliate
In connection with the Due to Affiliate transaction, the Company made certain key assumptions about the structure, cash flow and terms of the issued instruments. In addition, management was required to make significant estimates in determining the initial recognition and measurement of the Due to Affiliate and related derivative instruments (Notes 19 and 20).
26 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Significant judgments
Acquisition of rental properties
The Companys accounting policies relating to rental properties are described in Note 3. In applying these policies, judgment is exercised in determining whether certain costs are additions to the carrying amount of a rental property and whether properties acquired are considered to be asset acquisitions or business combinations. Should the purchase meet the criteria of a business combination, then transaction costs such as appraisal and legal fees are expensed immediately and included in the consolidated statements of comprehensive income. If the purchase is an asset acquisition, transaction costs form part of the purchase price and earnings are not immediately affected.
Basis of consolidation
The consolidated financial statements of the Company include the accounts of Tricon and its wholly-owned subsidiaries, as well as entities over which the Company exercises control on a basis other than majority ownership of voting interests within the scope of IFRS 10. Judgment is applied in determining if an entity meets the criteria of control as defined in the accounting standard.
Investments in joint ventures and joint arrangements
The Company makes judgments in determining the appropriate accounting for investments in other entities. These judgments include determining the significant relevant activities and assessing the level of influence Tricon has over the activities through contractual arrangements. In addition, the Company also determines whether Tricons rights and obligations are directly related to the assets and liabilities of the arrangement or to the net assets of the joint arrangement.
CGU determination for goodwill impairment assessment
The determination of CGUs is based on managements judgment and is an assessment of the smallest group of assets that generate cash inflows independently of other assets. Factors considered include whether an active market exists for the output produced by the asset or group of assets as well as how management monitors and makes decisions about the Companys operations.
5. BUSINESS COMBINATIONS
As discussed in Note 2, the Company successfully completed its transition to a rental housing company effective January 1, 2020, and as a result, it was required to apply the acquisition method of accounting in accordance with IFRS 3 to all subsidiaries that were previously measured at FVTPL (the Deemed Acquisition), as discussed in further detail below.
Deemed acquisition of single-family and multi-family rental businesses
On the Transition Date, Tricon SF Home Rental ULC and its wholly-owned subsidiaries, along with SFR JV-1 (collectively, the single-family rental business), and TLR Saturn Master LP and its wholly-owned subsidiaries (collectively, the multi-family rental business) were deemed to have been acquired by the Company and were accounted for as business combinations in accordance with IFRS 3.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 27
The following table summarizes the deemed consideration paid and the estimates of the fair values of identified assets acquired and liabilities assumed from both businesses on the Transition Date. The deemed consideration paid reflects the fair value of the Companys interests in the single-family and multi-family rental businesses as portfolio investments immediately prior to the Transition Date.
(in thousands of U.S. dollars) |
Single-Family Rental(1) | Multi-Family Rental | ||||||
Deemed consideration transferred |
$ | 1,270,293 | $ | 429,060 | ||||
Recognized amounts of assets acquired |
||||||||
Cash |
$ | 18,948 | $ | 2,537 | ||||
Restricted cash |
67,519 | 16,563 | ||||||
Amounts receivable |
1,033 | 3,436 | ||||||
Derivative financial instruments |
28 | | ||||||
Prepaid expenses and deposits |
9,829 | 720 | ||||||
Rental properties |
4,337,681 | 1,344,844 | ||||||
Deferred income tax assets |
40,000 | | ||||||
Other assets |
11,255 | 90 | ||||||
|
|
|
|
|||||
Total identifiable assets |
$ | 4,486,293 | $ | 1,368,190 | ||||
|
|
|
|
|||||
Recognized amount of liabilities assumed |
||||||||
Amounts payable and accrued liabilities |
$ | 49,623 | $ | 20,759 | ||||
Resident security deposits |
30,094 | 2,031 | ||||||
Other liabilities |
5,435 | | ||||||
Debt |
2,716,840 | 916,340 | ||||||
Deferred income tax liabilities |
157,741 | 79,112 | ||||||
Limited partners interests in rental business |
285,774 | | ||||||
Total identifiable liabilities |
3,245,507 | 1,018,242 | ||||||
|
|
|
|
|||||
Total identifiable assets and liabilities |
$ | 1,240,786 | $ | 349,948 | ||||
|
|
|
|
|||||
Goodwill |
29,507 | 79,112 | ||||||
|
|
|
|
|||||
Total |
$ | 1,270,293 | $ | 429,060 | ||||
|
|
|
|
(1) | The deemed consideration transferred reflects the fair value of the Companys interests in the single-family rental business as a portfolio investment immediately prior to the Transition Date, net of the Companys deferred tax liabilities associated with the investment of $94,714. |
The purchase price allocation resulted in $29,507 and $79,112 of goodwill being recognized from the Deemed Acquisition of the single-family rental and multi-family rental businesses, respectively, due to the recognition of deferred tax liabilities because the tax bases of the net assets are lower than their acquisition date fair values.
Ownership interests in SFR JV-1 are in the form of limited partnership interests which are classified as liabilities under the provisions of IAS 32. Limited partners interests in rental business are measured as a percentage of net assets acquired.
The following table presents the changes in the limited partners interests in rental business balance for the year ended December 31, 2020, representing third-party limited partners 66.33% ownership interests in the net assets of SFR JV-1.
(in thousands of U.S. dollars) For the year ended December 31 |
2020 | |||
Balance, beginning of year(1) |
$ | 285,774 | ||
Contributions |
66,112 | |||
Distributions |
(46,162 | ) | ||
Net change in fair value of limited partners interests in rental business |
50,581 | |||
|
|
|||
Balance, end of year |
$ | 356,305 | ||
|
|
(1) | The initial balance was recognized as a result of the Deemed Acquisition of the single-family rental business. |
28 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Deemed acquisition of Canadian multi-family development business under joint operations (proportionate consolidation)
In the Companys Canadian multi-family development business, TLR Investment LP through its wholly-owned subsidiaries (collectively, the Canadian multi-family development business) held a 50% and 25% direct ownership interest, respectively, of the properties known as The James (Scrivener Square) and The Shops of Summerhill, which were classified as joint operations under IFRS 11. As at the Transition Date, the Companys proportionate interests in these properties were deemed to be acquired by the Company and were treated as business combinations in accordance with IFRS 3.
The following table summarizes the deemed consideration paid for the Canadian multi-family development business and the estimates of the fair values of identified assets acquired and liabilities assumed, on a proportionate basis, from the Canadian multi-family development business on the Transition Date.
(in thousands of U.S. dollars) |
The James (Scrivener Square) |
The Shops of Summerhill |
Other entities(1) |
Canadian multi-family developments |
||||||||||||
Deemed consideration transferred |
$ | 14,682 | $ | 7,339 | $ | 74,851 | $ | 96,872 | ||||||||
Recognized amounts of assets acquired |
||||||||||||||||
Cash |
$ | 420 | $ | 65 | $ | 229 | $ | 714 | ||||||||
Amounts receivable |
131 | 51 | 248 | 430 | ||||||||||||
Prepaid expenses and deposits |
12 | 1 | | 13 | ||||||||||||
Other assets |
| | 49 | 49 | ||||||||||||
Investments in Canadian multi-family developments(2) |
| | 75,141 | 75,141 | ||||||||||||
Canadian development properties |
25,170 | 10,455 | | 35,625 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total identifiable assets |
$ | 25,733 | $ | 10,572 | $ | 75,667 | $ | 111,972 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Recognized amount of liabilities assumed |
||||||||||||||||
Amounts payable and accrued liabilities |
$ | 272 | $ | 84 | $ | 816 | $ | 1,172 | ||||||||
Debt |
10,779 | 3,149 | | 13,928 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total identifiable liabilities |
11,051 | 3,233 | 816 | 15,100 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total identifiable assets and liabilities proportionate basis |
$ | 14,682 | $ | 7,339 | $ | 74,851 | $ | 96,872 | ||||||||
|
|
|
|
|
|
|
|
(1) | Other entities include Tricon Lifestyle Rentals LP and its wholly-owned subsidiaries. |
(2) | Includes Tricons investment in The Selby. |
On June 23, 2020, Tricon acquired the remaining 50% and 75% ownership interests in The James and The Shops of Summerhill, respectively (Note 8). The acquisition of the remaining ownership is considered to be an asset acquisition as it does not meet the definition of a business combination as prescribed by IFRS 3.
6. RENTAL PROPERTIES
The Companys Valuation Committee is responsible for fair value measurements included in the financial statements, including Level 3 measurements. The valuation processes and results are reviewed and approved by the Valuation Committee once every quarter, in line with the Companys quarterly reporting dates. The Valuation Committee consists of individuals who are knowledgeable and have experience in the fair value techniques for the real estate properties held by the Company. The Valuation Committee decides on the appropriate valuation methodologies for new real estate properties and contemplates changes in the valuation methodology for existing real estate holdings. Additionally, the Valuation Committee analyzes the movements in each propertys (or group of properties) value, which involves assessing the validity of the inputs applied in the valuation.
The following table presents the changes in the rental property balances for the year ended December 31, 2020.
December 31, 2020 | ||||||||||||
(in thousands of U.S. dollars) |
Single-Family Rental | Multi-Family Rental | Total | |||||||||
Initial recognition on Deemed Acquisition (Note 5) |
$ | 4,337,681 | $ | 1,344,844 | $ | 5,682,525 | ||||||
Acquisitions(1) |
356,514 | | 356,514 | |||||||||
Capital expenditures |
93,568 | 9,067 | 102,635 | |||||||||
Dispositions |
(18,070 | ) | | (18,070 | ) | |||||||
Fair value adjustments |
220,849 | (22,535 | ) | 198,314 | ||||||||
|
|
|
|
|
|
|||||||
Balance, end of year |
$ | 4,990,542 | $ | 1,331,376 | $ | 6,321,918 | ||||||
|
|
|
|
|
|
(1) | The total purchase price includes $1,913 of capitalized transaction costs in relation to the acquisitions. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 29
The Company used the following techniques to determine the fair value measurements included in the consolidated financial statements categorized under Level 3.
Single-family rental homes
Valuation methodology
The fair value of single-family rental homes is typically determined by using a combination of Broker Price Opinion (BPO) and the Home Price Index (HPI) methodologies. In addition, homes that were purchased in the last three to six months (or properties purchased in the year that are not yet stabilized) from the reporting date are recorded at their purchase price plus the cost of capital expenditures as the home values typically do not change materially in the short term, and capital expenditures generally do not significantly impact values in those periods.
BPOs are quoted by independent brokers who hold active real estate licenses and have market experience in the locations and segments of the properties being valued. The brokers value each property based on recent comparable sales and active comparable listings in the area, assuming the properties were all renovated to an average standard in their respective areas. The Company typically obtains a BPO for a property once every three years or when a home is included in a new debt facility.
The HPI methodology is used to update the value, on a quarterly basis, of single-family rental homes that were most recently valued using a BPO as well as single-family rental homes held for more than six months following initial acquisition. The HPI is calculated based on a repeat-sales model using large real estate information databases compiled from public records. The Company uses the twelve-month trailing average HPI change to update the value of its single-family rental homes. The quarterly HPI change is then applied to the previously recorded fair value of the rental homes. The data used to determine the fair value of the Companys single-family rental homes is specific to the zip code in which the property is located.
The Company performed a valuation at November 30, 2020 for rental homes acquired prior to October 1, 2020, according to its valuation policy and based on the best information available. HPI growth continued across all markets during the year at 4.2% (net of capital expenditures) compared to 3.0% during the prior year. There were 6,980 homes valued using the BPO method during the year. The combination of the HPI and BPO methodologies resulted in a fair value gain of $220,849 for the year ended December 31, 2020. Management has assessed the impact of any market changes that occurred subsequent to the date of the valuation and has determined that the values were valid as of December 31, 2020.
Sensitivity
The weighted average of the quarterly HPI change was 1.5% . If the change in the quarterly HPI increased or decreased by 0.5%, the impact on the rental properties at December 31, 2020 would be $19,294 and ($19,294), respectively.
Multi-family rental properties
Valuation methodology
Fair value is determined using independent valuations prepared by managements specialists or detailed internal valuations prepared by management using market-based assumptions, each in accordance with recognized valuation techniques. The Company utilizes the direct income capitalization approach to determine the fair value of its multi-family rental properties. This method requires that a projected stabilized net operating income (NOI) for each property is divided by the appropriate capitalization rate to determine a propertys fair value. NOI is calculated as a one-year income forecast based on rental income from current leases and key assumptions about rental income, vacancies and inflation rates, among other factors, less property operating costs. Fair value also considers any forecasted capital expenditures within the year to maintain the property in good condition. Given the short-term nature of residential leases (typically one to two years), revenue and costs are not discounted. The capitalization rate is determined for each property based on location, size and quality/vintage of the property and takes into account market information related to recent sales of comparable buildings within a similar geographic location.
In applying the Companys valuation policies, external valuations are obtained from third-party valuation professionals on a rotational basis based on a cross-section of properties from different geographic locations and markets across the Companys multi-family rental portfolio, as determined by management and approved by the Valuation Committee. The fair value of the remainder of the Companys rental properties is determined internally by management using the same assumptions and valuation techniques as those used by the external valuation professionals.
Management assessed changes in capitalization rates in each of the markets in which it owns multi-family rental properties by consulting third-party data based on market transactions. In contrast to the single-family rental market, multi-family rental market conditions were negatively impacted by the COVID-19 pandemic. A decline in demand for multi-family living contributed to a downward adjustment in the stabilized NOI assumptions, which led to a fair value loss of $22,535 for the year ended December 31, 2020. Management will continue to monitor rental market conditions that could adversely affect the valuation of the Companys rental properties.
30 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
The key valuation assumptions for the Companys multi-family rental properties are set out below.
December 31, 2020 | December 31, 2019 | |||||||
Capitalization rates range |
4.00% to 5.50 | % | 4.50% to 5.00 | % | ||||
Capitalization rate weighted average |
4.76 | % | 4.71 | % |
Sensitivity
Any fluctuations in either NOI from rental operations or the capitalization rate could significantly alter the fair value of the properties. Generally, an increase in stabilized NOI will result in an increase to the fair value of a rental property. An increase in the capitalization rate will result in a decrease to the fair value of a rental property. The capitalization rate magnifies the effect of a change in NOI, with a lower capitalization rate causing more change in fair value than a higher capitalization rate when applied to NOI. The table below summarizes the impact of changes in both the capitalization rates and NOI on the fair value of the Companys multi-family rental properties.
Net operating income | ||||||||||||||||||||
Capitalization rate |
3% | 1% | As projected | +1% | +3% | |||||||||||||||
0.25% |
$ | 31,497 | $ | 59,472 | $ | 73,459 | $ | 87,447 | $ | 115,422 | ||||||||||
As reported |
(39,759 | ) | (13,253 | ) | | 13,253 | 39,759 | |||||||||||||
+0.25% |
(103,903 | ) | (78,720 | ) | (66,129 | ) | (53,537 | ) | (28,354 | ) |
7. INVESTMENTS IN CANADIAN MULTI-FAMILY DEVELOPMENTS
The Company has entered into certain arrangements in the form of jointly controlled entities and investments in associates for various Canadian multi-family rental developments, as well as The Selby, an income-producing multi-family rental property in Toronto. Joint ventures represent development properties held in partnership with third parties where decisions relating to the relevant activities of the joint venture require the unanimous consent of the partners. These arrangements are accounted for under the equity method.
The following table presents the change in the balance of investments in joint ventures and associates for the year ended December 31, 2020.
(in thousands of U.S. dollars) |
December 31, 2020 | |||
Initial recognition on Deemed Acquisition (Note 5) |
$ | 75,141 | ||
Advances |
4,294 | |||
Distributions |
(935 | ) | ||
Income from investments in Canadian multi-family developments |
14,124 | |||
Translation adjustment |
2,244 | |||
|
|
|||
Total investments in joint ventures and associates |
$ | 94,868 | ||
|
|
TRICON RESIDENTIAL 2020 ANNUAL REPORT 31
The following tables present the ownership interests and carrying values of the Companys equity-accounted investments. The financial information below discloses each investee at 100% and at Tricons ownership interests in the net assets of the investee.
December 31, 2020 | ||||||||||||||||||||||||||||||||
(in thousands of U.S. dollars) |
Location | Tricons ownership % |
Current assets |
Non-current assets |
Current liabilities |
Non-current liabilities |
Net assets | Tricons share of net assets(1) |
||||||||||||||||||||||||
Joint ventures |
||||||||||||||||||||||||||||||||
WDL 3/4/7 LP |
Toronto, ON | 33 | % | $ | 1,050 | $ | 70,918 | $ | 7,813 | $ | 35,454 | $ | 28,701 | $ | 9,575 | |||||||||||||||||
WDL 8 LP |
Toronto, ON | 33 | % | 6,659 | 112,488 | 8,083 | 88,635 | 22,429 | 7,483 | |||||||||||||||||||||||
WDL 20 LP |
Toronto, ON | 33 | % | 770 | 45,697 | 24 | 43,653 | 2,790 | 937 | |||||||||||||||||||||||
DKT B10 LP(2) |
Toronto, ON | 33 | % | 2,683 | 2,551 | 966 | | 4,268 | 2,994 | |||||||||||||||||||||||
68 Gloucester LP (The Ivy) |
Toronto, ON | 47 | % | 3,587 | 40,799 | 3,091 | 6,676 | 34,619 | 16,398 | |||||||||||||||||||||||
Labatt Village Holding LP(3) |
Toronto, ON | 38 | % | | 43,160 | 16 | | 43,144 | 16,180 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
14,749 | 315,613 | 19,993 | 174,418 | 135,951 | 53,567 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Associates |
||||||||||||||||||||||||||||||||
592 Sherbourne LP (The Selby) |
Toronto, ON | 15 | % | 12,988 | 252,065 | 2,201 | 126,008 | 136,844 | 19,913 | |||||||||||||||||||||||
57 Spadina LP (The Taylor) |
Toronto, ON | 30 | % | 448 | 113,215 | 3,419 | 39,724 | 70,520 | 21,388 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
13,436 | 365,280 | 5,620 | 165,732 | 207,364 | 41,301 | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
$ | 28,185 | $ | 680,893 | $ | 25,613 | $ | 340,150 | $ | 343,315 | $ | 94,868 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Tricons share of net assets of $94,868 is comprised of $93,541 as per the investees financial statements plus $1,327 of fair value differences arising from the initial recognition on January 1, 2020 and foreign exchange translation adjustments. |
(2) | Tricons share of net assets of DKT B10 LP includes the purchase price paid to third-party partners for a one-third ownership interest in the partnership. |
(3) | Labatt Village Holding LP has an 80% ownership interest in the Labatt Village LP project partnership, and therefore Tricon has a 30% effective interest in the project. |
(in thousands of U.S. dollars) |
For the year ended December 31, 2020 | |||||||||||||||||||||||||||
Location | Tricons ownership % |
Revenue | Expenses | Fair value gains |
Net and other comprehensive income |
Tricons share of net income |
||||||||||||||||||||||
Joint ventures |
||||||||||||||||||||||||||||
WDL 3/4/7 LP |
Toronto, ON | 33 | % | $ | 198 | $ | (104) | $ | 21,742 | $ | 21,836 | $ | 7,279 | |||||||||||||||
WDL 8 LP |
Toronto, ON | 33 | % | | (75 | ) | 15,299 | 15,224 | 5,074 | |||||||||||||||||||
WDL 20 LP |
Toronto, ON | 33 | % | | (2 | ) | | (2 | ) | (1 | ) | |||||||||||||||||
DKT B10 LP |
Toronto, ON | 33 | % | | (16 | ) | | (16 | ) | (5 | ) | |||||||||||||||||
68 Gloucester LP (The Ivy) |
Toronto, ON | 47 | % | | (2 | ) | | (2 | ) | (1 | ) | |||||||||||||||||
Labatt Village |
||||||||||||||||||||||||||||
Holding LP |
Toronto, ON | 38 | % | | (34 | ) | (345 | ) | (379 | ) | (142 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
198 | (233 | ) | 36,696 | 36,661 | 12,204 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Associates |
||||||||||||||||||||||||||||
592 Sherbourne LP (The Selby) |
Toronto, ON | 15 | % | 10,763 | (5,791 | ) | | 4,972 | 746 | |||||||||||||||||||
57 Spadina LP (The Taylor) |
Toronto, ON | 30 | % | | (20 | ) | 3,933 | 3,913 | 1,174 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
10,763 | (5,811 | ) | 3,933 | 8,885 | 1,920 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Total |
$ | 10,961 | $ | (6,044 | ) | $ | 40,629 | $ | 45,546 | $ | 14,124 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Based on the assessment of current economic conditions, there are no indicators of impairment of the Companys equity-accounted investments in Toronto as of December 31, 2020. Management will continue to monitor the situation as market conditions may change rapidly which could adversely affect the Companys underlying valuation of such investments.
32 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
8. CANADIAN DEVELOPMENT PROPERTIES
The Companys Canadian development properties include one development project (The James) and an adjacent commercial property (The Shops of Summerhill) in Toronto that were previously accounted for as joint operations (Note 2).
The following table presents the changes in the Canadian development properties balance for the year ended December 31, 2020.
(in thousands of U.S. dollars) |
December 31, 2020 | |||
Initial recognition on Deemed Acquisition (Note 5) |
$ | 35,625 | ||
Acquisitions |
65,861 | |||
Development expenditures |
2,998 | |||
Translation adjustment |
5,534 | |||
|
|
|||
Balance, end of year |
$ | 110,018 | ||
|
|
On June 23, 2020, Tricon acquired the remaining ownership interests of 50% and 75% in The James and The Shops of Summerhill, respectively, and began consolidating these entities. These two properties are recorded at fair value with changes in fair value recorded in the consolidated statements of comprehensive income in accordance with IAS 40, with the acquired portion added to the fair value of the properties based on the purchase price paid. The Company utilized the asset purchase model whereby the initial cost of a development property is comprised of its purchase price and any directly attributable expenditures, including transaction costs.
The following table summarizes the purchase price paid for each of the properties.
(in thousands of U.S. dollars) |
The James (Scrivener Square) |
The Shops of Summerhill |
Total | |||||||||
Canadian development properties |
$ | 40,669 | $ | 25,192 | $ | 65,861 | ||||||
Net working capital |
(3,689 | ) | (1,189 | ) | (4,878 | ) | ||||||
Assumed debt and vendor take-back loans |
(34,156 | ) | (19,184 | ) | (53,340 | ) | ||||||
|
|
|
|
|
|
|||||||
Cash paid |
$ | 2,824 | $ | 4,819 | $ | 7,643 | ||||||
|
|
|
|
|
|
Property values typically do not change materially in the short term, and development expenditures generally do not significantly impact values in the first twelve months after purchase. Accordingly, Canadian development properties acquired within the past twelve months are recorded at their purchase price plus the cost of development expenditures.
The Company earned $791 of commercial rental income from The Shops of Summerhill for the year ended December 31, 2020, which is classified as Other income from Canadian development properties.
9. INVESTMENTS IN FOR-SALE HOUSING
The Company makes investments in for-sale housing via equity investments and loan advances. Advances made to investments are added to the carrying value when paid; distributions from investments are deducted from the carrying value when received.
In the year ended December 31, 2020, the Company recorded a cumulative fair value loss of $61,776, primarily related to the risk of both extended timelines and a reduction in expected future cash flows from these investments brought on by the COVID-19 pandemic.
The following table presents the changes in the investments in for-sale housing for the years ended December 31, 2020 and December 31, 2019.
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Balance, beginning of year |
$ | 300,653 | $ | 307,564 | ||||
Advances |
3,408 | 35,389 | ||||||
Distributions |
(77,443 | ) | (51,946 | ) | ||||
(Loss) income from investments in for-sale housing |
(61,776 | ) | 9,646 | |||||
|
|
|
|
|||||
Balance, end of year |
$ | 164,842 | $ | 300,653 | ||||
|
|
|
|
|||||
Internal debt instruments |
$ | 13,937 | $ | 16,757 | ||||
Equity |
150,905 | 283,896 | ||||||
|
|
|
|
|||||
Total investments in for-sale housing |
$ | 164,842 | $ | 300,653 | ||||
|
|
|
|
TRICON RESIDENTIAL 2020 ANNUAL REPORT 33
The investments are measured at fair value as determined by the Companys proportionate share of the fair value of each Investment Vehicles net assets at each measurement date. The fair value of each Investment Vehicles net assets is determined by the waterfall distribution calculations specified in the relevant governing agreements. The inputs into the waterfall distribution calculations include the fair values of the land development and homebuilding projects and working capital held by the Investment Vehicles. The fair values of the land development and homebuilding projects are based on appraisals prepared by external third-party valuators or on internal valuations using comparable methodologies and assumptions.
The residential real estate development business involves significant risks that could adversely affect the fair value of Tricons investments in for-sale housing, especially in times of economic uncertainty. Quantitative information about fair value measurements of the investments uses the following significant unobservable inputs (Level 3):
December 31, 2020 |
December 31, 2019 |
|||||||||||||
Description |
Valuation technique(s) |
Significant unobservable input |
Range |
Weighted |
Range |
Weighted |
Other inputs and key information | |||||||
Commingled funds | ||||||||||||||
Equity investments | Net asset value, determined using discounted cash flow |
a) Discount rate(1) | 8.0% 15.0% | 12.9% | 8.0% 20.0% | 14.4% | Entitlement risk, sales risk and construction risk are taken into account in determining the discount rate. | |||||||
b) Future cash flow(2) | 1 7 years |
3.3 years | 1 9 years |
2.3 years | ||||||||||
Separate accounts/ side-cars/syndicated investments/ joint ventures | ||||||||||||||
Equity investments(3),(4) | Waterfall distribution model |
a) Discount rate(1) | 12.5% 20.0% | 17.1% | 12.5% 24.0% | 17.2% | Entitlement risk, sales risk and construction risk are taken into account in determining the discount rate. | |||||||
b) Future cash flow(2) | 1 7 years |
6.2 years | 1 16 years |
13.0 years | ||||||||||
c) Appraised value(3) | Price per acre of land, timing of project funding requirements and distributions. | |||||||||||||
Debt investments(3) | Net asset value, determined using discounted cash flow |
a) Discount rate(1) | 20.0% | 20.0% | 15.0% 20.0% | 17.1% | Estimated probability of default. | |||||||
b) Future cash flow(2) | 6 years | 6 years | 3 9 years |
7.2 years |
(1) | Generally, an increase in future cash flow will result in an increase in the fair value of debt instruments and fund equity investments. An increase in the discount rate will result in a decrease in the fair value of debt instruments and fund equity investments. The same percentage change in the discount rate will result in a greater change in fair value than the same absolute percentage change in future cash flow. |
(2) | Estimating future cash flows involves modelling developers cash flows to determine the quantum and timing of project funding requirements and cash distributions to the Investment Vehicle. Estimates of developers cash flows are based on detailed quarterly and annual budgets and include estimates of construction and development costs, anticipated selling prices and absorption rates for each project. |
(3) | On an annual basis, the Company normally obtains external valuations for its separate account equity and side-car investments. As at December 31, 2020, the external valuations for Tricons interest in four separate account equity and side-car investments totalled $41,595. The Companys investment team and finance team verify all major inputs to the valuation and review the results with the independent appraiser prior to seeking Valuation Committee approval. The significant input within the appraised value is the value of land per acre. The separate account and side-car investments that were not appraised were valued utilizing an expected sales price calibration method. As at December 31, 2020, only one debt investment remained valued using the discounted cash flow methodology. |
(4) | On January 22, 2020, the Company completed the syndication of 50% of its direct investment in Trinity Falls to THPAS JV-1, subsequent to which Tricons investment in Trinity Falls was remeasured based on the transaction price. As a result, there was a significant change in the range of inputs and weighted average inputs disclosed compared to December 31, 2019 driven by the exclusion of Trinity Falls from the discounted cash flow model. |
Sensitivity
For those investments valued using discounted cash flows, an increase of 2.5% in the discount rate results in a decrease in fair value of $4,144 and a decrease of 2.5% in the discount rate results in an increase in fair value of $4,568 (December 31, 2019 ($10,656) and $11,541, respectively).
34 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
10. FAIR VALUE ESTIMATION
Fair value measurement
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, regardless of whether that price is directly observable or estimated using another valuation technique. In estimating the fair value of an asset or a liability, the Company takes into account the characteristics of the asset or liability if market participants would take those characteristics into account when pricing the asset or liability at the measurement date. Fair value for measurement and/or disclosure purposes in these consolidated financial statements is determined on this basis, unless otherwise noted.
Inputs to fair value measurement techniques are disaggregated into three hierarchical levels, which are based on the degree to which inputs to fair value measurement techniques are observable by market participants:
Level 1 Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
Level 2 Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the assets or liabilitys anticipated life.
Level 3 Inputs are unobservable and reflect managements best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs in determining the estimate.
Fair value measurements are adopted by the Company to calculate the carrying amounts of various assets and liabilities.
Acquisition costs, other than those related to financial instruments classified as FVTPL which are expensed as incurred, are capitalized to the carrying amount of the instrument and amortized using the effective interest method.
The following table provides information about assets and liabilities measured at fair value on the balance sheet and categorized by level according to the significance of the inputs used in making the measurements:
December 31, 2020 | December 31, 2019 | |||||||||||||||||||||||
(in thousands of U.S. dollars) |
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Assets |
||||||||||||||||||||||||
Rental properties (Note 6) |
$ | | $ | | $ | 6,321,918 | $ | | $ | | $ | | ||||||||||||
Canadian development properties (Note 8) |
| | 110,018 | | | | ||||||||||||||||||
Investments in for-sale housing (Note 9) |
| | 164,842 | | | 300,653 | ||||||||||||||||||
Investments Tricon American Homes |
| | | | | 1,365,007 | ||||||||||||||||||
Investments Tricon Lifestyle Rentals |
| | | | | 525,932 | ||||||||||||||||||
Derivative financial instruments (Note 20) |
| 841 | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | | $ | 841 | $ | 6,596,778 | $ | | $ | | $ | 2,191,592 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities |
||||||||||||||||||||||||
Derivative financial instruments (Note 20) |
$ | | $ | 45,494 | $ | | $ | | $ | 657 | $ | | ||||||||||||
Limited partners interests in rental business (Note 5) |
| | 356,305 | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | | $ | 45,494 | $ | 356,305 | $ | | $ | 657 | $ | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
There have been no transfers between levels for the year ended December 31, 2020.
Cash, restricted cash, amounts receivable, amounts payable and accrued liabilities, lease liabilities (included in other liabilities), resident security deposits and dividends payable are measured at amortized cost, which approximates fair value because they are short-term in nature.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 35
11. AMOUNTS PAYABLE AND ACCRUED LIABILITIES
Amounts payable and accrued liabilities consist of the following:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Trade payables and accrued liabilities |
$ | 31,182 | $ | 17,789 | ||||
Accrued property taxes |
37,987 | | ||||||
AIP liability (Note 30) |
7,120 | 2,742 | ||||||
Income taxes payable |
337 | 1,947 | ||||||
Interest payable |
18,566 | 3,577 | ||||||
Deferred income |
1,294 | | ||||||
Current portion of lease obligations (Note 26) |
1,804 | 135 | ||||||
|
|
|
|
|||||
Total amounts payable and accrued liabilities |
$ | 98,290 | $ | 26,190 | ||||
|
|
|
|
12. GOODWILL
In connection with the Companys deemed acquisitions (Note 5), the Company has allocated material amounts of the related deemed purchase prices to goodwill. Such goodwill is tested for impairment at least annually on December 31, using estimates and assumptions affected by factors such as economic and industry conditions and changes in operating performance. The goodwill recorded in the consolidated financial statements relates to three groups of CGUs: the single-family rental group CGU, the multi-family rental group CGU and the Johnson CGU. The net carrying amount of goodwill is as follows.
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Johnson |
$ | 219 | $ | 219 | ||||
Multi-Family Rental |
79,112 | | ||||||
Single-Family Rental |
29,507 | | ||||||
|
|
|
|
|||||
Total goodwill |
$ | 108,838 | $ | 219 | ||||
|
|
|
|
The Companys assumptions used in goodwill impairment testing are affected by current market conditions and the expected net operating income in each of the CGUs. The Company compared the aggregate recoverable amount of the group of assets included in the relevant CGUs to their respective carrying amounts. The recoverable amount was determined based on the fair value less costs of disposal of the CGUs. This fair value measurement is categorized as Level 3 in the fair value hierarchy and requires assumptions about revenue and operating expense growth rates as well as discount rates, which are discussed below.
December 31, 2020 | ||||||||
Single-Family Rental | Multi-Family Rental | |||||||
Weighted average growth rate Years 15 |
3.3 | % | 3.5 | % | ||||
Long-term growth rate |
1.0 | % | 1.0 | % | ||||
Discount rate |
5.0 | % | 6.0 | % |
Growth rates
Growth rates over the five-year period are a combination of managements estimate of annual growth for the next fiscal year based on historical growth rates achieved for the two preceding years, where appropriate. Management also used available market forecasts and data for the growth rate for the next two to five years based on industry reports. The projections also take into account future expected capital expenditures to maintain the condition of the rental properties to drive future revenue growth.
Long-term growth rates
Cash flows beyond the five-year period are based largely on managements estimate of the ability of the CGU to grow in a mature and stable market.
Discount rates
Discount rates represent the current market assumption of the risks specific to each CGU regarding the time value of money and individual risks of the underlying assets, rather than the Companys specific discount rates.
Based on the assessment of current economic conditions and of the underlying cash flows at the CGU level, management concluded that there was no impairment of goodwill as at December 31, 2020, as the recoverable amounts of the individual CGUs exceeded their carrying values.
36 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Sensitivity
The fair value less costs of disposal model utilized in calculating recoverable value is sensitive to changes in the discount rate and long-term growth rate, especially for the multi-family rental group of CGUs. If the discount rate increased by 0.1% or if the perpetual growth rate decreased by 0.1%, the carrying amount of the multi-family rental group of CGUs would exceed the recoverable amount by approximately $20,000 to $25,000; hence, it would trigger an impairment. For the single-family rental group of CGUs, no reasonable change in assumptions would cause the recoverable amounts to fall below the carrying values. Management will continue to monitor the market and economic uncertainty related to the COVID-19 pandemic that could impact the significant estimates used in the discounted cash flow for annual impairment testing.
13. INCOME TAXES
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Income tax recovery (expense) current |
$ | 4,050 | $ | (5,410 | ) | |||
Income tax expense deferred |
(40,425 | ) | (9,469 | ) | ||||
|
|
|
|
|||||
Income tax expense |
$ | (36,375 | ) | $ | (14,879 | ) | ||
|
|
|
|
The tax on the Companys income differs from the theoretical amount that would arise using the weighted average tax rate applicable to income of the consolidated entities as follows:
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Income before income taxes |
$ | 152,788 | $ | 129,014 | ||||
Combined statutory federal and provincial income tax rate |
26.50 | % | 26.50 | % | ||||
Expected income tax expense |
40,489 | 34,189 | ||||||
Non-taxable gains on investments |
(1,460 | ) | (24,684 | ) | ||||
Non-taxable losses (gains) on derivative financial instruments |
1,912 | (785 | ) | |||||
Foreign tax rate differential(1) |
(8,854 | ) | 77 | |||||
Other, including permanent differences(2) |
4,288 | 6,082 | ||||||
|
|
|
|
|||||
Income tax expense |
$ | 36,375 | $ | 14,879 | ||||
|
|
|
|
(1) | Effective January 1, 2020, the Companys single-family rental and U.S. multi-family rental businesses are subject to the U.S. ordinary income tax rate of 21%, resulting in a reduction in Tricons effective tax rate from the Canadian combined statutory income tax rate of 26.5%. |
(2) | Other permanent differences are comprised of non-deductible share compensation, non-deductible debentures discount amortization and non-deductible interest expense. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 37
The expected realization of deferred income tax assets and deferred income tax liabilities is as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Deferred income tax assets |
||||||||
Deferred income tax assets to be recovered after more than 12 months |
$ | 102,444 | $ | 41,049 | ||||
Deferred income tax assets to be recovered within 12 months |
| 3,700 | ||||||
|
|
|
|
|||||
Total deferred income tax assets |
$ | 102,444 | $ | 44,749 | ||||
|
|
|
|
|||||
Deferred income tax liabilities |
||||||||
Deferred income tax liabilities reversing after more than 12 months |
$ | 298,071 | $ | 98,360 | ||||
Deferred income tax liabilities reversing within 12 months |
| 224 | ||||||
|
|
|
|
|||||
Total deferred income tax liabilities |
$ | 298,071 | $ | 98,584 | ||||
|
|
|
|
|||||
Net deferred income tax liabilities |
$ | 195,627 | $ | 53,835 | ||||
|
|
|
|
The movement of the deferred income tax accounts was as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Change in net deferred income tax liabilities |
||||||||
Net deferred income tax liabilities, beginning of year |
$ | 53,835 | $ | 45,091 | ||||
Initial recognition on Deemed Acquisition (Note 5) |
196,853 | | ||||||
Reversal of deferred income tax liabilities related to Deemed Acquisition (Note 5) |
(94,714 | ) | | |||||
Charge to the statement of comprehensive income |
40,425 | 9,469 | ||||||
Other |
(772 | ) | (725 | ) | ||||
|
|
|
|
|||||
Net deferred income tax liabilities, end of year |
$ | 195,627 | $ | 53,835 | ||||
|
|
|
|
The tax effects of the significant components of temporary differences giving rise to the Companys deferred income tax assets and liabilities were as follows:
(in thousands of U.S. dollars) |
Investments | Long-term incentive plan accrual |
Issuance costs |
Net operating losses |
Other | Total | ||||||||||||||||||
Deferred income tax assets |
||||||||||||||||||||||||
At December 31, 2019 |
$ | | $ | 6,456 | $ | 1,068 | $ | 31,800 | $ | 5,425 | $ | 44,749 | ||||||||||||
Addition/(reversal)(1) |
16,677 | (245 | ) | 634 | 40,492 | 137 | 57,695 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At December 31, 2020 |
$ | 16,677 | $ | 6,211 | $ | 1,702 | $ | 72,292 | $ | 5,562 | $ | 102,444 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands of U.S. dollars) |
Investments | Rental properties |
Convertible debentures |
Deferred placement fees |
Other | Total | ||||||||||||||||||
Deferred income tax liabilities |
||||||||||||||||||||||||
At December 31, 2019 |
$ | 97,338 | $ | | $ | 187 | $ | 1,059 | $ | | $ | 98,584 | ||||||||||||
(Reversal)/addition(1) |
(97,338 | ) | 297,057 | (12 | ) | (220 | ) | | 199,487 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
At December 31, 2020 |
$ | | $ | 297,057 | $ | 175 | $ | 839 | $ | | $ | 298,071 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes $40,000 and $142,139 of deferred income tax assets and deferred income tax liabilities, respectively, recognized as part of the business combinations (Note 5). |
The Company believes it will have sufficient future income to realize the deferred income tax assets.
38 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
14. REVENUE FROM RENTAL PROPERTIES
The components of the Companys revenue from rental properties are described as follows:
For the years ended December 31 | 2020 | 2019 | ||||||||||||||
(in thousands of U.S. dollars) |
Single-Family Rental | Multi-Family Rental | Total | Total | ||||||||||||
Base rent |
$ | 301,538 | $ | 90,290 | $ | 391,828 | $ | | ||||||||
Other revenue(1) |
13,946 | 14,700 | 28,646 | | ||||||||||||
Non-lease component |
51,498 | 6,215 | 57,713 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue from rental properties |
$ | 366,982 | $ | 111,205 | $ | 478,187 | $ | | ||||||||
|
|
|
|
|
|
|
|
(1) | Other revenue includes revenue earned on ancillary services and amenities as well as lease administrative fees. |
15. REVENUE FROM PRIVATE FUNDS AND ADVISORY SERVICES
The components of the Companys revenue from private funds and advisory services are described in the tables below. Intercompany revenues and expenses between the Company and its subsidiaries, such as property management fees, are eliminated upon consolidation. Under certain arrangements, asset-based fees that are earned from third-party investors in Tricons subsidiary entities are billed directly to those investors and are therefore not recognized in the accounts of the applicable subsidiary. These amounts are included in the asset management fees revenue recognized in the statements of comprehensive income.
(in thousands of U.S. dollars) |
Asset management fees |
Performance fees |
Development fees |
Property management fees |
Total | |||||||||||||||
For the year ended December 31, 2020 |
||||||||||||||||||||
Gross management fees |
$ | 12,061 | $ | 2,836 | $ | 19,038 | $ | 45,464 | $ | 79,399 | ||||||||||
Less fees eliminated upon consolidation: |
||||||||||||||||||||
Development fees eliminated |
| | (740 | ) | | (740 | ) | |||||||||||||
Property management fees eliminated |
| | | (44,569 | ) | (44,569 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total revenue from private funds and advisory services |
$ | 12,061 | $ | 2,836 | $ | 18,298 | $895 | $ | 34,090 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
For the year ended December 31, 2019 |
||||||||||||||||||||
Total revenue from private funds and advisory services |
$ | 15,099 | $ | 7,448 | $ | 17,348 | $ | | $ | 39,895 | ||||||||||
|
|
|
|
|
|
|
|
|
|
16. AMOUNTS RECEIVABLE
Amounts receivable consist of rent receivables, trade receivables, income tax recoverable and other receivables.
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Rent receivables |
$ | 4,274 | $ | | ||||
Trade receivables |
5,263 | 3,057 | ||||||
Income tax recoverable |
3,282 | 152 | ||||||
Other receivables(1) |
12,774 | 5,743 | ||||||
|
|
|
|
|||||
Total amounts receivable |
$ | 25,593 | $ | 8,952 | ||||
|
|
|
|
(1) | Other receivables are comprised of amounts due from affiliates and various amounts recoverable from third parties. |
The Company has $4,274 of rent receivables from residents as at December 31, 2020 under the relevant lease arrangements. As a result of the current COVID-19 pandemic and the resulting economic uncertainty, certain residents may experience financial difficulty which may impact their ability to continue to pay rent due and in the future.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 39
17. DEBT
The following table presents a summary of the Companys outstanding debt as at December 31, 2020:
December 31, 2020 | ||||||||||||||||||||||||||
(in thousands of U.S. dollars) |
Maturity dates | Coupon/stated interest rates |
Interest rate cap or floor |
Effective interest rates |
Extension options(1) |
Total facility | Outstanding balance |
|||||||||||||||||||
SFR JV-1 subscription facility |
August 2021 | LIBOR+1.75 | % | N/A | 2.31 | % | N/A | $ | 150,000 | $ | 116,000 | |||||||||||||||
SFR JV-1 warehouse credit facility(2) |
October 2021 | LIBOR+2.65 | % | 3.25% LIBOR cap | 3.21 | % | One-year | 300,000 | 96,610 | |||||||||||||||||
0.25% LIBOR floor | ||||||||||||||||||||||||||
Term loan 2(3) |
October 2021 | LIBOR+1.95 | % | 2.50% LIBOR cap | 2.51 | % | One-year | 96,077 | 96,077 | |||||||||||||||||
0.50% LIBOR floor | ||||||||||||||||||||||||||
Warehouse credit facility(4) |
November 2021 | LIBOR+2.75 | % | 3.00% LIBOR cap | 3.31 | % | One-year | 50,000 | 10,209 | |||||||||||||||||
0.25% LIBOR floor | ||||||||||||||||||||||||||
Securitization debt 2017-1(3) |
September 2022 | 3.59 | % | N/A | 3.59 | % | N/A | 459,530 | 459,530 | |||||||||||||||||
Term loan(3) |
October 2022 | LIBOR+2.00 | % | 2.50% LIBOR cap | 2.56 | % | N/A | 375,000 | 374,745 | |||||||||||||||||
0.50% LIBOR floor | ||||||||||||||||||||||||||
Securitization debt 2017-2(3) |
January 2024 | 3.66 | % | N/A | 3.66 | % | N/A | 363,598 | 363,598 | |||||||||||||||||
Securitization debt 2018-1(3) |
May 2025 | 3.96 | % | N/A | 3.96 | % | N/A | 312,540 | 312,540 | |||||||||||||||||
SFR JV-1 securitization debt 2019-1(3) |
March 2026 | 3.12 | % | N/A | 3.12 | % | N/A | 333,358 | 333,358 | |||||||||||||||||
SFR JV-1 securitization debt 2020-1(3),(5) |
July 2026 | 2.43 | % | N/A | 2.43 | % | N/A | 553,428 | 553,428 | |||||||||||||||||
Securitization debt 2020-2(3),(6) |
November 2027 | 1.94 | % | N/A | 1.94 | % | N/A | 440,506 | 440,506 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Single-family rental properties borrowings |
2.94 | % | 3,434,037 | 3,156,601 | ||||||||||||||||||||||
U.S. multi-family credit facility |
December 2021 | LIBOR+3.75 | % | N/A | 4.39 | % | N/A | 109,890 | 109,890 | |||||||||||||||||
Mortgage tranche A(7) |
November 2023 | LIBOR+1.15 | % | 5.35% cap | 1.77 | % | N/A | 160,090 | 160,090 | |||||||||||||||||
Mortgage tranche B(7) |
November 2024 | 3.92 | % | N/A | 3.92 | % | N/A | 400,225 | 400,225 | |||||||||||||||||
Mortgage tranche C(7) |
November 2025 | 3.95 | % | N/A | 3.95 | % | N/A | 240,135 | 240,135 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Multi-family rental properties borrowings |
3.61 | % | 910,340 | 910,340 | ||||||||||||||||||||||
Land loan(8) |
July 2021 | Prime+1.50 | % | 3.95% floor | 4.17 | % | N/A | 21,991 | 21,991 | |||||||||||||||||
Vendor take-back (VTB) loan 2021 |
August 2021 | | N/A | 6.00 | % | N/A | 25,564 | 25,564 | ||||||||||||||||||
Mortgage(8) |
September 2022 | 3.67 | % | N/A | 3.67 | % | N/A | 12,482 | 12,482 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Canadian development properties borrowings |
4.85 | % | 60,037 | 60,037 | ||||||||||||||||||||||
Corporate credit facility(9) |
July 2022 | LIBOR+2.75 | % | N/A | 4.48 | % | N/A | 500,000 | 26,000 | |||||||||||||||||
Corporate office mortgages |
November 2024 | 4.25 | % | N/A | 4.30 | % | N/A | 11,089 | 11,089 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Corporate borrowings |
4.42 | % | 511,089 | 37,089 | ||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
$ | 4,164,067 | |||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
Transaction costs (net of amortization) |
(25,019 | ) | ||||||||||||||||||||||||
Debt discount (net of amortization) |
(1,542 | ) | ||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
Total debt |
3.12 | % | $ | 4,915,503 | $ | 4,137,506 | ||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||
Current portion of long-term debt(1) |
$ | 274,190 | ||||||||||||||||||||||||
Long-term debt |
$ | 3,863,316 | ||||||||||||||||||||||||
Fixed-rate debt principal value |
3.24 | % | $ | 3,152,455 | ||||||||||||||||||||||
Floating-rate debt principal value |
2.76 | % | $ | 1,011,612 |
(1) | The Company has the ability to extend the maturity of the loans where an extension option exists and intends to exercise such options wherever available. The current portion of long-term debt reflects the balance after all extension options have been exercised. |
(2) | On October 23, 2020, SFR JV-1 amended its warehouse credit facility and extended its maturity date to October 25, 2021, with a one-year extension option available. |
(3) | The term loans and securitization debt are secured, directly and indirectly, by approximately 21,200 single-family rental homes. |
(4) | On November 20, 2020, Tricon amended its warehouse credit facility and extended its maturity date to November 22, 2021, with a one-year extension option available. |
(5) | On July 21, 2020, SFR JV-1 closed a new securitization transaction involving the issuance and sale of six classes of fixed-rate pass-through certificates with a face amount of $553,428, a weighted average coupon of 2.43% and a term to maturity of six years. The transaction proceeds were used to repay existing short-term SFR JV-1 debt. |
(6) | On November 10, 2020, Tricon closed a new securitization transaction involving the issuance and sale of six classes of fixed-rate pass-through certificates with a face amount of $440,506, a weighted average coupon of 1.94% and a term to maturity of seven years. The transaction proceeds were used to repay existing debt and to acquire single-family rental homes. |
(7) | The mortgages are secured by 23 multi-family properties owned by the Company. |
(8) | The land loan and mortgage are secured by the land under development at The James (Scrivener Square) and The Shops of Summerhill. |
(9) | The Company has provided a general security agreement creating a first priority security interest on the assets of the Company, excluding, among other things, single-family rental homes, multi-family rental properties and interests in for-sale housing. As part of the corporate credit facility, the Company has designated $15,000 to issue letters of credit as security against contingent obligations related to its Canadian multi-family developments. As at December 31, 2020, the letters of credit outstanding totalled $10,707 (C$13,632). During the year, the Company used proceeds from the Due to Affiliate (see Note 19) to pay down the corporate credit facility, resulting in an ending balance of $26,000 (2019 $297,000). |
40 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
December 31, 2019 | ||||||||||||||||||||||||||||
(in thousands of U.S. dollars) |
Maturity dates | Coupon/stated interest rates |
Interest rate cap or floor |
Effective interest rates |
Extension options |
Total facility | Outstanding balance |
|||||||||||||||||||||
Corporate credit facility |
July 2022 | LIBOR+3.75 | % | N/A | 5.91 | % | N/A | $ | 500,000 | $ | 297,000 | |||||||||||||||||
Corporate office mortgages |
November 2024 | 4.25 | % | N/A | 4.30 | % | N/A | 11,153 | 11,153 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total debt |
5.85 | % | $ | 511,153 | $ | 308,153 | ||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||
Current portion of debt |
$ | 284 | ||||||||||||||||||||||||||
Long-term debt |
$ | 307,869 |
The Company was in compliance with the covenants and other undertakings outlined in all loan agreements.
The scheduled principal repayments and debt maturities are as follows, reflecting the maturity dates after all extensions have been exercised:
(in thousands of U.S. dollars) |
Single-family rental borrowings |
Multi-family rental borrowings |
Canadian development properties borrowings |
Corporate borrowings |
Total | |||||||||||||||
2021 |
$ | 116,000 | $ | 110,255 | $ | 47,969 | $ | 302 | $ | 274,526 | ||||||||||
2022 |
1,037,171 | 4,366 | 12,068 | 26,313 | 1,079,918 | |||||||||||||||
2023 |
| 156,293 | | 329 | 156,622 | |||||||||||||||
2024 |
363,598 | 403,760 | | 10,145 | 777,503 | |||||||||||||||
2025 |
312,540 | 235,666 | | | 548,206 | |||||||||||||||
2026 and thereafter |
1,327,292 | | | | 1,327,292 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
3,156,601 | 910,340 | 60,037 | 37,089 | 4,164,067 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Transaction costs (net of amortization) |
(25,019 | ) | ||||||||||||||||||
Debt discount (net of amortization) |
(1,542 | ) | ||||||||||||||||||
|
|
|||||||||||||||||||
Total debt |
$ | 4,137,506 | ||||||||||||||||||
|
|
Fair value of debt
The table below presents the fair value and the carrying value (net of unamortized deferred financing fees and debt discount) of the fixed-rate loans as at December 31, 2020.
December 31, 2020 | ||||||||
(in thousands of U.S. dollars) |
Fair value | Carrying value | ||||||
Securitization debt 2017-1 |
$ | 466,210 | $ | 459,530 | ||||
Securitization debt 2017-2 |
373,583 | 362,683 | ||||||
Securitization debt 2018-1 |
329,876 | 311,913 | ||||||
SFR JV-1 securitization debt 2019-1 |
347,177 | 326,767 | ||||||
SFR JV-1 securitization debt 2020-1 |
567,635 | 543,803 | ||||||
Securitization debt 2020-2 |
440,506 | 432,817 | ||||||
Mortgage tranche B |
413,778 | 400,225 | ||||||
Mortgage tranche C |
248,936 | 240,135 | ||||||
Vendor take-back (VTB) loan 2021 |
26,356 | 25,564 | ||||||
Mortgage |
12,641 | 12,463 | ||||||
Corporate office mortgages |
11,728 | 11,089 | ||||||
|
|
|
|
|||||
Total |
$ | 3,238,426 | $ | 3,126,989 | ||||
|
|
|
|
The carrying value of variable term loans approximates their fair value, since their variable interest terms are indicative of prevailing market prices.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 41
18. CONVERTIBLE DEBENTURES
On March 17, 2017, the Company completed the offering, on a bought deal basis, of $172,500 aggregate principal amount of 5.75% extendible convertible unsecured debentures (the 2022 convertible debentures), including $22,500 aggregate principal amount of 2022 convertible debentures issued pursuant to the exercise of underwriters over-allotment options. The net offering proceeds to the Company were $164,554 after transaction costs of $7,946.
Upon the closing of the acquisition of Silver Bay on May 9, 2017, the 2022 convertible debentures became convertible to common shares of the Company in accordance with their terms, and their maturity date was extended to March 31, 2022.
The 2022 convertible debentures bear interest at 5.75% per annum, which is payable semi-annually in arrears in March and September, and are convertible into common shares of the Company at a conversion rate of 95.6023 common shares per $1,000 principal amount of 2022 convertible debentures (equivalent to a conversion price of approximately $10.46 per common share (equivalent to C$13.32 as of December 31, 2020)).
The Company may settle the conversion right in cash in lieu of common shares unless the holder has explicitly indicated that it does not wish to receive cash.
On or after March 31, 2020 and prior to March 31, 2021, the 2022 convertible debentures may be redeemed by the Company at a price equal to the principal amount thereof plus accrued and unpaid interest, provided that the Current Market Price (as defined in the trust indenture governing the 2022 convertible debentures) of the Companys common shares on the fifth trading day immediately preceding the date on which notice of redemption is given is not less than 125% of the conversion price. On or after March 31, 2021 and prior to their final maturity date, the 2022 convertible debentures may be redeemed by the Company at a price equal to the principal amount thereof plus accrued and unpaid interest. The Company has an option to settle the redemption right, where applicable, by delivering the number of common shares determined by dividing the principal amount of the convertible debentures by 95% of the Current Market Price of the Companys common shares on the fifth trading day immediately preceding the date fixed for redemption or the maturity date. For the year ended December 31, 2020, there were no conversions of the 2022 convertible debentures ($100 principal amount was converted into 9,560 common shares during the year ended December 31, 2019).
The host liability component of the outstanding 2022 convertible debentures recognized on the consolidated balance sheets was calculated as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Principal amount outstanding |
$ | 172,400 | $ | 172,400 | ||||
Less: Transaction costs (net of amortization) |
(2,249 | ) | (3,884 | ) | ||||
|
|
|
|
|||||
Liability component on initial recognition |
170,151 | 168,516 | ||||||
Debentures discount (net of amortization) |
(4,195 | ) | (7,205 | ) | ||||
|
|
|
|
|||||
2022 convertible debentures |
$ | 165,956 | $ | 161,311 | ||||
|
|
|
|
The above carrying values were recognized at amortized cost after discounting the future interest and principal payments using the effective interest rates. The fair value of the host liability component of the 2022 convertible debentures was $178,412 as of December 31, 2020 and $177,777 as of December 31, 2019. The difference between the amortized cost and implied fair value is a result of the difference between the effective interest rate and the market interest rate for debt with similar terms.
42 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
19. DUE TO AFFILIATE
On August 26, 2020, Tricon and its affiliate, Tricon PIPE LLC (the Affiliate or LLC) entered into subscription agreements with each investor in a syndicate of investors (the Investors), pursuant to which the Investors subscribed for Preferred Units of the Affiliate (the Preferred Units) for an aggregate subscription price of $300,000 (the Transaction). The Transaction was completed on September 3, 2020, on which date the Company and the Affiliate entered into various agreements with the Investors in connection with the Transaction (together with the subscription agreements, the Transaction Documents).
Transaction between Tricon and Investors
Pursuant to the Transaction Documents, holders of Preferred Units have the right to exchange the Preferred Units into common shares of the Company at any time at the option of the holder (the Exchange Right) at an initial exchange price of $8.50 (C$11.18 as of August 26, 2020) per common share, as may be adjusted from time to time in accordance with the terms of the Transaction Documents (the Exchange Price), subject to shareholder approval, where applicable. Holders of Preferred Units are also entitled to receive a cash dividend equal to 5.75% of the Liquidation Preference of the Preferred Units (as defined in the Transaction Documents), per annum, calculated and payable quarterly for the first seven years following closing of the Transaction (Closing), with a prescribed annual increase to the dividend rate of 1% per year thereafter, up to a maximum rate of 9.75% per year.
The Affiliate has the right to force the exchange (the Forced Exchange Right) of the outstanding Preferred Units beginning after the fourth anniversary of Closing, provided the 20-day volume-weighted average price of Tricons shares exceeds 135% of the Exchange Price (reducing to 115% following the fifth anniversary of Closing). These exchange rights are classified as a derivative financial instrument (Note 20). The Affiliate also has the right to redeem the Preferred Units (Redemption Right) at any time following the fifth anniversary of Closing for cash equal to 105% of the Liquidation Preference of the Preferred Units (as defined in the Transaction Documents).
Promissory note between Tricon entities
In connection with the Transaction, the Company borrowed the subscription proceeds of $300,000 from the Affiliate. This indebtedness, which is evidenced by a promissory note (the Promissory Note or Due to Affiliate), has a maturity of September 3, 2032 (permitting prepayment at any time pursuant to its terms) and bears interest at a rate of 5.75% per annum, calculated and payable quarterly for the first seven years following Closing with increases thereafter matching the applicable increases of the dividend rate applicable to the Preferred Units, described above. The Company incurred $15,192 of transaction costs in connection with the Transaction, of which $12,202 was capitalized, which reduced the initial fair value of the Promissory Note, and the remaining portion was expensed as it was attributed to the derivative component of the Promissory Note. In determining the initial fair value of the Promissory Note, the Company used a discounted cash flow model and an amortization period of nine years and nine months determined by a probability weighted methodology under IFRS 9.
The Promissory Note payable to Tricon PIPE LLC is subsequently measured at amortized cost using the effective interest rate method. Under the effective interest rate method, the transaction costs along with the discount of the Promissory Note are amortized over the expected life and recorded as net interest expense in the consolidated statements of comprehensive income. This amortization period is subject to re-estimation on a regular basis as adjustments to the carrying value are made under the effective interest rate method. During the period from September 3, 2020 to December 31, 2020, the Company recorded interest expense of $7,116, including accretion expense of $1,462 with respect to the amortization of transaction costs and the discount.
The Promissory Note contains mandatory prepayment provisions (Mandatory Prepayment) applicable in connection with certain provisions of the Transaction Documents requiring the redemption of all or a portion of the outstanding Preferred Units. This Mandatory Prepayment is a derivative, which incorporates assumptions in respect of the Exchange Right, Forced Exchange Right and Redemption Right, and is measured separately from the Promissory Note and classified as a derivative financial instrument (Note 20).
TRICON RESIDENTIAL 2020 ANNUAL REPORT 43
The fair values of the Promissory Note and the derivative on September 3, 2020 are as follows:
(in thousands of U.S. dollars) |
Principal value | Fair value of derivative |
Fair value of Promissory Note |
|||||||||
Promissory Note principal value as at September 3, 2020 |
$ | 300,000 | $ | 37,613 | $ | 262,387 | ||||||
Transaction costs(1) |
15,192 | (2,990 | ) | (12,202 | ) | |||||||
|
|
|
|
|||||||||
Liability component on initial recognition |
$ | 37,613 | $ | 250,185 | ||||||||
|
|
|
|
(1) | Transaction costs of $2,990 that were attributed to the derivative component were expensed in the consolidated statements of comprehensive income during the period while transaction costs of $12,202 were capitalized into the underlying promissory note and reduced the fair value at inception. |
The movement of the derivative financial liability in connection with the Promissory Note (or Due to Affiliate) from September 3, 2020 to December 31, 2020 is shown below:
(in thousands of U.S. dollars) |
||||
Fair value of derivative on initial recognition as at September 3, 2020 |
$ | 37,613 | ||
Fair value loss on derivative during the period |
7,881 | |||
|
|
|||
Fair value of derivative as at December 31, 2020 (Note 20) |
$ | 45,494 | ||
|
|
The fair value loss on the derivative was primarily driven by an increase in Tricons share price, on a USD converted basis, which served to increase the probability of exchange of the preferred units into Tricons common shares (Note 20).
The Promissory Note payable to Tricon PIPE LLC is subsequently measured at amortized cost using the effective interest rate method and the carrying value of Due to Affiliate is shown below. The fair value of the Promissory Note was $293,465 as of December 31, 2020. The difference between the amortized cost and the implied fair value is a result of the difference between the effective interest rate and the market interest rate for debt with similar terms.
(in thousands of U.S. dollars) |
December 31, 2020 | September 3, 2020 | ||||||
Principal amount outstanding |
$ | 300,000 | $ | 300,000 | ||||
Less: Discount and transaction costs (net of amortization) |
(48,353 | ) | (49,815 | ) | ||||
|
|
|
|
|||||
Due to Affiliate |
$ | 251,647 | $ | 250,185 | ||||
|
|
|
|
Structured entity Tricon PIPE LLC (Affiliate or LLC)
Tricon PIPE LLC was incorporated on August 7, 2020 for the purpose of raising third-party capital through the issuance of preferred units for an aggregate amount of $300,000. The Company has a 100% voting interest in this LLC; however, the Company is not required to consolidate this structured entity, as discussed in Note 3.
As of December 31, 2020, the LLC has a preferred unit liability of $300,000 and a Promissory Note receivable of $300,000. During the year ended December 31, 2020, the LLC earned interest income of $5,654 from the Company and recognized dividends declared of $5,654.
The Companys obligation with respect to its involvement with the structured entity is equal to the cash flows under the Promissory Note payable (or Due to Affiliate). The Company has not recognized any income or losses in connection with its interest in this unconsolidated structured entity from September 3, 2020 to December 31, 2020.
44 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
20. DERIVATIVE FINANCIAL INSTRUMENTS
The conversion and redemption features of the convertible debentures are combined pursuant to IFRS 9, Financial Instruments: Recognition and Measurement, and are measured at fair value at each reporting period using model calibration. The conversion and redemption components were valued using a binomial pricing model and then the valued amount was calibrated to the traded price of the underlying debentures. The valuation model uses market-based inputs, including the spot price of the underlying equity, implied volatility of the equity and USD/CAD foreign exchange rates, risk-free rates from the U.S. dollar swap curves and dividend yields related to the equity. The valuation of the conversion and redemption components assumes that the debentures are held to maturity.
Quantitative information about fair value measurements (Level 2) using significant observable inputs other than quoted prices included in Level 1 is as follows:
2022 convertible debentures |
December 31, 2020 | December 31, 2019 | ||||||
Risk-free rate(1) |
0.21 | % | 1.70 | % | ||||
Implied volatility(2) |
30.69 | % | 20.78 | % | ||||
Dividend yield(3) |
2.45 | % | 2.63 | % |
(1) | Risk-free rates were from the U.S. dollar swap curves matching the terms to maturity of the debentures. |
(2) | Implied volatility was computed from the trading volatility of the Companys stock over a comparable term to maturity and the volatility of USD/CAD exchange rates. |
(3) | Dividend yields were from the forecast dividend yields matching the terms to maturity of the debentures. |
The Company recognized a new derivative in connection with its Transaction completed during the year (Note 19). The Promissory Note contains the Mandatory Prepayment that is intermingled with other options pursuant to the Transaction, as exercising the Mandatory Prepayment effectively terminates the other options. Although the Exchange Right and Redemption Right exist at the Affiliate level, the Affiliate is unable to issue the common shares of the Company upon exercise of one or all of the rights by either party. As a result, such options, in essence, were deemed to be written by the Company and are treated as a single combined financial derivative instrument for valuation purposes in accordance with IFRS 9. The option pricing model for the derivative uses market-based inputs, including the spot price of the underlying equity, implied volatility of the equity and USD/CAD foreign exchange rates, risk-free rates from the U.S. dollar swap curves and dividend yields related to the underlying equity. The valuation of the derivative assumes a 9.75-year expected life of the investment horizon of the unitholders.
Quantitative information about fair value measurements (Level 2) using significant observable inputs other than quoted prices included in Level 1 is as follows:
Due to Affiliate |
December 31, 2020 | December 31, 2019 | ||||||
Risk-free rate(1) |
0.40 | % | N/A | |||||
Implied volatility(2) |
31.78 | % | N/A | |||||
Dividend yield(3) |
2.45 | % | N/A |
(1) | Risk-free rates were from the U.S. dollar swap curves matching the expected maturity of the Due to Affiliate. |
(2) | Implied volatility was computed from the trading volatility of the Companys stock over a comparable term to maturity and the volatility of USD/CAD exchange rates. |
(3) | Dividend yields were from the forecast dividend yields matching the expected maturity of the Due to Affiliate. |
The Company also has other types of derivative financial instruments that consist of interest rate caps on the Companys floating-rate debt and are classified and measured at FVTPL. Interest rate caps are valued using model calibration. Inputs to the valuation model are determined from observable market data wherever possible, including market volatility and interest rates.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 45
The values attributed to the derivative financial instruments are shown below:
(in thousands of U.S. dollars) |
Conversion/ redemption options |
Exchange/ prepayment options |
Interest rate caps(1) | Total | ||||||||||||
For the year ended December 31, 2020 |
||||||||||||||||
Derivative financial assets (liabilities), beginning of year |
$ | (657 | ) | $ | | $ | 28 | $ | (629 | ) | ||||||
Addition of derivative financial liability in connection with Due to Affiliate |
| (37,613 | ) | | (37,613 | ) | ||||||||||
Addition of interest rate caps |
| | 11 | 11 | ||||||||||||
Fair value gain (loss) |
1,498 | (7,881 | ) | (39 | ) | (6,422 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Derivative financial assets (liabilities), end of year |
$ | 841 | $ | (45,494 | ) | $ | | $ | (44,653 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
For the year ended December 31, 2019 |
||||||||||||||||
Derivative financial assets (liabilities), beginning of year |
$ | (3,936 | ) | $ | | $ | | $ | (3,936 | ) | ||||||
Fair value gain (loss) |
3,279 | | | 3,279 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Derivative financial assets (liabilities), end of year |
$ | (657 | ) | $ | | $ | | $ | (657 | ) | ||||||
|
|
|
|
|
|
|
|
(1) | Initial balance was recognized as part of the Deemed Acquisition of the single-family rental business (Note 5). |
As at December 31, 2020, the conversion and redemption features of the 2022 convertible debentures are presented as an asset of $841, and the exchange and prepayment features related to the Due to Affiliate are presented as a liability of $45,494.
For the year ended December 31, 2020, there was a fair value gain on the embedded derivative on the 2022 convertible debentures of $1,498. For the period from September 3 to December 31, 2020, there was a fair value loss on the derivative recognized on the Due to Affiliate of $7,881. The fair value gain on the embedded derivative on the 2022 convertible debentures was driven by an increase in the value of Tricons redemption option relative to the holders conversion option, resulting in the embedded derivative being an asset as at December 31, 2020 (December 31, 2019 liability). The fair value loss on the derivative related to the Due to Affiliate was primarily driven by an increase in Tricons share price, on a USD converted basis, which served to increase the probability of exchange of the preferred units into Tricons common shares.
For the year ended December 31, 2020, the Company recognized a $6,422 fair value loss on derivative financial instruments (2019 fair value gain of $3,279) and a $1,039 fair value loss on the put liability (2019 fair value loss of $318), for a total loss of $7,461 (2019 fair value gain of $2,961). The put liability was redeemed on March 4, 2020 in connection with the Companys acquisition and cancellation of 1,867,675 outstanding common shares (Note 28).
46 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
21. INTEREST EXPENSE
Interest expense is comprised of the following:
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
SFR JV-1 subscription facility |
$ | 3,763 | $ | | ||||
SFR JV-1 warehouse credit facility |
6,091 | | ||||||
Term loan 2 |
2,796 | | ||||||
Warehouse credit facility |
1,246 | | ||||||
Securitization debt 2017-1 |
16,612 | | ||||||
Term loan |
10,891 | | ||||||
Securitization debt 2017-2 |
13,408 | | ||||||
Securitization debt 2018-1 |
12,473 | | ||||||
SFR JV-1 securitization debt 2019-1 |
10,385 | | ||||||
SFR JV-1 securitization debt 2020-1 |
6,030 | | ||||||
Securitization debt 2020-2 |
1,221 | | ||||||
Securitization debt 2016-1(1) |
12,177 | | ||||||
|
|
|
|
|||||
Single-family rental interest expense |
97,093 | | ||||||
U.S. multi-family credit facility |
5,006 | | ||||||
Mortgage tranche A |
2,865 | | ||||||
Mortgage tranche B |
15,950 | | ||||||
Mortgage tranche C |
9,643 | | ||||||
|
|
|
|
|||||
Multi-family rental interest expense |
33,464 | | ||||||
Mortgage |
285 | | ||||||
Vendor take-back (VTB) loan 2020(1) |
233 | | ||||||
|
|
|
|
|||||
Canadian development properties interest expense(2) |
518 | | ||||||
Corporate credit facility |
12,582 | 17,819 | ||||||
Corporate office mortgages |
450 | 354 | ||||||
|
|
|
|
|||||
Corporate interest expense |
13,032 | 18,173 | ||||||
Amortization of financing costs |
5,900 | 1,570 | ||||||
Amortization of debt discounts |
4,694 | 2,729 | ||||||
Debentures interest |
9,927 | 9,902 | ||||||
Interest on Due to Affiliate |
5,654 | | ||||||
Interest on lease obligation |
328 | 65 | ||||||
|
|
|
|
|||||
Total interest expense |
$ | 170,610 | $ | 32,439 | ||||
|
|
|
|
(1) | The securitization debt 2016-1 and vendor take-back (VTB) loan 2020 were fully repaid during the year. |
(2) | Canadian development properties capitalized $1,708 of interest for the year ended December 31, 2020. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 47
22. EXPENSES
The Companys expenses are comprised of direct operating expense for rental properties, property management overhead, compensation, general and administration, interest and depreciation and amortization. Direct operating expense for rental properties includes all attributable expenses incurred at the property level. Property management overhead expenses are incurred in running the Companys property management platform headquartered in Orange County, California, and include all direct expenses associated with managing rental properties, acquisitions and dispositions activities and other service activities.
The following table lists details of the direct operating expenses for rental properties by type.
(in thousands of U.S. dollars) For the year ended December 31, 2020 |
Single-Family Rental |
Multi-Family Rental |
Total | |||||||||
Property taxes |
$ | 55,615 | $ | 18,623 | $ | 74,238 | ||||||
Repairs, maintenance and turnover |
24,575 | 4,411 | 28,986 | |||||||||
Property management expenses |
25,686 | 12,097 | 37,783 | |||||||||
Property insurance |
5,306 | 2,472 | 7,778 | |||||||||
Homeowners association (HOA) costs |
4,906 | 52 | 4,958 | |||||||||
Other direct expense(1) |
5,154 | 10,641 | 15,795 | |||||||||
|
|
|
|
|
|
|||||||
Direct operating expenses |
$ | 121,242 | $ | 48,296 | $ | 169,538 | ||||||
|
|
|
|
|
|
(1) | Other direct expense includes property marketing, utilities and other property operating costs. |
The following table provides details of direct expenses incurred at the property management platform by nature.
(in thousands of U.S. dollars) | ||||
For the year ended December 31, 2020 |
||||
Salaries and benefits(1) |
$ | 12,903 | ||
General and administration expense(2) |
7,926 | |||
Travel and entertainment |
373 | |||
Marketing |
1,173 | |||
Other expense |
279 | |||
|
|
|||
Property management overhead |
$ | 22,654 | ||
|
|
(1) | Salaries and benefits incurred at the property management platform exclude property management salaries and benefits allocated to direct operating expenses of $25,686 for the year ended December 31, 2020. |
(2) | General and administration expense incurred at the property management platform includes professional fees, insurance and other miscellaneous office expenses. |
23. OTHER INCOME (EXPENSE)
Other income (expense) includes government assistance received by Johnson in the amount of $1,774, net of other expense.
48 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
24. INTANGIBLE ASSETS
The intangible assets are as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Placement fees |
$ | 3,764 | $ | 4,747 | ||||
Customer relationship intangible |
3,215 | 3,731 | ||||||
Contractual development fees |
5,384 | 7,918 | ||||||
|
|
|
|
|||||
Total intangible assets |
$ | 12,363 | $ | 16,396 | ||||
|
|
|
|
Intangible assets represent future management fees, development fees and commissions that Tricon expects to receive over the life of the assets and Investment Vehicles that the Company manages. They are amortized over the estimated periods that the Company expects to collect these fees, which range from 2 to 13 years. Amortization expense for the year ended December 31, 2020 was $4,034 (2019 $4,338).
(in thousands of U.S. dollars) For the year ended December 31, 2020 |
Opening | Additions | Amortization expense |
Translation adjustment |
Ending | |||||||||||||||
Placement fees |
$ | 4,747 | $ | | $ | (984 | ) | $ | 1 | $ | 3,764 | |||||||||
Customer relationship intangible |
3,731 | | (516 | ) | | 3,215 | ||||||||||||||
Contractual development fees |
7,918 | | (2,534 | ) | | 5,384 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Intangible assets |
$ | 16,396 | $ | | $ | (4,034 | ) | $ | 1 | $ | 12,363 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
(in thousands of U.S. dollars) For the year ended December 31, 2019 |
Opening | Additions | Amortization expense |
Translation adjustment |
Ending | |||||||||||||||
Placement fees |
$ | 5,735 | $ | | $ | (989 | ) | $ | 1 | $ | 4,747 | |||||||||
Rights to performance fees |
65 | | (65 | ) | | | ||||||||||||||
Customer relationship intangible |
4,245 | | (514 | ) | | 3,731 | ||||||||||||||
Contractual development fees |
10,688 | | (2,770 | ) | | 7,918 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Intangible assets |
$ | 20,733 | $ | | $ | (4,338 | ) | $ | 1 | $ | 16,396 | |||||||||
|
|
|
|
|
|
|
|
|
|
In light of the COVID-19 pandemic and the related market and economic uncertainty, the Company recognized a fair value write-down with respect to its for-sale housing investments in the first quarter of 2020 (Note 9). As a result, management has also assessed whether the write-down impacted the carrying value of the intangible assets recognized as part of the acquisition of Johnson in 2014. Specifically, contractual development fees and customer relationship intangibles were initially recognized through the purchase price allocation performed in 2014. Management has assessed the potential impact on the underlying business at Johnson and its existing contracts with developers in determining if an impairment exists on intangibles as at December 31, 2020. Management has concluded there was no impairment of the intangibles but will continue to monitor the situation closely.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 49
25. OTHER ASSETS
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Building |
$ | 30,602 | $ | 24,987 | ||||
Furniture, computer and office equipment |
8,015 | 4,272 | ||||||
Right-of-use assets (Note 26) |
6,018 | 987 | ||||||
Leasehold improvements |
1,251 | 431 | ||||||
Property-related systems software |
1,478 | | ||||||
Vehicles |
626 | | ||||||
|
|
|
|
|||||
Total other assets |
$ | 47,990 | $ | 30,677 | ||||
|
|
|
|
(in thousands of U.S. dollars) For the year ended December 31, 2020 |
Opening | Initial recognition for business combinations (Note 5) |
Additions | Depreciation expense |
Translation adjustment |
Ending | ||||||||||||||||||
Building |
$ | 24,987 | $ | | $ | 5,462 | $ | (539 | ) | $ | 692 | $ | 30,602 | |||||||||||
Furniture, computer and office equipment |
4,272 | 2,795 | 4,072 | (3,172 | ) | 48 | 8,015 | |||||||||||||||||
Right-of-use assets(1) |
987 | 5,379 | 1,966 | (2,314 | ) | 6,018 | ||||||||||||||||||
Leasehold improvements |
431 | 1,141 | 178 | (499 | ) | | 1,251 | |||||||||||||||||
Property-related systems software |
| 1,604 | 37 | (163 | ) | | 1,478 | |||||||||||||||||
Vehicles |
| 475 | 278 | (127 | ) | | 626 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Other assets |
$ | 30,677 | $11,394 | $ | 11,993 | $ | (6,814 | ) | $ | 740 | $ | 47,990 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands of U.S. dollars) For the year ended December 31, 2019 |
Opening | Additions | Depreciation expense |
Translation adjustment |
Ending | |||||||||||||||
Building |
$ | 15,540 | $ | 9,002 | $ | (527 | ) | $ | 972 | $ | 24,987 | |||||||||
Furniture, computer and office equipment |
4,247 | 1,010 | (1,183 | ) | 198 | 4,272 | ||||||||||||||
Right-of-use assets(1) |
1,140 | 5 | (158 | ) | | 987 | ||||||||||||||
Leasehold improvements |
499 | | (68 | ) | | 431 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other assets |
$ | 21,426 | $ | 10,017 | $ | (1,936 | ) | $ | 1,170 | $ | 30,677 | |||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Right-of-use assets include leased space in office buildings with a carrying value of $3,862 (December 31, 2019 $987) and maintenance vehicles with a carrying value of $1,965 (December 31, 2019 nil). The remaining balance of right-of-use assets relates to office equipment. |
For the year ended December 31, 2020, the Company incurred $5,462 related to the expansion of its head office in Toronto, comprised of $4,774 for the acquisition of commercial condominium units and $688 for the development and construction of the new office space. The Company also incurred $4,072 of costs for technology hardware and software and office furniture for the new office space.
Depreciation expense for the year ended December 31, 2020 was $6,814 (2019 $1,936).
50 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
26. OTHER LIABILITIES
Other liabilities consist of the non-current portion of lease obligations and a put liability, as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Put liability(1) |
$ | | $ | 13,375 | ||||
Non-current portion of lease obligations(2) |
4,599 | 954 | ||||||
|
|
|
|
|||||
Total other liabilities |
$ | 4,599 | $ | 14,329 | ||||
|
|
|
|
(1) | The put liability was redeemed in full on March 4, 2020 in connection with the Companys acquisition and cancellation of 1,867,675 common shares (Note 28). |
(2) | The current portion of lease obligations is presented in amounts payable and accrued liabilities (Note 11). |
The Company has multiple office leases, maintenance vehicle leases and office equipment leases. Tricon has 15 leases for office space with fixed lease terms ranging from one to eight years remaining. The Companys property management operation, located in Orange County, California, leases 108 maintenance vehicles under five-year leases in connection with its property management operations. The Company has not entered into any lease modification arrangements with its landlords as a result of the COVID-19 pandemic.
The carrying value of the Companys lease obligations is as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Balance, beginning of year |
$ | 1,089 | $ | 1,204 | ||||
Initial recognition on Deemed Acquisition (Note 5) |
5,435 | | ||||||
Addition of lease obligation |
1,966 | | ||||||
Interest expense |
328 | 65 | ||||||
Cash payments |
(2,415 | ) | (180 | ) | ||||
|
|
|
|
|||||
Balance, end of year |
$ | 6,403 | $ | 1,089 | ||||
|
|
|
|
|||||
Current portion of lease obligations (Note 11) |
$ | 1,804 | $ | 135 | ||||
Non-current portion of lease obligations |
$ | 4,599 | $ | 954 |
As at December 31, 2020, the carrying value of the Companys lease obligations was $6,403 (December 31, 2019 $1,089) and the carrying value of the right-of-use asset was $6,018. During the year ended December 31, 2020, the Company incurred depreciation expense of $2,314 (2019 $158) on the right-of-use asset.
The present value of the minimum lease payments required for the leases over the next five years and thereafter is as follows:
(in thousands of U.S. dollars) |
||||
2021 |
$ | 2,053 | ||
2022 |
1,891 | |||
2023 |
1,231 | |||
2024 |
998 | |||
2025 |
465 | |||
2026 and thereafter |
551 | |||
|
|
|||
Minimum lease payments obligation |
7,189 | |||
Imputed interest included in minimum lease payments |
(786 | ) | ||
|
|
|||
Lease obligations |
$ | 6,403 | ||
|
|
The current portion of lease obligations is included in amounts payable and accrued liabilities, and the non-current portion of lease obligations is classified as other liabilities.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 51
27. DIVIDENDS
(in thousands of dollars, except per share amounts) | Dividend amount per share |
Total dividend amount |
Dividend reinvestment plan (DRIP) |
|||||||||||||||||||||||||||||
Date of declaration |
Record date | Payment date | Common shares outstanding |
CAD | USD(1) | CAD | USD(1) | CAD | USD(2) | |||||||||||||||||||||||
February 24, 2020 |
March 31, 2020 | April 15, 2020 | 192,772,071 | $ | 0.070 | $ | 0.049 | $ | 13,494 | $ | 9,512 | $ | 512 | $ | 369 | |||||||||||||||||
May 14, 2020 |
June 30, 2020 | July 15, 2020 | 192,848,390 | 0.070 | 0.051 | 13,499 | 9,906 | 1,773 | 1,302 | |||||||||||||||||||||||
August 4, 2020 |
September 30, 2020 | October 15, 2020 | 193,082,192 | 0.070 | 0.052 | 13,516 | 10,133 | 1,978 | 1,505 | |||||||||||||||||||||||
November 9, 2020 |
December 31, 2020 | January 15, 2021 | 193,544,915 | 0.070 | 0.055 | 13,548 | 10,641 | 1,780 | 1,407 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
$ | 54,057 | $ | 40,192 | $ | 6,043 | $ | 4,583 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
February 25, 2019 |
March 31, 2019 | April 15, 2019 | 143,442,251 | $ | 0.070 | $ | 0.052 | $ | 10,041 | $ | 7,514 | $ | 1,159 | $ | 870 | |||||||||||||||||
May 6, 2019 |
June 30, 2019 | July 15, 2019 | 194,389,386 | 0.070 | 0.053 | 13,607 | 10,398 | 1,097 | 842 | |||||||||||||||||||||||
August 6, 2019 |
September 30, 2019 | October 15, 2019 | 194,044,544 | 0.070 | 0.053 | 13,583 | 10,257 | 1,517 | 1,148 | |||||||||||||||||||||||
November 4, 2019 |
December 31, 2019 | January 15, 2020 | 194,328,744 | 0.070 | 0.054 | 13,603 | 10,474 | 1,581 | 1,212 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||
$ | 50,834 | $ | 38,643 | $ | 5,354 | $ | 4,072 | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
(1) | Dividends are issued and paid in Canadian dollars. For reporting purposes, amounts recorded in equity are translated to U.S. dollars using the daily exchange rate on the date of record. Dividends payable of $10,641 recorded on the Companys balance sheet are translated to U.S. dollars using the period-end exchange rate and include $20 related to restricted shares. |
(2) | Dividends reinvested are translated to U.S. dollars using the daily exchange rate on the date common shares are issued. |
The Company has a Dividend Reinvestment Plan (DRIP) under which eligible shareholders may elect to have their cash dividends automatically reinvested into additional common shares. These additional shares are issued from treasury (or purchased in the open market) at a discount, in the case of treasury issuances, of up to 5% of the Average Market Price, as defined under the DRIP, of the common shares as of the dividend payment date. If common shares are purchased in the open market, they are priced at the average weighted cost to the Company of the shares purchased.
Brokerage, commissions and service fees are not charged to shareholders for purchases or withdrawals of the Companys shares under the DRIP, and all DRIP administrative costs are assumed by the Company.
For the year ended December 31, 2020, 584,974 common shares were issued under the DRIP (2019 491,716) for a total amount of $4,388 (2019 $3,793).
52 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
28. SHARE CAPITAL
The Company is authorized to issue an unlimited number of common shares. The common shares of the Company do not have par value.
As of December 31, 2020, there were 193,544,915 common shares issued by the Company (December 31, 2019 194,328,744), of which 193,175,802 were outstanding (December 31, 2019 194,021,133) and 369,113 were reserved to settle restricted share awards in accordance with the Companys Restricted Share Plan (December 31, 2019 307,611) (Note 30).
(in thousands of dollars) |
December 31, 2020 | December 31, 2019 | ||||||||||||||||||||||
Number of shares issued (repurchased) |
Share capital | Number of shares issued (repurchased) |
Share capital | |||||||||||||||||||||
USD | CAD | USD | CAD | |||||||||||||||||||||
Beginning balance |
194,021,133 | $ | 1,201,061 | $ | 1,529,568 | 143,011,130 | $ | 793,521 | $ | 988,711 | ||||||||||||||
Shares issued to acquire Starlight U.S. Multi-Family (No. 5) Core Fund |
| | | 50,779,311 | 405,491 | 537,967 | ||||||||||||||||||
Shares repurchased under put rights on common shares issued to acquire Starlight U.S. Multi-Family (No. 5) Core Fund(1) |
(1,867,675 | ) | (14,922 | ) | (19,797 | ) | | | | |||||||||||||||
Shares issued under DRIP(2) |
584,974 | 4,388 | 5,844 | 491,716 | 3,793 | 5,046 | ||||||||||||||||||
Stock options exercised(3) |
291,832 | 1,615 | 2,133 | 73,263 | 258 | 340 | ||||||||||||||||||
Normal course issuer bid (NCIB) |
| | | (495,402 | ) | (3,067 | ) | (3,906 | ) | |||||||||||||||
Deferred share units exercised(4) |
207,040 | 1,362 | 1,791 | 223,328 | 1,555 | 2,056 | ||||||||||||||||||
Debentures conversion |
| | | 9,560 | 100 | 135 | ||||||||||||||||||
Shares repurchased and reserved for restricted share awards(5) |
(61,502 | ) | (541 | ) | (694 | ) | (71,773 | ) | (590 | ) | (781 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Ending balance |
193,175,802 | $ | 1,192,963 | $ | 1,518,845 | 194,021,133 | $ | 1,201,061 | $ | 1,529,568 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | On March 4, 2020, the Company repurchased 1,867,675 common shares as a result of holders exercising their put rights in connection with certain shares issued on June 11, 2019 in consideration for the acquisition of Starlight U.S. Multi-Family (No. 5) Core Fund. The fair value of the Companys common shares was $7.99 (C$10.60) per share on the acquisition date and $8.70 (C$11.65) per share on the exercise date. |
(2) | In 2020, 584,974 common shares were issued under the DRIP at an average price of $7.50 (C$9.99) per share. |
(3) | In 2020, 644,717 vested stock options were exercised and settled by issuing 291,832 common shares. |
(4) | In 2020, 207,040 common shares were issued for deferred share units (DSUs) redeemed at an average price of $6.58 (C$8.65) per share. |
(5) | In 2020, 61,502 shares were reserved at $8.80 (C$11.28) per share in order to settle restricted share awards granted to employees in 2020 and DRIP with respect to restricted share awards granted in prior years. The restricted shares granted in 2020 will vest on the 10th anniversary of the grant date. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 53
29. EARNINGS PER SHARE
Basic
Basic earnings per share is calculated by dividing net income attributable to shareholders of Tricon by the sum of the weighted average number of shares outstanding and vested deferred share units during the period.
(in thousands of U.S. dollars, except per share amounts which are in U.S. dollars) |
||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Net income |
$ | 116,413 | $ | 114,135 | ||||
Non-controlling interest |
3,091 | 2,573 | ||||||
|
|
|
|
|||||
Net income attributable to shareholders of Tricon |
$ | 113,322 | $ | 111,562 | ||||
|
|
|
|
|||||
Weighted average number of common shares outstanding |
192,973,343 | 171,427,128 | ||||||
Adjustments for vested units |
1,653,784 | 1,308,648 | ||||||
|
|
|
|
|||||
Weighted average number of common shares outstanding for basic earnings per share |
194,627,127 | 172,735,776 | ||||||
|
|
|
|
|||||
Basic earnings per share |
$ | 0.58 | $ | 0.65 | ||||
|
|
|
|
Diluted
Diluted earnings per share is calculated by adjusting the weighted average number of shares outstanding to assume conversion of all potentially dilutive shares. The Company has five categories of potentially dilutive shares: stock options (Note 30), restricted shares (Note 28), deferred share units (Note 30), convertible debentures (Note 18) and the preferred units issued by the Affiliate that are exchangeable into the common shares of the Company (Note 19). For the stock options, the number of dilutive shares is based on the number of shares that could have been acquired at fair value with the assumed proceeds, if any, from their exercise (determined using the average market price of the Companys shares for the period then ended). For restricted shares and deferred share units, the number of dilutive shares is equal to the total number of unvested restricted shares and deferred share units. For the convertible debentures and exchangeable preferred units, the number of dilutive shares is based on the number of common shares into which the elected amount would then be convertible or exchangeable. The number of shares calculated as described above is comparable to the number of shares that would have been issued assuming the vesting of the stock compensation arrangement, the conversion of debentures and the exchange of preferred units.
Stock options, restricted shares and deferred share units
For the year ended December 31, 2020, the Companys stock compensation plans resulted in 1,168,346 dilutive share units (2019 1,859,639), given that it would be advantageous to the holders to exercise their associated rights to acquire common shares, as the exercise prices of these potential shares are below the Companys average market share price of $7.41 (C$9.94) for the period. Restricted shares and deferred share units are always considered dilutive as there is no price to the holder associated with receiving or exercising their entitlement, respectively.
Convertible debentures
For the year ended December 31, 2020, the Companys 2022 convertible debentures were anti-dilutive, as debentures interest expense, net of tax, and the fair value gain on derivative financial instruments would result in increased earnings per share upon conversion. Therefore, in computing the diluted weighted average shares outstanding and the associated earnings per share amount for the year ended December 31, 2020, the impact of the 2022 convertible debentures was excluded (2019 included).
54 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Preferred units issued by the Affiliate
For the year ended December 31, 2020, the impact of exchangeable preferred units of Tricon PIPE LLC (Note 19) was anti-dilutive, as the associated interest expense, net of tax, and the fair value loss on derivative financial instruments would result in increased earnings per share upon the exchange of the underlying preferred units. Therefore, in computing the diluted weighted average common shares outstanding and the associated earnings per share amount for the year ended December 31, 2020, the impact of the preferred units was excluded (2019 N/A).
(in thousands of U.S. dollars, except per share amounts which are in U.S. dollars) |
||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Net income attributable to shareholders of Tricon |
$ | 113,322 | $ | 111,562 | ||||
Adjustment for convertible debentures interest expense net of tax |
| 11,161 | ||||||
Adjustment for preferred units interest expense net of tax |
| | ||||||
Fair value gain on derivative financial instruments and other liabilities |
| (3,279 | ) | |||||
|
|
|
|
|||||
Adjusted net income attributable to shareholders of Tricon |
$ | 113,322 | $ | 119,444 | ||||
|
|
|
|
|||||
Weighted average number of common shares outstanding |
194,627,127 | 172,735,776 | ||||||
Adjustments for stock compensation |
1,168,346 | 1,859,639 | ||||||
Adjustments for convertible debentures |
| 16,485,713 | ||||||
Adjustments for preferred units |
| | ||||||
|
|
|
|
|||||
Weighted average number of common shares outstanding for diluted earnings per share |
195,795,473 | 191,081,128 | ||||||
|
|
|
|
|||||
Diluted earnings per share |
$ | 0.58 | $ | 0.63 | ||||
|
|
|
|
30. COMPENSATION EXPENSE
The breakdown of compensation expense, including the annual incentive plan (AIP) and long-term incentive plan (LTIP) related to various compensation arrangements, is set out below. AIP awards include both short-term (cash and one-year DSUs) and long-term (three-year DSUs, stock options, restricted shares and PSUs) incentives.
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Salaries and benefits |
$ | 21,451 | $ | 19,198 | ||||
Annual incentive plan (AIP) |
17,787 | 13,855 | ||||||
Long-term incentive plan (LTIP) |
862 | 4,628 | ||||||
|
|
|
|
|||||
Total compensation expense |
$ | 40,100 | $ | 37,681 | ||||
|
|
|
|
The changes to transactions of the various cash-settled and equity-settled arrangements during the year are detailed in the sections below.
Annual incentive plan
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Cash component |
$ | 12,088 | $ | 9,806 | ||||
Restricted shares, share units and stock options |
5,699 | 4,049 | ||||||
|
|
|
|
|||||
Total AIP expense |
$ | 17,787 | $ | 13,855 | ||||
|
|
|
|
TRICON RESIDENTIAL 2020 ANNUAL REPORT 55
The Companys AIP provides for an aggregate bonus pool based on the sum of all employees individual AIP targets. The portion of the pool attributable to senior executive management is market-benchmarked and subject to an adjustment factor, as approved by the Board, of between 50% and 150%, based on achievement of Company performance objectives determined by the Board at the beginning of each year. The final pool is then allocated among employees based on individual and collective performance. AIP awards will be made in cash and equity-based grants, with the proportion of equity-based awards being correlated to the seniority of an individuals role within the Company.
Cash component
For the year ended December 31, 2020, the Company recognized $12,088 in cash-based AIP expense (2019 $9,806), of which $11,457 was paid in cash in December 2020 (2019 $9,786) and $631 remained payable (2019 $20) as at December 31, 2020. During the year, the Company paid total cash of $11,477 (2019 $10,215) in connection with the AIP, including $20 of amounts payable from the prior year, which is reflected in the statement of cash flows.
Restricted shares, share units and stock options
For the year ended December 31, 2020, the Company recognized $5,699 in equity-based AIP expense (2019 $4,049), of which $1,631 relates to performance share units (PSUs), deferred share units (DSUs), stock options and restricted shares granted in December 2020.
The remaining $4,068 relates to the amortization of PSUs, DSUs, stock options and restricted shares granted in prior years, along with the revaluation of PSUs at each reporting date as the total liability amount is dependent on the Companys share price.
Long-term incentive plan
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Cash component |
$ | (2,051 | ) | $ | 2,843 | |||
Share units and stock options |
2,913 | 1,785 | ||||||
|
|
|
|
|||||
Total LTIP expense |
$ | 862 | $ | 4,628 | ||||
|
|
|
|
Cash component
A liability for cash-component LTIP awards is accrued based on expected performance fees that would be generated from the fair value of the assets within each Investment Vehicle but disbursed only when such performance fees are earned and recognized as revenue. Changes in LTIP are primarily caused by changes to fair values of investments in for-sale housing, which result from timing and cash flow changes at the project level of each Investment Vehicle, and changing business conditions.
For the year ended December 31, 2020, the Company decreased its accrual related to cash-component LTIP by $2,051 (2019 increase of $2,843) as a result of a decrease in expected future performance fees from Investment Vehicles that will be paid to management when cash is received from each investment over time.
The following table summarizes the movement in the LTIP liability:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Balance, beginning of year |
$ | 21,409 | $ | 21,407 | ||||
LTIP (recovery) expense |
(2,051 | ) | 2,843 | |||||
Payments |
(1,579 | ) | (3,868 | ) | ||||
Translation adjustment |
151 | 1,027 | ||||||
|
|
|
|
|||||
Balance, end of year |
$ | 17,930 | $ | 21,409 | ||||
|
|
|
|
Share units and stock options
For the year ended December 31, 2020, the Company recorded $2,913 in equity-based LTIP expense (2019 $1,785), which relates to DSUs and stock options granted in prior years. LTIP expense related to income from THP1 US (a for-sale housing investment) is paid in DSUs vesting in equal tranches over a three-year period commencing on the anniversary date of each grant, pursuant to the LTIP as amended on May 6, 2019. LTIP DSU awards prior to this LTIP amendment date vested equally over a five-year period commencing on the anniversary of each grant. Compensation expense related to the stock options is recognized on a graded vesting basis. No LTIP expense was recognized relating to current-year entitlements for the year ended December 31, 2020.
56 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Stock option plan
For the year ended December 31, 2020, the Company recorded a stock option expense of $2,321 (2019 $764), comprised of $90 of AIP expense (2019 $173) and $2,231 of LTIP expense (2019 $591).
The following table summarizes the movement in the stock option plan during the specified periods:
For the years ended December 31 | 2020 | 2019 | ||||||||||||||
Number of options |
Weighted average exercise price (CAD) |
Number of options |
Weighted average exercise price (CAD) |
|||||||||||||
Opening balance outstanding |
4,572,010 | $ | 9.24 | 4,823,960 | $ | 9.18 | ||||||||||
Granted |
199,380 | 11.50 | | | ||||||||||||
Exercised |
(644,717 | ) | 7.87 | (215,450 | ) | 7.47 | ||||||||||
Cancelled |
(1,750,334 | ) | 8.55 | | | |||||||||||
Forfeited |
(135,000 | ) | 9.74 | (36,500 | ) | 11.10 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Ending balance outstanding |
2,241,339 | $ | 10.34 | 4,572,010 | $ | 9.24 | ||||||||||
|
|
|
|
|
|
|
|
The following table presents the inputs used to value the stock options granted in 2020:
For the year ended December 31 |
2020 | |||
Risk-free interest rate (%) |
0.45 | |||
Expected option life (years) |
4.97 | |||
Expected volatility (%) |
27.11 | |||
Average share price (CAD) during the year |
9.93 | |||
Weighted average exercise price (CAD) |
11.50 |
The following table summarizes the stock options outstanding as at December 31, 2020:
Grant date |
Expiration date |
December 31, 2020 | ||||||||||||
Options outstanding | Options exercisable | Exercise price of outstanding options (CAD) |
||||||||||||
November 14, 2016 |
November 14, 2023 | 650,000 | 650,000 | $ | 8.85 | |||||||||
December 15, 2017 |
December 15, 2024 | 965,000 | 965,000 | 11.35 | ||||||||||
December 17, 2018 |
December 17, 2025 | 426,959 | 284,634 | 9.81 | ||||||||||
December 15, 2020 |
December 15, 2027 | 199,380 | | 11.50 | ||||||||||
|
|
|
|
|
|
|||||||||
Total |
2,241,339 | 1,899,634 | $ | 10.34 | ||||||||||
|
|
|
|
|
|
AIP liability is recorded within amounts payable and accrued liabilities, and the equity component is included in the contributed surplus. The breakdown is presented below.
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Amounts payable and accrued liabilities (Note 11) |
$ | 7,120 | $ | 2,742 | ||||
Equity contributed surplus |
8,755 | 7,115 | ||||||
|
|
|
|
|||||
Total AIP |
$ | 15,875 | $ | 9,857 | ||||
|
|
|
|
LTIP liability and equity components are presented on the balance sheet as follows:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
LTIP liability |
$ | 17,930 | $ | 21,409 | ||||
Equity contributed surplus |
9,557 | 11,872 | ||||||
|
|
|
|
|||||
Total LTIP |
$ | 27,487 | $ | 33,281 | ||||
|
|
|
|
TRICON RESIDENTIAL 2020 ANNUAL REPORT 57
31. SEGMENTED INFORMATION
In accordance with IFRS 8, Operating Segments (IFRS 8), the Company discloses information about its reportable segments based upon the measures used by management in assessing the performance of those reportable segments. The Company evaluates segment performance based on the revenue and net income of each operating segment.
Tricon is comprised of four operating segments and five reportable segments. The Companys corporate office provides support functions, and therefore, it does not represent an operating segment but rather it is included as a reportable segment. The reportable segments are business units offering different products and services, and are managed separately due to their distinct natures although they are related and complementary.
These five reportable segments have been determined by the Companys chief operating decision-makers.
| Single-Family Rental business includes owning and operating single-family rental homes primarily within major cities in the U.S. Sun Belt. |
| Multi-Family Rental business includes owning and operating garden-style multi-family rental properties primarily in the U.S. Sun Belt and condominium-quality rental apartments in downtown Toronto. The Selby, a Canadian multi-family rental property, is included within this segment; however, given that it is an equity-accounted investment, its operational results are presented as a single line within this segment. |
| Residential Development business includes designing and developing premier multi-family rental properties in Toronto. Canadian development properties (The James and The Shops of Summerhill) and the Companys remaining equity-accounted Canadian multi-family development activities are included in this segment. The segment also includes Tricons legacy investments in for-sale housing developments. |
| Private Funds and Advisory business includes providing asset management, property management and development management services. The Companys asset management services are provided to Investment Vehicles that own the single-family rental homes, multi-family rental properties and residential developments described above. The Companys property management function generates property management fees, construction management fees and leasing commissions through its technology-enabled platform used to operate the Companys rental portfolio. In addition, Tricon earns market-based development management fees from its residential developments in the U.S. and Canada. |
| Corporate activities include providing support functions in the areas of accounting, treasury, credit management, information technology, legal, and human resources. Certain corporate costs such as directly identifiable compensation expense incurred on behalf of the Companys operating segments are allocated to each operating segment, where appropriate. Certain property management activities are also considered as part of corporate-level costs for the purpose of segment reporting. Those costs include salaries of employees engaged in leasing, acquisition, disposition and other property management-related activities. |
Any direct property-level operating expenses are included in the net operating income of the single-family rental and multi-family rental businesses to which they belong.
The financial reporting changes to the Companys basis of preparation, effective January 1, 2020 and as outlined in Note 2, have been applied on a prospective basis in accordance with the relevant guidance of IFRS 10 and, as such, the presentation of comparative periods reflects Investment Entity Accounting as previously reported.
58 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Inter-segment revenues adjustments
Inter-segment revenues are determined under terms that approximate market value. For the year ended December 31, 2020, the adjustment to external revenues when determining segmented revenues consists of property management revenues earned from consolidated entities totalling $44,569 and development revenues earned from consolidated entities totalling $740, which were eliminated on consolidation to arrive at the Companys consolidated revenues in accordance with IFRS.
(in thousands of U.S. dollars) | ||||||||||||||||||||||||
For the year ended December 31, 2020 |
Single-Family Rental(1) |
Multi-Family Rental(1) |
Residential Development(1) |
Private Funds and Advisory(1) |
Corporate(1) | Consolidated results |
||||||||||||||||||
Revenue from rental properties |
$ | 366,982 | $ | 111,205 | $ | | $ | | $ | | $ | 478,187 | ||||||||||||
Direct operating expenses |
(121,242 | ) | (48,296 | ) | | | | (169,538 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net operating income from rental properties |
245,740 | 62,909 | | | | 308,649 | ||||||||||||||||||
Revenue from private funds and advisory services |
| | | 34,090 | | 34,090 | ||||||||||||||||||
Income from investments in Canadian multi-family developments |
| 746 | 13,378 | | | 14,124 | ||||||||||||||||||
Other income from Canadian development properties |
| | 791 | | | 791 | ||||||||||||||||||
Loss from investments in for-sale housing |
| | (61,776 | ) | | | (61,776 | ) | ||||||||||||||||
Property management overhead |
| | | | (22,654 | ) | (22,654 | ) | ||||||||||||||||
Compensation expense |
| | | (11,652 | ) | (28,448 | ) | (40,100 | ) | |||||||||||||||
General and administration expense |
(9,101 | ) | (2,111 | ) | | (879 | ) | (11,478 | ) | (23,569 | ) | |||||||||||||
Other (expense) income |
(3,173 | ) | | | 1,774 | | (1,399 | ) | ||||||||||||||||
Interest expense |
(101,574 | ) | (33,464 | ) | (524 | ) | | (35,048 | ) | (170,610 | ) | |||||||||||||
Fair value gain (loss) on rental properties |
220,849 | (22,535 | ) | | | | 198,314 | |||||||||||||||||
Fair value loss on derivative financial instruments and other liabilities |
(39 | ) | | | | (7,422 | ) | (7,461 | ) | |||||||||||||||
Transaction costs |
(24 | ) | (2,409 | ) | | | (11,583 | ) | (14,016 | ) | ||||||||||||||
Amortization and depreciation expense |
| (22 | ) | | (3,079 | ) | (7,747 | ) | (10,848 | ) | ||||||||||||||
Realized and unrealized foreign exchange gain (loss) |
| 4 | | | (170 | ) | (166 | ) | ||||||||||||||||
Net change in fair value of limited partners interests in rental business |
(50,581 | ) | | | | | (50,581 | ) | ||||||||||||||||
Income tax (expense) recovery |
(319 | ) | 5 | 7,973 | (3 | ) | (44,031 | ) | (36,375 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 301,778 | $ | 3,123 | $ | (40,158 | ) | $ | 20,251 | $ | (168,581 | ) | $ | 116,413 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Financial information for each segment is presented on a consolidated basis. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 59
(in thousands of U.S. dollars) For the year ended December 31, 2019 |
Single-Family Rental |
Multi-Family Rental |
Residential Development |
Private Funds and Advisory |
Corporate(1) | Consolidated results |
||||||||||||||||||
Revenue from private funds and advisory services |
$ | | $ | | $ | | $ | 39,895 | $ | | $ | 39,895 | ||||||||||||
Income from investments in for-sale housing |
| | 9,646 | | | 9,646 | ||||||||||||||||||
Compensation expense |
| | | | (37,681 | ) | (37,681 | ) | ||||||||||||||||
General and administration expense |
| | | | (11,683 | ) | (11,683 | ) | ||||||||||||||||
Interest expense |
| | | | (32,439 | ) | (32,439 | ) | ||||||||||||||||
Fair value gain on derivative financial instruments and other liabilities |
| | | | 2,961 | 2,961 | ||||||||||||||||||
Transaction costs |
| | | | (32,626 | ) | (32,626 | ) | ||||||||||||||||
Amortization and depreciation expense |
| | | | (6,274 | ) | (6,274 | ) | ||||||||||||||||
Realized and unrealized foreign exchange gain |
| | | | 42 | 42 | ||||||||||||||||||
Investment income Tricon American Homes |
162,193 | | | | | 162,193 | ||||||||||||||||||
Investment income Tricon Lifestyle Rentals |
| 13,508 | 11,754 | | 9,718 | 34,980 | ||||||||||||||||||
Income tax expense |
| | | | (14,879 | ) | (14,879 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 162,193 | $ | 13,508 | $ | 21,400 | $ | 39,895 | $ | (122,861 | ) | $ | 114,135 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Investment income from Tricon Lifestyle Rentals assets held for sale is included in the Corporate column. |
60 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
32. RELATED PARTY TRANSACTIONS AND BALANCES
Related parties include subsidiaries, associates, joint ventures, structured entities, key management personnel, the Board of Directors (Directors), immediate family members of key management personnel and Directors, and entities which are directly or indirectly controlled by, jointly controlled by or significantly influenced by key management personnel, Directors or their close family members.
In the normal course of operations, the Company executes transactions on market terms with related parties that have been measured at the exchange value and are recognized in the consolidated financial statements, including, but not limited to: asset management fees, performance fees and incentive distributions; loans, interest and non-interest bearing deposits; purchase and sale agreements; capital commitments to Investment Vehicles; and development of residential real estate assets. In connection with the Investment Vehicles, the Company has unfunded capital commitments of $199,952 as at December 31, 2020. Transactions and balances between consolidated entities are fully eliminated upon consolidation. Transactions and balances with unconsolidated structured entities are disclosed in Note 19.
Transactions with related parties
The following table lists the related party balances included within the consolidated financial statements.
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Revenue from private funds and advisory services |
$ | 34,090 | $ | 39,895 | ||||
Income from investments in Canadian multi-family developments |
14,124 | | ||||||
(Loss) income from investments in for-sale housing |
(61,776 | ) | 9,646 | |||||
Other expense |
(3,173 | ) | | |||||
Investment income Tricon American Homes |
| 162,193 | ||||||
Investment income Tricon Lifestyle Rentals |
| 34,980 | ||||||
|
|
|
|
|||||
Net (loss) income recognized from related parties |
$ | (16,735 | ) | $ | 246,714 | |||
|
|
|
|
Balances arising from transactions with related parties
The items set out below are included on various line items in the Companys consolidated financial statements.
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Receivables from related parties included in amounts receivable |
||||||||
Contractual fees and other receivables from investments managed |
$ | 8,855 | $ | 5,404 | ||||
Employee relocation housing loans(1) |
2,001 | 2,065 | ||||||
Loan receivables from portfolio investments |
13,937 | 16,757 | ||||||
Annual incentive plan(2) |
15,875 | 9,857 | ||||||
Long-term incentive plan(2) |
27,487 | 33,281 | ||||||
Dividends payable |
440 | 399 | ||||||
Other payables to related parties included in amounts payable and accrued liabilities |
972 | 161 |
(1) | The employee relocation housing loans are non-interest bearing for a term of ten years, maturing between 2024 and 2028. |
(2) | Balances from compensation arrangements are due to employees deemed to be key management of the Company. |
The receivables are unsecured and non-interest bearing. There are no provisions recorded against receivables from related parties at December 31, 2020 (December 31, 2019 nil).
TRICON RESIDENTIAL 2020 ANNUAL REPORT 61
Key management compensation
Key management includes the Named Executive Officers (NEOs), who are the Chief Executive Officer, Chief Financial Officer and the three other most highly-compensated executive officers or the three most highly compensated individuals acting in a similar capacity at the end of the financial year. Compensation paid and awarded to key management for employee services is based on employment agreements and is as follows:
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Total salaries and benefits |
$ | 2,090 | $ | 2,007 | ||||
Total AIP |
7,955 | 7,725 | ||||||
Total LTIP |
740 | 2,590 | ||||||
|
|
|
|
|||||
Total key management compensation |
$ | 10,785 | $ | 12,322 | ||||
|
|
|
|
33. FINANCIAL RISK MANAGEMENT
The Company is exposed to the following risks as a result of holding financial instruments: market risk (i.e., interest rate risk, foreign currency risk and other price risk that may impact the fair value of financial instruments), credit risk and liquidity risk. The following is a description of these risks and how they are managed.
Market risk
Market risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices. Market risk includes the risk of changes in interest rates, foreign currency rates and changes in market prices due to other factors, such as changes in equity prices or credit spreads. The Company manages market risk from foreign currency assets and liabilities and the impact of changes in currency exchange rates and interest rates by funding assets with financial liabilities in the same currency and with similar interest rate characteristics, and by holding financial contracts such as interest rate derivatives to minimize residual exposures.
The sensitivities to market risks included below are based on a change in one factor while holding all other factors constant. In practice, this is unlikely to occur, and changes in some of the factors may be correlated for example, changes in interest rates and changes in foreign currency rates.
Financial instruments held by the Company that are subject to market risk include other financial assets, borrowings and derivative instruments such as interest rate cap contracts.
Interest rate risk
Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The observable impacts on the fair values and future cash flows of financial instruments that can be directly attributable to interest rate risk include changes in the net income from financial instruments whose cash flows are determined with reference to floating interest rates and changes in the value of financial instruments whose cash flows are fixed in nature.
The Companys assets largely consist of long-term interest-sensitive physical real estate assets. Accordingly, the Companys financial liabilities consist primarily of long-term fixed-rate debt or floating-rate debt that has been swapped with interest rate derivatives. These financial liabilities are recorded at their amortized cost. The Company also holds interest rate caps to limit its exposure to increases in interest rates on floating-rate debt that has not been swapped, and sometimes holds interest rate contracts to lock in fixed rates on anticipated future debt issuances and as an economic hedge against the changes in the value of long-term interest-sensitive physical real estate assets that have not been otherwise matched with fixed-rate debt. Borrowings issued at variable rates expose the Company to cash flow interest rate risk. To limit its exposure to interest rate risk, the Company has a mixed portfolio of fixed-rate and variable-rate debt, with $3,152,455 in fixed-rate debt and $1,011,612 in variable-rate debt as at December 31, 2020. If interest rates had been 50 basis points higher or lower, with all other variables held constant, interest expense would have increased (decreased) by:
For the years ended December 31 | 2020 | 2019 | ||||||||||||||
(in thousands of U.S. dollars) |
50 bps increase | 50 bps decrease | 50 bps increase | 50 bps decrease | ||||||||||||
Interest expense |
$ | 6,791 | $ | (4,585 | ) | $ | 1,415 | $ | (1,415 | ) |
62 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
Foreign currency risk
Changes in foreign currency rates will impact the carrying value of financial instruments denominated in currencies other than the U.S. dollar, which is the functional and presentation currency of the Company. The Company has exposure to monetary and non-monetary foreign currency risk due to the effects of changes in foreign exchange rates related to consolidated Canadian subsidiaries, equity-accounted investments, and cash and debt in Canadian dollars held at the corporate level. The Company manages foreign currency risk by raising equity in Canadian dollars and by matching its principal cash outflows to the currency in which the principal cash inflows are denominated.
The impact of a 1% increase or decrease in the Canadian dollar exchange rate would result in the following impacts to assets and liabilities:
December 31, 2020 | December 31, 2019 | |||||||||||||||
(in thousands of U.S. dollars) |
1% increase | 1% decrease | 1% increase | 1% decrease | ||||||||||||
Assets |
||||||||||||||||
Investments in Canadian multi-family developments |
$ | 954 | $ | (954 | ) | $ | | $ | | |||||||
Canadian development properties |
1,107 | (1,107 | ) | | | |||||||||||
Investments in for-sale housing |
6 | (6 | ) | 54 | (54 | ) | ||||||||||
Investments Tricon Lifestyle Rentals |
| | 969 | (969 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 2,067 | $ | (2,067 | ) | $ | 1,023 | $ | (1,023 | ) | |||||||
|
|
|
|
|
|
|
|
|||||||||
Liabilities |
||||||||||||||||
Canadian debt |
$ | 715 | $ | (715 | ) | $ | 112 | $ | (112 | ) | ||||||
Other liabilities |
| | 134 | (134 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 715 | $ | (715) | $ | 246 | $ | (246) | |||||||||
|
|
|
|
|
|
|
|
Foreign exchange volatility is already embedded in the fair value of derivative financial instruments (Note 20), and therefore is excluded from the sensitivity calculations above.
Other price risk
Other price risk is the risk of variability in fair value due to movements in equity prices or other market prices such as commodity prices and credit spreads. The Company does not hold any financial instruments that are exposed to equity price risk including equity securities and equity derivatives.
Credit risk
Credit risk is the risk that one party to a financial instrument will cause financial loss for the other party by failing to discharge an obligation. Management believes the credit risk on cash is low because the counterparties are banks with high credit ratings.
Credit risk arises from the possibility that residents may experience financial difficulty and be unable to fulfill their lease commitments. A provision for bad debt (or expected credit loss) is taken for all anticipated collectability risks. The Company also manages credit risk by performing resident underwriting due diligence during the leasing process. As at December 31, 2020, the Company had rent receivable of $4,274 (December 31, 2019 N/A), net of bad debt, which adequately reflects the Companys credit risk.
The Company has no significant concentrations of credit risk and its exposure to credit risk arises through loans and receivables which are due primarily from associates. The loans and receivables due from associates are subject to the risk that the underlying real estate assets may not generate sufficient cash inflows in order to recover them. The Company manages this risk by:
| Ensuring a due diligence process is conducted on each investment prior to funding; |
| Approving all loan disbursements by management; |
| Approving of total loan facilities by the Investment Committee; and |
| Actively monitoring the loan portfolio and initiating recovery procedures when necessary. |
The Company assesses all counterparties, including its partners, for credit risk before contracting with them. The Company does not include any collateral or other credit risk enhancers, which may reduce the Companys exposure.
The Company provides loans to land developers, which are represented as debt investments. The credit quality of these investments is based on the financial performance of the underlying real estate assets. For those assets that are not past due, it is believed that the capital repayments and interest payments will be made in accordance with the agreed terms and conditions. No terms or conditions have been renegotiated.
At December 31, 2020, the Companys exposure to credit risk arising from its investment in debt instruments was $13,937 (December 31, 2019 $16,757). Through the equity portion of its investments, the Company is also indirectly exposed to credit risk arising on loans advanced by investees to individual real estate development projects.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 63
Liquidity risk
The real estate industry is highly capital intensive. Liquidity risk is the risk that the Company may have difficulty in meeting obligations associated with its financial liabilities as they fall due. Liquidity risk also includes the risk of not being able to liquidate assets in a timely manner at a reasonable price. The Companys liquidity risk management includes maintaining sufficient cash on hand and the availability of funding through an adequate amount of committed credit facilities, as well as performing periodic cash flow forecasts to ensure the Company has sufficient cash to meet operational and financing costs. The Companys primary source of liquidity consists of cash and other financial assets, net of deposits and other associated liabilities, and undrawn available credit facilities. Cash flow generated from operating the rental property portfolio represents the primary source of liquidity used to service the interest on the property-level debt and fund direct property operating expenses, as well as reinvest in the portfolio through capital expenditures.
The Company is subject to the risks associated with debt financing, including the ability to refinance indebtedness at maturity. The Company believes these risks are mitigated through the use of long-term debt secured by high-quality assets, by maintaining certain debt levels that are set by management, and by staggering maturities over an extended period.
Despite the Companys prudent liquidity management, the ongoing COVID-19 pandemic has introduced new challenges to the business environment which called for a necessary reassessment of its impact on the Companys cash flow, earnings and balance sheet profile. Current lending markets are re-evaluating capital allocations, and this may affect new loan originations by reducing the availability of funds or increasing the cost of interest. To date, there has not been any indication that existing credit facilities or Tricons ability to originate new debt has been impacted by the COVID-19 pandemic. During the year ended December 31, 2020, Tricon raised $993,934 of gross proceeds through two securitization transactions which reduced the Companys effective interest rate and extended the weighted average maturity of its debt.
The following tables present the contractual maturities of the Companys financial liabilities at December 31, 2020 and December 31, 2019, excluding remaining unamortized deferred financing fees and debt discount:
(in thousands of U.S. dollars) As at December 31, 2020 |
Due on demand and within the year |
From 1 to 2 years |
From 3 to 4 years |
From 5 years and later |
Total | |||||||||||||||
Liabilities |
||||||||||||||||||||
Debt(1) |
$ | 274,526 | $ | 1,236,540 | $ | 1,325,709 | $ | 1,327,292 | $ | 4,164,067 | ||||||||||
Other liabilities |
| 3,122 | 1,463 | 551 | 5,136 | |||||||||||||||
Limited partners interests in rental business |
| | | 356,305 | 356,305 | |||||||||||||||
Convertible debentures |
| 172,400 | | | 172,400 | |||||||||||||||
Derivative financial instruments(2) |
| | | 45,494 | 45,494 | |||||||||||||||
Due to Affiliate |
| | | 300,000 | 300,000 | |||||||||||||||
Amounts payable and accrued liabilities |
98,290 | | | | 98,290 | |||||||||||||||
Resident security deposits |
45,157 | | | | 45,157 | |||||||||||||||
Dividends payable |
10,641 | | | | 10,641 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 428,614 | $ | 1,412,062 | $ | 1,327,172 | $ | 2,029,642 | $ | 5,197,490 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | The contractual maturities reflect the maturity dates after all extensions have been exercised. The Company intends to exercise the extension options available on all loans. |
(2) | Includes the exchange/prepayment option related to Due to Affiliate (Note 20). Excludes the conversion and redemption options related to the 2022 convertible debentures as the fair value is an asset to the Company as at December 31, 2020. |
(in thousands of U.S. dollars) As at December 31, 2019 |
Due on demand and within the year |
From 1 to 2 years |
From 3 to 4 years |
From 5 yearsand later |
Total | |||||||||||||||
Liabilities |
||||||||||||||||||||
Debt |
$ | 284 | $ | 297,605 | $ | 10,264 | $ | | $ | 308,153 | ||||||||||
Other liabilities |
13,375 | 311 | 374 | 269 | 14,329 | |||||||||||||||
Convertible debentures |
| 172,400 | | | 172,400 | |||||||||||||||
Derivative financial instruments |
| 657 | | | 657 | |||||||||||||||
Amounts payable and accrued liabilities |
26,190 | | | | 26,190 | |||||||||||||||
Dividends payable |
10,474 | | | | 10,474 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 50,323 | $ | 470,973 | $ | 10,638 | $269 | $ | 532,203 | |||||||||||
|
|
|
|
|
|
|
|
|
|
64 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
The future repayments of principal and interest on financial liabilities are as follows, excluding remaining unamortized deferred financing fees and debt discount:
(in thousands of U.S. dollars) As at December 31, 2020 |
Within the year |
From 1 to 2 years |
From 3 to 4 years |
From 5 years and later |
Total | |||||||||||||||
Principal |
||||||||||||||||||||
Debt(1),(2) |
$ | 274,526 | $ | 1,236,540 | $ | 1,325,709 | $ | 1,327,292 | $ | 4,164,067 | ||||||||||
Convertible debentures |
| 172,400 | | | 172,400 | |||||||||||||||
Due to Affiliate |
| | | 300,000 | 300,000 | |||||||||||||||
Interest |
||||||||||||||||||||
Debt(1) |
126,939 | 194,297 | 117,017 | 27,523 | 465,776 | |||||||||||||||
Convertible debentures |
9,913 | 4,957 | | | 14,870 | |||||||||||||||
Due to Affiliate(3) |
17,250 | 34,500 | 34,500 | 161,896 | 248,146 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 428,628 | $ | 1,642,694 | $ | 1,477,226 | $ | 1,816,711 | $ | 5,365,259 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Certain mortgages principal and interest repayments were translated to U.S. dollars at the year-end exchange rate. |
(2) | The contractual maturities reflect the maturity dates after all extensions have been exercised. The Company intends to exercise the extension options available on all loans. |
(3) | Reflects the contractual maturity date of September 3, 2032. |
The details of the net liabilities are shown below:
(in thousands of U.S. dollars) |
December 31, 2020 | December 31, 2019 | ||||||
Cash |
$ | 55,158 | $ | 8,908 | ||||
Amounts receivable |
25,593 | 8,952 | ||||||
Prepaid expenses and deposits |
13,659 | 796 | ||||||
|
|
|
|
|||||
Current assets |
94,410 | 18,656 | ||||||
Amounts payable and accrued liabilities |
98,290 | 26,190 | ||||||
Resident security deposits |
45,157 | | ||||||
Dividends payable |
10,641 | 10,474 | ||||||
Current portion of long-term debt |
274,190 | 284 | ||||||
|
|
|
|
|||||
Current liabilities |
428,278 | 36,948 | ||||||
|
|
|
|
|||||
Net current liabilities |
$ | (333,868 | ) | $ | (18,292 | ) | ||
|
|
|
|
During the year ended December 31, 2020, the change in the Companys liquidity resulted in a working capital deficit of $333,868 (December 31, 2019 deficit of $18,292). The working capital deficit is driven primarily by debt coming due in 2021, including $116,000 relating to the SFR JV-1 subscription facility and $109,890 relating to the U.S. multi-family credit facility. The SFR JV-1 subscription facility will be partially repaid with limited partners capital contributions as per the joint venture agreement, and the U.S. multi-family credit facility is expected to be repaid prior to maturity in connection with the syndication of the Companys majority interest in its U.S. multi-family portfolio. The Company has determined that its current financial obligations and working capital deficit are adequately funded from the available borrowing capacity and from operating cash flows. In addition, the Company has set aside cash in separate bank accounts, presented as non-current restricted cash on the consolidated balance sheets, to settle its obligations for resident security deposits.
As of December 31, 2020, the outstanding amount under the corporate credit facility was $26,000 (December 31, 2019 $297,000) and $474,000 of the corporate credit facility remained available to the Company. During the year ended December 31, 2020, the Company received distributions of $78,378 (2019 $200,631) from its investments.
TRICON RESIDENTIAL 2020 ANNUAL REPORT 65
34. CAPITAL MANAGEMENT
The Companys objectives when managing capital are: (i) to safeguard its ability to meet financial obligations and growth objectives, including future acquisitions; (ii) to provide an appropriate return to its shareholders; and (iii) to maintain an optimal capital structure that allows multiple financing options, should a financing need arise. The Companys capital consists of debt (including credit facilities, term loans, mortgages, securitizations, convertible debentures and Due to Affiliate), cash and shareholders equity. In order to maintain or adjust the capital structure, the Company manages equity as capital and may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or subsidiary entity interests, repurchase and cancel shares or sell assets.
The Company discussed the potential effect of the current COVID-19 pandemic in relation to the Companys liquidity risk in Note 33. Management believes that understanding the alternative funding options that are available during times of volatility and how to access those are also a prudent part of capital management of the Company.
As of December 31, 2020, the Company was in compliance with all financial covenants in its debt facilities (Note 17).
35. WORKING CAPITAL CHANGES AND OTHER NON-CASH ITEMS
The details of the adjustments for other non-cash items presented in operating activities of the cash flow statement are shown below:
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Amortization of debt and debentures discount and financing costs (Note 21) |
$ | 10,594 | $ | 4,299 | ||||
Interest on lease obligation (Note 21) |
328 | 65 | ||||||
Long-term incentive plan (Note 30) |
862 | 4,628 | ||||||
Annual incentive plan (Note 30) |
17,787 | 13,855 | ||||||
Unrealized foreign exchange gain |
(7,231 | ) | (1,965 | ) | ||||
Accrued investment income from single-family rental |
| (162,193 | ) | |||||
Accrued investment income from multi-family rental |
| (34,980 | ) | |||||
|
|
|
|
|||||
Other non-cash items |
$ | 22,340 | $ | (176,291 | ) | |||
|
|
|
|
The following table presents the changes in non-cash working capital items for the years ended December 31, 2020 and December 31, 2019.
(in thousands of U.S. dollars) | ||||||||
For the years ended December 31 |
2020 | 2019 | ||||||
Amounts receivable |
$ | (16,641 | ) | $ | 8,982 | |||
Prepaid expenses and deposits |
(12,863 | ) | 23 | |||||
Resident security deposits |
45,157 | | ||||||
Amounts payable and accrued liabilities |
72,100 | 19,626 | ||||||
Non-cash working capital items acquired on Deemed Acquisition (Note 5) |
(88,218 | ) | | |||||
Non-cash working capital items acquired with Canadian development properties (Note 8) |
(4,878 | ) | | |||||
|
|
|
|
|||||
Changes in non-cash working capital items |
$ | (5,343 | ) | $ | 28,631 | |||
|
|
|
|
66 2020 ANNUAL REPORT TRICON RESIDENTIAL
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
for the year ended December 31, 2020
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
36. FINANCING ACTIVITIES
(in thousands of U.S. dollars) |
As at December 31, 2019 |
Cash flows | Non-cash changes | |||||||||||||||||||||||||
Foreign exchange movement |
Fair value changes |
Additions(1) | Other(2) | As at December 31, 2020 |
||||||||||||||||||||||||
SFR JV-1 subscription facility |
$ | | $ | (70,001 | ) | $ | | $ | | $ | 185,161 | $ | 504 | $ | 115,664 | |||||||||||||
SFR JV-1 warehouse credit facility |
| (115,340 | ) | | | 209,998 | 1,292 | 95,950 | ||||||||||||||||||||
Term loan 2 |
| | | | 96,077 | | 96,077 | |||||||||||||||||||||
Warehouse credit facility |
| (19,770 | ) | | | 29,864 | 16 | 10,110 | ||||||||||||||||||||
Securitization debt 2016-1 |
| (357,478 | ) | | | 357,478 | | | ||||||||||||||||||||
Securitization debt 2017-1 |
| (1,771 | ) | | | 461,301 | | 459,530 | ||||||||||||||||||||
Term loan |
| (255 | ) | | | 375,000 | | 374,745 | ||||||||||||||||||||
Securitization debt 2017-2 |
| (897 | ) | | | 363,357 | 223 | 362,683 | ||||||||||||||||||||
Securitization debt 2018-1 |
| (1,403 | ) | | | 313,093 | 223 | 311,913 | ||||||||||||||||||||
SFR JV-1 securitization debt 2019-1 |
| (10 | ) | | | 325,511 | 1,266 | 326,767 | ||||||||||||||||||||
SFR JV-1 securitization debt 2020-1 |
| 543,001 | | | | 802 | 543,803 | |||||||||||||||||||||
Securitization debt 2020-2 |
| 432,662 | | | | 155 | 432,817 | |||||||||||||||||||||
U.S. multi-family credit facility |
| (6,000 | ) | | | 115,890 | | 109,890 | ||||||||||||||||||||
Mortgage tranche A |
| | | | 160,090 | | 160,090 | |||||||||||||||||||||
Mortgage tranche B |
| | | | 400,225 | | 400,225 | |||||||||||||||||||||
Mortgage tranche C |
| | | | 240,135 | | 240,135 | |||||||||||||||||||||
Vendor take-back (VTB) loan 2020(3) |
| (10,880 | ) | 566 | | 10,314 | | | ||||||||||||||||||||
Land loan |
| | 940 | | 21,051 | | 21,991 | |||||||||||||||||||||
Vendor take-back (VTB) loan 2021 |
| | 1,680 | | 23,884 | | 25,564 | |||||||||||||||||||||
Mortgage |
| (379 | ) | 817 | | 12,019 | 6 | 12,463 | ||||||||||||||||||||
Corporate credit facility |
297,000 | (271,000 | ) | | | | | 26,000 | ||||||||||||||||||||
Corporate office mortgages |
11,153 | (275 | ) | 211 | | | | 11,089 | ||||||||||||||||||||
2022 convertible debentures |
161,311 | | | | | 4,645 | 165,956 | |||||||||||||||||||||
Due to Affiliate |
| 287,798 | | | (37,613 | ) | 1,462 | 251,647 | ||||||||||||||||||||
Derivative financial instruments(4) |
657 | | | 6,422 | 37,574 | 841 | 45,494 | |||||||||||||||||||||
Limited partners interests in rental business |
| 19,950 | | 50,581 | 285,774 | | 356,305 | |||||||||||||||||||||
Lease obligations |
1,089 | (2,415 | ) | | | 7,401 | 328 | 6,403 | ||||||||||||||||||||
Other liabilities |
13,375 | (14,922 | ) | | 1,039 | 508 | | | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities from financing activities |
$ | 484,585 | $ | 410,615 | $ | 4,214 | $ | 58,042 | $ | 3,994,092 | $ | 11,763 | $ | 4,963,311 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes debt of $3,647,108, lease liability of $5,435 and derivative financial instruments of $28 recognized as part of the Deemed Acquisition (Note 5) and $53,340 of assumed debt and vendor take-back loans in connection with Tricons purchase of the remaining ownership interests of 50% and 75% in The James and The Shops of Summerhill, respectively (Note 8). |
(2) | Includes amortization of transaction costs and debt discount and interest on lease obligations. |
(3) | Tricon entered into VTB loan 2020 as part of its acquisition of the remaining interests in the Canadian development properties (Note 8), and this loan was fully repaid during the year. |
(4) | As at December 31, 2020, the embedded derivative on the 2022 convertible debentures was an asset of $841, and was reclassified from liability to asset on the consolidated balance sheet. |
TRICON RESIDENTIAL 2020 ANNUAL REPORT 67
(in thousands of U.S. dollars) |
As at December 31, 2018 |
Cash flows |
Non-cash changes | |||||||||||||||||||||||||
Foreign exchange movement |
Fair value changes |
Additions | Other(1) | As at December 31, 2019 |
||||||||||||||||||||||||
Corporate credit facility |
$ | 209,250 | $ | 87,750 | $ | | $ | | $ | | $ | | $ | 297,000 | ||||||||||||||
Corporate office mortgages |
7,150 | 3,567 | 436 | | | | 11,153 | |||||||||||||||||||||
2022 convertible debentures |
157,112 | | | | | 4,199 | 161,311 | |||||||||||||||||||||
Derivative financial instruments |
3,936 | | | (3,279 | ) | | | 657 | ||||||||||||||||||||
Lease obligations |
1,204 | (180 | ) | | | | 65 | 1,089 | ||||||||||||||||||||
Other liabilities |
| | | 318 | 13,057 | | 13,375 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Total liabilities from financing activities |
$ | 378,652 | $ | 91,137 | $436 | $ | (2,961 | ) | $ | 13,057 | $ | 4,264 | $ | 484,585 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) | Includes amortization of debentures discount and amortization of debentures issuance costs, offset by the conversion of $100 principal amount of the 2022 convertible debentures into common shares, along with interest on lease obligation. |
37. INDEMNIFICATION
Pursuant to Indemnification Agreements with certain General Partners of Limited Partnerships managed by the Company and certain shareholders of the Company (who are also officers and directors of the Company), the Company has agreed to indemnify the General Partners and those shareholders and, where applicable, any of their directors, officers, agents and employees (collectively, the Indemnified Parties) for any past, present or future amounts paid or payable by any of the Indemnified Parties to the Limited Partnership in the form of a capital contribution or clawback guarantee relating to performance fees for any claim or obligation, as set out in the Limited Partnership Agreements. There are no amounts payable in respect of this indemnification as of December 31, 2020 (December 31, 2019 nil).
38. SUBSEQUENT EVENTS
U.S. multi-family rental portfolio syndication
On February 25, 2021, the Company announced that it had reached an agreement in principle to enter into a joint venture arrangement with two institutional investors. Under the joint venture, the investors will acquire a combined 80% ownership interest in Tricons existing portfolio of 23 U.S. multi-family apartments and Tricon will retain a 20% ownership interest. The transaction reflects a total portfolio value of $1,331,000 including in-place debt, and is expected to generate gross proceeds of approximately $425,000 to Tricon, which will be used to repay outstanding debt and for general corporate purposes. The transaction is expected to close in March of 2021, subject to finalizing definitive documentation and customary closing conditions including obtaining the necessary lender consents.
Quarterly dividend
On March 2, 2021, the Board of Directors of the Company declared a dividend of seven cents per common share in Canadian dollars payable on or after April 15, 2021 to shareholders of record on March 31, 2021.
68 2020 ANNUAL REPORT TRICON RESIDENTIAL
7 St. Thomas Street, Suite 801 Toronto, Ontario M5S 2B7
T 416 925 7228 F 416 925 7964 www.triconresidential.com