CONDENSED INTERIM CONSOLIDATED BALANCE SHEETS
| |||||
Unaudited (in thousands of U.S. dollars) | |||||
Notes | June 30, 2023 | December 31, 2022 | |||
Assets | |||||
Non-current assets | |||||
Rental properties | 4 | $ | 11,933,335 | $ | 11,445,659 |
Equity-accounted investments in multi-family rental properties | 5 | 21,422 | 20,769 | ||
Equity-accounted investments in Canadian residential developments | 6 | 116,052 | 106,538 | ||
Canadian development properties | 7 | 157,597 | 136,413 | ||
Investments in U.S. residential developments | 8 | 145,690 | 138,369 | ||
Restricted cash | 161,485 | 117,300 | |||
Goodwill | 29,726 | 29,726 | |||
Deferred income tax assets | 10 | 75,080 | 75,062 | ||
Intangible assets | 6,081 | 7,093 | |||
Other assets | 101,866 | 96,852 | |||
Derivative financial instruments | 16 | 7,853 | 10,358 | ||
Total non-current assets | 12,756,187 | 12,184,139 | |||
Current assets | |||||
Cash | 120,387 | 204,303 | |||
Amounts receivable | 25,333 | 24,984 | |||
Prepaid expenses and deposits | 32,262 | 37,520 | |||
Total current assets | 177,982 | 266,807 | |||
Total assets | $ | 12,934,169 | $ | 12,450,946 | |
Liabilities | |||||
Non-current liabilities | |||||
Long-term debt | 14 | $ | 5,025,984 | $ | 4,971,049 |
Due to Affiliate | 15 | 259,563 | 256,824 | ||
Derivative financial instruments | 16 | 60,139 | 51,158 | ||
Deferred income tax liabilities | 10 | 606,716 | 591,713 | ||
Limited partners' interests in single-family rental business | 2,000,803 | 1,696,872 | |||
Long-term incentive plan | 21 | 24,139 | 25,244 | ||
Performance fees liability | 22 | 40,319 | 39,893 | ||
Other liabilities | 28,988 | 30,035 | |||
Total non-current liabilities | 8,046,651 | 7,662,788 | |||
Current liabilities | |||||
Amounts payable and accrued liabilities | 153,622 | 138,273 | |||
Resident security deposits | 77,993 | 79,864 | |||
Dividends payable | 18 | 15,823 | 15,861 | ||
Current portion of long-term debt | 14 | 801,561 | 757,135 | ||
Total current liabilities | 1,048,999 | 991,133 | |||
Total liabilities | 9,095,650 | 8,653,921 | |||
Equity | |||||
Share capital | 19 | 2,120,518 | 2,124,618 | ||
Contributed surplus | 24,352 | 21,354 | |||
Cumulative translation adjustment | 11,845 | 6,209 | |||
Retained earnings | 1,677,091 | 1,638,068 | |||
Total shareholders' equity | 3,833,806 | 3,790,249 | |||
Non-controlling interest | 4,713 | 6,776 | |||
Total equity | 3,838,519 | 3,797,025 | |||
Total liabilities and equity | $ | 12,934,169 | $ | 12,450,946 |
Page 2 of 41 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
| |||||||||
Unaudited (in thousands of U.S. dollars, except per share amounts which are in U.S. dollars, unless otherwise indicated) | |||||||||
For the three months ended |
For the six months ended
| ||||||||
Notes | June 30, 2023 |
June 30, 2022(1)
| June 30, 2023 |
June 30, 2022(1)
| |||||
Revenue from single-family rental properties | 11 | $ | 197,457 | $ | 155,135 | $ | 385,966 | $ | 293,923 |
Direct operating expenses | (65,002) | (50,739) | (127,109) | (96,254) | |||||
Net operating income from single-family rental properties | 132,455 | 104,396 | 258,857 | 197,669 | |||||
Revenue from strategic capital services | 12 | $ | 10,750 | $ | 20,387 | $ | 25,871 | $ | 32,798 |
Income from equity-accounted investments in multi-family rental properties | 5 | 202 | 170 | 350 | 330 | ||||
Income (loss) from equity-accounted investments in Canadian residential developments | 6 | 869 | (98) | 292 | (113) | ||||
Other income | 13 | 2,614 | 372 | 6,373 | 3,421 | ||||
Income from investments in U.S. residential developments | 8 | 7,322 | 3,002 | 13,355 | 7,307 | ||||
Compensation expense | 21 | (21,848) | (22,737) | (42,222) | (50,989) | ||||
Performance fees expense | 22 | (692) | (15,117) | (537) | (27,681) | ||||
General and administration expense | (22,202) | (13,905) | (37,451) | (26,780) | |||||
Transaction costs | (949) | (5,482) | (7,997) | (7,701) | |||||
Interest expense | 17 | (79,374) | (45,864) | (155,746) | (82,718) | ||||
Fair value gain on rental properties | 4 | 123,752 | 395,835 | 135,646 | 695,407 | ||||
Fair value gain on Canadian development properties | 7 | - | 874 | - | 874 | ||||
Fair value (loss) gain on derivative financial instruments and other liabilities | 16 | (19,569) | 156,487 | (16,460) | 127,125 | ||||
Amortization and depreciation expense | (4,280) | (3,584) | (8,545) | (6,991) | |||||
Realized and unrealized foreign exchange gain | 163 | 100 | 131 | 39 | |||||
Net change in fair value of limited partners' interests in single-family rental business | (69,528) | (112,003) | (79,724) | (204,235) | |||||
(83,520) | 338,050 | (192,535) | 427,295 | ||||||
Income before income taxes from continuing operations | $ | 59,685 | $ | 462,833 | $ | 92,193 | $ | 657,762 | |
Income tax expense - current | 10 | (782) | (1,104) | (1,900) | (1,566) | ||||
Income tax expense - deferred | 10 | (12,135) | (56,125) | (14,124) | (100,468) | ||||
Net income from continuing operations | $ | 46,768 | $ | 405,604 | $ | 76,169 | $ | 555,728 | |
Income before income taxes from discontinued operations |
3, 5
| - | 18,735 | - | 35,612 | ||||
Income tax expense - current |
3
| - | - | - | - | ||||
Income tax expense - deferred |
3
| - | (7,479) | - | (11,023) | ||||
Net income from discontinued operations | - | 11,256 | - | 24,589 | |||||
Net income | $ | 46,768 | $ | 416,860 | $ | 76,169 | $ | 580,317 | |
Attributable to: | |||||||||
Shareholders of Tricon | 45,335 | 415,835 | 72,294 | 578,182 | |||||
Non-controlling interest | 1,433 | 1,025 | 3,875 | 2,135 | |||||
Net income | $ | 46,768 | $ | 416,860 | $ | 76,169 | $ | 580,317 | |
Other comprehensive income | |||||||||
Items that will be reclassified subsequently to net income | |||||||||
Cumulative translation reserve | 4,898 | (7,488) | 5,636 | (3,902) | |||||
Comprehensive income for the period | $ | 51,666 | $ | 409,372 | $ | 81,805 | $ | 576,415 | |
Attributable to: | |||||||||
Shareholders of Tricon | 50,233 | 408,347 | 77,930 | 574,280 | |||||
Non-controlling interest | 1,433 | 1,025 | 3,875 | 2,135 | |||||
Comprehensive income for the period | $ | 51,666 | $ | 409,372 | $ | 81,805 | $ | 576,415 | |
Basic earnings per share attributable to shareholders of Tricon | |||||||||
Continuing operations | 20 | $ | 0.17 | 1.47 | $ | 0.26 | 2.02 | ||
Discontinued operations | 20 | - | 0.04 | - | 0.09 |
Page 3 of 41 |
Basic earnings per share attributable to shareholders of Tricon | $ | 0.17 | $ | 1.51 | $ | 0.26 | $ | 2.11 |
Diluted earnings per share attributable to shareholders of Tricon | ||||||||
Continuing operations | 20 | $ | 0.16 | 0.82 | $ | 0.26 | 1.41 | |
Discontinued operations | 20 | - | 0.03 | - | 0.08 | |||
Diluted earnings per share attributable to shareholders of Tricon | $ | 0.16 | $ | 0.85 | $ | 0.26 | $ | 1.49 |
Weighted average shares outstanding - basic | 20 | 273,787,761 | 274,598,588 | 273,789,959 | 274,345,001 | |||
Weighted average shares outstanding - diluted | 20 | 275,565,254 | 311,913,232 | 275,584,117 | 311,929,796 |
Page 4 of 41 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
| ||||||||||||||
Unaudited (in thousands of U.S. dollars) | ||||||||||||||
Notes | Share capital | Contributed surplus | Cumulative translation adjustment | Retained earnings | Total shareholders' equity | Non - controlling interest | Total | |||||||
Balance at January 1, 2023 | $ | 2,124,618 | $ | 21,354 | $ | 6,209 | $ | 1,638,068 | $ | 3,790,249 | $ | 6,776 | $ | 3,797,025 |
Net income | - | - | - | 72,294 | 72,294 | 3,875 | 76,169 | |||||||
Cumulative translation reserve | - | - | 5,636 | - | 5,636 | - | 5,636 | |||||||
Distributions to non-controlling interest | - | - | - | - | - | (5,938) | (5,938) | |||||||
Dividends/Dividend reinvestment plan |
18, 19
| 2,173 | - | - | (31,634) | (29,461) | - | (29,461) | ||||||
Repurchase of common shares |
19
| (7,112) | - | - | (1,637) | (8,749) | - | (8,749) | ||||||
Stock-based compensation |
19, 21
| 911 | 3,970 | - | - | 4,881 | - | 4,881 | ||||||
Shares reserved for restricted share awards | 19 | (72) | - | - | - | (72) | - | (72) | ||||||
Tax adjustment for equity issuance costs | 10 | - | (972) | - | - | (972) | - | (972) | ||||||
Balance at June 30, 2023 | $ | 2,120,518 | $ | 24,352 | $ | 11,845 | $ | 1,677,091 | $ | 3,833,806 | $ | 4,713 | $ | 3,838,519 |
Balance at January 1, 2022 | $ | 2,114,783 | $ | 22,790 | $ | 22,842 | $ | 893,379 | $ | 3,053,794 | $ | 7,275 | $ | 3,061,069 |
Net income | - | - | - | 578,182 | 578,182 | 2,135 | 580,317 | |||||||
Cumulative translation reserve | - | - | (3,902) | - | (3,902) | - | (3,902) | |||||||
Distributions to non-controlling interest | - | - | - | - | - | (3,842) | (3,842) | |||||||
Dividends/Dividend reinvestment plan |
18, 19
| 2,556 | - | - | (31,740) | (29,184) | - | (29,184) | ||||||
Stock-based compensation |
19, 21
| 601 | 1,886 | - | - | 2,487 | - | 2,487 | ||||||
Preferred units exchanged |
15, 19
| 8,015 | - | - | - | 8,015 | - | 8,015 | ||||||
Shares reserved for restricted share awards | (68) | - | - | - | (68) | - | (68) | |||||||
Tax adjustment for equity issuance costs | - | (972) | - | - | (972) | - | (972) | |||||||
Balance at June 30, 2022 | $ | 2,125,887 | $ | 23,704 | $ | 18,940 | $ | 1,439,821 | $ | 3,608,352 | $ | 5,568 | $ | 3,613,920 |
Page 5 of 41 |
CONDENSED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
| ||||||||
Unaudited (in thousands of U.S. dollars) | ||||||||
For the three months ended |
For the six months ended
| |||||||
Notes | June 30, 2023 | June 30, 2022 | June 30, 2023 | June 30, 2022 | ||||
CASH PROVIDED BY (USED IN) | ||||||||
Operating activities | ||||||||
Net income | $ | 46,768 | $ | 416,860 | $ | 76,169 | $ | 580,317 |
Adjustments for non-cash items | 26 | (19,887) | (370,047) | (11,680) | (488,863) | |||
Cash paid for AIP, LTIP and performance fees, net of equity contribution |
21, 22
| (637) | (4,056) | (7,652) | (13,099) | |||
Advances made to investments |
5, 6, 8
| (7,555) | (10,219) | (9,710) | (14,169) | |||
Distributions received from investments |
5, 6, 8
| 3,081 | 26,154 | 9,256 | 38,474 | |||
Changes in non-cash working capital items | 26 | 34,899 | 41,459 | 18,387 | 38,350 | |||
Net cash provided by operating activities from continuing operations | 56,669 | 84,134 | 74,770 | 121,613 | ||||
Net cash provided by operating activities from discontinued operations | - | 16,017 | - | 19,397 | ||||
Net cash provided by operating activities | $ | 56,669 | $ | 100,151 | $ | 74,770 | $ | 141,010 |
Investing activities | ||||||||
Acquisition of rental properties | 4 | (243,588) | (843,001) | (363,652) | (1,462,897) | |||
Capital additions to rental properties | 4 | (43,521) | (78,511) | (90,062) | (157,779) | |||
Disposition of rental properties | 4 | 58,783 | 21,274 | 101,684 | 31,055 | |||
Additions to fixed assets and other non-current assets | (20,428) | (10,550) | (26,412) | (19,311) | ||||
Net cash used in investing activities from continuing operations | (248,754) | (906,262) | (378,442) | (1,599,575) | ||||
Net cash used in investing activities from discontinued operations | - | (4,526) | - | (9,357) | ||||
Net cash used in investing activities | $ | (248,754) | $ | (910,788) | $ | (378,442) | $ | (1,608,932) |
Financing activities | ||||||||
Lease payments | (1,443) | (566) | (2,712) | (1,259) | ||||
Repurchase of common shares | 19 | - | - | (8,749) | - | |||
Proceeds from corporate borrowing | 138,000 | 98,000 | 176,000 | 197,000 | ||||
Repayments of corporate borrowing | (18,098) | (49,424) | (18,196) | (68,200) | ||||
Proceeds from rental and development properties borrowing | 197,769 | 1,541,438 | 589,872 | 1,936,935 | ||||
Repayments of rental and development properties borrowing | (209,011) | (889,118) | (656,161) | (891,636) | ||||
Addition of interest rate caps derivative | 16 | (4,006) | - | (4,974) | - | |||
Dividends paid | 18 | (14,680) | (14,884) | (29,499) | (29,133) | |||
Change in restricted cash | (31,412) | (20,781) | (44,185) | (35,018) | ||||
Contributions from limited partners | 129,901 | 167,235 | 253,150 | 361,023 | ||||
Distributions to limited partners | (16,474) | (16,214) | (28,943) | (28,308) | ||||
Distributions to non-controlling interests | (549) | (1,647) | (5,938) | (3,842) | ||||
Net cash provided by financing activities from continuing operations | 169,997 | 824,615 | 219,665 | 1,448,006 | ||||
Net cash used in financing activities from discontinued operations | - | (10,576) | - | (10,444) | ||||
Net cash provided by financing activities | $ | 169,997 | $ | 814,039 | $ | 219,665 | $ | 1,437,562 |
Effect of foreign exchange rate difference on cash | 91 | (135) | 91 | (71) | ||||
Change in cash during the period | (21,997) | 3,267 | (83,916) | (30,431) | ||||
Cash - beginning of period | 142,384 | 143,196 | 204,303 | 176,894 | ||||
Cash - end of period | $ | 120,387 | $ | 146,463 | $ | 120,387 | $ | 146,463 |
Supplementary information | ||||||||
Cash paid on | ||||||||
Income taxes | $ | 11,405 | $ | 825 | $ | 12,455 | $ | 872 |
Interest | $ | 70,562 | $ | 38,143 | $ | 143,295 | $ | 70,424 |
Page 6 of 41 |
Page 7 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
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 single-family rental properties | N/A |
SFR JV-1 | Controlled subsidiary | Consolidation |
Limited partners' interests (Component of liabilities) | ||
SFR JV-HD | Controlled subsidiary | Consolidation | |||
SFR JV-2 | Controlled subsidiary | Consolidation | |||
Multi-Family Rental | |||||
U.S. multi-family(1)
| Divested in October 2022 | Equity method | Divested in October 2022 | Income from discontinued operations from January 1, 2022 to June 30, 2022 | N/A |
Canadian multi-family: 592 Sherbourne (The Selby) | Investments in associate | Equity method | Equity-accounted investments in multi-family rental properties | Income from equity-accounted investments in multi-family rental properties | N/A |
Canadian residential developments | |||||
The Shops of Summerhill | Controlled subsidiary | Consolidation |
Canadian development properties | Other income | N/A |
The James (Scrivener Square) | N/A | ||||
57 Spadina (The Taylor) | Investments in associate | Equity method | Equity-accounted investments in Canadian residential developments | Income from equity-accounted investments in Canadian residential developments | N/A |
WDL - Block 8 (Maple House) | Joint venture | Equity method | N/A | ||
WDL - Block 20 (Oak House) | Joint venture | Equity method | N/A | ||
WDL - Blocks 3/4/7 (Cherry House) | Joint venture | Equity method | N/A | ||
WDL - Block 10 (Birch House) | Joint venture | Equity method | N/A | ||
6-8 Gloucester (The Ivy) | Joint venture | Equity method | N/A | ||
Queen & Ontario (ROQ City) | Joint venture | Equity method | N/A | ||
Symington (The Spoke) | Joint venture | Equity method | N/A | ||
KT Housing Now(2)
| Joint venture | Equity method | N/A | ||
U.S. residential developments | |||||
THPAS Holdings JV-1 LLC | Investments in associates | Equity method | Investments in U.S. residential developments | Income from investments in U.S. residential developments | N/A |
THPAS Development JV-2 LLC | Investments in associates | Equity method | N/A | ||
For-sale housing | Investments in associates | Equity method | N/A | ||
Strategic Capital(3)
| |||||
Private funds GP entities | Controlled subsidiary | Consolidation | Consolidated | Revenue from strategic capital services | N/A |
Johnson development management | Controlled subsidiary | Consolidation | Consolidated | Component of equity |
Page 8 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | As previously reported |
Reclassify income to discontinued operations(1)
|
Reclassify
tax expense - deferred to discontinued operations(2)
| As adjusted | ||||
For the three months ended June 30, 2022 | ||||||||
Income from equity-accounted investments in multi-family rental properties | $ | 18,905 | $ | (18,735) | $ | - | $ | 170 |
Income before taxes from discontinued operations | - | 18,735 | - | 18,735 | ||||
Income tax expense - deferred from continuing operations | (63,604) | - | 7,479 | (56,125) | ||||
Income tax expense - deferred from discontinued operations | - | - | (7,479) | (7,479) | ||||
(in thousands of U.S. dollars) | As previously reported |
Reclassify income to discontinued operations(1)
|
Reclassify
tax expense - deferred to discontinued operations(2)
| As adjusted | ||||
For the six months ended June 30, 2022 | ||||||||
Income from equity-accounted investments in multi-family rental properties | $ | 35,942 | $ | (35,612) | $ | - | $ | 330 |
Income before taxes from discontinued operations | - | 35,612 | - | 35,612 | ||||
Income tax expense - deferred from continuing operations | (111,491) | - | 11,023 | (100,468) | ||||
Income tax expense - deferred from discontinued operations | - | - | (11,023) | (11,023) | ||||
Page 9 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the three months ended June 30 | For the six months ended June 30 | |||
(in thousands of U.S. dollars) | 2022 | 2022 | ||
Revenue | $ | 33,391 | $ | 65,192 |
Expenses | (22,259) | (43,141) | ||
Fair value gain on U.S. multi-family rental properties | 82,540 | 156,009 | ||
Net and other comprehensive income | $ | 93,672 | $ | 178,060 |
Tricon's share of net income at 20%
| $ | 18,735 | $ | 35,612 |
Income tax expense - deferred | (7,479) | (11,023) | ||
Net income from discontinued operations | $ | 11,256 | $ | 24,589 |
For the three months ended June 30 | For the six months ended June 30 | |||
(in thousands of U.S. dollars) | 2022 | 2022 | ||
Net cash provided by operating activities from discontinued operations | $ | 16,017 | $ | 19,397 |
Net cash used in investing activities from discontinued operations | (4,526) | (9,357) | ||
Net cash used in financing activities from discontinued operations | (10,576) | (10,444) | ||
Change in cash during the period from discontinued operations | $ | 915 | $ | (404) |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Opening balance
| $ | 11,445,659 | $ | 7,978,396 |
Acquisitions(1)
| 363,652 | 2,362,185 | ||
Capital expenditures
| 90,062 | 326,460 | ||
Fair value adjustments(2)
| 135,646 | 858,987 | ||
Dispositions
| (101,684) | (80,369) | ||
Balance, end of period | $ | 11,933,335 | $ | 11,445,659 |
Page 10 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
Page 11 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Opening balance | $ | 20,769 | $ | 199,285 |
Distributions | (178) | (3,824) | ||
Income from equity-accounted investments in multi-family rental properties(1)
| 350 | 40,144 | ||
Disposition of equity-accounted investment in U.S. multi-family rental properties (Note 3)
| - | (213,493) | ||
Translation adjustment(2)
| 481 | (1,343) | ||
Balance, end of period | $ | 21,422 | $ | 20,769 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Opening balance | $ | 106,538 | $ | 98,675 |
Advances(1)
| 6,666 | 13,360 | ||
Distributions(2)
| - | (10,212) | ||
Income from equity-accounted investments in Canadian residential developments | 292 | 11,198 | ||
Translation adjustment(3)
| 2,556 | (6,483) | ||
Balance, end of period | $ | 116,052 | $ | 106,538 |
Page 12 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Opening balance | $ | 136,413 | $ | 133,250 |
Development expenditures | 17,698 | 12,686 | ||
Fair value adjustments | - | (440) | ||
Translation adjustment(1)
| 3,486 | (9,083) | ||
Balance, end of period | $ | 157,597 | $ | 136,413 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Opening balance | $ | 138,369 | $ | 143,153 |
Advances(1)
| 3,044 | 15,655 | ||
Distributions | (9,078) | (37,336) | ||
Income from investments in U.S. residential developments(2)
| 13,355 | 16,897 | ||
Balance, end of period
| $ | 145,690 | $ | 138,369 |
Page 13 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
June 30, 2023 | December 31, 2022 | |||||
Valuation technique(s) | Significant unobservable input |
Range of inputs | Weighted average of inputs |
Range of inputs | Weighted average of inputs | Other inputs and key information |
Net asset value, determined using discounted cash flow Waterfall distribution model |
a) Discount rate (1)
b) Future cash flow
c) Appraised value
|
8.0% - 20.0%
| 17.6% |
8.0% - 20.0%
| 17.7% |
Entitlement risk, sales risk and construction risk are taken into account in determining the discount rate. Price per acre of land, timing of project funding requirements and distributions. Estimated probability of default. |
1 - 9 years
| 6.8 years |
1 - 10 years
| 7.2 years |
Page 14 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
June 30, 2023 | December 31, 2022 | |||||||||||
(in thousands of U.S. dollars) | Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||
Assets | ||||||||||||
Rental properties (Note 4)
| $ | - | $ | - | $ | 11,933,335 | $ | - | $ | - | $ | 11,445,659 |
Canadian development properties (Note 7)
| - | - | 157,597 | - | - | 136,413 | ||||||
Investments in U.S. residential developments (Note 8) (1)
| - | - | 137,097 | - | - | 130,270 | ||||||
Derivative financial instruments (Note 16)
| - | 7,853 | - | - | 10,358 | - | ||||||
$ | - | $ | 7,853 | $ | 12,228,029 | $ | - | $ | 10,358 | $ | 11,712,342 | |
Liabilities | ||||||||||||
Derivative financial instruments (Note 16)
| $ | - | $ | 60,139 | $ | - | $ | - | $ | 51,158 | $ | - |
Limited partners' interests in single-family rental business
| - | - | 2,000,803 | - | - | 1,696,872 | ||||||
$ | - | $ | 60,139 | $ | 2,000,803 | $ | - | $ | 51,158 | $ | 1,696,872 |
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 |
2022(1)
| 2023 |
2022(1)
| ||||
Income tax expense - current | $ | (782) | $ | (1,104) | $ | (1,900) | $ | (1,566) |
Income tax expense - deferred | (12,135) | (56,125) | (14,124) | (100,468) | ||||
Income tax expense from continuing operations | $ | (12,917) | $ | (57,229) | $ | (16,024) | $ | (102,034) |
Income tax expense from discontinued operations - current | - | - | $ | - | $ | - | ||
Income tax expense from discontinued operations - deferred | - | (7,479) | - | (11,023) | ||||
Income tax expense from discontinued operations | $ | - | $ | (7,479) | $ | - | $ | (11,023) |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Deferred income tax assets | ||||
Deferred income tax assets to be recovered after more than 12 months | $ | 75,080 | $ | 75,062 |
Deferred income tax assets to be recovered within 12 months | - | - | ||
Total deferred income tax assets | $ | 75,080 | $ | 75,062 |
Deferred income tax liabilities | ||||
Deferred income tax liabilities reversing after more than 12 months | $ | 606,716 | $ | 591,713 |
Deferred income tax liabilities reversing within 12 months | - | - | ||
Total deferred income tax liabilities | $ | 606,716 | $ | 591,713 |
Net deferred income tax liabilities | $ | 531,636 | $ | 516,651 |
Page 15 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Change in net deferred income tax liabilities | ||||
Net deferred income tax liabilities, beginning of period | $ | 516,651 | $ | 364,744 |
Charge to the statement of comprehensive income | 14,124 | 148,697 | ||
Charge to equity | 972 | 1,945 | ||
Other | (111) | 1,265 | ||
Net deferred income tax liabilities, end of period | $ | 531,636 | $ | 516,651 |
(in thousands of U.S. dollars) | Investments | Long-term incentive plan accrual | Performance fees liability |
Issuance costs | Net operating losses | Other | Total | |||||||
Deferred income tax assets | ||||||||||||||
At December 31, 2022 | $ | - | $ | 8,009 | $ | 9,091 | $ | 8,723 | $ | 43,926 | $ | 5,313 | $ | 75,062 |
Addition / (Reversal) | - | (590) | 337 | (1,572) | 2,342 | (499) | 18 | |||||||
At June 30, 2023 | $ | - | $ | 7,419 | $ | 9,428 | $ | 7,151 | $ | 46,268 | $ | 4,814 | $ | 75,080 |
(in thousands of U.S. dollars) | Investments | Rental properties | Deferred placement fees | Other | Total | |||||||||
Deferred income tax liabilities | ||||||||||||||
At December 31, 2022 | $ | 1,505 | $ | 589,720 | $ | 488 | $ | - | $ | 591,713 | ||||
(Reversal) / Addition | (119) | 14,703 | 419 | - | 15,003 | |||||||||
At June 30, 2023 | $ | 1,386 | $ | 604,423 | $ | 907 | $ | - | $ | 606,716 |
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Base rent | $ | 164,099 | $ | 127,736 | $ | 320,522 | $ | 241,459 |
Other revenue(1)
| 11,099 | 9,997 | 21,888 | 18,850 | ||||
Non-lease component | 22,259 | 17,402 | 43,556 | 33,614 | ||||
Total revenue from single-family rental properties | $ | 197,457 | $ | 155,135 | $ | 385,966 | $ | 293,923 |
Page 16 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Asset management fees
| $ | 2,787 | $ | 3,075 | $ | 5,544 | $ | 6,202 |
Performance fees
| 1,146 | 8,344 | 3,708 | 9,087 | ||||
Development fees
| 6,471 | 6,156 | 15,990 | 12,018 | ||||
Property management fees
| 346 | 2,812 | 629 | 5,491 | ||||
Total revenue from strategic capital services
| $ | 10,750 | $ | 20,387 | $ | 25,871 | $ | 32,798 |
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
The Shops of Summerhill commercial rental | $ | 350 | $ | 372 | $ | 723 | $ | 668 |
Income from Bryson - pre-sale | - | - | - | 2,753 | ||||
Interest income | 1,549 | - | 1,549 | - | ||||
Interest rate caps derivative | 2,286 | - | 6,781 | - | ||||
Net operating loss from non-core homes | (1,571) | - | (2,680) | - | ||||
Total other income | $ | 2,614 | $ | 372 | $ | 6,373 | $ | 3,421 |
Page 17 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
June 30, 2023 | |||||||||||
(in thousands of U.S. dollars) | Maturity dates | Coupon/stated interest rates | Interest rate floor | Interest rate cap |
Effective interest
rates(1)
|
Extension options(2)
| Total facility | Outstanding balance | |||
Term loan(3),(4)
| October 2023 |
SOFR+2.30%
|
0.50% SOFR
|
5.50% SOFR
| 7.13 | % | One year | $ | 209,532 | $ | 209,532 |
Securitization debt 2017-2(3)
| January 2024 |
3.68%
| N/A | N/A | 3.68 | % | N/A | 328,394 | 328,394 | ||
Warehouse credit facility 2022
| January 2024 |
SOFR+1.85%
|
0.15% SOFR
|
3.25% SOFR
| 5.10 | % | One year | 50,000 | - | ||
Securitization debt 2018-1(3)
| May 2025 |
3.96%
| N/A | N/A | 3.96 | % | N/A | 295,978 | 295,978 | ||
Securitization debt 2020-2(3)
| November 2027 |
1.94%
| N/A | N/A | 1.94 | % | N/A | 415,776 | 415,776 | ||
Single-family rental wholly-owned properties borrowings | 1,299,680 | 1,249,680 | |||||||||
SFR JV-1 securitization debt 2019-1(3)
| March 2026 |
3.12%
| N/A | N/A | 3.12 | % | N/A | 331,707 | 331,707 | ||
SFR JV-1 securitization debt 2020-1(3)
| July 2026 |
2.43%
| N/A | N/A | 2.43 | % | N/A | 552,441 | 552,441 | ||
SFR JV-1 securitization debt 2021-1(3)
| July 2026 |
2.57%
| N/A | N/A | 2.57 | % | N/A | 682,956 | 682,956 | ||
Single-family rental JV-1 properties borrowings | 1,567,104 | 1,567,104 | |||||||||
SFR JV-2 subscription facility(5)
| July 2023 |
SOFR+2.00%
|
0.15% SOFR
| N/A | 6.83 | % | One year | 265,098 | 263,000 | ||
SFR JV-2 warehouse credit facility(6)
| July 2024 |
SOFR+1.99%
|
0.10% SOFR
|
3.25% SOFR
| 5.24 | % | One year | 700,000 | 588,061 | ||
SFR JV-2 term loan(3)
| October 2025 |
SOFR+2.10%
|
0.50% SOFR
|
4.55% SOFR
| 6.65 | % |
Two one years
| 500,000 | 390,671 | ||
SFR JV-2 securitization debt 2022-1(3)
| April 2027 |
4.32%
| N/A | N/A | 4.32 | % | N/A | 530,387 | 530,387 | ||
SFR JV-2 securitization debt 2022-2(3)
| July 2028 |
5.47%
| N/A | N/A | 5.47 | % | N/A | 347,772 | 347,772 | ||
SFR JV-2 delayed draw term loan(3)
| September 2028 |
5.39%
| N/A | N/A | 5.39 | % | N/A | 200,000 | 194,480 | ||
Single-family rental JV-2 properties borrowings | 2,543,257 | 2,314,371 | |||||||||
SFR JV-HD warehouse credit facility(7)
| May 2024 |
SOFR+2.00%
|
0.15% SOFR
|
2.85% SOFR
| 4.95 | % | One year | 350,000 | 231,317 | ||
JV-HD term loan A(3),(8)
| March 2028 |
5.96%
| N/A | N/A | 5.96 | % | N/A | 150,000 | 150,000 | ||
JV-HD term loan B(3),(8)
| March 2028 |
5.96%
| N/A | N/A | 5.96 | % | N/A | 150,000 | 150,000 | ||
Single-family rental JV-HD properties borrowings | 650,000 | 531,317 | |||||||||
Single-family rental properties borrowings
| 4.32 | % | 6,060,041 | 5,662,472 | |||||||
The Shops of Summerhill mortgage
| October 2025 |
5.58%
| N/A | N/A | 5.58 | % | N/A | 16,319 | 16,319 | ||
Construction facility(9)
| June 2026 |
Prime+1.25%
| N/A | N/A | 7.98 | % | One year | 173,719 | 22,644 | ||
Canadian development properties borrowings
| 6.98 | % | 190,038 | 38,963 | |||||||
Corporate office mortgages
| November 2024 |
4.25%
| N/A | N/A | 4.30 | % | N/A | 12,785 | 12,785 | ||
Corporate credit facility(10)
| June 2025 |
SOFR+3.10%
| N/A | N/A | 7.97 | % | N/A | 500,000 | 158,000 | ||
Corporate borrowings
| 7.70 | % | 512,785 | 170,785 | |||||||
$ | 5,872,220 | ||||||||||
Transaction costs (net of amortization)
| (44,249) | ||||||||||
Debt discount (net of amortization)
| (426) | ||||||||||
Total debt
| 4.44 | % | $ | 6,762,864 | $ | 5,827,545 | |||||
Current portion of long-term debt(2)
| $ | 801,561 | |||||||||
Long-term debt
| $ | 5,025,984 | |||||||||
Fixed-rate debt - principal value
| 3.62 | % | $ | 4,008,995 | |||||||
Floating-rate debt - principal value
| 6.20 | % | $ | 1,863,225 |
Page 18 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
Page 19 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | Single-family rental borrowings | Canadian development properties borrowings | Corporate borrowings | Total | ||||
2023 | $ | 472,532 | $ | 113 | $ | 200 | $ | 472,845 |
2024 | 328,394 | 233 | 12,585 | 341,212 | ||||
2025 | 1,506,027 | 15,973 | 158,000 | 1,680,000 | ||||
2026 | 1,567,104 | 22,644 | - | 1,589,748 | ||||
2027 | 946,163 | - | - | 946,163 | ||||
2028 and thereafter | 842,252 | - | - | 842,252 | ||||
5,662,472 | 38,963 | 170,785 | 5,872,220 | |||||
Transaction costs (net of amortization) | (44,249) | |||||||
Debt discount (net of amortization) | (426) | |||||||
Total debt | $ | 5,827,545 |
June 30, 2023 | ||||
(in thousands of U.S. dollars) | Fair value | Carrying value | ||
Securitization debt 2017-2 | $ | 325,340 | $ | 328,236 |
Securitization debt 2018-1 | 290,863 | 295,710 | ||
Securitization debt 2020-2 | 367,694 | 410,632 | ||
SFR JV-1 securitization debt 2019-1 | 313,276 | 328,277 | ||
SFR JV-1 securitization debt 2020-1 | 511,639 | 547,147 | ||
SFR JV-1 securitization debt 2021-1 | 615,680 | 676,059 | ||
SFR JV-2 securitization debt 2022-1 | 494,172 | 523,805 | ||
JV-HD term loan A | 148,828 | 148,828 | ||
JV-HD term loan B | 148,828 | 148,828 | ||
SFR JV-2 securitization debt 2022-2 | 340,002 | 342,585 | ||
SFR JV-2 delayed draw term loan | 185,280 | 193,125 | ||
The Shops of Summerhill mortgage | 15,869 | 16,242 | ||
Corporate office mortgages | 12,374 | 12,785 | ||
Total | $ | 3,769,845 | $ | 3,972,259 |
Page 20 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Principal amount outstanding | $ | 295,325 | $ | 295,325 |
Less: Discount and transaction costs (net of amortization) | (35,762) | (38,501) | ||
Due to Affiliate | $ | 259,563 | $ | 256,824 |
Due to Affiliate | June 30, 2023 | December 31, 2022 | ||
Risk-free rate (1)
| 5.02 | % | 4.46 | % |
Implied volatility (2)
| 29.23 | % | 36.53 | % |
Dividend yield (3)
| 2.63 | % | 3.01 | % |
Page 21 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
Conversion/redemption options | Exchange/prepayment options | Interest rate caps | Total | |||||
(in thousands of U.S. dollars) | ||||||||
For the six months ended June 30, 2023 | ||||||||
Derivative financial (liabilities) assets, beginning of period | $ | - | $ | (51,158) | $ | 10,358 | $ | (40,800) |
Addition of interest rate caps | - | - | 4,974 | 4,974 | ||||
Fair value loss | - | (8,981) | (7,479) | (16,460) | ||||
Derivative financial instruments - end of period
| $ | - | $ | (60,139) | $ | 7,853 | $ | (52,286) |
For the year ended December 31, 2022
| ||||||||
Derivative financial (liabilities) assets, beginning of year | $ | - | $ | (230,305) | $ | 363 | $ | (229,942) |
Derivative financial instruments exchanged into common shares of the Company | - | 3,299 | - | 3,299 | ||||
Addition of interest rate caps | - | - | 1,034 | 1,034 | ||||
Fair value gain | - | 175,848 | 8,961 | 184,809 | ||||
Derivative financial instruments - end of year
| $ | - | $ | (51,158) | $ | 10,358 | $ | (40,800) |
Page 22 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Term loan
| $ | 2,991 | $ | 1,570 | $ | 5,017 | $ | 3,003 |
Securitization debt 2017-2
| 3,139 | 3,284 | 6,303 | 6,590 | ||||
Warehouse credit facility 2022
| (63) | 62 | 105 | 108 | ||||
Securitization debt 2018-1
| 2,980 | 3,076 | 5,994 | 6,169 | ||||
Securitization debt 2020-2
| 2,069 | 2,129 | 4,158 | 4,271 | ||||
SFR JV-1 securitization debt 2019-1
| 2,606 | 2,611 | 5,213 | 5,222 | ||||
SFR JV-1 securitization debt 2020-1
| 3,383 | 3,385 | 6,768 | 6,770 | ||||
SFR JV-1 securitization debt 2021-1
| 4,415 | 4,410 | 8,830 | 8,828 | ||||
SFR JV-2 subscription facility
| 4,550 | 2,947 | 11,157 | 5,131 | ||||
SFR JV-2 warehouse credit facility
| 9,648 | 3,974 | 17,457 | 7,267 | ||||
SFR JV-2 term loan
| 7,298 | - | 14,047 | - | ||||
SFR JV-2 securitization debt 2022-1
| 5,753 | 5,363 | 11,505 | 5,363 | ||||
SFR JV-2 securitization debt 2022-2
| 4,777 | - | 9,555 | - | ||||
SFR JV-2 delayed draw term loan
| 2,779 | - | 5,493 | - | ||||
SFR JV-HD subscription facility(1)
| 588 | 858 | 2,334 | 1,384 | ||||
SFR JV-HD warehouse credit facility
| 4,091 | 1,613 | 12,546 | 2,428 | ||||
JV-HD term loan A
| 2,079 | - | 2,625 | - | ||||
JV-HD term loan B
| 2,079 | - | 2,625 | - | ||||
Single-family rental interest expense
| 65,162 | 35,282 | 131,732 | 62,534 | ||||
The Shops of Summerhill mortgage
| 224 | 109 | 440 | 218 | ||||
Canadian development properties interest expense(2)
| 224 | 109 | 440 | 218 | ||||
Corporate office mortgages
| 122 | 112 | 236 | 224 | ||||
Corporate credit facility
| 3,245 | 1,512 | 3,359 | 2,565 | ||||
Corporate interest expense
| 3,367 | 1,624 | 3,595 | 2,789 | ||||
Amortization of financing costs
| 4,708 | 3,139 | 8,392 | 5,749 | ||||
Amortization of debt discounts
| 1,376 | 1,176 | 2,506 | 2,332 | ||||
Interest on Due to Affiliate
| 4,246 | 4,246 | 8,491 | 8,532 | ||||
Interest on lease obligation
| 291 | 288 | 590 | 564 | ||||
Total interest expense
| $ | 79,374 | $ | 45,864 | $ | 155,746 | $ | 82,718 |
Page 23 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars, except per share amounts) | |||||||||
Date of declaration | Record date | Payment date | Common shares issued |
Dividend amount per share | Total dividend amount |
Dividend reinvestment plan ("DRIP") | |||
February 28, 2023 | March 31, 2023 | April 17, 2023 | 272,598,588 | $ | 0.058 | $ | 15,811 | $ | 1,131 |
May 9, 2023 | June 30, 2023 | July 17, 2023 | 272,803,985 | 0.058 | 15,823 | 1,142 | |||
$ | 31,634 | $ | 2,273 | ||||||
March 1, 2022 | March 31, 2022 | April 18, 2022 | 273,584,673 | $ | 0.058 | $ | 15,868 | $ | 984 |
May 10, 2022 | June 30, 2022 | July 15, 2022 | 273,653,385 | 0.058 | 15,872 | 967 | |||
August 9, 2022 | September 30, 2022 | October 17, 2022 | 273,760,820 | 0.058 | 15,878 | 472 | |||
November 8, 2022 | December 31, 2022 | January 15, 2023 | 273,464,780 | 0.058 | 15,861 | 1,042 | |||
$ | 63,479 | $ | 3,465 |
June 30, 2023 | December 31, 2022 | |||||
(in thousands of U.S. dollars) | Number of shares issued (repurchased) | Share capital | Number of shares issued (repurchased) | Share capital | ||
Beginning balance | 272,840,692 | $ | 2,124,618 | 272,176,046 | $ | 2,114,783 |
Normal course issuer bid (NCIB)(1)
| (1,048,680) | (7,112) | (677,666) | (4,580) | ||
Shares issued under DRIP (2)
| 269,138 | 2,173 | 323,048 | 3,995 | ||
Stock-based compensation exercised (3)
| 118,747 | 911 | 491,341 | 2,655 | ||
Preferred units exchanged (Note 15)
| - | - | 554,832 | 8,015 | ||
Shares repurchased and reserved for restricted share awards (4)
| (8,878) | (72) | (26,909) | (250) | ||
Ending balance | 272,171,019 | $ | 2,120,518 | 272,840,692 | $ | 2,124,618 |
Page 24 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars, except per share amounts which are in U.S. dollars) | For the three months ended June 30 | For the six months ended June 30 | ||||||
2023 | 2022 | 2023 | 2022 | |||||
Net income from continuing operations | $ | 46,768 | 405,604 | $ | 76,169 | $ | 555,728 | |
Non-controlling interest | 1,433 | 1,025 | 3,875 | 2,135 | ||||
Net income attributable to shareholders of Tricon from continuing operations | 45,335 | 404,579 | 72,294 | 553,593 | ||||
Net income attributable to shareholders of Tricon from discontinued operations | - | 11,256 | - | 24,589 | ||||
Net income attributable to shareholders of Tricon | $ | 45,335 | $ | 415,835 | $ | 72,294 | $ | 578,182 |
Weighted average number of common shares outstanding | 272,320,468 | 273,038,745 | 272,322,666 | 272,785,158 | ||||
Adjustments for vested units | 1,467,293 | 1,559,843 | 1,467,293 | 1,559,843 | ||||
Weighted average number of common shares outstanding for basic earnings per share | 273,787,761 | 274,598,588 | 273,789,959 | 274,345,001 | ||||
Basic earnings per share | ||||||||
Continuing operations | $ | 0.17 | $ | 1.47 | $ | 0.26 | $ | 2.02 |
Discontinued operations | - | 0.04 | - | 0.09 | ||||
Basic earnings per share | $ | 0.17 | $ | 1.51 | $ | 0.26 | $ | 2.11 |
Page 25 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars, except per share amounts which are in U.S. dollars) | For the three months ended June 30 | For the six months ended June 30 | ||||||
2023 | 2022 | 2023 | 2022 | |||||
Net income attributable to shareholders of Tricon from continuing operations | $ | 45,335 | $ | 404,579 | $ | 72,294 | $ | 553,593 |
Adjustment for preferred units interest expense - net of tax | - | 4,581 | - | 9,168 | ||||
Fair value gain on derivative financial instruments and other liabilities | - | (154,877) | - | (123,525) | ||||
Adjusted net income attributable to shareholders of Tricon from continuing operations | 45,335 | 254,283 | 72,294 | 439,236 | ||||
Net income attributable to shareholders of Tricon from discontinued operations | - | 11,256 | - | 24,589 | ||||
Adjusted net income attributable to shareholders of Tricon | $ | 45,335 | $ | 265,539 | $ | 72,294 | $ | 463,825 |
Weighted average number of common shares outstanding | 273,787,761 | 274,598,588 | 273,789,959 | 274,345,001 | ||||
Adjustments for stock compensation | 1,777,493 | 2,570,526 | 1,794,158 | 2,673,550 | ||||
Adjustments for preferred units | - | 34,744,118 | - | 34,911,245 | ||||
Weighted average number of common shares outstanding for diluted earnings per share | 275,565,254 | 311,913,232 | 275,584,117 | 311,929,796 | ||||
Diluted earnings per share | ||||||||
Continuing operations | $ | 0.16 | $ | 0.82 | $ | 0.26 | $ | 1.41 |
Discontinued operations | - | 0.03 | - | 0.08 | ||||
Diluted earnings per share
| $ | 0.16 | $ | 0.85 | $ | 0.26 | $ | 1.49 |
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Salaries and benefits | $ | 13,965 | $ | 13,845 | $ | 28,487 | $ | 27,869 |
Annual incentive plan ("AIP") | 7,756 | 4,701 | 13,633 | 14,832 | ||||
Long-term incentive plan ("LTIP") | 127 | 4,191 | 102 | 8,288 | ||||
Total compensation expense | $ | 21,848 | $ | 22,737 | $ | 42,222 | $ | 50,989 |
Page 26 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Cash-based | $ | 4,037 | $ | 4,428 | $ | 6,166 | $ | 11,362 |
Equity-based | 3,719 | 273 | 7,467 | 3,470 | ||||
Total AIP expense | $ | 7,756 | $ | 4,701 | $ | 13,633 | $ | 14,832 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Balance, beginning of period | $ | 3,697 | $ | 73 |
AIP expense | 6,166 | 20,307 | ||
Payments | (1,842) | (16,186) | ||
Translation adjustment | 88 | (497) | ||
Balance, end of period | $ | 8,109 | $ | 3,697 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Balance, beginning of period | $ | 6,630 | $ | 12,064 |
PSU expense | 3,272 | 1,889 | ||
Payments | (4,010) | (7,061) | ||
Translation adjustment | 84 | (262) | ||
Balance, end of period | $ | 5,976 | $ | 6,630 |
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Cash-based | $ | 127 | $ | 4,091 | $ | 102 | $ | 7,924 |
Equity-based | - | 100 | - | 364 | ||||
Total LTIP expense | $ | 127 | $ | 4,191 | $ | 102 | $ | 8,288 |
Page 27 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Balance, beginning of period | $ | 25,244 | $ | 21,431 |
LTIP expense | 102 | 16,635 | ||
Payments | (1,539) | (11,685) | ||
Translation adjustment | 332 | (1,137) | ||
Balance, end of period | $ | 24,139 | $ | 25,244 |
TSX | NYSE | |||||
For the six months ended June 30, 2023
| Number of options | Weighted average exercise price (CAD) | Number of options | Weighted average exercise price (USD) | ||
Opening balance - outstanding | 3,443,770 | $ | 10.61 | 395,953 | $ | 8.54 |
Granted | 112,000 | 11.27 | - | - | ||
Exercised | (20,000) | 8.85 | - | - | ||
Cancelled | (95,000) | 10.81 | - | - | ||
Ending balance - outstanding | 3,440,770 | $ | 10.63 | 395,953 | $ | 8.54 |
TSX | NYSE | |||||
For the year ended December 31, 2022
| Number of options | Weighted average exercise price (CAD) | Number of options | Weighted average exercise price (USD) | ||
Opening balance - outstanding | 1,985,563 | $ | 10.45 | 31,764 | $ | 14.67 |
Granted | 1,466,541 | 10.81 | 364,189 | 8.00 | ||
Exercised | (8,334) | 9.81 | - | - | ||
Ending balance - outstanding | 3,443,770 | $ | 10.61 | 395,953 | $ | 8.54 |
For the six months ended June 30, 2023
| TSX |
Risk-free interest rate (%) | 3.53 |
Expected option life (years) | 5.18 |
Expected volatility (%) | 28.13 |
Page 28 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
June 30, 2023 | |||||||
Grant date | Expiration date | Options outstanding | Options exercisable | Exercise price of outstanding options (CAD) | Exercise price of outstanding options (USD) | ||
November 14, 2016 | November 14, 2023 | 530,000 | 530,000 | $ | 8.85 | $ | - |
December 15, 2017 | December 15, 2024 | 800,000 | 800,000 | 11.35 | - | ||
December 17, 2018 | December 17, 2025 | 401,959 | 401,959 | 9.81 | - | ||
December 15, 2020 | December 15, 2027 | 199,380 | 132,919 | 11.50 | - | ||
December 15, 2021 | December 15, 2028 | 25,890 | 8,630 | 18.85 | - | ||
December 15, 2021 | December 15, 2028 | 31,764 | 10,588 | - | 14.67 | ||
December 15, 2022 | December 15, 2029 | 1,371,541 | - | 10.81 | - | ||
December 15, 2022 | December 15, 2029 | 364,189 | - | - | 8.00 | ||
March 6, 2023 | March 6, 2030 | 112,000 | - | 11.27 | - | ||
Total | 3,836,723 | 1,884,096 | $ | 10.63 | $ | 8.54 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Amounts payable and accrued liabilities(1)
| $ | 14,085 | $ | 10,327 |
Equity - contributed surplus | 19,747 | 15,784 | ||
Total AIP | $ | 33,832 | $ | 26,111 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
LTIP - liability | $ | 24,139 | $ | 25,244 |
Equity - contributed surplus | 5,471 | 5,685 | ||
Total LTIP | $ | 29,610 | $ | 30,929 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Balance, beginning of period | $ | 39,893 | $ | 48,358 |
Contributions from equity holders | 10 | 971 | ||
Performance fees expense
| 537 | 35,854 | ||
Payments | (271) | (44,867) | ||
Translation adjustment | 150 | (423) | ||
Balance, end of period | $ | 40,319 | $ | 39,893 |
Page 29 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | ||||||||||
For the three months ended June 30, 2023
|
Single-Family Rental(1)
|
Adjacent Businesses (1)
|
Strategic Capital(1),(2)
|
Corporate(1)
| Consolidated results | |||||
Revenue from single-family rental properties | $ | 197,457 | $ | - | $ | - | $ | - | $ | 197,457 |
Direct operating expenses | (65,002) | - | - | - | (65,002) | |||||
Net operating income from single-family rental properties | 132,455 | - | - | - | 132,455 | |||||
Revenue from strategic capital services | - | - | 10,750 | - | 10,750 | |||||
Income from equity-accounted investments in multi-family rental properties | - | 202 | - | - | 202 | |||||
Income from equity-accounted investments in Canadian residential developments | - | 869 | - | - | 869 | |||||
Other income | - | 350 | - | 2,264 | 2,614 | |||||
Income from investments in U.S. residential developments | - | 7,322 | - | - | 7,322 | |||||
Compensation expense | - | - | - | (21,848) | (21,848) | |||||
Performance fees recovery | - | - | - | (692) | (692) | |||||
General and administration expense | - | - | - | (22,202) | (22,202) | |||||
Loss on debt modification and extinguishment | - | - | - | - | - | |||||
Transaction costs | - | - | - | (949) | (949) | |||||
Interest expense | - | - | - | (79,374) | (79,374) | |||||
Fair value gain on rental properties | - | - | - | 123,752 | 123,752 | |||||
Fair value gain on Canadian development properties | - | - | - | - | - | |||||
Fair value loss on derivative financial instruments and other liabilities | - | - | - | (19,569) | (19,569) | |||||
Amortization and depreciation expense | - | - | - | (4,280) | (4,280) | |||||
Realized and unrealized foreign exchange gain | - | - | - | 163 | 163 | |||||
Net change in fair value of limited partners' interests in single-family rental business | - | - | - | (69,528) | (69,528) | |||||
Income tax expense | - | - | - | (12,917) | (12,917) | |||||
Segment net income (loss) | $ | 132,455 | $ | 8,743 | $ | 10,750 | $ | (105,180) | $ | 46,768 |
Page 30 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | ||||||||||
For the six months ended June 30, 2023
|
Single-Family Rental(1)
|
Adjacent Businesses (1)
|
Strategic Capital(1)(2)
|
Corporate(1)
| Consolidated results | |||||
Revenue from single-family rental properties | $ | 385,966 | $ | - | $ | - | $ | - | $ | 385,966 |
Direct operating expenses | (127,109) | - | - | - | (127,109) | |||||
Net operating income from single-family rental properties | 258,857 | - | - | - | 258,857 | |||||
Revenue from strategic capital services | - | - | 25,871 | - | 25,871 | |||||
Income from equity-accounted investments in multi-family rental properties | - | 350 | - | - | 350 | |||||
Income from equity-accounted investments in Canadian residential developments | - | 292 | - | - | 292 | |||||
Other income | - | 723 | - | 5,650 | 6,373 | |||||
Income from investments in U.S. residential developments | - | 13,355 | - | - | 13,355 | |||||
Compensation expense | - | - | - | (42,222) | (42,222) | |||||
Performance fees recovery | - | - | - | (537) | (537) | |||||
General and administration expense | - | - | - | (37,451) | (37,451) | |||||
Transaction costs | - | - | - | (7,997) | (7,997) | |||||
Interest expense | - | - | - | (155,746) | (155,746) | |||||
Fair value gain on rental properties | - | - | - | 135,646 | 135,646 | |||||
Fair value loss on derivative financial instruments and other liabilities | - | - | - | (16,460) | (16,460) | |||||
Amortization and depreciation expense | - | - | - | (8,545) | (8,545) | |||||
Realized and unrealized foreign exchange gain | - | - | - | 131 | 131 | |||||
Net change in fair value of limited partners' interests in single-family rental business | - | - | - | (79,724) | (79,724) | |||||
Income tax expense | - | - | - | (16,024) | (16,024) | |||||
Segment net income (loss) | $ | 258,857 | $ | 14,720 | $ | 25,871 | $ | (223,279) | $ | 76,169 |
Page 31 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | ||||||||||
For the three months ended June 30, 2022 |
Single-Family Rental(1)
|
Adjacent Businesses (1)
|
Strategic Capital(1)(2)
|
Corporate(1)
| Consolidated results | |||||
Revenue from single-family rental properties | $ | 155,135 | $ | - | $ | - | $ | - | $ | 155,135 |
Direct operating expenses | (50,739) | - | - | - | (50,739) | |||||
Net operating income from single-family rental properties | 104,396 | - | - | - | 104,396 | |||||
Revenue from private funds and advisory services | - | - | 20,387 | - | 20,387 | |||||
Income from equity-accounted investments in multi-family rental properties(3)
| - | 170 | - | - | 170 | |||||
Loss from equity-accounted investments in Canadian residential developments | - | (98) | - | - | (98) | |||||
Other income | - | 372 | - | - | 372 | |||||
Income from investments in U.S. residential developments | - | 3,002 | - | - | 3,002 | |||||
Compensation expense | - | - | - | (22,737) | (22,737) | |||||
Performance fees expense | - | - | - | (15,117) | (15,117) | |||||
General and administration expense | - | - | - | (13,905) | (13,905) | |||||
Transaction costs | - | - | - | (5,482) | (5,482) | |||||
Interest expense | - | - | - | (45,864) | (45,864) | |||||
Fair value gain on rental properties | - | - | - | 395,835 | 395,835 | |||||
Fair value gain on Canadian development properties | - | - | - | 874 | 874 | |||||
Fair value gain on derivative financial instruments and other liabilities | - | - | - | 156,487 | 156,487 | |||||
Amortization and depreciation expense | - | - | - | (3,584) | (3,584) | |||||
Realized and unrealized foreign exchange gain | - | - | - | 100 | 100 | |||||
Net change in fair value of limited partners' interests in single-family rental business | - | - | - | (112,003) | (112,003) | |||||
Income tax expense(3)
| - | - | - | (57,229) | (57,229) | |||||
Segment net income from continuing operations | $ | 104,396 | $ | 3,446 | $ | 20,387 | $ | 277,375 | $ | 405,604 |
Segment net income from discontinued operations(3)
| - | 11,256 | - | - | 11,256 | |||||
Segment net income | $ | 104,396 | $ | 14,702 | $ | 20,387 | $ | 277,375 | $ | 416,860 |
Page 32 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | ||||||||||
For the six months ended June 30, 2022
|
Single-Family Rental(1)
|
Adjacent Businesses (1)
|
Strategic Capital(1)(2)
|
Corporate(1)
| Consolidated results | |||||
Revenue from single-family rental properties | $ | 293,923 | $ | - | $ | - | $ | - | $ | 293,923 |
Direct operating expenses | (96,254) | - | - | - | (96,254) | |||||
Net operating income from single-family rental properties | 197,669 | - | - | - | 197,669 | |||||
Revenue from private funds and advisory services | - | - | 32,798 | - | 32,798 | |||||
Income from equity-accounted investments in multi-family rental properties(3)
| - | 330 | - | - | 330 | |||||
Loss from equity-accounted investments in Canadian residential developments | - | (113) | - | - | (113) | |||||
Other income | - | 668 | - | 2,753 | 3,421 | |||||
Income from investments in U.S. residential developments | - | 7,307 | - | - | 7,307 | |||||
Compensation expense | - | - | - | (50,989) | (50,989) | |||||
Performance fees expense | - | - | - | (27,681) | (27,681) | |||||
General and administration expense | - | - | - | (26,780) | (26,780) | |||||
Transaction costs | - | - | - | (7,701) | (7,701) | |||||
Interest expense | - | - | - | (82,718) | (82,718) | |||||
Fair value gain on rental properties | - | - | - | 695,407 | 695,407 | |||||
Fair value gain on Canadian development properties | - | - | - | 874 | 874 | |||||
Fair value gain on derivative financial instruments and other liabilities | - | - | - | 127,125 | 127,125 | |||||
Amortization and depreciation expense | - | - | - | (6,991) | (6,991) | |||||
Realized and unrealized foreign exchange gain | - | - | - | 39 | 39 | |||||
Net change in fair value of limited partners' interests in single-family rental business | - | - | - | (204,235) | (204,235) | |||||
Income tax expense(3)
| - | - | - | (102,034) | (102,034) | |||||
Segment net income from continuing operations | $ | 197,669 | $ | 8,192 | $ | 32,798 | $ | 317,069 | $ | 555,728 |
Segment net income from discontinued operations(3)
| - | 24,589 | - | - | 24,589 | |||||
Segment net income | $ | 197,669 | $ | 32,781 | $ | 32,798 | $ | 317,069 | $ | 580,317 |
Page 33 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Revenue from strategic capital services | $ | 10,750 | $ | 20,387 | $ | 25,871 | $ | 32,798 |
Income from equity-accounted investments in multi-family rental properties | 202 | 170 | 350 | 330 | ||||
Income (loss) from equity-accounted investments in Canadian residential developments | 869 | (98) | 292 | (113) | ||||
Income from investments in U.S. residential developments | 7,322 | 3,002 | 13,355 | 7,307 | ||||
Performance fees expense | (692) | (15,117) | (537) | (27,681) | ||||
Net income recognized from related parties | $ | 18,451 | $ | 8,344 | $ | 39,331 | $ | 12,641 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Receivables from related parties included in amounts receivable | ||||
Contractual fees and other receivables from investments managed | $ | 21,937 | $ | 14,976 |
Employee relocation housing loan(1)
| 1,511 | 1,477 | ||
Annual incentive plan(2)
| 33,832 | 26,111 | ||
Long-term incentive plan(2)
| 29,610 | 30,929 | ||
Performance fees liability | 40,319 | 39,893 | ||
Dividends payable | 499 | 497 | ||
Other payables to related parties included in amounts payable and accrued liabilities | 73 | 166 |
Page 34 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the six months ended June 30 | 2023 | 2022 | ||||
(in thousands of U.S. dollars) |
1% increase
|
1% decrease
|
1% increase
|
1% decrease
| ||
Interest expense | $ | 3,583 | $ | (9,596) | 8,037 | (3,330) |
Page 35 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the six months ended June 30 | 2023 | 2022 | ||||||
(in thousands of U.S. dollars) |
1% increase
|
1% decrease
|
1% increase
|
1% decrease
| ||||
Assets | ||||||||
Equity-accounted investments in multi-family rental properties | $ | 216 | $ | (216) | $ | 209 | $ | (209) |
Equity-accounted investments in Canadian residential developments | 1,168 | (1,168) | 980 | (980) | ||||
Canadian development properties | 1,586 | (1,586) | 1,396 | (1,396) | ||||
Investments in U.S. residential developments | 1 | (1) | 3 | (3) | ||||
$ | 2,971 | $ | (2,971) | $ | 2,588 | $ | (2,588) | |
Liabilities | ||||||||
Debt | 521 | (521) | 254 | (254) | ||||
$ | 521 | $ | (521) | $ | 254 | $ | (254) |
Page 36 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | ||||||||||
As at June 30, 2023 | Due on demand and in 2023 |
From 2024 to 2025 |
From 2026 to 2027 | 2028 and thereafter | Total | |||||
Liabilities
| ||||||||||
Debt(1)
| $ | 472,845 | $ | 2,021,212 | $ | 2,535,911 | $ | 842,252 | $ | 5,872,220 |
Other liabilities
| - | 11,871 | 10,009 | 15,669 | 37,549 | |||||
Limited partners' interests in single-family rental business
| - | 872,960 | - | 1,127,843 | 2,000,803 | |||||
Derivative financial instruments
| - | - | - | 60,139 | 60,139 | |||||
Due to Affiliate
| - | - | - | 295,325 | 295,325 | |||||
Amounts payable and accrued liabilities
| 153,622 | - | - | - | 153,622 | |||||
Resident security deposits
| 77,993 | - | - | - | 77,993 | |||||
Dividends payable
| 15,823 | - | - | - | 15,823 | |||||
Total
| $ | 720,283 | $ | 2,906,043 | $ | 2,545,920 | $ | 2,341,228 | $ | 8,513,474 |
(in thousands of U.S. dollars) | ||||||||||
As at December 31, 2022 | Due on demand and in 2022 |
From 2023 to 2024 |
From 2025 to 2026 | 2027 and thereafter | Total | |||||
Liabilities | ||||||||||
Debt(1)
| $ | 757,135 | $ | 1,949,405 | $ | 2,529,240 | $ | 542,457 | $ | 5,778,237 |
Other liabilities
| - | 10,370 | 8,620 | 15,534 | 34,524 | |||||
Limited partners' interests in single-family rental business
| - | - | 851,416 | 845,456 | 1,696,872 | |||||
Derivative financial instruments
| - | - | - | 51,158 | 51,158 | |||||
Due to Affiliate
| - | - | - | 295,325 | 295,325 | |||||
Amounts payable and accrued liabilities
| 138,273 | - | - | - | 138,273 | |||||
Resident security deposits
| 79,864 | - | - | - | 79,864 | |||||
Dividends payable
| 15,861 | - | - | - | 15,861 | |||||
Total | $ | 991,133 | $ | 1,959,775 | $ | 3,389,276 | $ | 1,749,930 | $ | 8,090,114 |
Page 37 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
(in thousands of U.S. dollars) | ||||||||||
As at June 30, 2023 | Due on demand and in 2023 |
From 2024 to 2025 |
From 2026 to 2027 | 2028 and thereafter | Total | |||||
Principal | ||||||||||
Debt(1),(2)
| $ | 472,845 | $ | 2,021,212 | $ | 2,535,911 | $ | 842,252 | $ | 5,872,220 |
Due to Affiliate
| - | - | - | 295,325 | 295,325 | |||||
Interest | ||||||||||
Debt(1)
| 133,975 | 406,307 | 164,954 | 24,500 | 729,736 | |||||
Due to Affiliate(3)
| 8,491 | 33,962 | 34,192 | 120,936 | 197,581 | |||||
Total | $ | 615,311 | $ | 2,461,481 | $ | 2,735,057 | $ | 1,283,013 | $ | 7,094,862 |
(in thousands of U.S. dollars) | June 30, 2023 | December 31, 2022 | ||
Cash | $ | 120,387 | $ | 204,303 |
Amounts receivable | 25,333 | 24,984 | ||
Prepaid expenses and deposits | 32,262 | 37,520 | ||
Current assets | 177,982 | 266,807 | ||
Amounts payable and accrued liabilities | 153,622 | 138,273 | ||
Resident security deposits | 77,993 | 79,864 | ||
Dividends payable | 15,823 | 15,861 | ||
Current portion of long-term debt | 801,561 | 757,135 | ||
Current liabilities | 1,048,999 | 991,133 | ||
Net current liabilities | $ | (871,017) | $ | (724,326) |
Page 38 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Fair value gain on rental properties (Note 4)
| $ | (123,752) | $ | (395,835) | $ | (135,646) | $ | (695,407) |
Fair value gain on Canadian development properties (Note 7)
| - | (874) | - | (874) | ||||
Fair value loss (gain) on derivative financial instruments and other liabilities (Note 16)
| 19,569 | (156,487) | 16,460 | (127,125) | ||||
Income from investments in U.S. residential developments (Note 8)
| (7,322) | (3,002) | (13,355) | (7,307) | ||||
Income from equity-accounted investments in multi-family rental properties (Note 5)
| (202) | (18,905) | (350) | (35,942) | ||||
(Income) loss from equity-accounted investments in Canadian residential developments (Note 6)
| (869) | 98 | (292) | 113 | ||||
Amortization and depreciation expense
| 4,280 | 3,584 | 8,545 | 6,991 | ||||
Deferred income taxes (Note 10)
| 12,135 | 63,604 | 14,124 | 111,491 | ||||
Net change in fair value of limited partners' interests in single-family rental business
| 69,528 | 112,003 | 79,724 | 204,235 | ||||
Amortization of debt discount and financing costs (Note 17)
| 6,084 | 4,315 | 10,898 | 8,081 | ||||
Interest on lease obligation (Note 17)
| 291 | 288 | 590 | 564 | ||||
Long-term incentive plan (Note 21)
| 127 | 4,191 | 102 | 8,288 | ||||
Annual incentive plan (Note 21)
| 7,756 | 4,701 | 13,633 | 14,832 | ||||
Performance fees expense (Note 22)
| 692 | 15,117 | 537 | 27,681 | ||||
Unrealized foreign exchange gain
| (8,204) | (2,845) | (6,650) | (4,484) | ||||
Adjustments for non-cash items | $ | (19,887) | $ | (370,047) | $ | (11,680) | $ | (488,863) |
For the three months ended June 30 | For the six months ended June 30 | |||||||
(in thousands of U.S. dollars) | 2023 | 2022 | 2023 | 2022 | ||||
Amounts receivable | $ | (2,714) | $ | 3,502 | $ | (349) | $ | 2,391 |
Prepaid expenses and deposits | 11,821 | (1,714) | 5,258 | (12,603) | ||||
Resident security deposits | (1,136) | 4,013 | (1,871) | 8,545 | ||||
Amounts payable and accrued liabilities | 26,928 | 35,658 | 15,349 | 40,017 | ||||
Changes in non-cash working capital items | $ | 34,899 | $ | 41,459 | $ | 18,387 | $ | 38,350 |
Page 39 of 41 |
Notes to the CONDENSED INTERIM CONSOLIDATED Financial Statements
For the three and six months ended June 30, 2023
(in thousands of U.S. dollars, except per share amounts and percentage amounts)
|
Page 40 of 41 |
Page 41 of 41 |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Tricon Residential Inc. published this content on 08 August 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 August 2023 01:06:05 UTC.