FONDS DE PLACEMENT IMMOBILIER CANADIEN NET | CANADIAN NET REAL ESTATE INVESTMENT TRUST |
(AUPARAVANT FIDUCIE DE PLACEMENT IMMOBILIER FRONSAC) | (FORMERLY FRONSAC REAL ESTATE INVESTMENT TRUST) |
ÉTATS FINANCIERS CONSOLIDÉS | CONSOLIDATED FINANCIAL STATEMENTS |
PÉRIODES TERMINÉES LES 30 SEPTEMBRE 2021 ET 2020 | PERIODS ENDED SEPTEMBER 30, 2021 AND 2020 |
PAGE | ||
ÉTATS FINANCIERS CONSOLIDÉS: | CONSOLIDATED FINANCIAL STATEMENTS: | |
Situation financière | 1 | Financial Position |
Résultats et résultat étendu | 2 | Income and Comprehensive Income |
Variations des capitaux propres | 3 | Changes in Equity |
Flux de trésorerie | 4 | Cash Flows |
Notes aux États financiers consolidés | 5-41 | Notes to Consolidated Financial Statements |
FONDS DE PLACEMENT IMMOBILIER CANADIEN NET
(AUPARAVANT FIDUCIE DE PLACEMENT IMMOBILIER FRONSAC)
CANADIAN NET REAL ESTATE INVESTMENT TRUST
(FORMERLY FRONSAC REAL ESTATE INVESTMENT TRUST)
ÉTATS CONSOLIDÉS DE LA | CONSOLIDATED STATEMENTS OF | ||
SITUATION FINANCIÈRE | FINANCIAL POSITION | ||
30 septembre / | 31 décembre / | ||
September 30, | December 31 | ||
(en dollars canadiens) | 2021 | 2020 | (in canadian dollars) |
$ | $ | ||
ACTIF | ASSETS | ||
Actifs à long terme | Non-Current assets | ||
Immeubles de placement (note 4) | 225,342,146 | 185,991,100 | Investment properties (note 4) |
Participations dans des coentreprises (note 5) | 16,925,701 | 13,878,951 | Investments in joint ventures (note 5) |
Autres actifs financiers (note 6) | 4,436,767 | 4,118,511 | Other financial assets (note 6) |
Actifs d'impôt différé (note 19) | 22,200 | 22,200 | Deferred tax assets (note 19) |
246,726,814 | 204,010,762 | ||
Actifs à court terme | Current assets | ||
Trésorerie et équivalents de trésorerie | 6,034,313 | 4,459,706 | Cash and cash equivalents |
Autres actifs à court terme (note 7) | 623,075 | 158,067 | Other current assets (note 7) |
Portion à court terme des actifs financiers (note 6) | 1,122,919 | 1,077,464 | Current portion of financial assets (note 6) |
254,507,121 | 209,705,999 | ||
PASSIF | LIABILITIES | ||
Passifs à long terme | Non-Current liabilities | ||
Emprunts hypothécaires (note 8) | 108,234,779 | 98,578,765 | Mortgages (note 8) |
Dette à long terme (note 9) | 60,000 | 75,000 | Long-term debt (note 9) |
Débentures convertibles (note 10) | 8,228,420 | 8,134,379 | Convertible debentures (note 10) |
Instruments financiers dérivés (note 11) | 1,371,525 | 1,098,677 | Derivative financial instruments (note 11) |
Autres passifs (note 12) | 76,181 | 67,875 | Other liabilities (note 12) |
Passifs d'impôt différé (note 19) | 154,000 | 154,000 | Deferred tax liabilities (note 19) |
118,124,905 | 108,108,696 | ||
Passifs à court terme | Current liabilities | ||
Bons de souscription (note 13) | 699,149 | 533,888 | Warrants (note 13) |
Créditeurs (note 15) | 937,300 | 967,964 | Accounts payable (note 15) |
Portion à court terme des emprunts hypothécaires | Current portion of mortgages and | ||
et de la dette à long terme (notes 8 et 9) | 10,675,435 | 8,998,236 | long-term debt (notes 8 and 9) |
Portion à court terme des autres passifs (note 12) | 787,941 | 815,864 | Current portion of other liabilities (note 12) |
Provision (note 26) | 75,000 | 75,000 | Provision (note 26) |
TOTAL DU PASSIF | 131,299,730 | 119,499,648 | TOTAL LIABILITIES |
CAPITAUX PROPRES | EQUITY | ||
Capital des porteurs de parts | 123,207,391 | 90,206,351 | Unitholders' equity |
TOTAL PASSIF ET CAPITAUX PROPRES | 254,507,121 | 209,705,999 | TOTAL LIABILITIES AND EQUITY |
Les notes afférentes font partie intégrante des états financiers consolidés
The accompanying notes are an integral part of the consolidated financial statements
Approuvé par le Conseil des fiduciaires : Approved by the Board of Trustees :
-
Michel Trudeau, fiduciaire / trustee
MICHEL TRUDEAU
(s) Jason Parravano, fiduciaire / trustee
JASON PARRAVANO
■ Page 1 ■
FONDS DE PLACEMENT IMMOBILIER CANADIEN NET
(AUPARAVANT FIDUCIE DE PLACEMENT IMMOBILIER FRONSAC)
CANADIAN NET REAL ESTATE INVESTMENT TRUST
(FORMERLY FRONSAC REAL ESTATE INVESTMENT TRUST)
ÉTATS CONSOLIDÉS DES RÉSULTATS ET | CONSOLIDATED STATEMENTS OF INCOME | ||||
RÉSULTAT ÉTENDU | AND COMPREHENSIVE INCOME | ||||
POUR LES PÉRIODES TERMINÉES LES 30 SEPTEMBRE | FOR THE PERIODS ENDED SEPTEMBER 30 | ||||
(en dollars canadiens) | (in canadian dollars) | ||||
Trois mois terminés le 30 septembre Neuf mois terminés le 30 septembre | |||||
Three months ended September 30 Nine months ended September 30 | |||||
2021 | 2020 | 2021 | 2020 | ||
$ | $ | $ | $ | ||
PRODUITS | REVENUE | ||||
Revenus de location des immeubles | Rental income from investment | ||||
de placement (note 27) | 4,885,412 | 3,219,366 | 14,020,771 | 9,286,366 | properties (note 27) |
Coûts d'exploitation | (1,159,625) | (752,047) | (3,603,313) | (2,169,880) | Operating costs |
Autres produits | - | 10,290 | - | 10,290 | Other revenues |
Revenu net d'exploitation | 3,725,787 | 2,477,609 | 10,417,458 | 7,126,776 | Net operating income |
Quote-part du résultat net tiré des participations | Share of net income from investments | ||||
dans des coentreprises (note 5) | 1,760,905 | 861,839 | 1,866,328 | 1,716,543 | in joint ventures (note 5) |
Variation de la juste valeur des | Change in fair value of investment | ||||
immeubles de placement | 6,794,914 | (101,944) | 10,002,310 | 2,261,029 | properties |
Perte réalisée sur la disposition d'un | Realized loss on disposition of | ||||
immeuble de placement (note 4) | - | (180,000) | - | (180,000) | investment property (note 4) |
12,281,606 | 3,057,504 | 22,286,096 | 10,924,348 | ||
CHARGES | EXPENSES | ||||
Rémunération à base de parts (note 16) | (1,905) | (66,046) | 308,546 | 38,404 | Unit-based compensation (note 16) |
Charges administratives (note 17) | 205,425 | 158,184 | 619,138 | 530,334 | Administrative expenses (note 17) |
Charges financières (note 18) | 885,608 | 825,629 | 3,721,491 | 1,582,085 | Financial expenses (note 18) |
1,089,128 | 917,767 | 4,649,175 | 2,150,823 | ||
Résultat net et | Net income and | ||||
résultat étendu | 11,192,478 | 2,139,737 | 17,636,921 | 8,773,525 | comprehensive income |
Résultat net par part attribuable | Net income per unit attributable | ||||
aux porteurs de parts - | to unitholders - | ||||
de base (note 20) | 0.5833 | 0.1453 | 0.9782 | 0.6161 | basic (note 20) |
Résultat net par part attribuable | Net income per unit attributable | ||||
aux porteurs de parts - | to unitholders - | ||||
dilué (note 20) | 0.5565 | 0.1339 | 0.9437 | 0.5897 | diluted (note 20) |
Les notes afférentes font partie intégrante des états financiers consolidés
The accompanying notes are an integral part of the consolidated financial statements
■ Page 2 ■
FONDS DE PLACEMENT IMMOBILIER CANADIEN NET
(AUPARAVANT FIDUCIE DE PLACEMENT IMMOBILIER FRONSAC)
CANADIAN NET REAL ESTATE INVESTMENT TRUST
(FORMERLY FRONSAC REAL ESTATE INVESTMENT TRUST)
ÉTATS CONSOLIDÉS DES VARIATIONS | CONSOLIDATED STATEMENTS OF | ||||
DES CAPITAUX PROPRES | CHANGES IN EQUITY | ||||
POUR LES PÉRIODES TERMINÉES LES 30 SEPTEMBRE | FOR THE PERIODS ENDED SEPTEMBER 30 | ||||
(en dollars canadiens) | (in canadian dollars) | ||||
30 SEPTEMBRE 2021 | SEPTEMBER 30, 2021 | ||||
Résultats non | Parts du Fonds | Surplus | Total | ||
distribués | Capitaux propres | ||||
Retained | Trust Units | Surplus | Total | ||
Earnings | (note 16) | Equity | |||
$ | $ | $ | $ | ||
1er janvier 2021 | 6,372,114 | 83,762,837 | 71,400 | 90,206,351 | January 1, 2021 |
Variations au cours de la période: | Changes during the period | ||||
Résultat net et résultat étendu | 17,636,921 | - | - | 17,636,921 | Net income and comprehensive income |
Émissions de parts | - | 20,715,153 | - | 20,715,153 | Issuance of units |
Coûts d'émission | (1,287,320) | - | - | (1,287,320) | Issue costs |
Distributions aux porteurs de parts | (4,063,714) | - | - | (4,063,714) | Distributions to unitholders |
30 septembre 2021 | 18,658,001 | 104,477,990 | 71,400 | 123,207,391 | September 30, 2021 |
30 SEPTEMBRE 2020 | SEPTEMBER 30, 2020 | ||||
Résultats non | Parts du Fonds | Surplus | Total | ||
distribués | Capitaux propres | ||||
Retained | Trust Units | Surplus | Total | ||
Earnings | (note 16) | Equity | |||
$ | $ | $ | $ | ||
1er janvier 2020 | 3,272,356 | 47,998,284 | 71,400 | 51,342,040 | January 1, 2020 |
Variations au cours de la période: | Changes during the period | ||||
Résultat net et résultat étendu | 8,773,525 | - | - | 8,773,525 | Net income and comprehensive income |
Émissions de parts | - | 18,484,252 | - | 18,484,252 | Issuance of units |
Coûts d'émission | (1,539,691) | - | - | (1,539,691) | Issue costs |
Rachats de parts | (380) | (820) | - | (1,200) | Re-purchase of units |
Distributions aux porteurs de parts | (2,755,753) | - | - | (2,755,753) | Distributions to unitholders |
30 septembre 2020 | 7,750,057 | 66,481,716 | 71,400 | 74,303,173 | September 30, 2020 |
Les notes afférentes font partie intégrante des états financiers | The accompanying notes are an integral part of the | ||||
consolidés | consolidated financial statements |
■ Page 3 ■
FONDS DE PLACEMENT IMMOBILIER CANADIEN NET
(AUPARAVANT FIDUCIE DE PLACEMENT IMMOBILIER FRONSAC)
CANADIAN NET REAL ESTATE INVESTMENT TRUST
(FORMERLY FRONSAC REAL ESTATE INVESTMENT TRUST)
ÉTATS CONSOLIDÉS DES FLUX DE TRÉSORERIE | CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||
POUR LES PÉRIODES TERMINÉES LES 30 SEPTEMBRE | FOR THE PERIODS ENDED SEPTEMBER 30 | ||||
(en dollars canadiens) | (in canadian dollars) | ||||
Trois mois terminés le 30 septembre Neuf mois terminés le 30 septembre | |||||
Three months ended September 30 Nine months ended September 30 | |||||
2021 | 2020 | 2021 | 2020 | ||
$ | $ | $ | $ | ||
ACTIVITÉS D'EXPLOITATION | OPERATING ACTIVITIES | ||||
Résultat net | 11,192,478 | 2,139,737 | 17,636,921 | 8,773,525 | Net income |
Ajustements : | Adjustments : | ||||
Quote-part du résultat net tiré des | Share of net income from investments | ||||
participations dans des coentreprises | (1,760,905) | (861,839) | (1,866,328) | (1,716,543) | in joint ventures |
Variation de la juste valeur des | Change in fair value of investment | ||||
immeubles de placement | (6,794,914) | 101,944 | (10,002,310) | (2,261,029) | properties |
Ajustement des loyers selon la méthode linéaire | (99,814) | (82,160) | (310,369) | (286,111) | Straight-line rent adjustment |
Charges d'intérêts (note 21) | 1,027,874 | 721,057 | 2,867,345 | 2,150,625 | Interest expenses (note 21) |
Intérêts payés (note 21) | (1,025,874) | (729,710) | (2,854,187) | (2,147,860) | Interest paid (note 21) |
Rémunération à base de parts | (1,905) | (66,046) | 308,546 | 38,404 | Unit-based compensation |
Charges financières | (363,389) | 48,482 | 567,261 | (621,344) | Financial expenses |
Perte sur la disposition d'un immeuble | Loss on disposition of investment | ||||
de placement | - | 180,000 | - | 180,000 | property |
2,173,551 | 1,451,465 | 6,346,879 | 4,109,667 | ||
Variation nette de l'actif hors caisse | Net change in non-cash asset and | ||||
et du passif (note 21) | (825,200) | (328,708) | (527,765) | (286,241) | liability items (note 21) |
1,348,351 | 1,122,757 | 5,819,114 | 3,823,426 | ||
ACTIVITÉS D'INVESTISSEMENT | INVESTING ACTIVITIES | ||||
Acquisition d'immeubles de placement | (8,719,786) | (23,132) | (29,348,593) | (21,836,289) | Acquisition of investment properties |
Acquisition de partenariats | (16,000) | (1,297,879) | (1,766,922) | (4,869,911) | Acquisition of joint arrangements |
Distributions de coentreprises | 390,500 | 82,500 | 586,500 | 103,500 | Distributions from joint ventures |
Augmentation des prêts en cours | (309,428) | (924,214) | (948,428) | (2,479,214) | Increase of loans receivable |
Encaissement des prêts en cours | 130,379 | 76,196 | 885,955 | 1,112,431 | Proceeds from loans receivable |
Produit net de la disposition d'un immeuble | Proceeds from disposition of | ||||
de placement | - | 1,700,000 | - | 1,700,000 | investment properties |
(8,524,335) | (386,529) | (30,591,488) | (26,269,483) | ||
ACTIVITÉS DE FINANCEMENT | FINANCING ACTIVITIES | ||||
Variation nette des facilités de crédit | (6,470,000) | 1,405,000 | - | (5,110,700) | Net change in credit facilities |
Nouveaux emprunts | 1,645,000 | - | 13,757,530 | 15,825,000 | Gross mortgage proceeds |
Remboursement d'emprunts | - | (879,843) | - | (879,843) | Repayment of mortgages |
Versements en capital périodiques | (836,828) | (506,460) | (2,424,317) | (1,401,000) | Periodic mortgage principal repayments |
Remboursement de la dette à long terme | - | - | (15,000) | (15,000) | Repayment of long-term-debt |
Émissions de parts, nettes des frais d'émission | 18,881,405 | 133,000 | 19,092,482 | 16,750,161 | Issuance of units, net of issue costs |
Distributions aux porteurs de parts | (1,446,381) | (940,929) | (4,063,714) | (2,755,753) | Distributions to unitholders |
11,773,196 | (789,232) | 26,346,981 | 22,412,865 | ||
Augmentation (diminution) de la trésorerie | Increase (decrease) in cash and | ||||
et équivalents de trésorerie | 4,597,212 | (53,004) | 1,574,607 | (33,192) | cash equivalents |
Trésorerie et équivalents de trésorerie | Cash and cash equivalents | ||||
au début de la période | 1,437,101 | 320,150 | 4,459,706 | 300,338 | beginning of the period |
Trésorerie et équivalents de trésorerie | Cash and cash equivalents | ||||
à la fin de la période | 6,034,313 | 267,146 | 6,034,313 | 267,146 | end of the period |
Les notes afférentes font partie intégrante des états financiers consolidés
■ Page 4 ■
The accompanying notes are an integral part of the consolidated financial statements
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Canadian Net Real Estate Investment Trust published this content on 17 November 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 24 November 2021 21:59:02 UTC.