Summerset Group Holdings Limited logo

Financial Results for the Year Ended 31 December 2022

Full Year Results23 February 2023SUMHealthcare

Summerset Group Holdings Limited
Level 27 Majestic Centre, 100 Willis St, Wellington

PO Box 5187, Wellington 6140

Phone: 04 894 7320 | Fax: 04 894 7319

Website: www.summerset.co.nz


NZX & ASX RELEASE


24 February 2023


SUMMERSET POSTS $171.4M FULL YEAR UNDERLYING PROFIT


Retirement village operator Summerset Group Holdings Limited today announced a record full

year underlying profit for the year ending 31 December 2022 of NZ$171.4 million, up 21.5% on

FY21, driven by strong development returns and growth in deferred management fees.

Net profit after tax (IFRS) was NZ$269.1 million for the year ended 31 December 2022, this

reflects a level of fair value movement more consistent with historical trends, FY21 was

influenced by the very strong property conditions at that time.

Summerset Chief Executive Scott Scoullar said demand for Summerset’s offering, which is

driven by factors like community, security and life events, continued to be strong in 2022 with

1,007 ORA sales, the first time the company has had over 1,000 total settlements, which reflects

a strong resale portfolio.

“The average age of our residents is 81 – they move into a Summerset village for a number of

reasons that are often distinct from how the property market is performing. A sense of security

and community is valuable, and we believe these will continue to drive demand regardless of the

wider economic landscape.”

Mr Scoullar said 2022 had also been a record year of construction with the delivery of 625 units

under ORA. Summerset reported a development margin of 29.7% up from 23.1%, for the same

period last year. The company expects that development margins will return to be within the 20-

25% range over the medium term.

At the end of 2022 Summerset completed the build of its newest care centre (including its state-

of-the-art memory care centre) at its Kenepuru (Porirua) village with residents moving in this

month. Similar offerings are set to be completed at Te Awa (Napier), Papamoa (Tauranga), and

Bell Block (New Plymouth) later in 2023.

• Underlying profit for FY22 of NZ$171.4 million, up 21.5% on FY21

• Net profit after tax of NZ$269.1 million, down 50.5% on FY21

• Total assets of NZ$5.8 billion, up 18.6% on FY21

• Four new sites acquired this year across New Zealand and Australia

• 1,007 total sales of occupation rights, up 3% on FY21

• 625 new units under occupation right agreement (ORA) delivered

• Land bank total of 5,985 retirement units and 1,379 care units across NZ and Australia

• Gearing ratio remains low at 32.5%

• Development margin of 29.7%

• Final dividend of NZ11.6 cents per share



• F


Mr Scoullar said investing in care and the experience of residents remains a key focus for the

business.

“Our continuum-of-care model is a key consideration for people looking at our villages. We

continue to focus on providing excellent care and we’ve begun the process of refurbishing some

of our older care facilities to ensure they meet the expectations of our residents.

“We’ve also introduced new technology to make the lives of residents easier including Lumin

screens, PainChek, and virtual reality activities including our MultiBall interactive exerplay.”

Summerset grew its development pipeline announcing the purchase of four new sites in 2022 –

Rotorua and Masterton in New Zealand, and Mernda and Drysdale in Victoria, Australia.

The company now owns seven Australian properties, with earthworks having started at its first

Australian retirement village in Melbourne’s Cranbourne North in late 2021. The first retirement

units there are under construction with pre-sales beginning in the first half of this year. Chirnside

Park property gained consent in late 2022.

Mr Scoullar said the company was saddened by the large scale of devastation that has occurred

around New Zealand last week, and particularly in the Gisborne and Hawke’s Bay regions, due

to Cyclone Gabrielle.

“We were extremely relieved that all our residents and staff were safe and unharmed. Our

impacted villages were our four Hawke’s Bay villages (Napier, Te Awa, Hastings and Havelock

North) which all lost power and communications, while our Warkworth and Whangārei villages

also suffered power outages due to the cyclone.

“Our buildings are undamaged and we were able to continue to care for our residents

throughout, thanks to our very dedicated staff. We ran essential services on generator power

and we were fully supplied with food and medication throughout the outages. Staff from

Wellington and Christchurch flew into Napier to assist their colleagues and to provide all our

residents with support and hot meals while the power was off. We also reached out to smaller

not-for-profit aged care providers to offer assistance during the cyclone.

“Now that the cyclone has passed we’re focused on recovery. Our villages are now running in a

normal manner but there are some hard times ahead for some of our staff who lost their homes

or had property severely damaged. We’ve set up a $250,000 disaster relief fund to help them

through this difficult time and we’ll continue to offer support as they, and the Hawke’s Bay

region, recover.”

Looking ahead Mr Scoullar said that Summerset was well prepared for the year ahead.

“We remain focused on growing our land bank, development of new villages, providing an

excellent retirement experience for our residents and delivering value for our shareholders,” said

Mr Scoullar.

Shareholders will receive a final dividend of NZ11.6 cents per share, bringing the total dividend

payable for FY22 to NZ22.3 cents per share, up 20.5% on FY21.

ENDS


For investor relations enquiries: For media enquiries:

Will Wright Louise McDonald

Chief Financial Officer Senior Communications & Media Advisor

will.wright@summerset.co.nz louise.mcdonald@summerset.co.nz

021 490 251 021 246 3793


ABOUT SUMMERSET


• Summerset is one of the leading operators and developers of retirement villages in New

Zealand, with 38 villages completed or in development nationwide

• In addition, Summerset has five proposed sites at Half Moon Bay (Auckland), Parnell

(Auckland), Rotorua (Bay of Plenty), Kelvin Grove (Palmerston North), and Masterton

(Wairarapa)

• Summerset also has seven properties in Victoria, Australia, bringing the total number of

sites to 50.

• Summerset provides a range of living options and care services to more than 7,400

residents.

---

A nnual
Report

2022

Subsection Heading
SECTION HEADING

4

Annual Report 2022
5

0 2

Contents
Chair and CEO’s report06

Highlights14

Snapshot

14

2022 highlights

16

Our people and community20

Our villages32

Our commitment to sustainability42

Our performance52

Five-year summary56

Financial statements57

Governance

99

Board of Directors

112

Executive Leadership Team

114

Remuneration

116

Disclosures

126

Directory

136

Company information

139

0 3

8
ABOUT THIS REPORT

This Annual Report of

Summerset Group Holdings

Limited (Summerset) is prepared

in accordance with New Zealand

equivalents to International

Financial Reporting Standards

(NZ IFRS), the NZX Listing Rules

and Corporate Governance

Code, the ASX Listing Rules (as

relevant for foreign exempt

listings) and the Companies

Act 1993.

It covers all our business

operations for the year ended

31 December 2022. We are

aligning our reporting to

the International Integrated

Reporting Framework to improve

the way we communicate and

improve transparency.

We will continue to build

on this approach.

COVER: Summerset’s

continuum of care model

delivers dedicated and

person-centred care,

when needed

INSIDE COVER:

Artist impression of

Summerset Milldale

RIG HT: Artist impression

of Summerset Boulcott

INSIDE BACK COVER:

A

rtist impression of

Summerset Boulcott

Annual Report 2022

0 4

9
GROWTH

We look for expansion

opportunities in New Zealand

and Australia that deliver

competitive returns

for our shareholders.

OUR PEOPLE

We want to create a

great place to work, where

our people can thrive.

OUR CUSTOMERS

We continue to improve

and enhance our offering

to residents.

Our strategic goals are underpinned by our desire

to bring increased wellbeing to our customers

and staff by harnessing the power of innovation

and weaving sustainability into our work.

WELLBEING

INNOVATION

SUSTAINABILITY

BRINGING THE BEST OF LIFE

Our strateg y

S T R A T E G Y

0 5

Annual Report 2022
Chair and CEO’s

r

eport

Mark Verbiest

Chair

Scott Scoullar

Chief Executive Officer

Welcome to our annual report

for the 1

2 months ended

31 December 2022. This has

been another year of significant

achievements for Summerset,

despite significant challenges.

Our achievements are all set against

a backdrop of increasing inflation,

supply chain constraints, national

nursing and care staff recruitment

shortages, a falling property market,

and New Zealand’s most difficult

year combatting COVID-19. Despite

this we have had a successful

2022 and we continue to be well

equipped to deal with these ongoing

challenges while maintaining focus

on delivering value for our residents

and shareholders.

Demand is strong for our product

with 1,007 unit sales of Occupation

Rights in 2022. New Zealand’s

population aged 75+ continues to

grow and is forecast to almost

triple in the next 50 years. With

that comes an increasing pool of

prospective Summerset residents.

Throughout the year, time to settle

has remained steady – driven by

when our residents sell their home

to move into a Summerset village –

but we are also cognisant that with

the easing of the residential property

market, settlement timing will likely

return to the more normal levels

before the pandemic bubble which

heavily inflated the market.

With an average age of 81, our

residents’ decision to enter a village

is driven by life events – lifestyle,

health, desire for more community,

downsizing and more, and the

COVID-19 pandemic highlighted

many of the benefits gained from

living in a village. These events

continue to happen and continue

to drive demand regardless of the

wider economic landscape.

Summerset’s offering is positioned

to offer something to a wide

range of people and budgets.

Approximately 8

8% of our product is

priced lower than the median house

price which makes it affordable,

particularly when many of our

potential residents are selling 3-4

bedroom homes priced in the upper

quartile of the market.

Also, we have a number of sales

mechanisms to assist people to

move into our villages while they're

still selling their home. The 2023

property market is likely to be

more challenging than 2022 but we

feel prepared.

To meet demand, we have

continued to strengthen our

development pipeline in both New

Zealand and Australia. This year we

announced the purchase of four

pieces of land - Masterton and

Rotorua in New Zealand, and Mernda

and Drysdale in Victoria, Australia.

Our Australian business continues

to move forward well; we now

have two of our seven pieces of

land consented, with our Chirnside

Park property gaining consent late

2022. Cranbourne North is the most

advanced of our properties with the

first residents expected to move in

early 2024.

Sadly this year the first death on one

of our construction sites occurred

when Marin Construction (one of our

0 6

C H A I R A N D C E O ’ S R E P O R T
sub contractors) scaffolder Michael

Noche died following an incident at

our St Johns site in November. Our

thoughts are with Michael's family

and colleagues after this tragedy

and we have offered ongoing

support to them. The incident is still

being investigated by WorkSafe NZ

and we have cooperated fully with

them throughout.

Business performance

Underlying profit for 2

022 is

$171.4 million, an increase of 21.5%

on 2021. Our IFRS net profit after

tax is $269.1 million, down 50.5%

on 2021. Operating cash flows

of $369.2 million have decreased

4% from last year. The value of

our investment property is now

$5.4 billion, up 18.3% on 2021.

We are pleased with the overall

performance of the business for

2022. We have weathered multiple

challenges to deliver an increase in

our underlying profit, while the net

(IFRS) profit after tax includes the

impact of reduced fair value gain on

investment property compared to

the prior year. We have shown how

we can run the business effectively

during turbulent times, and continue

to position ourselves for growth into

the future. Despite these challenges,

we have kept our debt to an

appropriate level, and have achieved

strong growth in our balance sheet

during 2022.

The Board is pleased to declare

a final dividend of 11.6 cents per

share, payable on 23 March 2023.

Combined with our interim dividend

of 10.7 cents per share, shareholders

have received 22.3 cents per share

for the 2022 financial year — a 20.5%

increase over 2021.

Villages and care

Our care offering, and our

continuum of care model, is a very

important part of why our residents

choose to live at Summerset, it's

an integral part of our model as

a business. Residents want the

peace of mind that their needs will

be met if their care requirements

change while they’re living in our

villages. We have invested more

in care this year with our care

centre refurbishment programme,

which has been reviewing our

first generation facilities around the

country to ensure they meet the

needs and expectations of our

residents now and into the future.

Our Havelock North, Trentham and

Levin villages are all in various

stages of major upgrades to their

care centres to provide modern

and state-of-the-art facilities for our

current and future residents.

Our newest care centre (including

memory care centre) at our

Kenepuru village was completed

this year with residents moving in

February 2023. Our Te Awa (Napier),

Pāpāmoa (Tauranga) and Bell Block

(Taranaki) main buildings will be

ready for residents later in 2023 –

all will have our world-class care and

memory care centres.

As well as investing in new and

improved buildings, we've invested

in improving our residents' care

further with our new Kaitiaki

(wellbeing assistant) role. Our 70

Kaitiaki around the country provide

more one-to-one care for our

residents and support them both

physically and emotionally. This can

be from working with residents on

their physical health and increasing

their mobility, through to simply

spending more individual time with

residents to talk and provide much

needed interaction for their mental

health and wellbeing.

We, along with many of our

competitors, continue to be very

concerned about underfunding

in the wider aged care sector.

Summerset is part of a group called

Aged Care Matters that has spent

much of the year lobbying the

government about the serious risks

facing our sector.

Public funding for care services,

including daily care rates, is

insufficient to provide the exacting

standards of service that are rightly

expected. On average, providers get

$1

70 per night for providing rest-

home level aged care – less than a

hotel room or what the government

spends on emergency housing. The

bed is only a small part of the need

too; the funding doesn’t account

for the very complex needs that

aged care residents present with.

Providing care, meals, a room and

everything else for $170 a day is

unrealistic at best.

Well over 50% of the aged care

beds in New Zealand are provided

by not-for-profit providers who can’t

continue to run with funding gaps.

It's not just not-for-profit providers

either, a number of aged care

businesses around the country have

closed beds this year. More than

1,000 aged care beds closed in 2022

and with nowhere else to go our

elderly will fall back on the public

health system.

It’s estimated that in 40 years’

time New Zealand will need over

12,000 more aged care nurses,

7,700 more dementia beds and

15,000 aged care beds, but the

current funding model is pushing the

industry backwards and there’s no

way we’ll meet that demand.

In terms of our own services, we will

not compromise on standards. Our

residents expect a high-quality care

option if they need it, and we will

continue to invest in and provide

our care centres, as they are an

integral part of our offering for our

target audience. We can continue to

provide care because we are a large

business - our wider sector faces

systemic challenges though.

In addition to funding, finding

nursing staff has been an ongoing

issue for the sector this year. While

the borders opened up halfway

through the year, finding nurses

continues to be very difficult. It’s

0 7

Annual Report 2022
estimated that there are more than

1,2

00 nursing vacancies in the sector

(nearly 25% of nurses required in

sector). Also, funding for aged care

nurses' salaries have been set at

between $15,000 to $20,000 a year

less than nurses with the same

qualifications and experience in

public hospitals.

Late in 2022, after years of

lobbying by industry groups, the

government announced a $200m

funding increase for aged care

nurses' salaries and that nurses

would be put on the fast-track

residency pathway. To date health

officials have not provided any detail

on the extra funding in terms of

how it will be allocated or when it

will start. Also the announced public

funds don't go far enough. Without

the ability to allocate the funding or

have certainty around when it will be

received the industry will continue to

see beds close and operators close

their doors. More funding and better

immigration pathways will be good

steps in the right direction, and they

will help the sector to retain nursing

staff, if we can get moving.

If the systemic funding issues within

aged care are not addressed, we

will see more providers closing

beds or shutting entirely. We will

continue to push for funding that will

ensure the health of our wider sector

and gives elderly New Zealanders

options when they need care.

Design and technology 

We continue to evolve our

design and offering to give our

residents meaningful and useful

facilities. Our dedicated research

and development team apply best-

practice design and innovation,

and importantly also gather insights

from residents’ experience of life

in our villages to continually look

at opportunities to improve our

offering. As an example, we've

focused on upskilling on dementia

care design and incorporating

our residents' experience and use

of our existing memory care

facilities in order to improve

our care offering further. Our

landscaping designs focus on

creating more communal areas,

including children’s playgrounds,

vegetable gardens, breakout spaces

for residents to use around the

village, petanque and bowling

greens and much more.

Outside of the physical environment

we continued to test and invest

in technology to enhance our

residents’ experience and lives.

Bringing the Best of Life is at

the heart of everything we do,

and we are always looking at

innovative ways to support all

aspects of wellbeing, and have

adapted since the pandemic to

ensure that we can offer quality

engagement opportunities both in

our recreation centres and at home.

Each of our villages has a dedicated

activities coordinator who provides

a calendar of activities for health

and wellbeing, catering for a broad

range of interests and supporting

social interaction.

We have designed our own

signature exercise programme, CB

Fit, which is an accredited falls-

prevention class as a part of the

“Live Stronger for Longer” initiative.

This is built on a foundation of

the 4Ps: Prevent, Protect, Progress

and Preserve, and we have recently

MultiBall wall in action with Summerset residents

0 8

C H A I R A N D C E O ’ S R E P O R T
developed our own chair-based

exercise classes as an extension

of the standing strength and

balance class.

Our entertainment series

“Summerset Sessions” continues

to deliver a variety of content

live and on-demand to residents

regardless of where in the county

they are. These sessions include

“Cooking with a MasterChef”,

musical series “Summerset Sings”,

and “An Interview With...”

featuring well-known icons and

hosted by Summerset Ambassador

Jude Dobson.

We’ve invested in experience and

fitness technology such as virtual

reality to allow our residents to

“travel” to far-flung corners of the

world, and our MultiBall interactive

exerplay walls. We are utilising

health technology like PainChek

TM

to improve the quality of life of

residents living with pain.

Costs and procurement

We worked hard to secure long-term

contracts through our procurement

programme, which gave us certainty

during this time of inflation and

price volatility. We have very strong

relationships with our suppliers, and

we are a preferred partner with

many of them. Our relationships and

planning have meant that we’ve kept

a tight lid on construction costs over

the last 1

2 months.

This has led to a very healthy

development margin through 2022

of 29.7%. However, many of our

contracts are coming up for renewal

in 2023 and while we will work

hard to get the very best price

with our suppliers, we do expect

to see our costs increase. Over

the coming year we expect to see

our development margins return to

the 20-25% range we've provided

historically as market guidance.

We’re also seeing costs such as

rates and insurance increasing, like

any other business. Unlike many of

our competitors we don’t fix our

fees, so it means we have some

ability to flex our fees to meet

some of these costs while sticking

to our commitment to residents to

not increase our fees beyond the

increase to NZ Superannuation.

We continue to keep a tight lid on our

costs to ensure we set ourselves up

for long-term growth.

Growth and development

Our design and consenting

programme is very well positioned

in both New Zealand and Australia

and has continued well in 2

022.

In New Zealand we have a very well-

diversified portfolio with 76% of our

land bank consented. Our highly

consented portfolio gives us a lot

of flexibility in how and where we’re

building, depending on demand and

supply around the country.

We continue to hold the largest land

bank in the New Zealand retirement

village sector, allowing us to double

our current village population.

This year, we delivered a record

of 625 homes under Occupation

Right Agreement (ORA) and 26 care

beds in New Zealand to keep up

with customer demand. Our delivery

programme has become extremely

sophisticated, and we expect to

build 600-700 homes next year. Our

build rate means we continue to be

one of the top residential builders in

the country.

With an uncertain year ahead

we'll continue to monitor demand

and flex our build programme as

required. As part of a strategic review

of our building programme we made

the decision in December to put

our proposed Parnell village on hold.

Construction costs have escalated

significantly and with a declining

property market we considered it

prudent to pause in this environment

on the relatively complex build.

During 2023 we are building a lot

of need-based products, with three

main buildings opening around the

country which will all feature care

and memory care facilities, homes

that remain in high demand.

In Australia we are building a strong

land bank and like our New Zealand

programme, we plan to have a high

proportion of our sites consented

so we can move from one site to

another quickly.

In terms of land, we announced

the purchase of our Mernda site in

August and Drysdale in November,

our sixth and seventh Australian

sites respectively. We continue to

see huge growth opportunities in

Australia and we are very pleased

with our progress. We're looking

forward to welcoming our first

Australian residents in early 2024.

We are pleased with progress on our

Cranbourne North site where we will

deliver our first homes in Q4 of 2023.

Our Cranbourne North village has

a pipeline of 341 homes (including

72 care units) while our Chirnside

Park development, which received

consent in November, will provide

267 homes (including 72 care units).

Construction is planned to begin at

Chirnside Park later in 2023.

At our other five Australian sites our

planning process is well advanced

and we’re moving through the

various stages with the local

councils. We aim to have more

consents in place in 2023.

Our people

We continue to invest in our people

and focus on creating a positive

culture that supports our staff and

their careers and enables them to

bring the best of life to our residents.

In our care centres, we created a new

Kaitiaki role and have employed 7

0+

dedicated employees in our villages

around New Zealand in this role. The

Kaitiaki role was introduced as part

of our safe staffing programme to

support our care centre residents

and provide them with opportunities

0 9

Annual Report 2022
and assistance to live their lives to

the fullest.

Our Kaitiaki come from diverse

professional backgrounds including

nursing, caregiving, and diversional

therapy, and their mission is to

deliver person-centred care to our

residents by engaging in one-on-

one activities and therapy sessions

to improve their overall health

and wellbeing. This dedicated role

is already reducing the number

of falls in the care centres and

helping to alleviate the workload

of our caregivers and therapists so

they can focus on their own roles

and duties.

Our staff have a lot to do when

caring for residents and their time

is limited. This year we’ve invested

in technology to make their lives

easier and to allow them more

time to focus on residents. These

include a mobile app for our

resident information management

and digital noticeboards.

Paying and recognising our staff

for the work they do is important,

particularly in the tight labour

market we found ourselves in this

year. Summerset’s nursing pay is

aged-care-market leading and an

important strategy for us retaining

nursing staff to care for our most

vulnerable residents.

In addition to pay we have continued

our work on diversity and inclusion

to understand the make-up of our

various sites around the country. The

more we know, the better we can

tailor our work to suit the needs of

staff in various locations.

We have also commenced

developing a new three-to-five-year

Health, Safety & Wellbeing strategy

to further improve our practices

right across Summerset.

We are pleased to report that just

over 6

00 permanent staff received

free Summerset shares this year as

part of the vesting of our annual

staff share scheme, and nearly 2,000

eligible staff received $1,000 of

Summerset shares which vest in

July 2025.

Sustainability

We have short-, medium- and long-

term sustainability goals to help us

focus not just on the here and now,

but to be strategic about what we’re

doing and how we’re doing it.

This year was the last year of

our short-term goal set off our

2017 base. The goal was to reduce

our emissions intensity by 5%

per million dollars of revenue, a

target we’re pleased to say we have

overachieved with a 16% reduction.

One of our biggest areas of

focus has been waste reduction

in our construction business. Our

construction teams have worked

extremely hard to identify where we

can do better and have teamed up

with Waste Management NZ to look

at all aspects of our waste across

our sites.

Our work with Waste Management

NZ has been recognised by

the Sustainable Business Network,

where we were a finalist for their

Outstanding Collaboration Award.

We were also pleased to be

recognised as a leader by Forsyth

Barr in their Inaugural Carbon and

ESG Ratings report. Summerset

was the 11th ranked company on

the NZX and the top retirement

village operator.

Artist impression of Summerset Cambridge

1 0

C H A I R A N D C E O ’ S R E P O R T
Our medium- and long-term targets

are progressing well as we

continue to embed sustainability

into our business practices.

We are continually testing new

opportunities too, including solar

panels at our Nelson and Karaka

villages and to meet the needs

of our future residents, electric

vehicle (EV

) charging infrastructure

is being installed into all new

Summerset villages.

Our COVID-1

9 response

Our Operations team were aware of

the threat that the highly contagious

Omicron variant posed early in the

year and prepared ahead of the

first cases arriving in our villages in

January, including purchasing more

Personal Protective Equipment (PPE)

and Rapid Antigen Tests (RATs).

We had to remain nimble in our

response to this new variant and how

we balanced appropriate measures

with allowing our residents to

continue their lives as normally as

possible. At times we closed our care

centres and memory care centres

to protect our most vulnerable

residents, with our staff assisting

residents to stay in touch with their

loved ones electronically during

these times. As soon as we were

able, we reopened to allow that

all important face-to-face contact

to occur.

COVID-1

9 impacted our staffing

throughout the year too, and we

had to work hard to make sure we

had enough staff in place to care

for our residents. We’re very proud

of the response from our staff and

the effort they put in, often above

and beyond, to keep our residents,

visitors and each other safe.

We’d like to thank our residents’

families and loved ones who worked

with us and followed the various

precautions we had in place to

protect residents and staff.

It wasn’t just our villages that

saw the impact of COVID-19,

our construction sites were

also impacted with Omicron

repeatedly affecting our teams and

subcontractors. In the face of this we

had to stay flexible in order to keep

delivering. Where we had people

or teams isolating, we changed our

plans and focused on other parts

of the site to stay on time. Even

with these issues we’ve done what

we said and delivered 625 homes

this year.

Board changes

We are sorry that Anne Urlwin

will retire after nearly nine years

on the Summerset Board on

28 February 2023. Anne has

provided great experience and

leadership throughout her time at

Summerset. During her tenure we

have grown from 18 villages to 38,

and resident numbers have more

than doubled.

The Summerset Board has

welcomed Andrea Scown this

year. She has joined as part of

the Institute of Directors Future

Directors programme which aims

to develop New Zealand’s next

generation of directors and provide

experience in large companies

around the country.

Andrea is currently CEO of Mitre10

and we feel that while we can

provide her with a valuable insight

into governance of a large and

successful listed company, we in

turn will gain valuable insight from

Andrea into the New Zealand

consumer and construction sectors.

Looking forward

Despite the rocky economic

conditions New Zealand has

experienced during 2

022, we have

continued to grow and achieve.

We’ve met our target build rate,

and our first retirement village in

Australia is taking shape, with the

second consented and now under

construction. We are adding to our

significant land bank and have the

ability to grow significantly in both

New Zealand and Australia over the

coming years.

We remain optimistic for the year

ahead and that we are well prepared

to deal with an uncertain economic

period in 2

023 while continuing to

grow. We have a prudent capital

structure, we can flex our build

rate as demand dictates, we are

focused on our cash generation, and

we'll continue to closely monitor our

costs during this period.

While we are managing our costs

closely, we will continue to invest

in bringing the best of life to

our residents with new technology,

village upgrades and care.

Subject to economic conditions we

look forward to continued growth in

the year ahead.

Finally, on behalf of the Board

and management, we’d like to

thank our investors, residents and

partners for your commitment to,

and belief in, Summerset’s goals and

future. We’d also like to thank our

Summerset team, their families and

their support networks for another

very successful year.

Mark Verbiest

Chair

Scott Scoullar

Chief Executive Officer

1 1

10
DIVERSIFIED PORTFOLIO

We benefit from a geographically

diverse portfolio that gives us

the flexibility to adapt our build

rate depending on local market

conditions. For investors, we

are primarily a growth stock,

with a clear strategy to continue

expanding in New Zealand

and Australia.

LOOK AFTER OUR

RESIDENTS

We want our residents to feel

secure and respected, and our

consistently high satisfaction

rates reflect that. Our villages

are part of their local

communities and provide jobs

and amenities.































































































































































O

N

E


T

E

A

M
































































































































































S

T

R

O

N

G


E

N

O

U

G

H


T

O


C

A

R

E





































S

T

R

I

V

E


T

O


B

E


T

H

E


B

E

S

T

BUY LAND IN DESIRABLE

PLACES WHERE PEOPLE

WANT TO RETIRE

BUILD AND MAINTAIN

HIGH-QUALITY VILLAGES

HIRE SKILLED STAFF

AND HELP THEM THRIVE

LOOK AFTER OUR

RESIDENTS AND PROVIDE

EXCELLENT CARE

CREATE SUSTAINABLE

VALUE FOR STAKEHOLDERS

WHILE PROTECTING

THE ENVIRONMENT

Bringing the

best of life

DELIVERING VALUE TO OUR STAKEHOLDERS

BUILD HIGH-QUALITY

ASSETS

We pride ourselves on building

and maintaining villages that

are well designed, well located,

and that enable our residents to

interact with the community.

Our expanding geographical

presence is based on being in

growing regions with strong

potential for investment gains.

PROTECT THE ENVIRONMENT

We have short-, medium- and

long-term sustainability plans

in place to reduce our carbon

emissions intensity over time

and to monitor our progress and

performance. Our innovative

medium-term sustainability linked

loan arrangement was a first for

the sector in New Zealand.

HIRE SKILLED STAFF

AND HELP THEM THRIVE

We recognise our people as

our most important asset.

They underpin our ability to

deliver the best of life to our

residents. We celebrate their

diversity and are committed

to ensuring all our staff are

well remunerated, motivated

and safe.

Annual Report 2022

1 2

11
I

N

F

L

U

E

N

C

E


W

H

A

T


W

E


D

O

I

N

F

L

U

E

N

C

E


A

N

D


B

E

N

E

F

I

T


F

R

O

M


T

H

E


V

A

L

U

E


W

E


C

R

E

A

T

E

Our

stakeholders

PUBLIC

REGULATORS

COMPETITORS

STATUTORY

SUPERVISOR

RESIDENTS

AND FAMILIES

INVESTORS

COMMUNITIES

EMPLOYEES

SUPPLIERSGOVERNMENT

RESIDENTS AND FAMILIES

Our residents are the thousands

of New Zealanders who choose

to live in our villages, and their

family and whānau. Families are

important to us for the enormous

role they play in residents’ lives

and their decision-making around

retirement living and care.

GOVERNMENT

Through our villages, we help the

government take care of elderly

New Zealanders. In particular

we offer specialised care for

those who are frail or are living

with dementia.

EMPLOYEES

Our highly trained staff combine

expertise in clinical care, design,

construction and operations.

That combination of knowledge

enables us to provide a high-

quality offering.

COMMUNITIES

Our villages form part of local

communities and we also provide

significant sponsorship for

local community groups. We

help boost residential housing

supplies and provide invaluable

services, including rest-home,

hospital and dementia care.

SUPPLIERS

We invest in national

infrastructure in the form of

our villages, and generate

work and incomes through

our supply chain, benefitting

businesses and local economies.

INVESTORS

Our investors range from

individuals to institutions.

As a growth-focused company,

we manage risks prudently and

look to provide our shareholders

with an appropriate return

through our dividend policy and

share price appreciation.

C H A I R A N D C E O ’ S R E P O R T

1 3

Annual Report 2022
Snapshot

Our people

7,400+

Residents

2,400+

Staff members

95%

Village resident

satisfaction

 

Our care

94%

Care resident

satisfaction

1,161

Care units

(which includes beds)

in portfolio

1,379

Care units

(which includes beds)

in land bank in

New Zealand and Australia

Our portfolio

5,518

Retirement units

$5.8b

Total assets

FY21 $

4.9b

5,985

Retirement units

in land bank in

New Zealand

and Australia

39

Villages completed or

under development

1,007

Sales of

Occupation Rights

11

Greenfield sites

Our performance

$269.1m

Net profit after tax

FY21 $5

43.7m

$171.4m

Underlying profit

FY21 $1

41.1m

$369.2m

Operating cash flow

FY21 $383.4m

1 4

13
OUR PHILOSOPHY

OF CARE

INDEPENDENT LIVING

4,570

Villas, cottages, townhouses

and independent apartments

( TOTAL U NITS)

ASSISTED LIVING

948

Serviced

apartments

( TOTAL U NITS)

SPECIALISED CARE

1,161

Rest-home care, Memory care,

Hospital care

( TOTAL U NITS)

H I G H L I G H T S

1 5

2022
Highlights

APRIL

Q1 sales results released – our highest Q1 ever

with 279 sales.

Announcement of our 2021 staff Applause

Award winners (winners were celebrated at a

Covid-delayed event in October).

JUNE

Purchased 10 virtual reality kits to travel

around our villages to give our residents

experiences they may not otherwise

be able to witness.

Rolled out PainChek® an iPhone app that uses

artificial intelligence to identify the presence

of pain in an older person when it cannot

be verbalised.

JULY

Principal sponsor of the new Wellington Free

Ambulance ‘Onesie Day Ambulance’

JUN

OCTOBER

Announced our partnership with Hato

Hone St John sponsoring their therapy

pet programme.

FEB

JUN

OCT

JUL

1 6

FEBRUARY
Ordered our first two EVs to begin our fleet

change to electric.

MARCH

Celebrated Caregiver and Frontliner Day

by creating a gratitude wall where staff,

residents, their families and anyone else

could publicly share messages of gratitude

for our frontliners.

NOVEMBER

Celebrated our

25th birthday.

DECEMBER

Summerset

Chairman Mark

Verbiest named

Chairperson of the

Year at the Deloitte

Top 200 awards

OCT

DEC

MAR

SEP

AUG

AUGUST

Announced a half-year

underlying profit of $82.5m

(up 9.2% on last year).

Purchase of Fairy Springs

site in Rotorua, Lansdowne

in Masterton and Mernda

in Melbourne.

SEPTEMBER

Named as a finalist in the Sustainable Business

Network’s Outstanding Collaboration award

for our work on construction waste with Waste

Management NZ.

Building consent granted for the first of our five

lightweight and mass timber main buildings – to

be built at Summerset Mt Denby (Whangārei).

Flew the flag in solidarity with MATES in

Construction who are aiming to reduce suicide

and mental health issues.

NOV

H I G H L I G H T S

1 7

Annual Report 2022
Portfolio growth

            25 years of consistent growth and delivery (total units

1

in portfolio)

6,6796,679

6,0286,028

5,3575,357

4,9444,944

4,5904,590

4,0844,084

3,5763,576

3,0353,035

2,6012,601

2,2972,297

1,9731,973

1,8011,801

1,6791,679

1,5991,599

1,3841,384

1,2581,258

1,1961,196

1,0221,022

959959

879879

755755

656656

593593

337337

247247

6,0286,028

5,3575,357

4,9444,944

4,5904,590

4,0844,084

3,5763,576

3,0353,035

2,6012,601

2,2972,297

1,9731,973

1,8131,813

1,6791,679

1,5991,599

1,3841,384

1,2581,258

1,1961,196

1,0221,022

959959

879879

755755

656656

593593

337337

247247

247247

651651

671671

413413

354354

506506

508508

541541

434434

304304

324324

160160

122122

8080

215215

126126

6262

174174

6363

8080

124124

9999

6363

256256

9090

New units delivered

Existing stock

'22

'21

'2

0

'19

'18

'17

'16

'15

'14

'13

'12

'11

'10

'09

'08

'07

'06

'05

'04

'03

'02

'01

'00

'99

'98

01,2002,4003,6004,8006,0007,200

1 Units include all retirement units and care units (including care beds)

1 8

P O R T F O L I O G R O W T H
            25 years of consistent growth and delivery (total units

1

in portfolio)

6,6796,679

6,0286,028

5,3575,357

4,9444,944

4,5904,590

4,0844,084

3,5763,576

3,0353,035

2,6012,601

2,2972,297

1,9731,973

1,8011,801

1,6791,679

1,5991,599

1,3841,384

1,2581,258

1,1961,196

1,0221,022

959959

879879

755755

656656

593593

337337

247247

6,0286,028

5,3575,357

4,9444,944

4,5904,590

4,0844,084

3,5763,576

3,0353,035

2,6012,601

2,2972,297

1,9731,973

1,8131,813

1,6791,679

1,5991,599

1,3841,384

1,2581,258

1,1961,196

1,0221,022

959959

879879

755755

656656

593593

337337

247247

247247

651651

671671

413413

354354

506506

508508

541541

434434

304304

324324

160160

122122

8080

215215

126126

6262

174174

6363

8080

124124

9999

6363

256256

9090

New units delivered

Existing stock

'22

'21

'2

0

'19

'18

'17

'16

'15

'14

'13

'12

'11

'10

'09

'08

'07

'06

'05

'04

'03

'02

'01

'00

'99

'98

01,2002,4003,6004,8006,0007,200

1 Units include all retirement units and care units (including care beds)

1 9

Annual Report 2022
2 0

O U R P E O P L E A N D C O M M U N I T Y
Our people and

c

ommunity

Our 31 retirement villages are vibrant

and diverse communities. Summerset is proud

to be home to over 7,4

00 residents and to

employ over 2,400 staff.

Our COVID-1

9 response

This year was another challenging

one for residents with the ongoing

COVID-19 pandemic changing the

landscape again with the arrival

of the Omicron variant. We were

prepared, having invested early

in Personal Protective Equipment

(PPE), Rapid Antigen Tests (RATs),

air purifiers and air quality monitors

before cases arrived in our villages

in January, but the need to lock

down parts of our villages and cancel

communal activities at times was

tough on residents and staff alike. 

Also, we had extremely high rates

of vaccination in all of our villages

which helped to provide further

protection to our residents during

this challenging year.

Our care and memory care

facilities, are home to a population

particularly vulnerable to COVID-19,

and we were forced to close the

centres to visitors at times. During

these lockdowns we concentrated

on giving our residents every

opportunity to connect with their

family and friends digitally, and on

containing the outbreaks as quickly

as we could to allow visits and

valuable human interaction. We’re

extremely proud of how our team

responded and protected each

other, our residents and our visitors.

We’re also grateful to our residents’

families and friends for working with

us while we had to change and

restrict visits during these outbreaks.

We have learnt a lot about managing

COVID-19 over the last few years

and our team understand how best

to care for our residents when

we do experience cases. COVID

precautions are now a core part

of how we manage the health and

wellbeing of our residents in care.

Protecting our villages

We can’t say enough about the

dedication of our staff in protecting

our residents during 2022. Very early

on we invested in ‘fit testing’ of N95

masks to make sure our staff had

not only the right mask, but the

best possible fit. N95s have been a

very important tool in protecting our

staff, residents and visitors from the

spread of COVID-19.

As the country moved down

alert levels and settings there

remained an increased risk of

community transmission so we

typically maintained a more cautious

approach with our vulnerable

care and memory care residents.

Influenza immunisation was also

prioritised for vulnerable groups,

and we facilitated immunisation

clinics at all villages for residents

and staff who valued the access to

added protection. 

Infection prevention and control

remained a priority throughout the

year and we continued with many

of the hygiene and safety measures

introduced early in the pandemic,

including good ventilation, use of

extensive PPE and cohorting of our

teams to minimise any chance of

cross-contamination. We welcomed

the government’s easing of PPE

requirements in the latter part of

the year, and we removed the

requirement for our care centre

visitors to provide RATs prior to

seeing their loved ones.

Engaging residents

We pride ourselves on the

opportunities - socially, physically

and mentally - that we can provide

our residents to bring them the

best of life. Naturally COVID-1

9 has

made us think and work differently

to provide meaningful and engaging

activities for our residents.

2 1

Annual Report 2022
39

1,720

MESSAGES

LAUNCHED

258

VIDEO

CALLS

1,452

RADIO

LAUNCHED

2,390

NEWS ARTICLES

LAUNCHED

447

COMMUNITY

ACTIVITIES

LAUNCHED

105

LUMINS

IN USE

LUMIN KENEPURU TRIAL 1 AUG TO 9 NOV 2021 KEY STATISTICS

Image above: Paul Wilson, CEO and Co-Founder of Lumin; Kirsty Herbert, Summerset Lumin Project

Manager & Ross McKenna, Summerset on the Landing resident.

LUMIN KENEPURU INSTALL NOV 2022 KEY STATISTICS

980

NEWS ARTICLES

LAUNCHED

1,613

RADIO

LAUNCHED

327

MESSAGES

LAUNCHED

540

VIDEO

CALLS

Annual Report 2022

2 2

O U R P E O P L E A N D C O M M U N I T Y
While, as restrictions changed, we

were able to bring more and

more in-person activities back to

our villages, we had to move

many of our events and activities

online to protect residents. One

positive of the pandemic was how

it challenged us to think differently

about making events accessible to

residents throughout the country

and creating some memorable and

unique opportunities.

We developed a suite of options for

our residents including “Summerset

Sessions” – a virtual entertainment

programme, to be enjoyed at home

or together in village lounges where

possible. The programme included

concerts, cooking lessons (with

former Master Chef winner Brett

McGregor) and interviews with well-

known Kiwis including Dame Valerie

Adams, Sir Graham Henry and

David Lomas.

We are still very focused on in-

person and interactive activities,

particularly now that the threat

of COVID-1

9 has reduced, and

we now have a national activities

programme that is accessible to our

residents who are less mobile or are

concerned about mixing in larger

groups. It’s also a great way to link

our wider village network.

We have also been using virtual

reality (VR) technology to enhance

our resident experience, whether

during times of limited visiting or for

those who struggle to get outdoors.

VR is one way to enhance the

quality of life of all Summerset

residents, with studies showing

positive physical, psychological,

and emotional outcomes after VR

engagement. VR kits have been

purchased to be rotated through

villages, offering residents access to

a diverse library of immersive virtual

content such as swimming in the

Caribbean or visiting the Louvre.

Rather than our annual satisfaction

survey, we have adopted a

continuous listening approach to

drive improvements that our

residents tell us are important to

them. We survey our residents

regularly on a number of aspects of

village life to understand what is and

isn’t working for them. This allows

our village managers to understand

and change things within their

village to better reflect the needs

and wants of their residents.

Our food services are very important

to our residents, so based on

their feedback and needs we

have completed moving our food

services in-house earlier this year

with the goal of increasing the

consistency of service for our

residents. We were pleased that

existing staff were transferred across

from our outsourcing providers and

became Summerset employees,

receiving our market-leading staff

benefits and higher wage rates.

Technology

We committed to investing $4.5m

in frontline staff as well as digital

innovations this year, not just to

keep our residents safer, but also

to improve their experiences every

day. These included:

•PainChek

®

After a successful trial in

our Levin village, we are

proud to be the first New

Zealand aged care provider

to implement this innovative

tool throughout our villages.

PainChek is an app available on

smart phones and tablets, that

uses artificial intelligence and

facial recognition technology to

identify the presence of pain

in people who can’t verbalise

it. Additionally, PainChek has

the ability to capture data

directly into our resident

management

system. This smart

system is far faster and more

accurate than the traditional

pain assessment tools, it helps

vulnerable residents and frees

up our staff to do more for our

residents by automating many of

our processes.

•Lumin

In Kenepuru (Wellington), we

completed the trial of a

digital services platform, called

Lumin, for our independent-

living residents. Kenepuru

has since had Lumin rolled

out permanently and we’re

preparing to roll this out

nationally. Lumin is run through a

dedicated 1

7-inch screen or iPad.

Lumin allows residents to stay

connected to village life from

the comfort of their home,

providing the ability to receive

newsletters, instant messages

and emergency alerts from the

village team, view and book

village activities, special events

and outings, and to connect with

loved ones.

•MultiBall Wall

Summerset is one of the first

in the world, and the first in

Australasia, to introduce MultiBall

exergaming technology into a

retirement village and aged care

environment. MultiBall enables

our residents to enjoy sports

and brain-stimulating games in

a fun and intuitive manner.

While physical activities help with

balance, agility and directional

changes, memory games have

interactive components that

help with cognitive skill

development. Residents with

mobility issues who may

require a walker, wheelchair

or other assistive devices can

still participate as there are

options for games that can be

played while seated. Allowing

for multiple players at once,

MultiBall has the added benefit

of increasing our resident’s social

engagement, not to mention

great fun for the family and

grandchildren to enjoy when

they visit.

2 3

Annual Report 2022
Enhancing our services

and our care

We continued to introduce and roll

out new measures and initiatives to

improve the lives of our residents

and to ensure that those who are

more vulnerable receive excellent

care. Our care offering, and our

continuum of care model, is a very

important part of why our residents

choose us, and we want to ensure

we continue to be ahead of best

practice to bring the best of life to

our residents. 

Our memory care centres are a

specialist feature of our villages and

are tailored for those needing secure

dementia care. We have once again

been re-accredited as a dementia-

friendly organisation, recognising

our demonstrated commitment to

person-centred care.

To support our memory care teams

at a national level, and to continue to

upskill

our team, we have appointed

two new dementia specialists. These

roles are in place to offer knowledge

and expertise in the growing field

of dementia care that will continue

to give our residents the best

possible experience in our care.

Person-centred care means to put

the person, our resident, at the

centre of all decisions made around

their wellbeing – especially in the

care centre where they may not be in

a position to take care of themselves.

To empower residents in this way,

we introduced 70 new Kaitiaki

(Wellbeing Assistant) roles in our

villages who will provide the desired

level of personalised care and

quality one-on-one time for each

resident. Our Kaitiaki roles were

introduced as part of our safe

staffing programme to support our

care centre residents and provide

them with more opportunities for

personalised care and support.

Kaitiaki come from diverse

professional backgrounds including

nursing, caregiving and diversional

therapy, and their mission is to

deliver person-centred care to our

residents by engaging in one-on-

one activities and therapy sessions

to improve their overall health and

wellbeing. This can be as simple as

spending more time with residents

through to helping residents at meal

times or improving their physical

movement (see case study).

We are seeing an improvement

in the physical, mental and social

wellbeing of numerous residents,

and staff and family are seeing the

meaningful impact on the lives of

our residents.

Having provided aged care services

for more than two decades it

is necessary for us to invest in

upgrading our older care centres

and facilities to provide modern,

state-of-the-art facilities that meet

the needs and expectations of our

current and future residents. This

year our care centre refurbishment

programme has seen our Havelock

North, Trentham and Levin villages

commence with the rollout of

upgrades to their care centres.

The Havelock North refurbishment

is the first of these to get underway

and does require care residents to

relocate to other facilities, preferably

nearby and within the Summerset

village network. We understand

how disruptive this is for our care

residents and our team will work

very closely with residents and their

A resident and staff member from Summerset at Avonhead enjoy a puzzle

2 4

O U R P E O P L E A N D C O M M U N I T Y
families to ensure the moves are as

easy as possible with minimal

disruption. For our Havelock North

residents,

they have the opportunity

to move to our brand new care

facility in Te Awa, once it has opened

and we deliberately held off on the

refurbishment programme to allow

these transfers to take place, if

residents choose to stay with

Summerset. We recognise that this

is not always easy on our residents

and staff but we believe it’s a

necessary imposition in order to

provide the best possible care

offering for our residents now and

into the future.

This year we completed the

construction of our Kenepuru village

main building which accommodates

our new care and memory care

centres, with residents moving in in

February of 2023. Additionally, our

Te Awa (Napier), Pāpāmoa

(Tauranga) and Bell Block (Taranaki)

main buildings will be ready for

residents later in 2023, also offering

our world-class care and memory

care centres.

However, across the aged care

sector nationally, the strong and

increasing demand for care and

memory care continues to be

unmet. We have joined forces with

providers from around the country

and the Aged Care Association of

New Zealand in a group called Aged

Care Matters to continue to

advocate for realistic government

funding in aged care, including the

issue of pay parity for aged care

nurses.

Public funding for care services,

including daily care rates, is

insufficient to provide the exacting

standards of service that are rightly

expected. On average providers get

$170 per night to provide rest home

level aged care; however, this

funding doesn’t account for the very

complex needs that aged care

residents often present with.

In addition to funding, rates for aged

care nurses salaries have long

needed

adjusting. While Summerset

has market leading salary packages

for nurses, public funding for aged

care nurses has been between

$15,000 to $20,000 a year less than

nurses with the same qualifications

and experience in public hospitals.

Late in 2022, after years of

lobbying by industry groups, the

government announced a $200m

funding increase for aged care

nurses' salaries and that nurses

would be put on the fast-track

residency pathway. We're pleased to

see some recognition of the issues in

the sector and these are good steps

in the right direction, as they will help

to retain nursing staff in aged care,

but it doesn’t go far enough. To date

health officials have not given any

further detail on the new funding,

including how it will be allocated and

when it will start, they're moving too

slowly. Without the ability to allocate

the funding or have certainty around

when it will be received the industry

will continue to see beds close

and operators close their doors.

More funding for nurses and better

immigration pathways will be good

steps in the right direction, and they

will help the sector to retain nursing

staff, if we can get moving.

The $200m increase doesn't

address aged care's funding issues.

If the systemic lack of funding within

aged care is not addressed, we will

see more providers closing beds or

shutting entirely. We will continue

to push for funding that will ensure

the health of our wider sector and

Kaitiaki case study

Our Kaitiaki roles are part of our commitment to providing the best of

life to our residents. Every Summerset village has at least one Kaitiaki,

dedicated to providing more one-to-one care for our care centre

residents to improve their health and wellbeing.

One of the best success stories we’ve seen in the last year, which

highlights the benefits of our Kaitiaki role, comes from our Summerset

in the Vines (Havelock North) village. Our resident, Iona, had been

bedbound for 1

8 months following a stroke. Iona had been told that

she may not walk again and told the team that she didn’t think she

ever could.

Our Kaitiaki carer started working with Iona to assist with her exercise

and the rehabilitation exercises from her physiotherapist. They decided

on a goal of being able to walk to her son’s car so she could go on an

outing with him.

From April to July the Kaitiaki, Iona and her physiotherapist worked

towards this goal, making incremental improvements with our Kaitiaki

encouraging and motivating Iona throughout the process. It started

small with Iona learning to stand unaided followed by small steps within

her room to build her movement and confidence. Later the exercises

included working on car transfers to ensure Iona could get into and out

of a car safely and confidently.

In July Iona was able to use her walking frame to independently walk to

her son’s car and have her first outing. Since then she’s been out and

about a lot more. Iona continues to work with the team at Summerset in

the Vines to improve her walking and she’s taking part in more and more

of village life.

2 5

Annual Report 2022
give elderly New Zealanders options

when they need care.

For us at Summerset we will not

compromise on our standards of

care

and we will continue to provide

care to the very best of our ability to

our residents. Our care centres have

been, and continue to be, an integral

part of our offering and we intend

to keep providing the continuum

of care offering that makes us

attractive to prospective residents.

Elevating our clinical care

Older people continue to enter

aged care services with complex

health and social needs, and

deserve access to specialised

clinical care delivered by competent

and appropriately remunerated

registered nurses. We were

delighted that our Head of Clinical

Services was appointed to the

national Nursing Leadership Group

(NLG) this year. The NLG has

members from throughout the aged

care sector as part of the New

Zealand Aged Care Association

and is the recognised voice

of aged care nursing in New

Zealand. The NLG has a focus

on workforce recruitment, retention

and development, including

supporting registered nurses in aged

care to work to their full potential,

and promoting effective leadership

in the sector.

We have continued the excellent

work in clinical care with medication

optimisation. Many of our residents

have been prescribed a range

of medications for multiple health

conditions, and sometimes people

are on medications that they no

longer need or are no longer the best

option for them. Working closely

with our clinical pharmacist, other

experts and our prescriber networks

we make sure only medications

necessary are being given to

residents for better quality of life and

to ensure better outcomes for them.

We continue to lead and support a

cross-sector clinical benchmarking

group to share anonymous data for

key clinical indicators, and look to

share learnings and improvements

in clinical outcomes across the

aged care sector. The group now

represents all major aged care

operators in New Zealand with the

benchmarking data covering half of

all aged care beds.

Lifting our profile

The retirement village sector is

a highly competitive environment

and we’re seeing an increase in

advertising spend and reach across

a number of our competitors.

Summerset’s brand of an active,

vibrant life, where age is just a

number, continues to be strong,

and research indicates we are the

market leader on consideration. It

is also pleasing that one year on

from the roll out of our television

commercials our research shows

our advertising campaign has been

well received by audiences and

continues to retain relevance.

Our marketing activities are

designed to reach older New

Zealanders in their communities

and to reinforce the support

we offer locally. We are proud

to be increasing the range of

organisations we’re supporting, and

finding sponsorship opportunities

that align with our brand and

our values.

Summerset is proud to sponsor Netball NZ.

Photo by Michael Bradley Photography

2 6

O U R P E O P L E A N D C O M M U N I T Y
In September, World Alzheimer’s

Month, we announced our new

partnership with Alzheimers NZ. We

are committed to being dementia

friendly and were among the first

aged residential care providers

accredited under Alzheimers NZ’s

Dementia Friendly Recognition

Programme. Dementia is a growing

problem in New Zealand and

services aren’t always available to

meet the demand. For this reason,

partnerships are crucial for the

work that needs to be done to

ensure everyone has access to the

education and support they need.

The

partnership will provide support

for Alzheimers NZ’s work, including

information and advice, advocacy,

support for frontline services, and

Dementia Friends.

COVID-19 has made fundraising

extremely difficult for many charities.

Street appeals were very difficult

under the traffic light system and

meant a big source of annual income

was interrupted. We were pleased

to partner with Wellington Free

Ambulance (WFA) to be the principal

sponsor of their brand new ‘Onesie

Day Ambulance’ and to kickstart

their annual appeal with a donation.

WFA is the only free ambulance

service in the country and has been

vital to many of our residents and

their families.

Hato Hone St John is similarly

valuable and we were proud

this year to become the major

sponsor of the St John Therapy

Pets Programme. Therapy pets is

a popular community programme

bringing canine companions to rest

homes, bedsides and classrooms

around the country, where a dose

of unconditional love from an animal

has the potential to reduce stress

and put a smile on everyone’s

face. Our support will allow St

John to grow this highly beneficial

programme. Additionally, all our

villages will support St John by

fundraising for their annual appeal.

In addition to Alzheimers NZ, WFA

and Hato Hone St John, we provided

our continued support through

partnerships with organisations

in key areas that are important

to our residents and their

families. These include:

•Bowls NZ

•Dementia NZ

•Netball NZ

•New Zealand

Symphony Orchestra

Our villages continue with

grassroots support and are currently

working with around 1

90 local

community clubs, including bowls,

golf, croquet, bridge and tennis. We

also work with Age Concern, Rotary,

the RSA, Working Men's Clubs and

Women's Groups.

Engaging our people

Our people are an integral part

of everything that Summerset

offers and we are immensely

proud of them and the work they

do. The COVID-1

9 challenges of

2021 continued with us into the

early part of 2022, but despite

this, we are pleased that our

employee engagement score has

increased even though the median

score for organisations we have

benchmarked against has fallen. 

Giving our staff the right tools

when they join us assists them to

perform at their best. This year we

have continued our work to further

improve our induction, orientation

and onboarding processes and

tools, and we're tailoring these for

a number of key roles.   

Emphasis on retaining talent in the

current environment is critical, and

our nursing turnover at 31 December

2022 is at its lowest in the past five

years, it's also 20% below the rest

of the sector

1

. Summerset is among

the leading employers in terms of

reputation, pay and benefits in the

aged care industry.

We have continued to roll

out our leadership development

programmes as it is important

to us to build leadership

capability internally. We’ve also

undertaken talent mapping and

succession planning more widely

across the company, which is

particularly important in a tight

employment market. 

Our employee benefits provide

another opportunity for us to

differentiate ourselves as an

employer of choice in a competitive

environment and we are one of

the market leaders in terms of our

benefits package. 

We are committed to the

protection and promotion of the

health and wellbeing of all our

staff. We’ve surveyed our staff

to build our knowledge around

what impacts their wellbeing and

supplemented this with a series

of Wellbeing by Design workshops.

We have promoted and delivered

resilience

training and mental health

awareness to the majority of

our frontline managers, through

programmes including Mindfulness

Month, Mental Health Awareness

Week, the GoodYarn and MATES

in Construction.

Attracting those with

the right skills

We were very pleased to see

the borders reopen earlier in

the year as this allows us to

supplement our hiring in the

current market conditions. We

successfully achieved accredited

employer status for Immigration

New Zealand's new (

2022)

programme and are already

recruiting key positions across

nursing, construction and design.

Where we are bringing in overseas

nurses we are helping them

to upskill, complete Competency

1NZACA 2

021-22 Industry Profile published July 2022

2 7

Annual Report 2022
Assessment Programmes and we

have partnered with Lonsdale

Education Centre to assist with

navigating through these skills and

qualification requirements. 

Attracting talent in a highly

competitive market is very

tough, particularly in nursing and

construction, and keeping them

is tougher. New Zealand is a less-

attractive destination due to pay and

immigration requirements making

us one of the lowest in the OECD. We

want to give our future talent more

confidence about coming here,

and we have specialist recruiters

in place to support this and to

find quality people to bring to join

our Summerset team. We are also

focusing on building the pipeline

for

nursing, construction and design

talent, through both recruitment

initiatives and the development of

well structured career pathways.

Building safety into

everything we do

We remain committed to creating

safe work environments for our

people and ensuring that we are

leaders in health and safety. During

FY22 we started developing a new

three-to-five-year strategy which

will be completed and in place

during FY23.

Within Construction, we are

extremely conscious of the

industry's poor statistics around

suicide and poor mental health,

and we became a foundation

partner of MATES in Construction

to build awareness of the issue. As

part of this we are doing regular

“health checks” with our people

and our subcontractors to provide

a supportive environment in which

good conversations, awareness

and support are available. We

are also working on behavioural

safety through building capability

and having better conversations to

engage our teams and suppliers

in a positive way to drive our

safety culture.  

Staff engagement

1

Percentage (%)

Peakon

53%53%67%67%69%69%67%67%7.77.77.87.87.77.77.87.8

Past survey providerPeakon

20162017201820192019202020212022

0

10

2

0

30

40

50

60

70

0

4

8

1 Peakon was provided with the 2019 raw data to ensure year-on-year consistency,

noting different scoring scales (67% = 7.7)

Employee retention

Percentage (%)

74%74%

79%79%

82%82%

75%75%

73%73%

2018

2

019

2020

2021

2022

020406080100

Workplace injury rates (Summerset Group)

2.522.52

2.152.15

2.732.73

4.254.25

4.534.53

3.673.67

5.625.62

4.614.61

5.055.05

6.226.22

6.216.21

4.924.92

Recordable injury frequency rate

Lost-time injury frequency rate

2017

2

018

2019

2020

2021

2022

01234567

2 8

O U R P E O P L E A N D C O M M U N I T Y
It is encouraging that we are a

market leader in the industry with

health and safety reporting. In

construction, our total recordable

injury frequency rate is less

than three incidents per 2

00,000

operative hours. This is our lowest

ever at a time when we we’re doing

more than ever. 

It is paramount our sites are safe,

and to this end we continue to use

SiteWise prequalification as well as

quarterly external Site Safe audits

to check our performance against

best practice. Both Operations and

Construction have robust site-based

processes and internal audits. All

these measures are in addition to the

extensive processes and practices

we used to manage the Health &

Safety of our residents and staff at

our villages because of COVID-19. 

However, sadly we had our the first

death on one of our construction

sites in November this year

when Marin Construction scaffolder

Michael Noche died following an

incident at our St Johns site. This,

of course, was devastating for us as

a company and we'll do everything

we can to avoid it happening again.

WorkSafe NZ are still completing

their investigation into the incident

and we have cooperated fully with

them throughout this time. We

will assess their report when it's

completed and look at what, if

anything, should be improved on

our construction sites to prevent a

future tragedy.

Expanding our commitment to

diversity and inclusion

At Summerset we celebrate diversity

in all its forms. We are committed to

an inclusive culture where everyone

feels a sense of equity, inclusion

and belonging at work. In 2021

we launched a three-year plan to

progress this important aspect of

our culture, the COVID-19 pandemic

delayed a number of initiatives

which are now being fast tracked to

be completed in FY23.

Research with our staff provided

important insights on how we

can best accommodate the needs

and expectations of our diverse

multicultural workforce. To help

us create a more inclusive

environment, we need to ensure we

meet the needs of different staff

across our many work sites and help

to build awareness of those needs

with managers.

To support this, senior leaders have

completed Diversity and Inclusion

Leadership training this year and

we're rolling this out to all people

managers in FY23. Our Diversity

and Inclusion Steering Group

continues to influence change

across the organisation.  

In order to understand more

about our people, we undertook

demographic data gathering from

employees across the company,

with 72% of our people so far having

shared information to the level to

which they are comfortable. This

information will allow us to target

future programmes and efforts in the

right areas and to give us a better

understanding of the make-up of our

staff around the country, and what's

important to them. 

Summerset is partnering with MATES in Construction

2 9

Annual Report 2022
3 0

S T R O N G W A V E O F G R O W T H
Strong wave

of gr

owth

The New Zealand population aged 75 and over is forecast to almost triple in the next 50 years.

New Zealand population 75+

Percentage (%)

New Zealand population 75+

(left axis)

% population 75+

(right axis)

2002

2007

2012

2016

2021

2023

2028

2033

2038

2043

2048

2053

2058

2063

2068

2073

0

200,000

400,000

600,000

800,000

1,000,000

1,200,000

0

3

6

9

12

15

18

 

Per annum New Zealand population growth 75+

New Zealand population 75+

per annum growth

1997 – 2002

2002 – 2007

2007 – 2012

2012 – 2016

2016 – 2020

2020 – 2023

2023 – 2028

2028 – 2033

2033 – 2038

2038 – 2043

2043 – 2048

2048 –2053

2053 –2058

2058 –2063

2063 –2068

2068 – 2073

0

5,000

10,000

15,000

20,000

25,000

30,000

Source: Statistics New Zealand – National Population Projections

3 1

Our
villages

Annual Report 2022

3 2

O U R V I L L A G E S
Protecting our residents, staff and

visitors from COVID-1

9 was a huge

focus for much of the year after

the Omicron variant arrived in our

villages, on our construction sites

and around New Zealand, in January.

COVID-19 has not impacted sales at

our villages. In fact, over the year,

the continued restrictions further

highlighted the positives of being

part of a safe and welcoming

village community where residents

can benefit from our continuum of

care model if they need it, along

with the opportunities to build new

friendships and pursue a range

of activities.

This strong interest and subsequent

sales drove a record level of sales

that has carried through to our full-

year result.

Record levels of interest

Until COVID-1

9 restrictions eased

in the latter part of the year,

we were again challenged to

be adaptable in capturing and

managing interest from prospective

residents. We adopted the use of

online presentations and undertook

a lot more phone calls throughout

the sales process, particularly in

the Auckland market where village

visits were often restricted due to

COVID-19 outbreaks.

We were pleased, as restrictions

eased, to welcome our prospective

residents back to our villages face-

to-face and to be able to run open

days at developing villages around

the country. There’s nothing like

being able to show people our

villages and letting them touch and

experience our product.

We had record levels of interest in

our developing villages with presale

rates in 2

022 being the highest we

have ever achieved and we recorded

1,007 Occupation Right sales for

the year. Our development pipeline

remains strong to continue to meet

the demand for our retirement

living offering, with more developing

villages coming around the country.

The first block of new villas at

our new Prebbleton village in

Canterbury were completed and

we welcomed our first residents

in October. In Cambridge the

first of our villas for delivery

were completed in December

and received strong interest and

presales. At the end of the year

we also completed the Kenepuru

village main building and we look

forward to welcoming residents into

the serviced apartments, care centre

and memory care centre at the

village in February 2023. In Lower

Hutt we were delighted to kick off

presales of the much-anticipated

Boulcott village development.

We also continued with record levels

of interest with strong waitlists at our

completed villages.

Selling down our

Ellerslie village has

been a significant

milestone for us given

that it is such a large

village. We achieved a

record 1

25 unit sales at

our Avonhead village -

the largest number of

units we’ve sold in one

year at one village.

While demand has been high

and sales strong we were also

cognisant that with the easing in

the residential property market,

settlement timing will move back to

the more regular level seen before

the pandemic property bubble.

Largely, our incoming residents are

not experiencing much delay, but if

necessary we have mechanisms in

place

to assist prospective residents

with affordability challenges to help

them to move into their new village

community while in the process of

selling their home.

Our residents are motivated to move

to Summerset based around factors

such as their lifestyle, health and

desire for more community. This

motivation doesn’t change during

property market cycles. We have

a range of products from villas

through to serviced apartments to

cater to different demands and

price point,s and we continue to be

priced below the median property

price. We remain optimistic that we

can weather an uncertain economic

period comfortably and continue

to see high demand and sales

throughout 2023.

To further encourage those who are

looking to downsize to consider one

of our villages, we introduced in

2021 an in-house moving service to

support residents moving into our

villages. We are the only retirement

village provider offering this in-

house service and the response has

been so overwhelmingly positive

we now have moving specialists

across our four busiest markets

- Auckland, Hamilton, Wellington

and Christchurch.

3 3

Annual Report 2022
Kenepuru village winning the coveted

Developing Village of the Year Award

Our consultants are available to

help those interested in moving

into one of our villages. We

have also had significant success

with delivering downsizing and

decluttering seminars to our

database of prospective residents.

These are examples of how we

continue to innovate our customer

service to help people make what

can be challenging choices about

their retirement years.

Strength in our

building programme

We have invested approximately

$

428 million into our build

programme this year. Year-on-year

increases mean we remain the

largest constructor in the New

Zealand retirement village sector

and are in the top five residential

construction companies in New

Zealand. To this end, we successfully

completed our annual New Zealand

building target of 600 units under

Occupation Right Agreement with

625 units completed during the year.

That impetus and consistency to

deliver year-on-year ensures we are

well positioned to meet ongoing

increases in sector demand, and

we expect to build 600-700 homes

in FY23.

This year’s delivery achievement

is even more remarkable given

the impact of COVID-19 within the

construction sector across resource

and materials. The construction

industry has reported that more than

70 percent of major construction

projects have been delayed,

whereas we have been able to meet

our delivery targets. All our villages

under construction met their year-

end delivery targets, and several new

sites were mobilised despite supply

chain issues and material shortages.

There are a number of reasons

for this significant achievement,

including robust procurement,

planning and consenting processes,

and designing most of the villages in-

house. We also have long-standing

reliable supply agreements that have

enabled us to secure materials well

in advance.

Our teams

were simultaneously

building on 1

6

sites this year,

including completing

our main building

at our Kenepuru

(Porirua) village.

Kenepuru is our largest commercial

build ever – a 13,000 square metre

building. Our Te Awa, Pāpāmoa

and Bell Block main buildings will

be ready for residents later in

2023 too, and like Kenepuru these

buildings will have our world-class

care and memory care centres. The

number of sites we have delivering

means we have the ability to

accelerate or decelerate deliveries

across regions to ensure the best

return on investment.

3 4

O U R V I L L A G E S
We completed the first release

of villas at our Prebbleton

(Canterbury) village in August.

This village showcases a grand

entrance avenue, indicative of the

distinctiveness and individuality

we aspire to in future village

master plans.

Our Waikanae village

development is also

progressing well.

A major earthworks exercise saw us

move approximately 300,000 cubic

metres of earth in record time to

enable the site to be prepared. Villa

construction started in early January.

We have invested in our

procurement programme and it

has reaped dividends. We now

have a very mature procurement

function which has seen us through

these uncertain times. This is

contributed to by securing and

maintaining excellent relationships

with our suppliers. We are also highly

regarded by our subcontractors,

which has been crucial as with so

much work on they have options,

but

they continue to choose to work

with us thanks to our reputation and

commitment to quality.

We remain confident that we’ll get

the best value for money we can

with our procurement function but

we’re conscious that many of our

contracts are up for renewal in 2023

and we will see cost rises. Currently

we're not seeing any reduction of

prices on the horizon so we continue

to closely monitor our costs and look

for the best possible ways to buy and

build at scale without compromising

on quality.

As part of a strategic review of our

building programme we made the

decision in December to put our

proposed Parnell village on hold.

Construction costs have escalated

significantly and with a declining

property market we considered it

prudent to pause in this environment

on the relatively complex build.

During 2023, other than at our St

Johns and Boulcott sites, the vast

majority of our building will be

low-intensity structures which will

help us to keep a lid on costs.

Also, we're starting to see early

signs of more labour supply with

increased subcontractor availability.

Many construction companies are

pausing or rationalising some of

their programme in light of cost

increases which means, coupled

with the now open borders, we hope

to have more labour available for

our projects around the country.

Also, while New Zealand continues

to

face high levels of inflation we are

hopeful that the construction sector

is starting to normalise.

Commitment to vibrancy

and innovation

It is important to us to build vibrant

villages

with superior amenities, and

we want our built environments to

lead the sector. For each village’s

design we consider its unique

setting and work to create great

passive and active outdoor spaces

for residents to enjoy communally

or by themselves. These include

children’s playgrounds, outdoor

BBQ areas, and as featured in our

Cambridge and Milldale villages, a

lovely wintergarden.

Artist impression of Waikanae village where

villa construction started in early January 2

023

3 5

Annual Report 2022
At both our Bell Block and

Cambridge villages we have

collaborated with local iwi on

landscape features and pocket parks

to

make the villages not only a really

nice, enjoyable place to live, but also

acknowledge the land’s history.

We believe that part of our point of

difference is these added touches

that give residents something more

than just a high-quality home.

It adds to their community and

gives the village a sense of place

containing varied elements for

residents to enjoy.

To accelerate our drive for

innovation and sustainability in

design and construction, this year

we have embedded a design

Research and Development team

to ensure we fully meet the

customer’s built-form needs of

today and tomorrow.

A major sustainability initiative has

been the introduction of significant

cross-laminated timber elements

into our main building structures,

saving 50 tonnes of embodied

carbon per building. Our Summerset

Mt Denby village in Whangārei

will have our first such lightweight

main building, eliminating 760

cubic metres of concrete in favour

of timber. The main buildings

at Summerset Cambridge and

Prebbleton will follow the same

sustainable design.

We’ve also invested in an innovation

and performance manager looking

at onshore/offshore opportunities

as we want to find better and

faster methods that still maintain our

exacting quality requirements.

We are proud of our building designs

and quality and were delighted to

also achieve external recognition

of our commitment to excellence

with industry awards. Our Richmond

main building was a finalist in the

Property Council awards, the first

time a Summerset building has

been entered.

The largest land bank in the sector

To meet demand, we have further

strengthened our development

pipeline both in New Zealand

and Australia and we continue

to have the largest land bank of

any retirement village operator in

New Zealand.

Our highly consented

portfolio gives us a lot

of flexibility

to how and

where we're building

depending on demand

and supply around

the country.

This year we announced land

acquisitions in Masterton and

Rotorua in New Zealand, and Mernda

and Drysdale in Victoria, Australia.

The Wairarapa, where our proposed

Masterton village will be located, has

a rapidly growing aging population

with the number of people aged

75+ forecast to increase 5

0% in

the next six years. It’s also just

over the hill from Wellington and

we believe many Wellingtonians will

relish the chance to retire among the

Wairarapa’s vineyards, golf courses

and settled climate. Development

can follow a plan change to rezone

the land to residential, for which

a council hearing is scheduled in

early 2023.

The Rotorua area doesn’t have a

retirement village offering like ours

currently, and with a strong 75+

population expected to increase by

30% in the next six years we believe

demand for the proposed village will

be very high.

Our Mernda site is a 30km drive

north-east of Melbourne’s CBD

in a growing suburban area that

is very well serviced by a wide

range of social, recreational and

retail amenities.

Drysdale is on the popular Bellarine

Peninsula, not far from Geelong,

an area with significant planned

investment. The site itself provides

excellent access to numerous

amenities in the area including

Clifton Springs Foreshore Reserve,

Clifton Springs Golf Club and the

Lake Lorne Recreation Reserve.

Also, we continue to see growth

opportunities throughout Auckland.

Earlier in the year we lodged a fast-

track resource consent application

under COVID-1

9 legislation enacted

to accelerate shovel-ready projects

for our proposed Half Moon

Bay village.

Our plans in Australia are

well advanced

Our Australian business is

progressing at pace, and we have

continued to invest in building the

capability and capacity of the team.

We are excited to introduce

Australians to our high-quality

integrated model of village living,

which includes a full range of

retirement units, from independent

living villas, townhouses and

apartments to serviced apartments,

care and memory care beds.

Australia’s rapidly growing elderly

population is forecast to see those

aged 75+ increase by 1

40% to

4.1 million in the next 30 years and

we are building a strong land bank

like our New Zealand programme.

Our current pipeline will see

us build more than 2,140 units

accommodating some 2,500

residents with an aggregate project

investment of $1 billion.

3 6

O U R V I L L A G E S
We plan to have a high proportion of

our sites consented so we can move

from one site to another quickly,

much like we do in New Zealand.

This year we acquired additional

new sites at Mernda and Drysdale,

bringing our number of Australian

sites to seven, all in Victoria.

Cranbourne North is our first

Australian site to have begun

construction. A significant piece of

work being undertaken by Major

Road Projects Australia on the road

running parallel to the village slowed

us down initially as we had to work

within their timeline to connect

our facilities infrastructure to the

site. We are now pleased to be in

alignment with them and progress

is well underway to see us deliver

our first units in Q4 2

023 with the

first residents moving in in 2024. The

development will deliver 145 villas

and townhouses, 72 aged care units,

50 serviced apartments and a one-

hectare public reserve.

Our site in Chirnside Park was

consented in early November

following a unanimous vote by the

Yarra Ranges Council. It is pleasing

to have secured the permit in under

nine months, which now paves the

way for construction to start in 2023.

At our other five sites,

our planning processes

are well advanced.

We’re moving through the various

stages with local councils, expecting

to have more consents in place

in 2

023.

While the New Zealand and

Australian markets have many

similarities, there are also important

differences. As our Victorian sites are

climatically different, the footprint

of our villas in Australia is larger

and there is more emphasis on

outdoor living.

Our integrated offering of

independent living and care is also

relatively new in the Australian

market, with aged care often being

a stand-alone offering. Our designs

are

contemporary in nature, and the

build form matches the expectations

of the market and tailors our villages

to the locations we’re building in.

Our proposed village in Torquay,

for example, will reflect the coastal

identity of where it will be built.

 

2

new land acquisitions

in Australia in 2

022

Cranbourne North - Summerset's first

Australian site to begin construction.

3 7

11
Our

villages

Completed villages

In development

Proposed villages

Auckland Region

4

3

2

1

Northland

Waikato

22

11

Taranaki

Hawke’s Bay

31

Manawatū – Wanganui

Wellington Region

33

1

Marlborough

Canterbury

1

Otago

3

1

Bay of Plenty

11

11

Nelson – Tasman

1

1

14

Annual Report 2022

3 8

Bay of Plenty
PORT

PHILLIP

BASS STRAIT

Victoria

61

Greater

Geelong

Western

Melbourne

North Eastern

Melbourne

Eastern

Melbourne

Southern Melbourne

Frankston-Mornington

Bayside

Chirnside Park

Craigieburn

Cranbourne North

Oakleigh South

Mernda

MELBOURNE

Torquay

Drysdale

WESTERN

AUSTRALIA

O U R V I L L A G E S

3 9

* New sites purchased
NEW ZEALAND LAND BANKDESIGNCONSENTINGCONSTRUCTIONVILLAGE OPENFINAL STAGES

Hobsonville, Auckland

Rototuna, Hamilton

Casebrook, Christchurch

Avonhead, Christchurch

Richmond, Tasman

Kenepuru, Wellington

Te Awa, Napier

Pāpāmoa Beach, Tauranga

Bell Block, New Plymouth

Whangārei, Northland

Prebbleton, Canterbury

Cambridge, Waikato

St Johns, Auckland

Lower Hutt, Wellington

Waikanae, Kāpiti

Blenheim, Marlborough

Rangiora, Canterbury

Milldale, Auckland

Parnell, Auckland

Half Moon Bay, Auckland

Kelvin Grove, Palmerston North

Fairy Springs, Rotorua*

Landsdowne, Masterton*

Annual Report 2022

Our pipeline

4 0

Summerset’s Mernda site in Melbourne acquired in 2022
* New sites purchased

AUSTRALIAN LAND BANK DESIGN CONSENTINGCONSTRUCTIONVILLAGE OPENFINAL STAGES

Cranbourne North, Melbourne

Chirnside Park, Melbourne

Craigieburn, Melbourne

Oakleigh South, Melbourne

Torquay, Victoria

Mernda, Melbourne*

Drysdale, Victoria*

O U R V I L L A G E S

4 1

Annual Report 2022
4 2

O U R C O M M I T M E N T T O S U S T A I N A B I L I T Y
From going green

to thinking gr

een

We take our commitment to sustainability very

seriously and we’ve worked hard to embed

sustainability right across our business.

Since our base year, 2017, we

have been measuring, managing

and reporting on our carbon

footprint and we’re proud that we

were the first net carbonzero™

retirement village operator in

New Zealand. Toitū Envirocare

began independently auditing our

emissions to the ISO1

4064-1

standard in 2018, and we have

been increasing our commitment

to sustainability ever since (see

verified audit on the Toitū

website www.toitu.co.nz).

Over the last five years

we’ve significantly reduced our

construction waste (and exceeded

our targets), became the first

retirement village operator to

obtain sustainability linked lending,

introduced a science-aligned target,

joined the Climate Leaders Coalition

(the only retirement village operator

to do so) and changed many

practices across our business from

fertiliser use to travel.

We’ve moved past the ‘going green’

phase to thinking green right across

the company. We’ve integrated

sustainability into business decisions

and we’re challenging ourselves in all

parts of our business to do better.

We were very pleased to have

Forsyth Barr, in their Inaugural

Carbon and ESG Ratings for NZX

listed companies, name us as one

of the 'Leaders' on the NZX and 11th

overall. We were also the top-rated

listed retirement village operator.

It was very pleasing to have this

external acknowledgement of our

work to date.

All this is not to say there’s not more

to do – there is. We have three

sustainability targets across the

short, medium and long term and

these targets guide our approach

covering activities within operations,

construction and development, as

well as involving our residents.

Our emissions profile

Summerset’s total emissions in

2

022 were 8,549 tCO

2

e, which

is an increase on our 2017

base year of 5,939 tCO

2

e.  As

Summerset’s portfolio grows and

the number of villages in operation

increases, it means our absolute

carbon emissions will continue to

increase.  We are pleased that the

growth in emissions per square

metre of developed land has

decreased by 17% when compared

to our base year of 2017. Our existing

and new buildings are becoming

more efficient and less carbon

intensive as our portfolio grows.

Our emissions profile includes

Scope 3 mandatory and additional

emissions from residents captured

under waste to landfill and

electricity. Resident electricity

consumption contributes to 2

6% of

our overall footprint with energy

consumption overall accounting for

77% of our total carbon emissions.

Final year of our first short-

term target

Our short-term target was put in

place in 2

018 and ran until the

end of 2022. It kicked off our

sustainability activity and has been

an important driver for us to learn

more about what we do and how

we do it, and how to educate

and engage our staff, residents and

other stakeholders.

The Toitū-verified net carbonzero

target aimed to reduce our

emissions intensity by 5% from our

2017 base year. This target was

intensity-based and focuses on the

key areas of energy, waste to landfill,

paper use, fertiliser and travel.

4 3

Annual Report 2022
We used intensity-based targets

because they helped us to analyse

lowering our emissions while we’re

growing as a business. To measure

these areas, we used two key

measures of efficiency: total

emissions per $million of revenue,

and total emissions per square

metre.

Throughout the five years of the

short-term target our emissions

intensity has steadily dropped, and

against our mandatory target of

emissions per $million of revenue

we have achieved an excellent 1

6%

reduction based on a rolling average

and adjusted for inflation.

We’re very proud of the progress

we’ve made: a 16% reduction

demonstrates our commitment over

the last five years to reduce our

carbon footprint. A new five-year

target that will run until the end of

2027 has been set for scopes 1 &

2 and scope 3. Our new scope 1

& 2 target is to reduce emissions

intensity per square metre by 34% by

2027 (against base year 2022). This

target is science-aligned and in line

with the 1.5 degree of warming limit.

We have defined focus areas that

keep us on track to meeting

our targets: 

ENERGY

We’ve decreased our energy

consumption per square metre

(including resident consumption

and losses) by 1

4% when compared

to our 2017 base year. This has been

achieved through energy efficiency

programmes, LED lighting upgrades

and fuel switching opportunities. 

2022 key focus areas

Energy 7

7%

Travel 12%

Waste 1

1%

Paper 0.3%

Fertiliser 0.1%

Emissions intensity – tCO

2

e per $million of revenue

tCO

2

e

5454

4949

4242

3737

3535

3636

2017

2

018

2019

2020

2021

2022

0204060

4 4

WASTE
Our construction sites have invested

a huge amount of time and effort

into waste diversion in partnership

with Waste Management NZ. Our

waste avoidance programme was

recognised by the Sustainable

Business Network which made

us a finalist in their Outstanding

Collaboration Award in 2

022. The

programme

diverted 1,276 tonnes of

waste from landfill and saved ~238

tCO

2

e in its first year.

PAPER

Our paper use has decreased by

50% per resident when compared

to our 2

017 base year. Initiatives

such as follow me print, the use of

low carbon paper, and transitioning

resident invoices and newsletters to

email and online have all contributed

to this improvement.

FERTILISERS

We have reduced the amount of

nitrogen-based fertiliser we use

around our village gardens and

landscaping and we’ve increased

the number of drought-friendly

plants in our gardens. 

TRAVEL

We expected a rise in travel

emissions as the country reopened

following COVID-19,

our expansion

into Australia and increase in the

number of villages across New

Zealand.  The increased adoption

of remote and virtual working

will assist in keeping our travel

emissions down.

Alongside actively working to

reduce our emissions, we offset the

emissions we can’t avoid through

purchasing carbon credits. This year

we chose to again invest in Hinewai,

an ecological restoration project on

the Banks Peninsula of New Zealand.

The primary aim of this project is

to foster regeneration of native

vegetation and wildlife.

Emissions intensity – tCO

2

e per square metre

tCO

2

e

0.01560.0156

0.01490.0149

0.01330.0133

0.01220.0122

0.01220.0122

0.01290.0129

2017

20

18

2019

2020

2021

2022

00.0060.0120.018

Energy emissions – tCO

2

e per square metre

tCO

2

e

0.011570.01157

0.011120.01112

0.009470.00947

0.009440.00944

0.009640.00964

0.009950.00995

2017

20

18

2019

2020

2021

2022

00.0050.010.015

4 5

Annual Report 2022
Summerset Mt Denby in Whangārei, our first of five

lightweight and mass timber buildings

Continued progress on our

medium-term target

Our medium-term (

2026)

performance targets are based on

our sustainability linked lending

facility which we announced

last year.

We were the first

retirement village

operator in New

Zealand to link

sustainability to our

funding arrangements.

The facility enables us to access

reduced lending rates by linking

our sustainability targets to our

medium-term business strategy.

There are three key deliverables

associated with this arrangement:

ongoing dementia certification and

increasing provision of dementia

beds; reduction in our emissions

intensity per square metre; and

a reduction in construction waste

going to landfill.

We are very pleased with our

progress – we have exceeded our

first term target for our construction

waste avoidance programme where

we’ve made significant changes

to our processes and looked right

throughout our supply chain to

find efficiencies.

Similarly we remained on track

with meeting our carbon emission

intensity reduction targets.

While we continue to be dementia

accredited there were some delays

which caused us to miss our target

for new memory care beds this year.

Our two new memory care centres

at Kenepuru (Wellington) opens in

February 2023 and Te Awa (Napier)

will open mid 2023.

This is a cumulative medium-term

goal though, and as we have a

number of dementia beds opening

in 2023, we are very confident we’ll

meet this target.

Our long-term goals

We introduced our long-term

science-aligned target in late 2

020

which supports our involvement

in the Climate Leaders Coalition,

Carbon Disclosure Project (CDP),

Toitū and our sustainability linked

lending arrangements.

This target means we have

committed to reducing our

emissions intensity by 62% per

square metre by 2032, from our 2017

base year. This year we invested

in a decarbonisation plan to assist

in the transition to a low-carbon,

climate-resilient future and to define

the pathway toward meeting our

science-aligned target.

Energy use currently accounts for

77% of our carbon emissions, so

to achieve this target we recognise

that we will need to move to more

renewable energy sources. We have

taken a number of steps to start this

process including the introduction

of a biomass boiler that uses

wood pellets, and we’ve successfully

introduced solar panels on the

clubhouse at our Nelson village.

4 6

O U R C O M M I T M E N T T O S U S T A I N A B I L I T Y
We have a further solar installation

planned at our Karaka village and

we’re in the process of scoping

incorporating solar panels into

our new builds. We recognise

reducing our absolute emissions is

a challenge, particularly when we’re

growing so quickly. Reducing our

reliance on the national grid will help

us to achieve this goal.

Governance and reporting

Governance of our sustainability is

important to keep us on target.

This year we have invested further

in innovation by introducing a

research and development forum to

support our efforts to build quality,

sustainable housing in changing

climatic conditions.

Increasingly, we are being asked to

disclose more about what we are

doing in relation to environmental,

social and governance (ESG)

activities. We are committed

to transparent governance and

reporting and will continue to report

in line with the recommendations

of the Taskforce on Climate-related

Financial Disclosures (TCFDs) and

participate in the annual CDP

disclosure process, an international

non-profit organisation that helps

companies and cities disclose

their environmental impact. This

year we maintained our B result

which puts us in the top 13

companies in New Zealand to be

highly scored and among 30 who

submitted a response to climate

change questions. Our CDP Supplier

Engagement Rating also scored high

with an A-.

To meet the Task Force on Climate-

Related Financial Disclosures (TCFD)

and External Reporting Board

(XRB) disclosure timeframes and

obligations we undertook a gap

analysis process in 2022 to evaluate

our disclosure progress.  Progress

was determined as advancing

according to plan, with the findings

from the gap analysis being used to

refine our implementation pathway

and roadmap.

We have been a member of the

Climate Leaders Coalition since its

inception in 2018 when it was

launched to promote business

leadership and collective action on

climate change.

We are now discussing a

more ambitious science-aligned

commitment for scopes 1, 2 and 3

emissions to support the delivery

of the reductions needed to limit

future global warming to 1.5 degrees

Celsius.  We will also continue

to encourage our employees and

residents to reduce their emissions

as we continue our journey.

We also have an

ongoing plan to

actively identify and

work to eliminate

all forms of modern

slavery in our

supply chain. 

Much of our business relies on

international sourcing – so we

are extremely attuned to supply

risk.  The range of risk we consider

and assess is growing in both scope

and depth, and as a business we feel

we are taking the necessary steps

to deepen our assessment of human

4 7

Annual Report 2022
rights risk as part of our wider supply

chain assessment activities. 

Summerset’s modern slavery

statements are available on

the online register at

www.modernslaveryregister.gov.au.

Summerset also notes the

ongoing

consultation and legislative

proposals in New Zealand and will

ensure that we are fully compliant

with its requirements once it is

enacted and in force.

Other initiatives this year

At our villages, our residents

have taken a keen interest in

sustainability. In Summerset at

Karaka our residents wanted to

recycle their food waste and

worked with village management

to implement a solution. Other

residents around the country have

created gardens around their

villages, including at Palmerston

North where raised gardens were

created using recycled materials.

The process of replacing the

Summerset fleet with Electric

Vehicles (EVs) started this year, and

public EV charging points have been

installed at a number of villages

with plans to put more in around

the country.

To meet the needs

of our future

residents, EV charging

infrastructure is being

installed into all new

Summerset villages.

Biodiversity and doing more to

protect the land we purchase and

build on has been a focus too.

At our developing Waikanae village

we are replanting more trees than

we’ve removed as part of our

earthworks and we’ve designated a

large area of emerging Mahoe forest

as protected.

Water conservation is a big part

of protecting the land and the

surrounding areas where our villages

are located too. Our proposed Half

Moon Bay village will have water

tanks onsite to collect rainwater

to use in our gardens and we’re

recycling collected storm water at

a number of villages around the

country to be used in our irrigation.

We’ve also made changes that

will impact our embodied carbon

figures with our newly consented

main building at Whangārei,

which is a lightweight design

that utilises cross-laminated timber

and significantly cuts down the

use of concrete and structural

steel. This lightweight design will

become the standard for many

of our new builds around the

country.  Reducing the embodied

carbon of construction materials

within design and construction

remains a key focus across

all typologies.

A-

CDP Supplier

Engagement Rating

 

Our commitment to sustainability

extends to our Australian villages

too. We are currently working

through the feasibility of green star

certification for our villages. Solar

power will be provided on all main

buildings after Cranbourne North,

demonstrating a commitment

towards the use of renewable

energy. Our Australian villages also

integrate initiatives such as drought-

resistant landscaping, reticulated

greywater use (where available),

rainwater collection for use in the

village, and water-efficient fittings

and fixtures used throughout. We

are also planning on creating

100% electric villages that are

completely fossil gas free after

Cranbourne North.

We’re committed

to leading positive

change within

our industry.

To achieve this, we must

consistently demonstrate how we’re

meeting the goals and targets that

we’ve set through real action. This

includes

transparent climate-related

governance systems, improved

policies, regular reporting, further

investment in capability building and

taking our residents on the journey

with us.

4 8

4 9

38
THIS TABLE PROVIDES A ROADMAP OF PROGRESS AGAINST THE TCFD RECOMMENDATIONS

ON CLIMATE-RELATED FINANCIAL DISCLOSURES. FROM FY23 SUMMERSET WILL REPORT

AGAINST THE XRB REQUIRED DISCLOSURES. 

Climate-Related Disclosures

GOVERNANCE

A. Describe the Board’s oversight of climate-related risks

and opportunities.

B. Describe management’s role in assessing and managing

climate-related risks and opportunities.

COMPLIANCE KEY

AlignedProgressing

In Progress

RISK MANAGEMENT

A. Describe the organisation’s processes for identifying

and assessing climate-related risks.

B. Describe the organisation’s processes for managing climate-

related risks.

C. Describe how processes for identifying, assessing and

managing climate-related risks are integrated into the

organisation’s overall risk management.

METRICS AND TARGETS

A. Disclose the metrics used by the organisation to assess

climate-related risks and opportunities in line with its strategy

and risk management process.

B. Disclose Scope 1, Scope 2 and, if appropriate, Scope 3

greenhouse gas (GHG) emissions and the related risks.

C. Describe the targets used by the organisation to manage

climate-related risks and opportunities and performance

against targets.

SECTIONFY22

ROADMAP TO COMPLIANCE AGAINST TCFD AND XRB DISCLOSURE OBLIGATIONS

The Company has developed a roadmap to support the implementation of the Taskforce for

Climate Related Financial Disclosure guidelines and the External Reporting Board’s climate-

related financial disclosure standards. Summerset is aiming for its full disclosure to be ready for

the FY23 reporting cycle, published in 2024. In working towards this, Summerset is evaluating

the systems, processes, resourcing, strategy and governance measures that will be necessary

for it to meet TCFD/XRB disclosure requirements and effectively address climate change issues.

STRATEGY

A. Describe the climate-related risks and opportunities the

organisation has identified over the short, medium, and long term.

B. Describe the impact of climate-related risks and opportunities

on the organisation’s businesses, strategy and financial planning.

C. Describe the resilience of the organisation’s strategy, taking into

consideration different climate-related scenarios, including a 2°C

or lower scenario.

Annual Report 2022

5 0

39
SUMMERSET IS PROUD TO BE AFFILIATED WITH:

Casebrook construction team trial new reusable and

changeable waste and recycling signage

1ST

NET CARBONZERO

TM


RETIREMENT VILLAGE

OPERATOR IN NZ

1.5°

SCIENCE-ALIGNED

TARGET

16%

REDUCTION IN tCO2e

PER $MILLION OF REVENUE

AGAINST 2017 BASELINE

5

NEW LIGHTWEIGHT

SUSTAINABLE MAIN

BUILDINGS PLANNED

DISCLOSURE INSIGHT ACTION

A-

CDP SUPPLIER

ENGAGEMENT

RATING SCORE

1,276

TONNES OF

CONSTRUCTION

WASTE DIVERTED

FROM LANDFILL

5 1

Artist impression of Summerset Milldale
Our

performance

Annual Report 2022

5 2

O U R P E R F O R M A N C E
Summerset has delivered another

year of strong financial performance

and maintained balance sheet

resilience despite a challenging

operating environment.

Financial performance overview

Underlying profit

1

for the year ended

31 December 2022 increased by 21%

on the prior year to $171.4 million

(2021: $141.1 million), driven primarily

by increased margins on sales of

new and

existing units. This is a result

of our new sales mix shifting more

towards villa sales which attract

higher margins. Villas made up 67%

of total new sales (2021: 62%). Resale

margins increased, reflecting higher

sale prices across the board. We

maintained our delivery of units

to a similar rate on prior year to

625 (2021: 619). Sale volumes of

new units remained at similar levels

to 2021, decreasing three units to

537, while sales on existing units

increased by 7.3% to 470 (2021:

438). Realised gains on investment

property are $175.1 million (2021:

$138.4 million). Revenue for the

year grew 16% to $238.7 million

(2021: $205.3 million), reflecting

village revenue growth from

deliveries within our developing

villages and continued high rates

of care occupancy in existing

villages. Profits from operations have

reduced due to wages and costs

increasing at a rate higher than

the increases to public funding,

in particular nurses wages, council

rates, insurance, and power.

Long-term growth

A key component of underlying

profit is the realised development

margin on new sales, which was

$104.9 million in 2022 (2021:

$78.5 million). The increase was

driven by a higher proportion of

new sales being villas, which attract

higher margins. The development

margin was 29.7%, up from 23.1%

in the previous year. We expect

that development margins will

be maintained within the 20-25%

range over the medium term.

This will continue to be an

area of focus for the Board

and Management. Good margins

reflect the advantage of having

strong in-house capabilities for

each stage of village development

including land acquisition, planning,

consenting, design, procurement

and construction management.

We continue to work to manage

cost inflation across our build

pipeline through leveraging from

scale, standardisation and mature

procurement planning.

Summerset continues

to maintain the

largest land bank

for a retirement

village operator in

New Zealand.

We acquired four new sites in New

Zealand and Australia in 2022.

These are Fairy Springs (Rotorua),

Landsdowne (Masterton), Mernda

(Melbourne), and Drysdale (Victoria).

This brings our total land bank to

7,36

4 units.

Summary of sales

and developments

Summerset had a record sales year,

with 1,007 unit sales of Occupation

Rights (2021: 978), 537 of them new

unit sales and 470 sales of existing

units. Average gross proceeds per

new sale settlement of $658,000

was up from $630,000 in 2021 due

to the mix of units sold along with

the strong

housing market in the first

half of the year. Realised resale gain

increased by 17% to $70.2 million in

2022. Average gross proceeds per

resale settlement were $561,000,

up 6% from 2021. Key development

milestones included the delivery of

the Kenepuru main building and

beginning construction of three

new villages,

Whangārei (Northland),

Lower Hutt (Wellington), and Milldale

(Auckland). For developing villages

still under construction, new unit

sales were particularly strong at

Bell Block (Taranaki), Te Awa

(Napier), Kenepuru (Wellington), and

Whangārei (Northland). We had

our highest year of presales ever

in 2022, with 302 villa deliveries

pre-sold (60%). In Australia we

have continued to acquire land,

purchasing two additional sites

taking our total Australian sites to

seven. Civil works for our first village,

at Cranbourne North (Melbourne),

have begun and we expect the first

deliveries in late 2023.

Net profit after tax

Summerset recorded a net profit

after tax of $269.1 million for the

year ended 31 December 2022,

down from $536.8 million in 2021.

This decrease is largely due to the

large fair value recognised in 2021.

Fair value movement in 2022 of

$255.8 million reflects the delivery

of 588 retirement units in the

financial year.

Business growth and expenses

Summerset derives its revenue from

selling units (deferred management

fees) and providing village and

care services. The company’s

revenue increased as a result

of higher volumes, reflective

of the continuing growth and

scale of our operations. Deferred

management fees on Summerset’s

units sold under Occupation Right

Agreement were $92.3 million in

2022 (2021: $75.2 million). The

growth reflects

the increase in the

number, occupancy and value of

Summerset’s portfolio of units. At

1 Underlying profit is a non-GAAP measure. A detailed explanation is included in Note 2 to the Financial Statements (see page 67). In general terms, underlying profit

removes the fair value movement of investment property and reinstates the realised gains associated with our resales and the development margin associated with our

new sales. Underlying profit is used to determine the dividend pay-out to shareholders.

5 3

Annual Report 2022
31 December 2022, Summerset’s

total unit portfolio reached 6,6

79

(2021: 6,028), and at year end there

were only 308 new units and 150

resale units available for sale.

Occupancy in our mature care

centres was 92% (2021: 97%), which

is above the industry average of

90%. Total expenses increased in

2022 by 18% to $225.7 million (2021:

$190.6 million), largely due to the

increased care wage costs at a rate

above the level of public funding

increases, and general cost growth

across head office functions. We

experienced growing employee

costs due to tight labour conditions,

higher rates across our properties

and increased insurance premiums.

We incurred $4.0 million of one-off

operational costs due to COVID-19

in 2022. This was predominantly

from PPE, RATs and staff stand

downs.

Net cash from operating activities

Summerset’s net cash from

operating activities was

$369.2 million for the year, down

4% from 2021 (2021: $383.4 million).

This was principally driven by

increased costs of providing care

and reduced receipts from resales

due to the timing of resale

settlements.  Gross receipts from

new Occupation Right Agreement

sales were $347.3 million, up from

$337.6 million in 2021. Summerset

is a growth company and reinvests

operating cash flows back into

the business to finance future

growth. In 2022 Summerset invested

$651.7 million, primarily in relation

to land acquisitions and new and

existing retirement villages and care

centres (2021: $425.0 million).

Underlying profit

$ million

56.656.6

81.781.7

98.698.6

106.2106.2

98.398.3

141.1141.1

171.4171.4

FY16

FY1

7

FY18

FY19

FY20

FY21

FY22

0255075100125150175200

 

Land bank over time (units)

2,9752,975

3,2373,237

4,4504,450

6,2066,206

6,1716,171

6,6146,614

7,3647,364

FY16

FY1

7

FY18

FY19

FY20

FY21

FY22

03,0006,0009,000

5 4

O U R P E R F O R M A N C E
Assets rose to $5.8 billion

Total assets rose 1

9% to $5.8 billion

at 31 December 2022 (2021:

$4.9 billion), mainly due to growth

in the size and value of Summerset’s

investment property, which reached

$5.4 billion (2021: $4.6 billion).

At balance date, Summerset also

had property, plant and equipment

valued at $326.1 million (2021:

$277.7 million), most of this

being care centres (these are

operated to provide services and

are therefore not included as

investment property). An increased

embedded value of $1.5 billion (2021:

$1.4 billion) demonstrates future

cash that can be generated when

units are resold. Interest-bearing

debt of $1,060.5 million was 18%

of total assets at year end (2021:

$747.0 million). The year-end debt

at face value is made up of

$699.4 million of bank borrowings

and $375.0 million of retail bonds.

Summerset also has residents' loans

of $2.2 billion (2021: $1.8 billion). This

is in the form of licences paid by

residents under Occupation Right

Agreements. These are repayable

when residents vacate units and

the associated Occupation Rights

are resold.

2022 dividends

Summerset will pay a final dividend

of 1

1.6 cents per share (cps) on

23 March 2023, making a full

pay-out for the 2022 year of

22.3 cps (2021: 18.5 cps). Board

policy remains for shareholder

distributions in the range of 30–50%

of each year’s underlying profit. The

2022 distribution of $51.6 million

represents 30% of underlying profit

($171.4 million), which is consistent

with the last seven years. Summerset

continues to offer shareholders

a dividend reinvestment option,

including a 2% discount to market

share price.

 

Expense breakdown

Employee expenses

Employee

expenses 5

9%

Property-related

expenses 10%

Repairs and

maintenance

expenses 3%

Depreciation,

amortisation

and impairments 6%

Other operating

expenses 2

2%

Revenue breakdown

Revenue breakdown

Deferred

management

fees 39%

Care fees and

village services 6

0%

Other 1%

Dividends (cents per share)

00

1.41.4

1.851.85

2.62.6

3.93.9

66

6.46.4

66

9.99.9

10.710.7

33

2.12.1

3.43.4

5.15.1

7.17.1

7.27.2

7.77.7

77

8.68.6

11.611.6

Final

Interim

FY13

FY1

4

FY15

FY16

FY17

FY18

FY19

FY20

FY21

FY22

0510152025

5 5

Annual Report 2022
Five-year

summar

y

Key operational and financial statistics for

the five-year period up to and including

FY22 are shown below.

Results highlights – operational

UnitFY22FY21FY20FY19FY18

FY21 to

FY2

2 %

Change

New sales of Occupation RightsNo.537540404329339-1%

Resales of Occupation RightsNo.4704383813233017%

Total sales of Occupation RightsNo.1,0079787856526403%

Development margin%29.7%23.1%19.6%27.9%33.2%29%

New Occupation Right

units delivered

No.6256193563544541%

Retirement units in portfolioNo.5,5184,9304,3854,0763,72212%

Care units in portfolioNo.1,1611,0989728688686%

Results highlights – financial

UnitFY22FY21FY20FY19FY18

FY21 to

FY22 %

Change

Net operating cash flow

$m

369.2383.4266.8237.9217.8-4%

Total assets

$m

5,840.34,923.73,893.23,337.92,766.419%

Net assets

$m

2,193.01,924.51,354.81,131.9978.814%

Underlying profit

$m

171.4141.198.3106.298.621%

Profit before income tax (IFRS)

$m

265.1543.6221.7173.6216.2-51%

Profit for the period (IFRS)

$m

269.1543.7230.8175.3214.5-51%

Dividend per share

cents

22.318.513.014.113.221%

Basic earnings per share

cents

116.7238.2102.378.697.1-51%

5 6

Financial
statements

5 7

Annual Report 2022
Income Statement

For the year ended 31 December 2022

20222021

NOTE$000$000

Care fees and village services4144,631126,884

Deferred management fees492,33275,174

Other income41,7493,291

Total revenue238,712205,349

Reversal of impairment of property, plant and equipment

9

-3,431

Fair value movement of investment property11268,757537,497

Total income507,469746,277

Operating expenses5(211,795)(179,045)

Depreciation and amortisation expense9, 10(13,597)(11,555)

Total expenses

(225,392)

(190,600)

Operating profit before financing costs282,077555,677

Finance costs6(16,960)(12,040)

Profit before income tax265,117543,637

Income tax credit73,95527

Profit for the period269,072543,664

Basic earnings per share (cents)20116.66238.18

Diluted earnings per share (cents)20116.36236.86

The accompanying notes form part of these financial statements.

5 8

Statement of Comprehensive Income
For the year ended 31 December 2022

20222021

NOTE$000$000

Profit for the period269,072543,664

Fair value gain on interest rate swaps1430,272

24,443

Tax on items of other comprehensive income7(8,718)

(6,881)

(Loss)/gain on translation of foreign currency operations(68)222

Other comprehensive income that will be reclassified subsequently to

profit or loss for the period net of tax

21,48617,784

Net revaluation of property, plant and equipment94,56635,783

Tax on items of other comprehensive income

7(1,278)

(10,019)

Other comprehensive income which will not be reclassified

subsequently to profit or loss for the period net of tax

3,28825,764

Total comprehensive income for the period

293,846587,212

The accompanying notes form part of these financial statements.

5 9

Annual Report 2022
Statement of Changes in Equity

For the year ended 31 December 2022

SHARE

CAPITAL

$000

HEDGING

RESERVE

$000

REVALUATION

RESERVE

$000

RETAINED

EARNINGS

$000

FOREIGN

CURRENCY

TRANSLATION

RESERVE

$000

TOTAL

EQUITY

$000

As at 1 January 2021303,499(20,267)34,5081,037,325(220)1,354,845

Profit for the period---543,664-543,664

Other comprehensive

income for the period

-17,56225,764-22243,548

Total comprehensive

income for the period

-17,56225,764543,664222587,212

Dividends paid---(38,943)-(38,943)

Shares issued20,602----20,602

Employee share plan

option cost

798----798

As at 31 December 2021324,899(2,705)60,2721,542,04621,924,514

As at 1 January 2022324,899(2,705)60,2721,542,04621,924,514

Profit for the period---269,072-269,072

Other comprehensive

income for the period

-21,5543,288-(68)24,774

Total comprehensive

income for the period

-21,5543,288269,072(68)293,846

Dividends paid---(44,650)-(44,650)

Shares issued18,629----18,629

Employee share plan

option cost

684----684

As at 31 December 2022344,21218,84963,5601,766,468(66)2,193,023

The accompanying notes form part of these financial statements.

6 0

Statement of Financial Position
As at 31 December 2022

20222021

NOTE$000$000

Assets

Cash and cash equivalents25,3478,422

Trade and other receivables836,72744,992

Interest rate swaps1427,2285,723

Property, plant and equipment9326,050277,715

Intangible assets107,2516,664

Investment property115,417,7194,580,196

Total assets5,840,3224,923,712

Liabilities

Trade and other payables12178,556202,257

Employee benefits1327,56521,580

Revenue received in advance4161,569141,393

Interest rate swaps1410,2997,243

Residents’ loans152,165,3521,847,136

Interest-bearing loans and borrowings171,060,494747,015

Lease liability1615,97012,638

Deferred tax liability727,49419,936

Total liabilities3,647,2992,999,198

Net assets2,193,0231,924,514

Equity

Share capital19344,212324,899

Reserves1982,34357,569

Retained earnings1,766,4681,542,046

Total equity attributable to shareholders2,193,0231,924,514

The accompanying notes form part of these financial statements.

Authorised for issue on 23 February 2023 on behalf of the Board

Mark Verbiest

Director and Chair of

the Board

Anne Urlwin

Director and Chair of the

Audit and Risk Committee

6 1

Annual Report 2022
Statement of Cash Flows

For the year ended 31 December 2022

20222021

$000$000

Cash flows from operating activities

Receipts from residents for care fees and village services142,482127,045

Interest received41355

Payments to suppliers and employees(206,871)(171,804)

Receipts for residents’ loans - new occupation right agreements347,278337,566

Net receipts for residents' loans - resales of occupation right agreements85,87790,543

Net cash flow from operating activities369,179383,405

Cash flows to investing activities

Sale of investment property6,33515,201

Payments for investment property:

- land(185,469)(87,164)

- construction of retirement units and village facilities(385,096)(285,234)

- refurbishment of retirement units and village facilities(9,727)(8,164)

Payments for property, plant and equipment:

- construction of care centres(42,819)(33,084)

- refurbishment of care centres(1,246)(380)

- other(7,580)(7,980)

Payments for intangible assets(1,908)(1,725)

Capitalised interest paid(24,235)(16,472)

Net cash flow to investing activities(651,745)(425,002)

Cash flows from financing activities

Net proceeds from bank borrowings342,20767,100

Proceeds from issue of shares1,6334,943

Interest paid on borrowings(14,258)(12,407)

Payments in relation to lease liabilities(1,920)(1,767)

Dividends paid(28,166)(23,712)

Net cash flow from financing activities299,49634,157

Net increase/(decrease) in cash and cash equivalents16,930(7,440)

Cash and cash equivalents at beginning of period8,42215,817

Foreign currency translation adjustment(5)45

Cash and cash equivalents at end of period25,3478,422

The accompanying notes form part of these financial statements.

6 2

Reconciliation of Operating Results and Operating Cash Flows
For the year ended 31 December 2022

20222021

$000$000

Profit for the period269,072543,664

Adjustments for:

Depreciation and amortisation expense13,59711,555

Reversal of impairment of property, plant and equipment-(3,431)

Fair value movement of investment property(268,757)(537,497)

Net finance costs paid16,96012,040

Gain on sale of investment property(1,336)(3,236)

Income tax credit(3,955)(27)

Deferred management fee amortisation(92,332)(75,174)

Employee share plan option cost1,1961,459

Other non-cash items(26)431

(334,653)(593,880)

Movements in working capital

Net increase in trade and other receivables(8,371)(1,619)

Net increase in employee benefits5,9856,142

Net increase/(decrease) in trade and other payables5,485(141)

Increase in residents’ loans net of non-cash amortisation431,661429,239

434,760433,621

Net cash flow from operating activities369,179383,405

The accompanying notes form part of these financial statements.

6 3

Annual Report 2022
Notes to the

financial

s

tatements

For the year ended 31 December 2022

1. Summary of accounting policies

Reporting entity

The consolidated financial

statements presented for the year ended 31 December 2022 are for Summerset Group Holdings Limited

(the "Company") and its subsidiaries (collectively referred to as the "Group"). The Group develops, owns and operates integrated

retirement villages.

Summerset Group Holdings Limited is registered in New Zealand under the Companies Act 1993 and is a FMC Reporting Entity for

the purposes of the Financial Markets Conduct Act 2013. The Company is listed on the New Zealand Stock Exchange (NZX), being

the Company’s primary exchange, and is listed on the Australian Securities Exchange (ASX) as a foreign exempt listing.

Basis of preparation

These consolidated financial statements have been prepared in accordance with generally accepted accounting practice in New

Zealand (NZ GAAP), except for Note 2: Non-GAAP underlying profit, which is presented in addition to NZ GAAP compliant information.

They comply with New Zealand equivalents to International Financial Reporting Standards (NZ IFRS) as appropriate for profit-oriented

entities. These financial statements also comply with International Financial Reporting Standards and the requirements of the

Financial Markets Conduct Act 2013.

These financial statements are expressed in New Zealand dollars, which is the Company’s and New Zealand subsidiaries' functional

currency. The functional currency of the Company's Australian subsidiaries is Australian dollars. All financial information has been

rounded to the nearest thousand, unless otherwise stated.

All amounts are shown exclusive of goods and services tax (GST), except for trade receivables and trade payables, and except where

the amount of GST incurred is not recoverable. When this occurs, GST is recognised as part of the cost of the asset or as an expense

as applicable.

The measurement basis adopted in the preparation of these financial statements is historical cost, with the exception of the items

noted below.

•Buildings – Note 9

•Investment property – Note 11

•Interest rate swaps – Note 14

•Retail bonds – Note 17

Basis of consolidation

Subsidiaries are fully consolidated at the date on which the Group obtains control, and continue to be consolidated until the date

when

such control ceases. The financial statements are prepared for the same reporting period as the Company, using consistent

accounting policies. All intra-group transactions and balances arising within the Group are eliminated in full.

All subsidiary companies are 100% owned and incorporated in New Zealand or Australia with a balance date of 31 December.

6 4

The New Zealand subsidiaries are:
Summer Land Developments Limited

Summerset Care Limited

Summerset Holdings Limited

Summerset LTI Trustee Limited

Summerset Management Group Limited

Summerset Properties Limited

Summerset Retention Trustee Limited

Summerset Villages (Aotea) Limited

Summerset Villages (Avonhead) Limited

Summerset Villages (Bell Block) Limited

Summerset Villages (Blenheim) Limited

Summerset Villages (Cambridge) Limited

Summerset Villages (Casebrook) Limited

Summerset Villages (Dunedin) Limited

Summerset Villages (Ellerslie) Limited

Summerset Villages (Half Moon Bay) Limited

Summerset Villages (Hamilton) Limited

Summerset Villages (Hastings) Limited

Summerset Villages (Havelock North) Limited

Summerset Villages (Hobsonville) Limited

Summerset Villages (Karaka) Limited

Summerset Villages (Katikati) Limited

Summerset Villages (Kelvin Grove) Limited

Summerset Villages (Kenepuru) Limited

Summerset Villages (Levin) Limited

Summerset Villages (Lower Hutt) Limited

Summerset Villages (Manukau) Limited

Summerset Villages (Milldale) Limited

Summerset Villages (Napier) Limited

Summerset Villages (Nelson) Limited

Summerset Villages (New Plymouth) Limited 

Summerset Villages (Number 42) Limited

Summerset Villages (Number 4

4) Limited

Summerset Villages (Number 46) Limited

Summerset Villages (Number 47) Limited

Summerset Villages (Number 48) Limited

Summerset Villages (Number 49) Limited

Summerset Villages (Number 50) Limited

Summerset Villages (Number 51) Limited

Summerset Villages (Number 52) Limited

Summerset Villages (Number 53) Limited

Summerset Villages (Number 54) Limited

Summerset Villages (Number 55) Limited

Summerset Villages (Palmerston North) Limited

Summerset Villages (Papamoa) Limited

Summerset Villages (Paraparaumu) Limited

Summerset Villages (Parnell) Limited

Summerset Villages (Prebbleton) Limited

Summerset Villages (Rangiora) Limited

Summerset Villages (Richmond) Limited

Summerset Villages (Rotorua) Limited

Summerset Villages (Rototuna) Limited

Summerset Villages (St Johns) Limited

Summerset Villages (Taupo) Limited

Summerset Villages (Te Awa) Limited

Summerset Villages (Trentham) Limited

Summerset Villages (Waikanae) Limited

Summerset Villages (Wanganui) Limited

Summerset Villages (Warkworth) Limited

Summerset Villages (Whangarei) Limited

Summerset Villages (Wigram) Limited

Welhom Developments Limited

The Australian subsidiaries are:

Summerset Care (Australia) Pty Limited

Summerset Holdings (Australia) Pty Limited

Summerset Management Group (Australia) Pty Limited

Summerset Villages (Cranbourne North) Pty Limited

Summerset Villages (Mernda) Pty Limited

Summerset Villages (Number 2) Pty Limited

Summerset Villages (Number 3) Pty Limited

Summerset Villages (Number 4) Pty Limited

Summerset Villages (Number 5) Pty Limited

Summerset Villages (Number 6) Pty Limited

Summerset Villages (Number 7

) Pty Limited

Summerset Villages (Number 8) Pty Limited

Summerset Villages (Number 9) Pty Limited 

Summerset Villages (Number 10) Pty Limited

Summerset Villages (Number 11) Pty Limited

Summerset Villages (Number 12) Pty Limited

Summerset Villages (Number 13) Pty Limited

Summerset Villages (Number 14) Pty Limited

Summerset Villages (Number 15) Pty Limited

Summerset Villages (Number 16) Pty Limited

Summerset Villages (Number 17) Pty Limited

Summerset Villages (Number 18) Pty Limited

Summerset Villages (Number 19) Pty Limited

Summerset Villages (Number 20) Pty Limited

Summerset Villages (Number 21) Pty Limited

6 5

Annual Report 2022
Notes to the financial statements (continued)

Accounting policies

Accounting policies that summarise the measurement basis used and that are relevant to the understanding of the financial

statements are provided throughout the accompanying notes.

The accounting policies adopted have been applied consistently throughout the periods presented in these financial statements.

The Group adopted all mandatory new and amended NZ IFRS Standards and Interpretations and there has been no material impact

on the Group's financial statements.

There are no other new standards, amendments or interpretations that have been issued and are not yet effective, that are expected

to have a significant impact on the Group.

Disclosure of residents' loans

During the period, the Group reviewed its liquidity disclosure for residents' loans. Disclosures have been revised to reflect that

residents' loans are repayable on demand and therefore fully repayable within 1

2 months of balance date. Previously, disclosures

in relation to residents' loans were made based on the expected cash flows. Based on historical information, including estimated

periods of tenure as disclosed in Note 4, it is estimated that only $202.8 million (2021: $168.6 million) is expected to become payable

in the 12 months following balance date. For further information refer to Note 18.

Critical accounting estimates and judgements

In preparing the financial statements, management has made estimates and assumptions about the future that affect the reported

amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during

the period. Actual results may differ from those estimates.

Estimates and assumptions are regularly evaluated and are based on historical experience and other factors, including expectations

of future events that are believed to be reasonable under the circumstances. The principal areas of judgement in preparing these

financial statements are described in the following notes:

•Deferred management fees – Note 4

•Deferred taxation – Note 7

•Interest rate swaps – Note 14

•Leases – Note 16

•Revenue in advance – Note 4

•Valuation of investment property – Note 11

•Valuation of buildings – Note 9

•Valuation of retail bonds – Note 17

Comparative information

The Statement of Cash Flows presentation has been amended to include the foreign exchange movement on the cash balance. For

the

comparative periods, this foreign exchange movement of $45k has been reclassified from net (repayments of)/proceeds from

borrowings to foreign currency translation adjustment.

The impact of these reclassifications on the comparative period is shown below.

20212021

ReportedReclassReclassified

$000$000$000

Statement of Cash Flows

Net proceeds from bank borrowings67,145(45)67,100

Net cash flow from financing activities34,202(45)34,157

Net increase/(decrease) in cash and cash equivalents(7,395)(45)(7,440)

Foreign currency translation adjustment-4545

6 6

2. Non-GAAP underlying profit
20222021

Ref$000$000

Profit for the period269,072543,664

Less fair value movement of investment propertya)(268,757)(537,497)

Less reversal of impairment of assetsb)-(3,431)

Add realised gain on resalesc)70,19159,905

Add realised development margind)104,86978,525

Less deferred tax credite)(3,955)(27)

Underlying profit171,420141,139

Underlying profit is a non-GAAP measure and differs from NZ IFRS profit for the period. Underlying profit does not have a standardised

meaning prescribed by GAAP and therefore may not be comparable to similar financial information presented by other entities.

The Directors have provided an underlying profit measure in addition to IFRS profit to assist readers in determining the realised

and unrealised components of fair value movement of investment property, impairment and tax expense in the Group’s income

statement. The measure is used internally in conjunction with other measures to monitor performance and make investment

decisions. Underlying profit is a measure that the Group uses consistently across reporting periods. Underlying profit is used to

determine the dividend pay-out to shareholders.

This statement presented is for the Group, prepared in accordance with the Basis of preparation: underlying profit described below.

Basis of preparation: underlying profit

Underlying profit is determined by taking profit for the period determined under NZ IFRS, adjusted for the impact of the following:

a)Less fair value movement of investment property: reversal of investment property valuation changes recorded in NZ IFRS

profit for the period, which comprise both realised and non-realised valuation movements. This is reversed and replaced with

realised

development margin and realised resale gains during the period, effectively removing the unrealised component of

the fair value movement of investment property.

b)Less reversal of impairment of assets: remove the impact of non-cash care centre valuation changes recorded in NZ IFRS profit

for the period. Care centres are valued annually, with fair value gains flowing through to the revaluation reserve unless the

gain offsets a previous impairment to fair value that was recorded in NZ IFRS profit. Where there is any impairment of a care

centre, or reversal of a previous impairment that impacts NZ IFRS profit for the period, this is eliminated for the purposes of

determining underlying profit.

c)Add realised gain on resales: add the realised gains across all resales of occupation rights during the period. The realised gain

for each resale is determined to be the difference between the licence price for the previous occupation right for a unit and the

occupation right resold for that same unit during the period. Realised resale gains are a measure of the cash generated from

increases in selling prices of occupation rights to incoming residents, less cash amounts repaid to vacated residents for the

repayment of the price of their refundable occupation right purchased in an earlier period, with the recognition point being

the cash settlement. Realised resale gains exclude deferred management fees and refurbishment costs.

d)Add realised development margin: add realised development margin across all new sales of occupation rights during the

period, with the recognition point being the cash settlement. Realised development margin is the margin earned on the first

time sale of an occupation right following the development of a unit. The margin for each new sale is determined to be the

licence price for the occupation right, less the cost of developing that unit.

Components of the cost of developing units include directly attributable construction costs and a proportionate share of the

following costs:

◦Infrastructure costs

◦Land cost on the basis of the purchase price of the land

◦Interest during the build period

◦Head office costs directly related to the construction of units

All costs above include non-recoverable GST.

Development margin excludes the costs of developing common areas within the retirement village (including a share of the

proportionate costs listed above). This is because these areas are assets that support the sale of occupation rights for not just

6 7

Annual Report 2022
Notes to the financial statements (continued)

the new sale but for all subsequent resales. It also excludes the costs of developing care centres, which are treated as property,

plant and equipment for accounting purposes.

Where costs are apportioned across more than one asset, the apportionment methodology is determined by considering the

nature of the cost.

Where a unit not previously sold under occupation right agreement is converted to a unit sold under occupation right

agreement, realised development margin recognised on the new sale of these units includes the following costs:

◦Conversion costs

◦A fair value apportionment reflecting the value of the property immediately prior to conversion

e)Add/(less) deferred tax expense/(credit): reversal of the impact of deferred taxation. 

Underlying profit does not include any adjustments for abnormal items or fair value movements on financial instruments that are

included in NZ IFRS profit for the period.

3. Segment reporting

The Group operates in one industry, being the provision of integrated retirement villages. The services provided across all of the

Group’s villages are similar, as are the type of customer and the regulatory environment. The chief operating decision makers, the

Chief Executive Officer and the Board of Directors, review the operating results of the Group as a whole on a regular basis. On

this basis,

the Group has one reportable segment, and the Group results are the same as the results of the reportable segment. All

resource allocation decisions across the Group are made to optimise the consolidated Group’s result.

The Group continues to proceed with its expansion into Australia with seven sites purchased to date. These sites are currently being,

or will be, developed into retirement villages. To date the activities in Australia have been immaterial to the Group and so are not

reported as a separate operating segment as at 31 December 2022.

Health New Zealand is a significant customer of the Group, as the Group derives care fee revenue in respect of eligible government

subsidised aged care residents. Fees earned from Health New Zealand for the year ended 31 December 2022 amounted to

$36.1 million (2021: $34.6 million). No other customers individually contribute a significant proportion of the Group revenue. All

revenue is earned in New Zealand, apart from a small amount of interest income earned in Australia.

4. Revenue

Care fees and village services income are charged to residents on a monthly basis, as agreed, and are recognised over time. A portion

of village services is considered lease income based on the nature of the services provided.

Deferred management fees, which entitle residents to accommodation and the use of the community facilities within the village,

are recognised over the period of service, being the greater of the expected period of tenure or the contractual right to revenue.

The expected periods of tenure, being based on historical Group averages, are estimated to be seven to eight years for villas,

five years for apartments, three years for serviced apartments and memory care apartments, and two years for care suites. Where

the deferred management fees over the contractual period exceed the amortisation of the deferred management fee based on

estimated tenure, the amount is recorded as a liability (revenue in advance). At balance date, the majority of the revenue in advance

balance is non-current. Deferred management fees are recognised on a gross basis in the receipts for residents’ loans section of the

statement of cash flows.

Other income comprises:

20222021

$000$000

Interest received41355

Other income1,3363,236

Total other income1,7493,291

Interest income is recognised in the income statement as it accrues, using the effective interest method. Other income is recognised

in the income statement in the period in which the performance obligations have been satisfied.

6 8

5. Operating expenses
20222021

$000$000

Employee expenses132,937105,621

Property-related expenses22,47918,543

Repairs and maintenance expenses7,7717,118

Other operating expenses48,60847,763

Total operating expenses211,795179,045

Employee expenses include post-employment benefits (KiwiSaver/Superannuation) of $

4.0 million (2021: $2.9 million).

Other operating expenses include:

20222021

$000$000

Remuneration paid to auditors:

- Audit and review of financial statements304254

- Other assurance services - sustainability linked lending assurance2627

- Executive remuneration review market analysis provided to the Group5135

- Tax policy advice provided to the Group-5

Donations15857

Rent

1

290291

1 Short term and low value amounts exempt under NZ IFRS 16 - Leases and outgoings.

6. Finance costs

20222021

$000$000

Interest on bank loans, retail bonds and related fees41,73726,234

Interest on interest rate swaps1592,148

Interest on lease liability557496

Capitalised finance costs(25,493)(16,841)

Fair value movement of interest rate swaps through profit or loss11,81716,243

Fair value movement of retail bonds designated as fair value through profit

or loss

(11,817)(16,240)

Finance costs16,96012,040

Interest expense comprises interest payable on borrowings and is calculated using the effective interest rate method.

Borrowing costs are capitalised for property, plant and equipment (Note 9), and investment property (Note 1

1), if they are directly

attributable to the construction or production of a qualifying asset. Capitalisation of borrowing costs commences when the activities

to prepare the asset commence and expenditure and borrowing costs are incurred. Capitalisation of borrowing costs continues until

the assets are substantially ready for their intended use.

Borrowing costs of $25.5 million (2021: $16.8 million) have been capitalised during the period of construction in the current year. The

weighted average capitalisation rate on funds borrowed representing the borrowing costs of the loans used to finance projects is

3.42% per annum (2021: 3.00% per annum).

6 9

Annual Report 2022
Notes to the financial statements (continued)

Two of the Group's retail bonds are designated in a fair value hedging relationship. Details of fair value hedging are included in Note 1

4.

7. Income tax

Tax expense comprises current and deferred tax, calculated using the tax rate enacted or substantively enacted at balance date and

any adjustment to tax payable in respect of prior years. Tax expense is recognised in the income statement, except when it relates to

items

recognised directly in the statement of comprehensive income, in which case the tax expense is recognised in the statement

of comprehensive income.

Deferred tax expense is recognised in respect of temporary differences between the carrying amounts of assets and liabilities in

the financial statements and the amounts used for taxation purposes. A deferred tax asset is recognised only to the extent that it is

probable it will be utilised. Temporary differences for the initial recognition of assets or liabilities that affect neither accounting nor

taxable profit, unless they arise from business combination, are not provided for.

Deferred tax assets and liabilities are offset when they relate to income taxes levied by the same taxation authority and the Group

intends to settle its current tax assets and liabilities on a net basis.

(a) Income tax recognised in the income statement

20222021

$000$000

Tax expense comprises:

Deferred tax relating to the origination and reversal of temporary differences(3,955)(27)

Total tax credit reported in income statement(3,955)(27)

The prima facie income tax expense on pre-tax accounting profit from operations reconciles to the income tax expense in the

financial statements as follows:

20222021

$000%$000%

Profit before income tax265,117543,637

Income tax using the corporate tax rate74,23328.0%152,21828.0%

Capitalised interest(7,138)(2.7%)(4,722)(0.9%)

Other non-deductible expenses3480.1%1970.0%

Non-assessable investment property revaluations(70,917)(26.7%)(150,339)(27.7%)

Transfer of investment property to property, plant

and equipment

-0.0%2,4720.5%

Other(560)(0.2%)1000.0%

Prior period adjustments790.0%470.0%

Total income tax credit(3,955)(1.5%)(27)(0.0%)

Total Group tax losses available amounted to $450.7 million at 31 December 2022 ($126.7 million tax effected) (

2021: $341.1 million

($95.8 million tax effected)). There are no unrecognised tax losses for the Group at 31 December 2022 (2021: nil).

7 0

(b) Amounts charged or credited to other comprehensive income
20222021

$000$000

Tax expense comprises:

Net gain on revaluation of property, plant and equipment1,27810,019

Fair value movement of interest rate swaps8,7186,881

Total tax expense reported in statement of comprehensive income9,99616,900

(c) Amounts charged or credited directly to equity

20222021

$000$000

Tax expense comprises:

Deferred tax relating to employee share option plans1,517233

Total tax expense/(credit) reported directly in equity1,517233

(d) Imputation credit account

There were no imputation credits received or paid during the year and the balance at 31 December 2022 is nil (2021: nil).

7 1

Annual Report 2022
Notes to the financial statements (continued)

(e) Deferred tax

Movement in the deferred tax balance comprises:

BALANCE

1 JAN 2

022

$000

RECOGNISED

IN INCOME

$000

RECOGNISED

DIRECTLY IN

EQUITY

$000

RECOGNISED

IN OCI*

$000

BALANCE

3

1 DEC 2022

$000

Property, plant and equipment28,896147-1,27830,321

Investment property42,66411,771--54,435

Revenue in advance49,46516,694--66,159

Interest rate swaps(1,001)--8,7187,717

Income tax losses not yet utilised(95,779)(30,883)--(126,662)

Other items(4,309)(1,684)1,517-(4,476)

Net deferred tax liability19,936(3,955)1,5179,99627,494

BALANCE

1 JAN 2

021

$000

RECOGNISED

IN INCOME

$000

RECOGNISED

DIRECTLY IN

EQUITY

$000

RECOGNISED

IN OCI*

$000

BALANCE

3

1 DEC 2021

$000

Property, plant and equipment14,1714,706-10,01928,896

Investment property35,2317,433--42,664

Revenue in advance35,15914,306--49,465

Interest rate swaps(7,882)--6,881(1,001)

Income tax losses not yet utilised(70,309)(25,470)--(95,779)

Other items(3,540)(1,002)233-(4,309)

Net deferred tax liability2,830(27)23316,90019,936

* Other comprehensive income

8. Trade and other receivables

Trade and other receivables are stated at amortised cost less impairment losses. Trade receivables are not significant on an individual

basis

and are recognised initially at fair value and subsequently measured at amortised cost using the effective interest rate, less an

allowance for doubtful debts. The allowance for doubtful debts is made up of expected credit losses based on assessment of trade

receivables debt at the individual level for impairment, plus an additional allowance on the remaining balance for potential credit

losses not yet identified. The expected credit losses allowance requirement on the remaining balance has been set at 2%.

20222021

$000$000

Trade receivables

4,9233,541

Allowance for doubtful debts

(239)(109)

Net trade receivables

4,6843,432

Prepayments

13,55013,349

Accrued income

3,0011,057

Sundry debtors

15,49227,154

Total trade and other receivables36,72744,992

7 2

9. Property, plant and equipment
Property, plant and equipment includes care centres (including memory care apartments and care suites), both complete and under

development, and corporate assets held.

All property, plant and equipment is initially recorded at cost. Cost includes expenditure that is directly attributable to the acquisition

of the asset. The cost of self-constructed care centres includes directly attributable construction costs and other costs necessary to

bring the care centres to working condition for their intended use. These other costs include professional fees and consents, interest

during

the build period and head office costs directly related to the construction of the care centres. Where costs are apportioned

across more than one asset, the apportionment methodology is determined by considering the nature of the cost.

Subsequent to initial recognition, completed care centres are carried at a revalued amount, which is the fair value at the date of

the revaluation less any subsequent accumulated depreciation and accumulated impairment losses, if any, since the assets were

last revalued. Other corporate assets are subsequently measured at cost less accumulated depreciation and impairment losses, if

any. Where an item of plant and equipment is disposed of, the gain or loss recognised in the income statement is calculated as the

difference between the net sales price and the carrying amount of the asset.

Fair value is determined by reference to market-based evidence, which is the amount for which the assets could be exchanged

between a knowledgeable willing buyer and a knowledgeable willing seller in an arm’s length transaction as at the valuation date.

Any revaluation surplus is recognised in other comprehensive income unless it reverses a revaluation decrease of the same asset

previously recognised in the income statement. Any revaluation deficit is recognised in the income statement unless it directly offsets

a previous surplus in the same asset in other comprehensive income. Any accumulated depreciation at revaluation date is eliminated

against the gross carrying amount of the asset and the net amount is restated to the revalued amount of the asset. Upon disposal,

any revaluation reserve relating to the particular asset being sold is transferred to retained earnings. Independent valuations are

performed with sufficient regularity to ensure that the carrying amount does not differ materially from the asset’s fair value at the

balance sheet date.

Note 6 provides details on capitalised borrowing costs.

Depreciation is charged to the income statement on a straight-line (SL) basis over the estimated useful life of each item of property,

plant and equipment, with the exception of land, which is not depreciated. Depreciation methods, useful lives and residual values

are reassessed at each reporting date.

Major depreciation rates are as follows:

•Buildings (

2% to 14% SL)•Furniture and fittings (7% to 20% SL)

•Motor vehicles (

8% to 10% SL)•Plant and equipment (7% to 50% SL)

Also included in the buildings category is building fit-out.

Right of use assets are depreciated on an SL basis over the term of their lease. Refer to Note 1

6.

7 3

Annual Report 2022
Notes to the financial statements (continued)

BUILDINGS

$000

MOTOR

VEHICLES

$000

PLANT AND

EQUIPMENT

$000

FURNITURE

AND

FITTINGS

$000

RIGHT OF USE

ASSETS

$000

TOTAL

$000

Cost

Balance at 1 January 2021155,3722,45021,7958,79011,009199,416

Additions39,6979015,3446002,79549,337

Disposals-(28)(92)-(111)(231)

Transfer18,718----18,718

Reversal of impairment

through profit or loss

3,431----3,431

Net revaluations through

other comprehensive income

30,210----30,210

Balance at

3

1 December 2021

247,4283,32327,0479,39013,693300,881

Additions42,7191,8885,7451,2775,06456,693

Disposals-(51)--(654)(705)

Net revaluations through

other comprehensive income

(2,512)----(2,512)

Balance at

3

1 December 2022

287,6355,16032,79210,66718,103354,357

Accumulated depreciation

Balance at 1 January 2021-1,1389,9285,1982,05418,318

Depreciation charge for

the year

5,5732442,3231,0381,34110,519

Disposals-(28)(23)-(47)(98)

Net revaluations through

other comprehensive income

(5,573)----(5,573)

Balance at

31 December 2021

-1,35412,2286,2363,34823,166

Depreciation charge for

the year

7,0783032,6819081,65112,621

Disposals-(49)--(353)(402)

Net revaluations through

other comprehensive income

(7,078)----(7,078)

Balance at

3

1 December 2022

-1,60814,9097,1444,64628,307

Carrying amounts

As at 31 December 2021247,4281,96914,8193,15410,345277,715

As at 31 December 2022287,6353,55217,8833,52313,457326,050

Buildings include $49.4 million of care centres under development carried at fair value, which reflects cost due to the proximity of

completion to 31 December 2

022 (2021: $23.9 million).

Right of use assets relate to the Group's leased office premises and car park spaces; refer to Note 16 for further information.

7 4

Classification between investment property and property, plant and equipment
On initial recognition, the Group performs an assessment to determine whether a unit type should be classified as investment

property

or property, plant and equipment. The assessment is based on the significance of ancillary services provided to residents

who occupy accommodation under an occupation right agreement. For the purposes of this assessment, the Group considers

that portion of weekly fees that gives rise to a separate performance obligation for the Group, as ancillary services. In addition

to a quantitative assessment, the business model (being the provision of accommodation) is considered when determining the

classification of the property as either investment property or property, plant and equipment. Subsequent reclassification of unit

types between investment property or property, plant and equipment, occur only when there has been a change in use.

Revaluations

An independent valuation to determine the fair value of all building assets related to completed care centres was carried out as at

31 December 2022 by CBRE Limited ("CBRE NZ"), an independent registered valuer. Valuations are carried out annually.

CBRE NZ determines the fair value of care centres (excluding units under occupation right agreement) using an earnings-based

multiple approach and the amount apportioned to goodwill of $9.7 million is not recognised (2021: $16.0 million). Significant

assumptions used in the most recent valuation include market value per care bed of between $63,100 and $204,000 (2021: $68,200

and $227,600), and individual unit earning capitalisation rate of between 11.50% and 14.75% (2021: 11.50% and 14.75%).

Revaluation of units under occupation right agreement held as property, plant and equipment

To assess the market value of the Group's interest in the units under occupation right agreement held as property, plant and

equipment, CBRE NZ undertook a cash flow analysis to derive a net present value. Significant assumptions used by CBRE NZ include

a discount rate of between 14.50% and 15.50% (2021: 14.75% to 15.50%), and a growth rate of between 0.5% and 3.0% (2021: 0.5% to

3.0%). Other assumptions used include the average entry age of residents of between 79 and 86 years (2021: 81 and 90 years), and

the stabilised departing occupancy periods of units of between 3.0 and 3.1 years (2021: 2.9 and 3.1 years).

20222021

$000$000

Manager's net interest51,59249,027

Plus: revenue received in advance relating to property, plant and equipment1,8751,201

Plus: liability for residents' loans relating to property, plant and equipment24,12714,087

Total property, plant and equipment - units under occupation

right agreement

77,59564,315

7 5

Annual Report 2022
Notes to the financial statements (continued)

Sensitivity analysis to significant changes in unobservable inputs within Level 3 of the hierarchy

As the fair value of buildings is determined using inputs that are unobservable, the Group has categorised property, plant and

equipment as Level 3 under the fair value hierarchy in accordance with NZ IFRS 1

3 – Fair Value Measurement.

The significant unobservable inputs used in the fair value measurement categorised within Level 3 of the fair value hierarchy of

the entity’s portfolio of care centres (excluding units under occupation right agreement) are the capitalisation rates applied to

individual unit earnings and the market value per care bed. A significant decrease (increase) in the capitalisation rate would result in

a significantly higher (lower) fair value measurement, and a significant increase (decrease) in the market value per care bed would

result in a significantly higher (lower) fair value measurement.

The significant unobservable inputs used in the fair value measurement categorised within Level 3 of the fair value hierarchy

of the entity’s portfolio of units under occupation right agreement, held as property, plant and equipment, are the discount

rates and growth rates. A significant decrease (increase) in the discount rate would result in a significantly higher (lower) fair

value measurement, and a significant increase (decrease) in the growth would result in a significantly higher (lower) fair value

measurement. Other key components in determining the fair value of units under occupation right held as property, plant and

equipment are the average entry age of residents and the average occupancy of units. A significant decrease (increase) in the

occupancy period of units would result in a significantly higher (lower) fair value measurement, and a significant increase (decrease)

in the average entry age of residents would result in a significantly higher (lower) fair value measurement.

Cost model

If buildings were measured using the cost model, the carrying amounts would be as follows:

20222021

BUILDINGS

$000

BUILDINGS

$000

Cost227,359184,640

Accumulated depreciation and impairment losses(31,622)(24,544)

Net carrying amount195,737160,096

Security

At 31 December 2022, all care centres held by retirement villages registered under the Retirement Villages Act 2003 are subject to

a registered first mortgage in favour of the Statutory Supervisor.

7 6

10. Intangible assets
Intangible

assets acquired by the Group are measured at cost less accumulated amortisation and accumulated impairment losses.

Amortisation is recognised in the income statement on an SL basis over the estimated useful lives of intangible assets from the date

that they are available for use. The intangible assets are software and the amortisation rates at 31 December 2022 are between 10%

and 20% SL basis.

20222021

$000$000

Cost

Opening balance12,251

11,039

Additions1,563

2,380

Disposals-

(1,168)

Closing balance13,81412,251

Accumulated amortisation

Opening balance5,587

5,330

Amortisation976

1,036

Disposals-

(779)

Closing balance6,5635,587

Carrying amount7,2516,664

11. Investment property

Investment property is held to earn current and future rental income and capital appreciation. It comprises land and buildings,

and associated equipment and furnishings, relating to retirement units and common facilities in the retirement village. Investment

property includes buildings under development, excluding care centres under development which are included in property, plant

and equipment. Initial recognition of investment property is at cost and it is subsequently measured at fair value, with any change

in fair value recognised in the income statement.

The cost of retirement units includes directly attributable construction costs and other costs necessary to bring the retirement units

to working condition for their intended use. These other costs include professional fees and consents, interest during the build period

and head office costs directly related to the construction of the retirement units. Where costs are apportioned across more than one

asset, the apportionment methodology is determined by considering the nature of the cost.

Land acquired with the intention of constructing investment property on it is classified as investment property from the date

of acquisition.

Depreciation is not charged on investment property.

Note 6 provides details on capitalised borrowing costs.

7 7

Annual Report 2022
Notes to the financial statements (continued)

20222021

$000$000

Balance at beginning of period4,580,1963,638,760

Additions573,389434,643

Disposals(4,999)(12,034)

Transfer to property, plant and equipment-(18,718)

Fair value movement268,757537,497

Foreign exchange movement37648

Total investment property5,417,7194,580,196

20222021

$000$000

Development land measured at fair value

1

603,829485,225

Retirement villages measured at fair value

2

4,351,0313,772,522

Retirement villages under development measured at cost462,859322,449

Total investment property5,417,7194,580,196

1 Included in development land are pieces of land that were acquired close to balance date and as such were excluded from the valuation of investment property. These pieces

of land have been accounted for at fair value, which has been determined to be cost due to the proximity of the transaction to balance date. At 31 December 2022 the land

at cost was $162.5 million (2021 $95.3 million).

2 Included in retirement villages measured at fair value is $45.0 million related to completed retirement units at cost, which reflects fair value due to the proximity of completion

to balance date (2021: nil).

20222021

$000$000

Manager's net interest3,116,8002,606,955

Plus: revenue received in advance relating to investment property159,694140,192

Plus: liability for residents' loans relating to investment property2,141,2251,833,049

Total investment property5,417,7194,580,196

The Group is unable to reliably determine the fair value of the non-land portion of retirement villages under development at

31 December 2

022 and therefore these are carried at cost. This equates to $462.9 million of investment property

(2021: $322.4 million).

7 8

The fair value of investment property as at 31 December 2022 was determined by independent registered valuers CBRE NZ and
Jones Lang LaSalle Limited ("JLL") for villages including land in New Zealand, and CBRE Valuations Pty Limited ("CBRE AU") for land

in

Australia. The fair value of the Group’s investment property is determined on a semi-annual basis, based on market values, being

the estimated amount for which a property could be exchanged on the date of the valuation between a willing buyer and a willing

seller in an arm’s length transaction after proper marketing wherein the parties had each acted knowledgeably, prudently and

without compulsion.

As required by NZ IAS 40 - Investment Property, the fair value as determined by the independent registered valuer is adjusted for

assets and liabilities already recognised on the balance sheet which are also reflected in the cash flow analysis.

To assess the fair value of the Group's interest in each New Zealand village, CBRE NZ and JLL have undertaken a cash flow analysis

to derive a net present value. The Group's development land has been valued by CBRE NZ using the direct comparison approach.

The valuers' view is that the most pressing issues facing the property market both nationally and globally are high inflation, high oil

prices, sharply increasing energy costs, and ongoing disruption to global supply changes and the wider economic fallout from the

current geopolitical crisis stemming from events in Ukraine. With these factors in mind, the valuers reiterate that their conclusions are

based on data and market sentiment as at the date of the valuation and that a degree of caution should be exercised when relying

upon the valuation.

Significant assumptions used by CBRE NZ and JLL in relation to the New Zealand investment property include a discount rate of

between 13.5% and 16.5% (2021: 13.5% to 16.5%), and a long-term nominal house price inflation rate (growth rate) of between 0% and

3.5% (2021: 0% to 3.5%). Other assumptions used include the average entry age of residents of between 73 and 88 years (2021: 73

and 89 years), and the stabilised departing occupancy periods of units of between 3.9 and 8.6 years (2021: 3.5 and 8.8 years).

Sites under development in Australia have been valued separately by CBRE AU. Land is valued under the same methodology as

development land in New Zealand.

As the fair value of investment property is determined using inputs that are unobservable, the Group has categorised investment

property as Level 3 under the fair value hierarchy in accordance with NZ IFRS 13 –

Fair Value Measurement.

Sensitivity analysis to significant changes in unobservable inputs within Level 3 of the hierarchy

To assess the market value of the Group's interest in a retirement village, CBRE and JLL have undertaken a cash flow analysis to

derive a net present value. As the fair value of investment property is determined using inputs that are significant and unobservable,

the Group has categorised investment property as Level 3 under the fair value hierarchy in accordance with NZ IFRS 13 - Fair

Value Measurement.

The sensitivities of the significant assumptions are shown in the table below:

Adopted

value

1

Discount rate

+5

0 bp

Discount rate

-5

0 bp

Growth rates

+5

0bp

Growth rates

-5

0bp

31 December 2022

Valuation ($000)1,705,010

Difference ($000)(61,655)66,100102,685(94,300)

Difference (%)

(3.6%)3.9%6.0%(5.5%)

31 December 2021

Valuation ($000)1,574,940

Difference ($000)(55,660)59,76092,180(84,440)

Difference (%)

(3.5%)3.8%5.9%(5.4%)

1 Completed units excluding unsold stock.

7 9

Annual Report 2022
Notes to the financial statements (continued)

Other key components in determining the fair value of investment property are the average entry age of residents and the average

occupancy of units. A significant decrease (increase) in the occupancy period of units would result in a significantly higher (lower) fair

value

measurement, and a significant increase (decrease) in the average entry age of residents would result in a significantly higher

(lower) fair value measurement.

Operating expenses

Direct operating expenses arising from investment property during the period amounted to $57.7 million (2021: $46.6 million).

Security

At 31 December 2022, all investment property relating to registered retirement villages under the Retirement Villages Act 2003 are

subject to a registered first mortgage in favour of the Statutory Supervisor to secure the Group’s obligations to the occupation right

agreement holders.

12. Trade and other payables

Trade and other payables are carried at amortised cost. Due to their short-term nature they are not discounted.

20222021

$000$000

Trade payables4,4134,535

Accruals - development of retirement units and care centres140,020174,650

Accruals - other21,79116,354

Sundry payables12,3326,718

Total trade and other payables178,556202,257

13. Employee benefits

A provision is made for benefits

accruing to employees in respect of wages, salaries, annual leave and short-term incentives when

it is probable that settlement will be required and the amount can be estimated reliably.

20222021

$000$000

Leave liabilities15,37310,905

Other employee benefits12,19210,675

Total employee benefits27,56521,580

14. Interest rate swaps

The Group uses interest rate swaps to manage its risk associated with interest rate fluctuations. Interest rate swaps are initially

recognised

at fair value on the date a contract is entered into and are subsequently measured at fair value on each reporting date.

The fair values of the interest rate swaps are determined based on cash flows discounted to present value using current market

interest rates.

Cash flow hedges

The Group has entered into interest rate swaps to manage its interest rate risk in relation to its floating rate debt. These interest

rate swaps qualify for cash flow hedge accounting. When interest rate swaps meet the criteria for cash flow hedge accounting, the

effective portion of the gain or loss on the hedging instrument is recognised in other comprehensive income, while the ineffective

portion is recognised in the income statement. Amounts taken to reserves are transferred out of reserves and included in the

measurement of the hedged transaction when the forecast transaction occurs. When interest rate swaps do not meet the criteria

for cash flow hedge accounting, all movements in fair value of the hedging instrument are recognised in the income statement.

Under the interest rate swap agreements that qualify for cash flow hedge accounting, the Group has a right to receive interest at

variable rates and to pay interest at fixed rates. At 31 December 2022, the Group had interest rate swap agreements in place with a

total notional principal amount of approximately $762.3 million, made up of $442.0 million denominated in NZD and $320.3 million

8 0

in AUD (2021: $444.7 million, made up of $312.0 million denominated in NZD and $100.0 million in AUD). Of the swaps in place, at
31 December 2

022 $535.5 million (2021: $339.8 million) are being used to cover approximately 78% (2021: 91%) of the floating rate

debt principal outstanding. These agreements effectively change the Group’s interest exposure on the principal covered by the

interest rate swaps from a floating rate to fixed rates, which range between 0.56% and 4.85% (2021: 0.56% and 3.87%).

The fair value of these agreements at 31 December 2022 is a $26.5 million asset, comprised of $0.7 million of swap liabilities and

$27.2 million of swap assets (2021: liability of $3.7 million, comprised of $7.2 million of swap liabilities and $3.5 million of swap assets).

Of this, a liability of nil is estimated to be current (2021: $881,000). The agreements cover notional amounts for terms of up to

seven years.

The notional principal amounts and the period of expiry of the cash flow hedge interest rate swap contracts are as follows:

20222021

$000$000

Less than 1 year45,00070,000

Between 1 and 2 years60,00045,000

Between 2 and 3 years76,69460,000

Between 3 and 4 years84,03251,536

Between 4 and 5 years178,13083,844

Between 5 and 6 years190,081124,302

Between 6 and 7 years128,38810,000

Total762,325444,682

Current535,550339,766

Forward starting226,775104,916

Total762,325444,682

Fair value hedges

The Group has entered into interest rate swaps to manage its interest rate risk in relation to its fixed

rate debt arising from the retail

bonds. The hedge is for the future fair value movements in the retail bonds as a result of market interest rate movements. The Group

has designated $225.0 million of its retail bonds in fair value hedge relationships.

Both the hedging instrument (interest rate swap) and the hedged risk are recognised at fair value. The change in the fair value of both

items offset in the statement of comprehensive income to the extent the hedging relationship is effective. The reduction in fair value

of the interest rate swaps of $11.8 million (2021: reduction of $16.2 million) has been recognised in finance costs and has been offset

with a similar fair value gain on the retail bonds to leave an ineffective amount in finance costs of nil (2021: $3,000).

Under the interest rate swap agreements that qualify for fair value hedge accounting, the Group has a right to receive interest at

fixed rates and to pay interest at floating rates. At 31 December 2022, the Group had interest rate swap agreements in place with

a total notional principal amount of $225.0 million (2021: $225.0 million). Of the interest rate swaps in place, at 31 December 2022

$225.0 million (2021: $225.0 million) are being used to cover 60% (2021: 60%) of the fixed interest rate retail bonds outstanding.

8 1

Annual Report 2022
Notes to the financial statements (continued)

The notional principal amounts and the period of expiry of the fair value hedge interest rate swap contracts are as follows:

20222021

$000$000

Less than 1 year100,000-

Between 1 and 2 years-100,000

Between 2 and 3 years125,000-

Between 3 and 4 years-125,000

Total225,000225,000

Current225,000225,000

Total225,000225,000

15. Residents’ loans

Residents’ loans are amounts payable under occupation right agreements. An occupation right agreement confers a right of

occupancy to a villa, apartment, serviced apartment, care suite or memory care apartment. The consideration received on the grant

of an occupation right agreement is allocated to the resident's loan in full. These loans are non-interest bearing and are payable when

both an occupation right agreement is terminated and there has been settlement of a new occupation right agreement for the same

unit and the proceeds from the new settlement have been received by the Group. Residents’ loans are initially recognised at fair value

and subsequently measured at amortised cost.

The Group holds a contractual right to set-off the deferred management fee receivable on termination of an agreement against the

resident's loan to be repaid. Residents’ loans are therefore recognised net of the deferred management fee receivable on the balance

sheet. Deferred management fees are payable by residents in consideration for the supply of accommodation and the right to share

in the use of community facilities. Deferred management fees are paid in arrears, with the amount payable calculated as a percentage

of

the resident's loan amount as per the resident's occupation right agreement. Deferred management fee receivable is calculated

and recorded based on the current tenure of the resident and the contractual right to deferred management fee earned at balance

date. Refer to Note 4 for further detail on recognition of deferred management fee revenue.

20222021

$000$000

Balance at beginning of period2,276,9451,872,736

Net receipts for residents' loans - resales of occupation right agreements51,48163,832

Receipts for residents' loans - new occupation right agreements353,411340,377

Total gross residents’ loans2,681,8372,276,945

Deferred management fees and other receivables(516,485)(429,809)

Total residents’ loans2,165,3521,847,136

8 2

16. Leases
The leases to which NZ IFRS 1

6 applies are the leases of office premises and car parks occupied by the Group in New Zealand and

Australia. In respect of these leases, a right of use asset is disclosed along with a corresponding lease liability. The right of use assets

are depreciated on an SL basis, while the lease liability is measured at the present value of the lease payments that are not yet paid,

discounted using the Group's incremental borrowing rate.

The Group has elected not to recognise right of use assets and lease liabilities for short-term leases that have a lease term of 12 months

or less and leases of low-value assets. The Group recognises the lease payments associated with these leases as incurred as a rental

expense over the lease term.

Right of use assets are classified as property, plant and equipment, and lease liabilities are disclosed as such in the Group's statement

of financial position.

The weighted average incremental borrowing rates used to measure lease liabilities at the date of application are between 3.19% and

4.67% (2021: 3.19% and 4.67%).

When the Group has the option to extend a lease, management uses its judgement to determine whether or not an option would be

reasonably certain to be exercised. Management considers all facts and circumstances, including their past practice and any cost

that will be incurred to change the asset if an option to extend is not taken, to help determine the lease term. Other assumptions and

judgements used by management include calculating the appropriate discount rate.

As a lessee

Right of use assets disclosed:

20222021

$000$000

Balance at beginning of period10,3458,955

Additions5,0642,795

Disposals(301)(64)

Depreciation charge for the year(1,651)(1,341)

Balance at end of period13,45710,345

Lease liabilities disclosed:

20222021

$000$000

Less than 1 year1,7091,412

Between 1 and 5 years8,1066,506

More than 5 years6,1554,720

Total lease liabilities at end of period15,97012,638

8 3

Annual Report 2022
Notes to the financial statements (continued)

Amounts recognised in the profit and loss:

20222021

$000$000

Interest on lease liabilities557496

Expenses relating to short-term and low-value asset leases371200

Depreciation on right of use assets1,6511,341

Total amounts recognised in profit or loss2,5792,037

Amounts recognised in statement of cash flows:

20222021

$000$000

Total cash outflows for leases2,4312,081

As a lessor

The Group acts as a lessor under occupation right agreements with village residents, along with a small number of residential rental

properties. The assets leased by the group as a lessor are disclosed as investment property and lease income on occupation right

agreements is generated in the form of deferred management fees. The lease term is determined to be the greater of the expected

period

of tenure or the contractual right to revenue. The Group uses the portfolio approach to account for leases of units to village

residents and allocates individual leases to different portfolios depending on the type of unit. The Group does not have any subleases.

8 4

17. Interest-bearing loans and borrowings
Interest-bearing loans and borrowings include secured bank loans and unsubordinated fixed-rate retail bonds.

Interest-bearing loans and borrowings are recognised initially at fair value net of directly attributable transaction costs. Subsequent to

initial recognition, the borrowings are measured at amortised cost, with any difference between the initial recognised amount and the

redemption value being recognised in profit or loss over the period of the borrowing using the effective interest rate. Two of the three

retail bonds, SUM0

10 and SUM020, are designated in fair value hedge relationships, which means that any change in market interest

rates results in a change in the fair value adjustment of that debt. SUM030 is not hedged. Transaction costs incurred in arranging

financing are capitalised and amortised over the term of the relevant debt instrument.

20222021

Coupon$000$000

Repayable within 12 months

Retail bond - SUM0104.78%100,000-

Repayable after 12 months

Secured bank loansFloating699,400374,940

Retail bond - SUM0104.78%-100,000

Retail bond - SUM0204.20%125,000125,000

Retail bond - SUM0302.30%150,000150,000

Total loans and borrowings at face value1,074,400749,940

Transaction costs for loans and borrowings capitalised:

Opening balance(5,096)(3,888)

Capitalised during the period(521)(2,194)

Amortised during the period1,357986

Closing balance(4,260)(5,096)

Total loans and borrowings at amortised cost1,070,140744,844

Fair value adjustment on hedged borrowings(9,646)2,171

Carrying value of interest-bearing loans and borrowings1,060,494747,015

The non-cash movements included in the table above are the transaction costs for loans and borrowings amortised during the period

and the fair value adjustment on hedged borrowings.

A summary of the changes in the Group's borrowings is provided below:

20222021

$000$000

Borrowings at the start of the year747,015687,099

Net cash borrowed324,46077,364

Cash change in deferred financing costs(521)(2,194)

Non-cash change in deferred financing costs1,357986

Non-cash change in fair value adjustment(11,817)(16,240)

Borrowings at the end of the year1,060,494747,015

8 5

Annual Report 2022
Notes to the financial statements (continued)

The weighted average interest rate for the year to 31 December 2022 was 3.42% (2021: 3.00%). This includes the impact of interest

rate swaps (see Note 1

4).

Effective 11 November 2022, the Group refinanced an AUD tranche of the syndicated facility that was due to expire within the next

year and obtained new AUD facilities. The secured bank loan facility at 31 December 2022 has a limit of approximately $1,160 million

(2021: $1,110 million). Lending of NZ$310 million expires in November 2024, lending of NZ$50 million and AU$130 million expires in

September 2025, lending of NZ$315 million and AU$185 million expires in September 2026 and lending of AU$170 million expires in

September 2027.

The Group has issued three retail bonds listed on the NZDX:

IDAmountMaturity

SUM010$100 million11 July 2023

SUM020$125 million24 September 2025

SUM030$150 million21 September 2027

Security

The bank loans and retail bonds rank equally with the Group’s other unsubordinated obligations and are secured by the following

securities held by a security trustee:

•a first-ranking registered mortgage over all land and permanent buildings owned (or leased under a registered lease) by each

New Zealand-incorporated guaranteeing Group member that is not a registered retirement village under the Retirement Villages

Act 2

003;

•a second-ranking registered mortgage over the land and permanent buildings owned (or leased under a registered lease) by each

New Zealand-incorporated guaranteeing Group member that is a registered retirement village under the Retirement Villages Act

2003 (behind a first-ranking registered mortgage in favour of the Statutory Supervisor);

•a first-ranking registered mortgage over all land and permanent buildings owned (or leased under a registered lease) by each

Australian-incorporated guaranteeing Group member;

•a General Security Deed, which secures all assets of the New Zealand- incorporated guaranteeing Group members, but in respect

of which the Statutory Supervisor has first rights to the proceeds of security enforcement against all assets of the registered

retirement villages to which the security trustee is entitled;

•a General Security Deed, which secures all assets of the Australian-incorporated guaranteeing Group members; and

•a Specific Security Deed in respect of each marketable security of Summerset Holdings (Australia) Pty Limited, held by

Summerset Holdings Limited.

18. Financial instruments

Exposure to credit, market and liquidity risk arises in the normal course of the Group’s business. The Board adopts policies for

managing each of these risks as summarised below.

Categories of financial instruments

Financial assets

All financial assets of the Group are classified at amortised cost except for interest rate swaps, which are classified as fair value

through profit and loss, and those assets that are designated in a hedge relationship.

Financial liabilities

All financial liabilities except interest rate swaps and retail bonds are classified as liabilities at amortised cost. Refer to Note 17 for detail

on the retail bonds.

Credit risk

Credit risk is the risk of financial loss to the Group if a resident or counterparty to a financial instrument fails to meet their contractual

obligations. The Group’s exposure to credit risk relates to receivables from residents and bank balances. The Group manages

its exposure to credit risk. The Group’s cash is held with its principal banker, with the level of exposure to credit risk considered

minimal, with low levels of cash generally held. Receivables balances are monitored on an ongoing basis and funds are placed

with high-credit-quality financial institutions. The level of risk associated with sundry debtors is considered minimal due to the

recoverability of this balance being assessed as high. The Group does not require collateral from its debtors and the Directors

consider the Group’s exposure to any concentration of credit risk to be minimal.

8 6

The carrying amount of financial assets represents the Group’s maximum credit exposure. The status of trade receivables is
as follows:

20222021

GROSS

RECEIVABLE

$000

IMPAIRMENT

$000

GROSS

RECEIVABLE

$000

IMPAIRMENT

$000

Not past due3,991(56)3,029(45)

Past due 31 to 60 days385(18)260(13)

Past due 61 to 90 days210(17)88(10)

Past due more than 90 days337(148)164(41)

Total4,923(239)3,541(109)

In summary, trade receivables are determined to be impaired as follows:

20222021

$000$000

Gross trade receivables4,9233,541

Impairment(239)(109)

Net trade receivables4,6843,432

Market risk

Market risk is the risk that changes in market prices such as interest rates will affect the Group’s income. The objective of market risk

management is to manage and control market risk exposures within acceptable parameters, while optimising the return on risk.

Interest rate risk

The Group’s exposure to interest rate risk is managed by seeking to obtain the most competitive rate of interest at all times. The Group

has entered into interest rate swap agreements in order to provide an effective cash flow hedge against the variability in floating

interest rates. The Group has also entered into other interest swap agreements to reduce interest rate repricing risk in relation to retail

bonds. See Note 1

4 for details of interest rate swap agreements.

To comply with the Group’s risk management policy, the hedge ratio is based on the interest rate swap notional amount to hedge

the same notional amount of bank loans or retail bonds. This results in a hedge ratio of 1:1. This is the same as used for actual risk

management purposes, and such a ratio is appropriate for the purposes of hedge accounting as it does not result in an imbalance

that would create hedge ineffectiveness.

In these hedge relationships the main sources of ineffectiveness are:

•a significant change in the credit risk of either party to the hedging relationship;

•where the hedge instrument has been transacted on a date different to the rate set date of the bank loan or retail bonds, interest

rates could differ; and

•differences in repricing dates between the swaps and the borrowings.

Other than these sources, due to the alignment of the hedged risk in the hedged item and hedged instrument, hedge ineffectiveness

is not expected to arise.

At 31 December 2022 it is estimated that a general increase of one percentage point in interest rates would decrease the Group’s

profit by approximately $6.7 million (2021: decrease by $3.7 million) and increase total comprehensive income by approximately

$14.3 million (2021: decrease by $1.8 million).

Liquidity risk

Liquidity risk is the risk that the Group will not be able to meet its financial

obligations as they fall due. The Group manages liquidity

by maintaining adequate reserves and undrawn banking facilities, by continuously monitoring forecast and actual cash flows, and

matching the maturity profiles of financial assets and liabilities. The Group manages liquidity risk on residents’ loans and related

sundry debtors through the contractual requirements of occupation right agreements, whereby a resident’s loan is repaid only on

receipt of the loan monies from the incoming resident.

8 7

Annual Report 2022
Notes to the financial statements (continued)

The following table sets out the contractual cash flows for all financial liabilities for the Group (including contractual interest

obligations on bank loans and retail bonds):

20222021

LESS THAN

1 YEAR

$000

GREATER

THAN

1 YEAR

$000

LESS THAN

1 YEAR

$000

GREATER

THAN

1 YEAR

$000

Financial liabilities

Trade and other payables178,556-202,257-

Residents’ loans2,165,352-1,847,136-

Interest-bearing loans and borrowings145,7511,075,95021,819812,625

Interest rate swaps(839)5,3416,37818,061

Lease liability1,70914,2611,41211,226

Total2,490,5291,095,5522,079,002841,912

Residents’ loans are non-interest bearing and are not required to be repaid following termination of an occupation right agreement

until receipt of cash for the new resident loan from the incoming resident. Residents' loans are classified as being repayable on

demand, and therefore fully repayable within 1

2 months, because the Group does not have an unconditional right to defer repayment

of residents' loans for at least 12 months after balance date. Based on historical information including estimated periods of tenure

as disclosed in Note 4, it is estimated that $202.8 million (2021: $168.6 million) is expected to become payable in the 12 months

following balance date. To date, cash for new residents’ loans received has exceeded cash to repay residents’ loans, net of deferred

management fees.

Foreign currency risk

Foreign currency risk is the risk that the value of the Group's assets, liabilities and financial performance will fluctuate due to changes

in foreign currency rates.

The Group is primarily exposed to currency risk through its subsidiaries in Australia.

The risk to the Group is that the value of the overseas subsidiaries' financial position and financial performance will fluctuate in

economic terms and as recorded in the Group financial statements due to changes in foreign exchange rates. Due to limited activity

in the Australian subsidiaries in 2022, the Group did not have a material exposure to foreign exchange risk.

Fair values

The carrying amounts shown in the balance sheet approximate the fair value of the financial instruments, with the exception of retail

bonds, shown below:

20222021

CARRYING

AMOUNT

$000

FAIR VALUE

$000

CARRYING

AMOUNT

$000

FAIR VALUE

$000

Retail bonds(363,207)(343,417)(374,153)(374,328)

Total(363,207)(343,417)(374,153)(374,328)

The fair value of retail bonds is based on the price traded at on the NZX market as at 31 December 2022. The fair value of the retail

bonds is categorised as Level 1 under the fair value hierarchy in accordance with NZ IFRS 13 – Fair Value Measurement.

The fair value of interest rate swaps is determined using inputs from third parties that are observable, either directly (i.e. as prices) or

indirectly (i.e. derived from prices). Based on this, the Company and Group have categorised these financial instruments as Level 2

under the fair value hierarchy in accordance with NZ IFRS 13 –

Fair Value Measurement.

8 8

Capital management
The Group’s capital includes share capital, reserves and retained earnings. The objective of the Group’s capital management is

to ensure a strong credit position to support business growth and maximise shareholder value. The Group is subject to capital

requirements imposed by the bank lenders (through covenants in the Syndicated Facility Agreement) and bondholders (through

covenants in the Master Trust Deed). The Group has met all of these externally imposed capital requirements for the year ended

31 December 2

022 (2021: all requirements met). The Group capital structure is managed, and adjustments are made, with Board

approval. There were no changes to objectives, policies or processes during the year ended 31 December 2022 (2021: none).

19. Share capital and reserves

At 31 December 2

022, there were 232,116,894 ordinary shares on issue (2021: 230,215,366). All ordinary shares are fully paid and have

no par value. All shares carry one vote per share and carry the right to dividends.

20222021

$000$000

Share capital

On issue at beginning of year324,899303,499

Shares issued under the dividend reinvestment plan16,48415,230

Shares paid under employee share plans2,1455,372

Employee share plan option cost684798

On issue at end of year344,212324,899

20222021

Share capital (in thousands of shares)

On issue at beginning of year229,427227,073

Shares issued under the dividend reinvestment plan1,5041,102

Shares issued under employee share plans6291,252

On issue at end of year231,560229,427

The total shares on issue at 31 December 2022 of 232,116,894 for the Company differs from the share capital for the Group due

to shares held in 100% owned subsidiary, Summerset LTI Trustee Limited. As at 31 December 2

022, 557,242 shares are held by

Summerset LTI Trustee Limited for employee share plans, which are eliminated on consolidation. Refer to Note 21 for further details

on employee share plans.

Revaluation reserve

The revaluation reserve is used to record the revaluation of care centre buildings.

Hedging reserve

The hedging reserve is used to record gains or losses on instruments used as cash flow hedges.

Foreign currency translation reserve

The foreign currency translation reserve is used to record the gain on translation of foreign currency subsidiaries to the Group's

reporting currency.

Dividends

On 23 March 2

022 a dividend of 8.6 cents per ordinary share was paid to shareholders and on 19 September 2022 a dividend of 10.7

cents per ordinary share was paid to shareholders (2021: on 22 March 2021 a dividend of 7.0 cents per ordinary share was paid to

shareholders and on 20 September 2021 a dividend of 9.9 cents per ordinary share was paid to shareholders).

A dividend reinvestment plan applied to the dividends paid. 688,127 ordinary shares were issued in relation to the plan for the March

2022 dividend and 815,721 ordinary shares were issued in relation to the plan for the September 2022 dividend. (2021: 493,015

ordinary shares were issued in March 2021 and 608,493 ordinary shares were issued in September 2021).

8 9

Annual Report 2022
Notes to the financial statements (continued)

20. Earnings per share and net tangible assets

Basic earnings per share

20222021

Earnings ($000)269,072543,664

Weighted average number of ordinary shares for the

purpose of basic earnings per share (in thousands)

230,656228,256

Basic earnings per share (cents per share)116.66238.18

Diluted earnings per share

20222021

Earnings ($000)269,072543,664

Weighted average number of ordinary shares for the

purpose of diluted earnings per share (in thousands)

231,233229,525

Diluted earnings per share (cents per share)116.36236.86

Number of shares (in thousands)

20222021

Weighted average number of ordinary shares for the

purpose of basic earnings per share

230,656228,256

Weighted average number of ordinary shares issued under

employee share plans

5771,269

Weighted average number of ordinary shares for the

purpose of diluted earnings per share

231,233229,525

At 31 December 2

022, there were a total of 557,242 shares issued under employee share plans held by Summerset LTI Trustee Limited

(2021: 788,621 shares).

Net tangible assets per share

20222021

Net tangible assets ($000)2,185,7721,917,850

Shares on issue at end of period (basic and in thousands)231,560229,427

Net tangible assets per share (cents per share)943.93835.93

Net tangible assets are calculated as the total assets of the Group less intangible assets and less total liabilities. This measure is

provided as it is commonly used for comparison between entities.

9 0

21. Employee share plans
Senior employee share plan - share option scheme

The number of options granted to each participant equals the incentive remuneration value divided by the volume weighted average

price

on the NZX during the 10 trading day period. Where applicable, the exercise price of the granted share options is determined

from the volume weighted average price on the NZX during the 10 trading day period determined by the Board prior to the grant.

Effective from the 2021 annual option grant, the option exercise price is set at nil and therefore no option valuation is required.

20222021

NUMBER OF

OPTIONS

000's

WEIGHTED

AVERAGE

EXERCISE

PRICE

NUMBER OF

OPTIONS

000's

WEIGHTED

AVERAGE

EXERCISE

PRICE

Balance at beginning of period2,306

$6.73

2,612

$7.78

Granted during the year--535

$1.89

Exercised during the year(514)

$6.82

(412)

$6.34

Forfeited during the year(165)

$8.08

(429)

$7.43

Balance at end of period1,627

$6.57

2,306

$6.73

Exercisable at end of period972

$8.31

903

$6.90

Options outstanding as at 31 December 2022 have a weighted average remaining life of 1.93 years (2021: 2.55 years).

There was no annual option grant in 2

022 as the scheme was under review as at 31 December 2022.

For the 2021 annual option grant, 50% of the vesting criteria is time-based only (non-hurdled) for all Participants; for the remaining

50% of the vesting criteria, the following performance hurdles apply to all Participants:

•50% underlying net profit after tax

•20% relative earnings growth

•20% customer initiatives

•10% employee initiatives

For annual option grants made between 2018 and 2020, while there is a requirement to remain employed by Summerset up to vesting

date, there are no performance hurdles for vesting of share options to senior management team members, other than the members

of the Executive Leadership Team.

For certain one-off option grants outside of the annual option grant process, performance hurdles are set relating to specific

performance milestones for the relevant Participant.

The maximum terms for options granted range between three and six years.

The share option scheme is an equity-settled scheme and measured at fair value at the date of the grant. The fair value determined at

the grant date of the equity-settled share-based payments is expensed over the vesting period, based on the Group’s estimate that

the share options will vest. Where applicable, these options were valued using the Black-Scholes valuation model, and the option cost

for the year ending 31 December 2022 of $2,147,000 has been recognised in the income statement of the Company and the Group

for that period (2021: $995,000). The Group has no legal or constructive obligation to repurchase or settle the share options in cash.

Valuation assumptions for those options with an exercise price:

20222021

Discount to reflect options may not meet vesting criteria15%15%

Risk free rate of return0.5% - 2%

0.5% - 2%

Volatility23% - 26%

23% - 26%

All-staff employee share plan

The Group operates an all-staff employee share plan. A total of 1,7

06 employees participated in the share issue under the plan for the

year ended 31 December 2022 (2021: 1,368 employees). In 2022, the Group contributed $1,000 per participating employee (being

the total value of the shares issued). A total of 167,188 Company shares were issued under the scheme at $10.16 per share (2021:

9 1

Annual Report 2022
Notes to the financial statements (continued)

99,864 shares at $1

3.53 per share). The shares are held by Summerset LTI Trustee Limited and vest to participating employees after

a three-year period.

The cost for the year ending 31 December 2022 of $566,000 has been recognised in the income statement of the Company and the

Group for that period (2021: $368,000).

22. Related party transactions

Refer to Note 21 for employee share plan details.

Transactions with companies associated with Directors

The Group also enters into transactions with other entities that some of the Directors may sit on the board of. These transactions are

entered into in the normal course of business. For a full list of all material director interests, please refer to the Disclosures section on

page 1

26 of this report.

23. Key management personnel compensation

The compensation of the key management personnel of the Group is set out below:

20222021

$000$000

Directors’ fees877782

Short-term employee benefits5,4854,572

Share-based payments1,273542

Termination payments62-

Total7,6975,896

Refer to Note 21 for employee share plan details for key management personnel.

24. Commitments and contingencies

Guarantees

As at 31 December 2022, the Group had the following guarantees in place:

•NZX Limited holds a guarantee in respect of the Group, as required by the NZX Listing Rules, for $

75,000 (2021: $75,000).

•Summerset Retention Trustee Limited holds guarantees in relation to retentions on construction contracts on behalf of the

Group. As at 31 December 2022, $13.0 million was held for the benefit of the retentions beneficiaries (2021: $10.0 million).

•Auckland Transport holds a performance guarantee for $65,000 (2021: $65,000).

•Tauranga City Council holds a performance guarantee for $350,000 (2021: $350,000).

•Quattro RE Limited holds a demand guarantee in relation to the lease of the office premises for $120,819 (2021: nil).

Capital commitments

At 31 December 2

022, the Group had $63.2 million of capital commitments in relation to construction contracts (2021: $210.5 million).

Contingent liabilities

WorkSafe New Zealand is investigating a construction site fatality which occurred at the Group’s St Johns site on 4 November

2

022. This investigation is ongoing, and the Group is cooperating fully with this process. The directors of Summerset cannot

reasonably estimate the adverse financial effect (if any) on the Group if the ongoing investigation is ultimately resolved against the

Group’s interests.

There were no other known material contingent liabilities at 31 December 2022 (2021: nil).

9 2

25. Subsequent events
On 2

0 February 2023, the Group announced it was considering making an offer of up to NZ$125 million guaranteed, secured,

unsubordinated fixed rate bonds, for a five year period. Under the proposed offer, the Group will have the ability to accept an

additional NZ$50 million of oversubscriptions at its discretion. The offer is scheduled to open during the week commencing

27 February 2023.

On 23 February 2023, the Directors approved a final dividend of $26.9 million, being 11.6 cents per share. The dividend record date

is 10 March 2023 with a payment date of 23 March 2023.

There have been no other events subsequent to 31 December 2022 that materially impact on the results reported.

9 3

Annual Report 2022
Independent Auditor’s Report to the Shareholders of Summerset Group

Holdings Limited

Report on the audit of the financial statements

Opinion

We have audited the financial statements of Summerset Group Holdings Limited (“the company”) and its subsidiaries (together “the

Group”) on pages 5

8 to 93, which comprise the statement of financial position of the Group as at 31 December 2022, and the income

statement, statement of comprehensive income, statement of changes in equity and statement of cash flows for the year then ended

of the Group, and the notes to the consolidated financial statements including a summary of significant accounting policies.

In our opinion, the consolidated financial statements on pages 58 to 93 present fairly, in all material respects, the consolidated

financial position of the Group as at 31 December 2022 and its consolidated financial performance and cash flows for the year

then ended in accordance with New Zealand equivalents to International Financial Reporting Standards and International Financial

Reporting Standards.

This report is made solely to the Company's shareholders, as a body. Our audit has been undertaken so that we might state to the

Company's shareholders those matters we are required to state to them in an auditor's report and for no other purpose. To the

fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's

shareholders, as a body, for our audit work, for this report, or for the opinions we have formed.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (New Zealand). Our responsibilities under those

standards are further described in the

Auditor’s Responsibilities for the Audit of the Financial Statements section of our report.

We are independent of the Group in accordance with Professional and Ethical Standard 1 International Code of Ethics for Assurance

Practitioners (including International Independence Standards) (New Zealand) issued by the New Zealand Auditing and Assurance

Standards Board, and we have fulfilled our other ethical responsibilities in accordance with these requirements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Ernst & Young provides other assurance related and remuneration advisory services to the Group. Partners and employees of our

firm may deal with the Group on normal terms within the ordinary course of trading activities of the business of the Group. We have

no other relationship with, or interest in, the Group.

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 of the current year. These matters were addressed in the context of our audit of the consolidated financial

statements as a whole, and in forming our opinion thereon, but we do not provide a separate opinion on these matters. For each

matter below, our description of how our audit addressed the matter is provided in that context.

We have fulfilled the responsibilities described in the

Auditor’s responsibilities for the audit of the financial statements section of

the audit report, including in relation to these matters. Accordingly, our audit included the performance of procedures designed to

respond to our assessment of the risks of material misstatement of the financial statements. The results of our audit procedures,

including the procedures performed to address the matters below, provide the basis for our audit opinion on the accompanying

consolidated financial statements.

9 4

Valuation and classification of investment property and freehold land and buildings
Why significantHow our audit addressed the key audit matter

As disclosed in notes 9 and 11 of the consolidated

financial statements:

•the Group’s investment property portfolio was valued

at $5,4

18 million at 31 December 2022 and included

completed investment property and investment

property under development.

•the Group’s freehold land and buildings were valued

at $288 million at 31 December 2022. This included

freehold land and buildings operated by the Group for

the provision of care services and land and buildings

to be developed into care facilities in the future.

The Group’s accounting policy is to measure these assets

at fair value.

Independent valuations of all investment property and

freehold land and buildings were carried out by third

party valuers, CBRE Limited and Jones Lang LaSalle

Limited (the Valuers). The valuation of investment

property and freehold land and buildings is inherently

subjective given that there are alternative assumptions

and valuation methods that may result in a range

of values.

Investment property and freehold land and buildings are

recorded in the consolidated financial statements based

on the value determined by the Valuers.

Summerset derives revenue from properties it holds from

both deferred management fees and the provision of

services to residents. NZ IAS 40 requires properties to be

classified as an investment property where the revenue

from the supply of ancillary services is insignificant to the

arrangement as a whole. Judgement is required to assess

the significance of ancillary services in this context. 

To address the key audit matter, we:

External valuations

•read the valuation reports and discussed them with

the Valuers. We assessed the valuation approach and

confirmed that this was in accordance with the relevant

accounting standards; and

•tested, on a sample basis, whether property specific

information supplied to the Valuers by the Group

reflected the underlying property records held by

the Group.

Assumptions and estimates

•held discussions with the Valuers to gain an

understanding of the assumptions and estimates used

and the valuation methodology applied. This included

understanding the impact that market uncertainty had on

their assessment of significant inputs and assumptions.

We also sought to understand and consider whether any

restrictions had been imposed on the valuation process;

•considered whether the valuation incorporated

appropriate assumptions for a sample of individual

properties to reflect their characteristics, overall quality,

geographic location and desirability as a whole; and

•engaged our in-house Real estate valuation experts to

challenge the work performed by the Valuers and assess

the reasonableness of the assumptions used based

on their knowledge gained from reviewing valuations

of similar properties, known transactions and available

market data.

Our work over the assumptions focused on the largest

properties within the portfolio and those properties where the

assumptions used and/or year-on-year fair value movement

suggested a possible outlier compared to the rest of the

portfolio and the market data for the sector.

Estimated valuation range

As a result of the judgement involved in determining

valuations for individual properties and the existence of

alternative assumptions and valuation methods, there is a

range of values which can be considered reasonable when

evaluating the independent property valuations used by the

Group. If we identified an error in a property valuation or

determined that the valuation was outside of a reasonable

range, we evaluated the error or difference to determine

if there was a material misstatement in the consolidated

financial statements.

Classification

We considered management’s assessment of the

classification of each type of property as either investment

property or freehold land and buildings, including

assessment against the requirements of the accounting

standards, including the significance of ancillary services.

Disclosures

We considered the adequacy of the disclosures made in

notes 9 and 11 to the financial statements. These notes explain

the key judgements made in relation to the classification

and valuation of investment property and freehold land

and buildings and the estimation uncertainty involved in

the process.

9 5

Annual Report 2022
Deferred Management Fee Revenue Recognition

Why significantHow our audit addressed the key audit matter

Deferred management fee (“DMF”) revenue is 39%

of the Group’s total revenue. The Group recognises

deferred management fee revenue from residents over

the expected period of tenure.

The amount of revenue recognised in each year is

subject to the Group’s judgement of each resident’s

expected tenure in the village as well as the terms of

the occupational right agreement and the type of unit

occupied.  A change in the assumed tenure may have a

material impact on revenue recognised in the year.

Disclosures in relation to DMF revenue and the

associated DMF receivable and revenue in advance

balances are included in note 4 to the consolidated

financial statements.

To address the key audit matter, we:

•for a sample of residents, assessed the accuracy of a

sample of the factual inputs to, and calculation of, the

DMF revenue recognised during 2

022 with reference to

the occupancy right agreements;

•assessed the movements year on year in revenue

recognised by each village based on an expectation

derived from underlying village data;

•compared the Group’s assessment of assumed tenure

against actual observed tenure; and

•assessed the adequacy of the related financial

statement disclosures.

Information other than the financial statements and auditor’s report

The Directors of the company are responsible for the Annual Report, which includes information other than the consolidated financial

statements and auditor’s report.

Our opinion on the consolidated financial statements does not cover the other information and we do not express any form of

assurance conclusion thereon.

In connection with our audit of the consolidated financial statements, our responsibility is to read the other information and, in doing

so, consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge

obtained during the audit, or otherwise appears to be materially misstated.

If, based upon the work we have performed, 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.

Directors’ responsibilities for the financial statements

The Directors are responsible, on behalf of the entity, for the preparation and fair presentation of the consolidated financial

statements

in accordance with New Zealand equivalents to International Financial Reporting Standards and International Financial

Reporting Standards, and for such internal control as the Directors determine is necessary to enable the preparation of financial

statements that are free from material misstatement, whether due to fraud or error.

In preparing the consolidated financial statements, the Directors are responsible for assessing on behalf of the entity the Group’s

ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis

of accounting unless the Directors either intend to liquidate the Group or cease operations, or have no realistic alternative but to

do so.

9 6

Auditor’s responsibilities for the audit of the 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 auditor’s report that includes our opinion. Reasonable assurance

is

a high level of assurance, but is not a guarantee that an audit conducted in accordance with International Standards on Auditing

(New Zealand) 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.

A further description of the auditor’s responsibilities for the audit of the financial statements is located at the External Reporting

Board’s website: https://www.xrb.govt.nz/standards-for-assurance-practitioners/auditors-responsibilities/audit-report-1/. This

description forms part of our auditor’s report.

The engagement partner on the audit resulting in this independent auditor’s report is Grant Taylor.

Chartered Accountants

Wellington

23 February 2023

9 7

Artist impression Summerset Boulcott
Annual Report 2022

9 8

Governance
Summerset has adopted the principles below as an appropriate way to demonstrate its commitment to best practice

governance and to provide transparency in the Company’s approach to corporate governance for the benefit of its

shareholders

and other stakeholders. These principles are from the NZX Corporate Governance Code issued in June

2022 ('NZX Code'). Each principle of the NZX Code is set out below with an explanation on how Summerset meets it.

As at 31 December 2022, Summerset considers that it was in full compliance with NZX Listing Rules and the NZX Code.

The Code of Ethics Policy, Diversity and Inclusion Policy, Securities Trading Policy and Guidelines, Whistle Blowing

Policy, Supplier Code of Conduct, Modern Slavery Policy and Anti-Bribery and Corruption Policy can be found on the

Company’s website and internal intranet alongside other governance documents.

Principle 1: Code of ethical behaviour

'Directors should set high standards of ethical behaviour, model this behaviour and hold management

accountable for these standards being followed throughout the organisation.'

Ethical standards

The Board maintains high standards of ethical conduct and expects the Company’s employees to act legally and

with integrity in a manner consistent with the policies, guiding principles and values that are in place. These include

the following:


Code of Ethics This guide sets out the basic principles of legal and ethical conduct expected of all employees

and Directors. The Company encourages open and honest communication by staff about any current or potential

problem, complaint, suggestion, concern or question.


Diversity

and Inclusion Policy This policy outlines the Company’s guiding principles for diversity and inclusion.

Refer to Principle 2 for further details.


Securities Trading Policy In accordance with the Company’s Securities Trading Policy, the NZX Listing Rules and

the Financial Markets Conduct Act 2013, Directors and employees of the Company are subject to limitations on

their ability to buy or sell Company shares.


Whistle Blowing Policy This policy encourages employees to come forward if they have concerns regarding

serious wrongdoing, and ensures that employees have access to a confidential process in which they can report

any issues in relation to serious wrongdoing without fear of reprisal or victimisation.


Supplier Code of Conduct and Modern Slavery Policy These documents set out the minimum standards

expected of Summerset’s suppliers and support Summerset’s commitment to sustainable, ethical and

inclusive procurement.


Anti-Bribery and Corruption Policy This policy sets out Summerset’s zero-tolerance approach to bribery and

corruption. It also makes clear that donations to political parties are not permitted.


Code of Conduct This policy sets out the expected behaviours while in employment with the Company. Company

employees are expected to act honestly, conscientiously, reasonably and in good faith, while at all times having

regard to their responsibilities, the interests of Summerset, and the welfare of our residents and staff.


Gift Policy This policy governs the acceptance and reporting of benefits given to staff by third parties.


Conflicts of Interest Summerset's Code of Ethics outlines the standards of integrity, professionalism and

confidentiality to which all employees and Directors of the Company must adhere with respect to their work and

behaviour. To maintain integrity in decision-making, each Director must advise the Board of any potential conflict

of interest if such arises. If a conflict of interest exists, the Director concerned will have no involvement in the

decision-making process relating to the matter.


Interests Register In accordance with the Companies Act 1993 and the Financial Markets Conduct Act 2013,

the Company maintains an Interests Register in which all relevant transactions and matters involving the Directors

are recorded.

9 9

Annual Report 2022
Principle 2: Board composition and performance

'To ensure an effective board, there should be a balance of independence, skills, knowledge, experience

and perspectives.'

Role of the Board of Directors

The Board of Directors is elected by Shareholders and has responsibility for taking appropriate steps to protect and

enhance the value of the assets of the Company in the best interests of its Shareholders. The Board has adopted

a formal Board Charter detailing its authority, responsibilities, membership and operation. The key responsibilities

of the Board include setting the overall direction and strategy of the Company, establishing appropriate policies

and monitoring performance of management. The Board appoints the Chief Executive Officer and delegates the

day-to-day

operating of the business to the Chief Executive Officer. The Chief Executive Officer implements policies

and strategies set by the Board and is accountable to it. The Board also has responsibility for ensuring the Company’s

financial position is sound, and financial statements comply with generally accepted accounting practice, and that the

Company adheres to high standards of ethical and corporate behaviour.

A summary of the Board mandate is as follows:

•A majority of the Board should be Independent Directors as defined in the NZX Listing Rules,

•The Chair of the Board should be independent,

•The Chair and the Chief Executive Officer should be different people,

•Directors should possess a broad range of skills, qualifications and experience, and remain current on how best to

perform their duties as Directors,

•Information of sufficient content, quality and timeliness, as the Board considers necessary, will be provided by

management to allow the Board to discharge its duties effectively, and

•The effectiveness and performance of the Board and its individual members should be re-evaluated on an

annual basis.

Directors receive an induction upon appointment to the Board to ensure their full knowledge of the Company and the

industry in which it operates. The Directors are expected to keep themselves abreast of changes and trends in the

business and to keep themselves up to date to ensure they best perform their duties as Directors of the Company.

All Directors have been issued letters setting out the terms and conditions of their appointment.

Delegation of authority

The Board delegates to the Chief Executive Officer responsibility for implementing the Board’s strategy and for

managing the Company’s operations. The Chief Executive Officer and management have Board-approved levels of

authority and, in turn, sub-delegate authority in some cases to direct reports. This is documented in the Delegated

Authority Policy.

1 0 0

Retirement and re-election
In accordance with the Company’s Constitution and the NZX Listing Rules, Directors are required to retire three years

after their appointment or at the third Annual Shareholder Meeting following their appointment (whichever is later).

Directors

who have been appointed by the Board must also retire at the next Annual Shareholder Meeting following

their appointment.

The Board Charter states that it is not generally expected that a non-executive Director would hold office for more

than 10 years or be nominated for more than three consecutive terms. The Board Charter also provides that Directors

may accept other board appointments only where that does not detrimentally affect their performance as a Director of

Summerset. In making this assessment, the number and nature of a Director’s other governance roles may be relevant.

Directors may offer themselves for re-election by Shareholders each year at the Annual Shareholder Meeting.

Procedures for the appointment and removal of Directors are also governed by the Constitution.

The People and Culture Committee identifies and nominates candidates to fill Director vacancies for Board approval.

Information about candidates for election or re-election is included in the Notice of Meeting to assist Shareholders in

deciding whether or not to elect or re-elect the candidate.

Board composition

The Company’s Constitution prescribes that the Board shall be comprised of a minimum of three Directors, with at

least two Directors ordinarily resident in New Zealand. As at 31 December 2

022, the Board was comprised of seven

non-executive Independent Directors. In determining whether a Director is Independent, the Board has regard to the

NZX Listing Rules.

The Board considers all current Directors to be Independent in that they are not executives of the Company and do

not have a direct or indirect interest or relationship that could reasonably influence, in a material way, their decisions

in relation to the Company.

As at 31 December 2022, the non-executive Independent Directors were Mark Verbiest (Chair), Dr Andrew Wong, Anne

Urlwin, Gráinne Troute, Dr Marie Bismark, Stephen Bull and Venasio-Lorenzo Crawley.

Andrea Scown is a Future Director under the Institute of Directors’ Future Directors programme, which aims to develop

New Zealand’s next generation of directors and provide experience in large companies around the country. Andrea

joined the Board as a Future Director in November 2022. Future Directors fully participate in all Board matters but do

not have voting or decision rights.

The Board is comprised of Directors who have a mix of skills, knowledge, experience and diversity to adequately

meet and discharge its responsibilities and to add value to the Company through efficient and effective governance

leadership. The current Directors have a varied and balanced mix of skills relevant to the Group’s operations. A

summary of the key skills and experience held across the Board as at 31 December 2022, is set out in the table on the

following page.

1 0 1

Annual Report 2022
Mark

Verbiest

Dr

Andrew

Wong

Anne

Urlwin

Gráinne

Troute

Dr Marie

Bismark

Stephen

Bull

Venasio-

Lorenzo

Crawley

Governance

Experience in listed company governance

Executive leadership

NZ and international business leadership

and CEO experience

Finance and accounting

Senior executive or board experience

in financial accounting and reporting,

corporate finance and internal controls

Customer and operations

Deep understanding of business operations

and sales, marketing and brand strategies

Health and clinical

Health and clinical industry

experience (in New Zealand and/or

Australian environments)

Property and construction

Property, construction and development

management experience

Health and safety

Experience and understanding of health

and safety and wellbeing requirements

People and culture

People and performance strategy and

management experience

Digital and technology

Experience overseeing IT and digital

innovation, and an understanding of the

opportunity and risks associated with

technological development

Strategy

Experience in the development and

execution of growth strategies, and the

ability to assess strategic options and

business plans

Australian experience

Australian property and business

experience, Australian clinical/

sector experience

More information on the Directors, including their interests, qualifications and security holdings, is provided on our

website and in the Disclosures sections of this report. As a term of their appointment, Directors are required to acquire

and

hold shares in the Company to the value of one year’s worth of director fees, though the Board has the ability to

waive this requirement and would do so in the appropriate circumstances. They have two years in which to acquire

the shares. Once this requirement has been achieved at a point in time, it is deemed satisfied and is not affected by

future fluctuations in share price. This shareholding requirement may be satisfied by a Director holding shares through

an associated person or entity.

The Board holds regular scheduled meetings. The Directors generally receive material for Board meetings five working

days in advance, except in the case of special meetings, for which the time period maybe shorter owing to the urgency

of the matter to be considered.

1 0 2

The Company Secretary attends all Board meetings, and in this capacity is accountable directly to the Board, through
the Chair, on all matters to do with the proper functioning of the Board.

All

Directors have access to the Executive Leadership Team to discuss issues or obtain information on specific areas

in relation to items to be considered at Board meetings or other areas as considered appropriate. Key executives and

managers are invited to attend and participate in appropriate sessions at Board meetings. Directors have unrestricted

access to Company records and information.

Directors are entitled to obtain independent professional advice relating to the affairs of the Company or other

responsibilities. Prior approval of the Chair is required before seeking such advice and Directors are expected to

ensure that the cost of such advice is reasonable.

Diversity and inclusion

The Company and its Board are committed to a workplace culture that promotes and values diversity and

inclusiveness. This is outlined in the Company’s Diversity and Inclusion Policy, which is available on the

Company’s website.

Diversity is defined as the characteristics that make one individual different from another. Diversity encompasses

gender, race, ethnicity, disability, age, sexual orientation, physical capability, family responsibilities, education, cultural

background and more.

Inclusion is defined as a sense of belonging, respecting and valuing all individuals, providing fair access to opportunity,

and

removing discrimination and other barriers to involvement. The Board recognises that inclusion leads to a better

experience of work for Summerset’s employees, makes teams stronger, leads to greater creativity and performance,

contributes to a more meaningful relationship with residents, their families and stakeholders, and ultimately increases

value to Shareholders.

The Board believes that diversity across the workforce makes Summerset stronger and better able to connect with,

and bring the best of life to, residents on a day-to-day basis. When there is a variety of thinking styles, backgrounds,

experiences, perspectives and abilities, employees are more able to understand residents’ needs and to respond

effectively to them.

The Diversity and Inclusion Policy states that the objective of Summerset’s Diversity and Inclusion Policy is to:

'Actively engage, communicate and develop our people leaders and our employees to enhance the awareness

and understanding of diversity and inclusion that enhances our organisational culture and positively contributes to

delivering the “best of life” for our customers.'

In 2022 we completed collection of broader diversity data from our employees and embedded diversity data

collection into our onboarding processes to better understand the breadth of our staff demographic and help

drive future diversity and inclusion initiatives. We also designed and developed a Diversity Inclusion Awareness and

Inclusive Leadership programme, which was completed by all Executive Leadership Team members and senior

managers during 2022, with plans in place to roll out to all people leaders during 2023.  We have also established a

national diversity and inclusion steering group made up of a broad cross-section of our staff to support the design and

development of Diversity & Inclusion initiatives centred around meaningful goals and targets.

Each year the Board reviews and assesses performance against the financial year objectives. The Board notes that the

Omicron outbreak during the first half impacted the achievement of some FY22 plans; however, significant progress

was achieved for the year ended 31 December 2022.

As at 31 December 2022 (and 31 December 2021 for the prior comparative period), the mix of gender of those

employed by the Company is set out in the table on the following page.

The Executive Leadership Team comprises the Chief Executive Officer, the CFO and all General Managers who report

to the Chief Executive Officer.

These figures include permanent full-time, permanent part-time, fixed-term and casual employees, but not

independent contractors.

1 0 3

Annual Report 2022
GENDER20222021

DirectorsMale44

Female33

Total77

Executive Leadership TeamMale68

Female33

Total911

All staffMale626535

Female1,8391,594

Gender diverse

1

32

Total staff

2,468

2,131

1 Self-identified

Board performance

The Board is committed to evaluating its performance on a regular basis, generally with a formal, external review

bi-annually and an internal self-review each intervening year. The process, including evaluation criteria, is considered

by the People and Culture Committee and approved by the Board.

Executive Leadership Team performance

The Board evaluates the performance of the Chief Executive Officer annually. The Chief Executive Officer reviews

the performance of direct reports, and reports to the Board on those reviews. The evaluation is based on criteria

that include the performance of the business and the accomplishment of longer-term strategic objectives. It may

include quantitative and qualitative measures. During the most recent financial year, performance evaluations were

conducted in accordance with this process.

Principle 3: Board committees

'The Board should use committees where this will enhance its effectiveness in key areas, while still retaining

Board responsibility.'

Board committees

The Board has four standing committees: the Audit and Risk Committee, the People and Culture Committee, the

Clinical Governance Committee, and the Development and Construction Committee. Each committee operates

under

a charter approved by the Board, and any recommendations they make are to the Board. The charter for each

committee is reviewed annually. All Directors are entitled to attend committee meetings.

Audit and Risk Committee

While the ultimate responsibility for ensuring the integrity of the Company’s financial reporting rests with the Board,

the Company has in place processes to ensure the accurate presentation of its financial position. These include:

•An appropriately resourced Audit and Risk Committee operating under a written charter, with specific

responsibilities for financial reporting and risk management;

•Review and consideration by the Audit and Risk Committee of the financial information and preliminary releases

of results to the market, before making recommendations to the Board;

•A process to ensure the independence and competence of the Company’s external auditors and a process to

ensure their compliance with the Company’s External Audit Independence Policy (available on the

Company’s website);

•Responsibility for appointment of the external auditors residing with the Audit and Risk Committee;

1 0 4

•Monitoring by the Audit and Risk Committee of the strength of the internal control environment by considering
the effectiveness

and adequacy of Summerset’s internal controls, reviewing the findings of the external auditor's

review of internal control over financial reporting, and being involved in setting the scope for the internal audit

programme; and

•Ensuring that management has established a risk management framework and monitoring the Company’s risk

profile and reporting of risk, including new and emerging sources of risk (including climate risk).

One of the main purposes of the Audit and Risk Committee is to ensure the quality and independence of the external

audit process. The Committee makes enquiries of management and the external auditors so that it is satisfied as to the

validity and accuracy of all aspects of the Company’s financial reporting. All aspects of the external audit are reported

back to the Audit and Risk Committee and the external auditors are given the opportunity at Committee meetings to

meet with Directors.

The Audit and Risk Committee must comprise a minimum of three Directors, the majority of whom must be

Independent. The Committee is chaired by an Independent Director who is not the Chair of the Board. The Committee

currently comprises Anne Urlwin (Chair), Mark Verbiest, Gráinne Troute, Stephen Bull and Venasio-Lorenzo Crawley.

The Audit and Risk Committee generally invites the Chief Executive Officer, Chief Financial Officer and General

Manager Corporate Services, Head of Finance, internal auditors and external auditors to attend meetings. The

Committee also meets and receives regular reports from the external auditors without management present,

concerning any matters that arise in connection with the performance of their role.

People and Culture Committee

The role of the People and Culture Committee is to assist the Board in establishing and reviewing remuneration

policies and practices, culture, leadership and capability, succession, employee development, inclusion, diversity and

engagement for the Company and in reviewing Board composition. Specific objectives include:

•Supporting the Board in ensuring the Company's vision and commitment to its people strategy is aligned with, and

an enabler of, the Company's business strategy;

•Assisting the Board in planning the Board’s composition;

•Evaluating the competencies required of prospective Directors (both non-executive and executive);

•Identifying those prospective Directors and establishing their degree of independence;

•Developing the succession plans for the Board, and making recommendations to the Board accordingly;

•Overseeing the process of the Board’s annual performance self-assessment and the performance of the Directors;

•Assisting the Board in establishing remuneration policies and practices, and setting and reviewing the

remuneration of the Company’s Chief Executive Officer, Executive Leadership Team and Directors; and

•Monitoring remuneration policy and practice and making recommendations to the Board in relation to any

substantive changes.

The People and Culture Committee must comprise a minimum of three Directors, the majority of whom must be

Independent. The Committee currently comprises Gráinne Troute (Chair), Mark Verbiest, Dr Marie Bismark, Anne

Urlwin

and Venasio-Lorenzo Crawley. The Board’s policy is that the Board needs to have an appropriate mix of skills,

experience and diversity to ensure that it is well equipped. The Board reviews and evaluates on a regular basis the skill

mix required, and identifies any existing gaps.

1 0 5

Annual Report 2022
Clinical Governance Committee

The role of the Clinical Governance Committee is to assist the Board in ensuring a systematic approach to maintaining

and improving the quality of care provided by the Company. Specific objectives include:

•Providing oversight that appropriate clinical governance mechanisms are in place and are effective throughout

the organisation;

•Supporting the leadership role of the Chief Executive Officer in relation to issues of quality, safety and clinical risk;

•Working with management to identify priorities for improvement;

•Ensuring that the principles and standards of clinical governance are applied to the health improvement and health

protection activities of the Board; and

•Ensuring

that appropriate mechanisms are in place for the effective engagement of representatives of residents

and clinical staff.

The Clinical Governance Committee must comprise a minimum of three Directors. The Committee currently

comprises Dr Marie Bismark (Chair), Anne Urlwin, Gráinne Troute and Dr Andrew Wong.

Development and Construction Committee

The role of the Development and Construction Committee is to assist the Board in:

•Supporting management to establish and achieve development and construction objectives within the

Company’s long-term plan;

•Supporting management to develop and implement strategies to achieve the Company’s development and

construction objectives in line with best practice;

•Helping the Company maintain appropriate risk management strategies to identify, mitigate and manage

development and construction risks;

•Maintaining a good understanding of, and confidence in, the Company’s frameworks, systems, processes and

personnel

required to manage the Company’s development and construction activities effectively, including the

assessment and realisation of opportunities and the application of appropriate risk management; and

•Working with management to identify areas for improvement and innovation in construction and

development practices.

The Development and Construction Committee must comprise a minimum of three Directors. The Committee

currently comprises Stephen Bull (Chair), Mark Verbiest, Anne Urlwin, Venasio-Lorenzo Crawley and Dr Andrew Wong.

Attendance at Board and committee meetings

A total of eight Board meetings, seven Audit and Risk Committee meetings, six People and Culture Committee

meetings, three Clinical Governance Committee meetings and three Development and Construction Committee

meetings were held in 2

022. Director attendance at Board meetings and committee member attendance at

committee meetings is shown on the table on the next page.

1 0 6

BoardAudit and Risk
Committee

People and

Culture

Committee

Clinical

Governance

Committee

Development

and Construction

Committee

Total number of meetings held

87633

Mark Verbiest

1

876

2

2

2

3

James Ogden

3

3321

2

1

Anne Urlwin

4

87633

Dr Andrew Wong

5

87

2

6

2

33

2

Gráinne Troute87633

2

Dr Marie Bismark87

2

633

2

Stephen Bull

6

75

2

4

2

2

2

2

Venasio-Lorenzo Crawley

7

87

2

63

2

3

2

1 Mark Verbiest: appointed to the People and Culture Committee from 1 May 2022

2 Attended the meeting as a non-committee member (where relevant, prior to appointment to the committee, as noted in this table and its footnotes)

3 James Ogden: retired as a director effective 27 April 2022

4 Anne Urlwin:  appointed as Chair of the Audit and Risk Committee from l May 2022; retired as Chair of the Development and Construction Committee from 1 May 2022

5 Dr Andrew Wong: appointed to Development and Construction Committee from 1 May 2022

6 Stephen Bull: appointed as a director effective 1 March 2022; appointed to the Audit and Risk Committee, and Development and Construction Committee (as Chair), from

1 May 2022

7 Venasio-Lorenzo Crawley: appointed to the Audit and Risk Committee, and Development and Construction Committee from 1 May 2022

Principle 4: Reporting and disclosure

'The Board should demand integrity in financial and non-financial reporting, and in the timeliness and balance

of corporate disclosures.'

Making timely and balanced disclosures

The Company is committed to promoting Shareholder confidence through open, timely and accurate market

communication. The Company has in place procedures designed to ensure compliance with its disclosure obligations

under the NZX and ASX Listing Rules. The Company’s Market Disclosure and Communications Policy sets out the

responsibilities of the Board and management in disclosure and communication, and procedures for managing

this obligation.

Copies of key governance documents, including the Code of Ethics, Securities Trading Policy and

Guidelines, Board and Committee Charters, Diversity and Inclusion Policy, Board and Executive Remuneration

Policy, and Market Disclosure and Communications Policy are all available on the Company’s website

at https://www.summerset.co.nz/investor-centre/governance-documents.

Non-financial disclosures, such as the Company’s approach to health and safety, our people, the community and the

environment are included within this Annual Report.

Principle 5: Remuneration

'The remuneration of Directors and executives should be transparent, fair and reasonable.'

Remuneration of Directors and the Executive Leadership Team is reviewed by the Board’s People and Culture

Committee. Its membership and role are set out under Principle 3. The committee makes recommendations to the

Board on remuneration packages, keeping in mind the requirements of the Board and Executive Remuneration Policy.

The

level of remuneration paid to the Directors and the Executive Leadership Team will be determined by the Board.

However, Directors’ fees must be within the limits approved by the Shareholders of the Company.

Further details on remuneration are provided in the Remuneration section of this Annual Report.

1 0 7

Annual Report 2022
Principle 6: Risk management

'Directors should have a sound understanding of the material risks faced by the issuer and how to manage them.

The Board should regularly verify that the issuer has appropriate processes that identify and manage potential

and material risks.'

The Board is responsible for overseeing the management of risks across Summerset’s business. Summerset has

robust risk management and reporting frameworks in place, whereby material business risks are regularly identified,

monitored and managed.  Summerset’s Audit and Risk Committee is responsible for providing oversight over the

Company’s risk management framework and compliance with that framework. Key risks are regularly reported to the

Board, together with Summerset’s approach to risk management.  Summerset's risk management framework was

reviewed by the Board in the 2021 financial year and a move to an enterprise risk management policy effective from

2022 was endorsed by the Board.

The members of Summerset’s Executive Leadership Team are required to regularly identify the major risks affecting

the business, record them in the Risk Register (which identifies the likelihood and consequence of each risk to

Summerset’s business), and develop structures, practices and processes to manage and monitor these risks.

Summerset has a co-sourced model for internal audit and an in-house Risk and Assurance Manager. As part of

the co-sourced model, Summerset has engaged KPMG as its partner to assist with carrying out internal audit work

on various parts of the Group’s operations, and all major risk and internal control issues are reported on at each

Board meeting.

1 0 8

Health and safety (including in relation to risks, performance and management) is discussed regularly at Board
meetings and specific reviews are sought as required. Monthly reporting is prepared and used to assist in risk

management, covering areas such as health and safety incidents, injury and near-miss frequency rates, and actions

undertaken. Further information is covered in the health and safety section of this Annual Report on pages 2

8 and 29.

Summerset has a Tax Governance Policy in place, which sets out its tax risk management objectives, tax reporting

requirements to the Audit and Risk Committee, and policies and processes to manage tax risk. This Tax Governance

Policy is reviewed by the Board every two years. The Board is satisfied that Summerset has effective policies and

processes in place to ensure the Company is meeting its obligations. Summerset adopts a risk-averse stance in

relation to tax issues and, where possible, seeks certainty on tax positions through proactive engagement with

tax authorities.

Summerset has considered whether it has any material exposure to economic, environmental and social sustainability

risks (as defined in the ASX Corporate Governance Principles) and has determined the following:


Climate change risk Summerset expects to operate in a climate that will progressively experience more acute

challenges and risks arising from increasing climate variability. This is likely to have various impacts on the

longer-term plans and operation of the Group – specifically in relation to the design, build and construction

of villages, as well as in the provision of care services to frail residents and the overall lifestyle satisfaction

enjoyed in Summerset’s villages.  As such this requires a planned approach to assessing climate change risks

and opportunities, and public disclosure from 2024 under the TCFD mandatory reporting requirements and the

XRB’s climate-related financial disclosure standards. Summerset is committed to progressing towards TCFD/XRB

compliant reporting as outlined in the roadmap table on page 50. 


Property market risk Property market factors could adversely affect sales volumes, occupancy levels or prices.

This may have a flow-on impact to the value of Summerset’s property assets and the associated property

valuations, which would in turn impact Summerset’s financial performance.


Staff retention and capability risk In a tight and highly competitive labour market, Summerset is at risk of staff

shortages. Key areas within our construction and nursing teams will continue to be monitored closely.


Corporate governance and compliance risk Failure to comply with regulatory, societal and investor

expectations in relation to corporate governance and environmental sustainability could impact Summerset’s

reputation and financial performance over the longer term. Summerset's governance procedures are

continually monitored.


Strategy and innovation risk There is a moderate risk with regard to Summerset’s strategic direction and ability

to continue to innovate. Summerset’s intention is to stay at the forefront in all areas of its business, including

technology, design, development and care. Summerset fosters a culture of continuous improvement and invests

in innovation through a programme that enables the organisation to anticipate and respond to changes.


Diversity and inclusion risk While our Diversity and Inclusion Strategy and annual plans fulfil all our obligations

in this area and we continue to improve our culture, there is always some level of risk, particularly in a tight labour

market. This will continue to be monitored regularly through staff surveys and employees being actively engaged

in this area. Page 103 provides more information on the Company's Diversity and Inclusion Strategy.


Construction and development risk Summerset faces construction and property development risks when

developing new villages. These risks include project delays, default risk, governance and design risk, and

potential labour and materials shortages. Supply chain cost inflation due to COVID-19 related shortages and delays

remains ongoing.


Clinical care risk This is a high-risk area for Summerset, which requires constant monitoring, management

and policy review. Good training and professional development, retention of staff, and investment in health and

safety all help mitigate risk in this area. The increasing level of investment required in this area is likely to affect

care profitability.


Resident and customer experience risk Providing top-level resident and customer experience at all times is a

challenge due to the nature of the organisation. Summerset has various methods in which it manages and monitors

these issues closely, including move-in surveys, ongoing resident feedback surveys, close one-on-one feedback

sessions, and close contact with residents, families, next of kin and prospective residents.


Occupational health and safety risk The physical and mental wellbeing of all Summerset staff is one of our top

priorities. Summerset maintains a strong focus on managing the increased risk to staff associated with COVID-19.

1 0 9

Annual Report 2022

Australia market entry risk Entering a new market requires a measured and well-researched approach.

Summerset is mitigating many new market entry risks through having established a local team, entering a

well-researched market, and developing product and service offerings, procedures and processes tailored for the

new market. Progress in Australia will be closely managed and has tracked well to date.


Data privacy and confidentiality risk Summerset actively monitors and manages these risks through its risk

management and reporting frameworks.


Asset maintenance and upgrades risk Summerset has a coordinated approach to asset management and

upgrades in all areas of the business. The Summerset Asset Management Plan dictates likelihood of replacement,

and

coupled with reactive maintenance analysis and trending directs a proactive application to our replacement

programme.  Asset upgrade standards are clearly defined and well documented, and industry accepted national

asset grading methodology is enforced. 


Sector penetration rates risk Summerset is fortunate to operate in the high-growth New Zealand retirement

sector. The risk is a declining penetration (or participation) in the market. Current forecasts show this is unlikely

to be the case in New Zealand, but it is a risk to be monitored. Competitors making significant changes to their

revenue models or pricing strategy could impact on the revenue earned by Summerset.


Reputational risk Summerset operates in a sensitive market involving care of vulnerable members of society.

Summerset’s performance and reputation could be adversely impacted should it suffer adverse publicity,

particularly in respect of care or health and safety issues.


Regulatory change risk Changes in regulation could have a material impact on Summerset’s business operations.

The existing New Zealand retirement villages regulatory regime is currently being reviewed.  In addition, Australia

introduced changes to its aged care regime in April 2022 following the Royal Commission into Aged Care Quality

and Safety and we will continue to implement further changes as recommended by the Royal Commission.

Principle 7: Auditors

'The Board should ensure the quality and independence of the external audit process.'

The Board’s relationship with its auditors, both external and internal, is governed by the Audit and Risk Committee

Charter, External Audit Independence Policy and the Internal Audit Charter. These charters and policies set out the

types of engagements that can be performed by the external and internal auditors. The Audit and Risk Committee

actively

monitors the amount of any non-audit work completed by the external auditor to ensure that independence

is maintained.

The external auditor (Ernst & Young) attends the Company’s Annual Shareholder Meeting and is available to answer

questions from Shareholders in relation to the external audit.

Ernst & Young was first appointed as external auditor of Summerset in 2004. In 2017, a full tender for the external audit

services was completed and Ernst & Young was reappointed through this process. The lead audit partner was last

changed in 2018, with the appointment of Grant Taylor. The lead audit partner will rotate for the 2023 audit.

KPMG was appointed in the role of internal auditor of the Company in December 2016. With the establishment of

a co-source model approach to internal audit in 2020, it currently remains the Company's co-source partner. The

internal audit role is governed by the Internal Audit Charter, which states the objectives and scope of internal audit

activities. The primary objective of internal audit is to increase the strength of the Company’s control environment.

This is guided by a philosophy of adding value to improve the operations of the Company. The internal audit assists

the Company in accomplishing its objectives by bringing a systematic and disciplined approach to evaluating and

improving the effectiveness of its governance, risk management and internal controls. The Internal Audit Programme

is set annually by the Audit and Risk Committee.

The Internal Audit Charter sets out the scope of internal audit activities and this encompasses, but is not limited

to, objective examinations of evidence to provide independent assessments on the adequacy and effectiveness of

operations, governance, risk management and control processes for Summerset. This includes evaluating whether:

•The actions of Summerset’s officers, directors, staff, and contractors comply with Summerset’s policies,

procedures and applicable laws, regulations and governance standards;

•The results of operations or programmes are consistent with established goals and objectives;

•Operations or programmes are being carried out effectively and efficiently, with adequate internal controls;

1 1 0

•Established processes and systems enable compliance with the policies, procedures, laws and regulations that
could significantly impact Summerset;

•Information

and the means used to identify, measure, analyse, classify and report such information is reliable and

has integrity; and

•Resources and assets are acquired economically, used efficiently and protected adequately.

Principle 8: Shareholder rights and relations

'The Board should respect the rights of shareholders and foster constructive relationships with shareholders

that encourage them to engage with the issuer.'

Respecting the rights of Shareholders

The Company seeks to ensure that its Shareholders understand its activities by communicating effectively with them

and giving them ready access to clear and balanced information about the Company.

To

assist with this, the Company’s website is maintained with relevant information, including copies of presentations

and reports. The Company’s key corporate governance policies are also included on the website.

The Company’s major communications with Shareholders during the financial year include its annual and half-year

reports and the Annual Shareholder Meeting. The annual and half-year reports are available in electronic and

hard-copy format.

Communicating with Shareholders

The Company welcomes communication and feedback from Shareholders. The Company’s investor centre (on its

website) provides a Company phone number and email address for communications from Shareholders and investor

relations enquiries. All Shareholder communications are responded to within a reasonable timeframe.

The Company provides options for Shareholders to receive and send communications electronically, to and from both

the Company and its share and bond registrar. The Company’s investor centre includes contact details for Link Market

Services, through which all Company shares and bonds are managed.

Shareholder voting rights

Shareholders have the right to vote on major decisions as required by the NZX Listing Rules. Further information on

Shareholder voting rights is set out in the Company’s Constitution.

Notice of Annual and Special Shareholder Meetings

Notice of Annual and Special Shareholder Meetings are sent to Shareholders and published on the Company’s website

at least 2

0 working days prior to the relevant meeting.

1 1 1

Board of Directors
MARK VERBIEST

Chair, Independent

VENASIO-LORENZO CRAWLEY

Independent

GRÁINNE TROUTE

Independent

ANDREA SCOWN

Future Director

VIEW DIRECTOR BIOGRAPHIES AT:

www.summerset.co.nz/investor-centre/board-of-directors

1 1 2

MARK VERBIEST
Chair, Independent

STEPHEN BULL

Independent

ANNE URLWIN

Independent

DR MARIE BISMARK

Independent

DR ANDREW WONG

Independent

1 1 3

Executive Leadership Team
VIEW EXECUTIVE LEADERSHIP BIOGRAPHIES AT:

www.summerset.co.nz/investor-centre/our-leadership-team/

STEWART SCOTT

General Manager

Development – Australia

SCOTT SCOULLAR

Chief Executive

Officer

DEAN TALLENTIRE

General Manager

Construction

ELEANOR YOUNG

General Manager Operations

and Customer Experience

1 1 4

FAY FRENCH
General Manager

Sales

WILL WRIGHT

Chief Financial

Officer and

General Manager

Corporate Services

K AY B RO D I E

General Manager

Marketing and

Communications

AARON SMAIL

General Manager

Development

DAVE C LEG G

General Manager

People and Culture

1 1 5

Annual Report 2022
Remuneration

Remuneration overview

Remuneration philosophy

Summerset’s purpose is to 'Bring the Best of Life' to our residents. Achieving this is dependent on motivated

employees performing at a consistently high level. A competitive and affordable remuneration structure that is

equitable

and attractive is an important contributory factor for maintaining this high level of employee engagement.

Remuneration encompasses wages, salaries, incentives, non-reimbursing allowances and a range of employee

benefits including KiwiSaver.

Executive remuneration is set by the People and Culture Committee in accordance with the principles laid out in the

People and Culture Committee Charter.

Market position

Summerset benchmarks pay rates, comparing market rates while ensuring affordability (i.e. paying at the level

necessary to attract and retain good people while controlling costs). A review of market relativity is conducted annually

to ensure that Summerset remains competitive and has cost-effective pay practices. The market review draws on

several data sources, for example:

•Remuneration survey data from the New Zealand Aged Care Association;

•Competitive remuneration information available by subscription to remuneration specialist databases; and

•Wage and employment information produced by Statistics New Zealand.

The market review helps us to determine whether we've remained competitive with the market and implement

strategies to adjust pay ranges as required in the annual remuneration review process.

Benefits

Summerset offers an attractive benefits package to permanent employees, including:

•Southern Cross Health Essentials health insurance;

•Employee Share Scheme – currently $1,000 worth of Summerset shares each year subject to Trust Deed and

Scheme Rules;

•Birthday leave;

•10 days of sick leave available from day one of employment;

•Long-service leave and additional surgical health insurance after five years;

•Employee Assistance Programme;

•Recruitment referral payments;

•Quarterly draw to win vouchers worth $3,000;

•Contributions to fundraising and sports teams;

•Interest-free loans during times of hardship;

•Weekend allowance, uniforms and overtime for care centre roles;

•Professional Development and Recognition Programme payments and indemnity insurance for nurses;

•Meals for night shift staff; and

•Short-term incentives and long-term incentive share option plan for specific roles.

1 1 6

Director remuneration
The

total amount of remuneration and other benefits received by each Director during the year ended 31 December

2022 is provided below. These amounts reflect actual payments to directors during the year, and consequently,

depending on each Director's quarterly billing cycle, payroll periods and the actual payment date, the amounts

stated may vary between directors and may not be representative of the directors' fees earned for the year ended

31 December 2022.

DirectorBoard fees

Audit and

Risk

Committee

Clinical

Governance

Committee

People and

Culture

Committee

Development

and Construction

Committee

Total

remuneration

Mark Verbiest $180,000

(Chair)

$180,000

Anne Urlwin$95,000$13,333

(incoming

Chair)

$2,500

(outgoing Chair)

$110,833

Dr Andrew Wong$94,760$94,760

Gráinne Troute$96,250$13,750

(Chair)

$110,000

James Ogden

1

$15,000$3,000

(outgoing

Chair)

$18,000

Dr Marie Bismark$90,000$15,000

(Chair)

$105,000

Stephen Bull

2

$86,878

$11,058

(incoming Chair)

$97,936

Venasio-

Lorenzo Crawley

$94,760$94,760

Total

$752,647$16,333

$15,000

$13,750$13,558$811,288

1 Retired from Board on 27 April 2022

2 Appointed to Board on 1 March 2022

Directors’ fees were reviewed during 2022 and increases were approved by Shareholders, effective from 1 May

2022.  As at 31 December 2022, the maximum aggregate amount of remuneration payable by Summerset to

Directors (in their capacity as Directors) was $904,450 per annum for the non-executive Directors (2021: $840,000)

and annualised standard Directors’ fees were $831,200, inclusive of additional remuneration for committee Chairs

(2021: $768,000). 

In respect of Australian-based directors, the Board has decided to pay those Directors in Australian dollars at the

same face value the New Zealand directors are paid.  This results in those Directors receiving slightly more fees (as

recorded in the table above).  As at 31 December 2022, the only Director who received payment in Australian dollars

was Stephen Bull. 

As at 31 December 2022, the standard Director fees per annum are as follows: 

Position

Fees

(per annum)

Board of DirectorsChair$181,200

Member$97,500

Audit and Risk CommitteeChair$20,000

Clinical Governance CommitteeChair$15,000

People and Culture CommitteeChair$15,000

Development and Construction CommitteeChair$15,000

1 1 7

Annual Report 2022
No additional fees are paid to committee members.

Directors’

fees exclude GST, where appropriate. Directors are entitled to be reimbursed for costs directly associated

with carrying out their duties, including travel costs.

Directors and Officers also have the benefit of Directors’ and Officers’ liability insurance. Cover is for damages,

judgements, fines, penalties, legal costs awarded and defence costs arising from wrongful acts committed while

acting for Summerset. There are some exclusions within the policy. The insurance cover is supplemented by the

provision of Director and Officer indemnities from the Company, but this does not extend to criminal acts.

Executive remuneration

The remuneration of members of the Executive Leadership Team (Chief Executive Officer and direct reports) is

designed to promote a high-performance culture and to align Executive reward to the development and achievement

of strategies and business objectives that create sustainable value for Shareholders.

The Board is assisted in delivering its responsibilities and objectives for Executive remuneration by the People and

Culture

Committee. The role and membership of this committee is set out in the Governance section of this report.  

Summerset’s remuneration policy for members of the Executive Leadership Team provides the opportunity for

them to receive, where performance merits, a potential total remuneration package in the upper quartile for

equivalent market-matched roles. The People and Culture Committee reviews the annual performance outcomes for

all Executive Leadership Team members, including the Chief Executive Officer. The review takes into account external

benchmarking to ensure competitiveness with comparable market peers, along with consideration of an individual’s

performance, skills, expertise and experience.

Market alignment of Executive remuneration 2

020-2022

Over the past two years the People and Culture Committee has been progressively reviewing and adjusting Executive

remuneration to more closely align with the market, and the rest of the NZX. The overarching goal was to ensure

this was achieved whilst retaining strongly performing members of the Executive Leadership Team who successfully

managed the business through the COVID-19 environment (which resulted in considerable operational complexities).

This remuneration alignment journey has seen significant adjustments to the structure of the Long-Term Incentive

(LTI) scheme. Related adjustments were made to the Executive fixed remuneration that in part compensated for the

stepped changes in the Executive LTI Scheme. Detail on the changes made to the LTI scheme are set out below under

the heading Long-term incentives. 

Total remuneration for Executives is made up of three components: fixed remuneration, short-term incentive (STI) and

long-term incentive (LTI).

The remuneration packages for members of the Executive Leadership Team, including the CEO, do not include

severance or exit payments, payable on termination of their appointment.

Fixed remuneration

Fixed remuneration consists of a base salary and benefits. Summerset’s policy is to pay fixed remuneration with

reference to the market median.

Short-term incentives

Short-term incentives (STIs) are at-risk payments designed to motivate and reward for performance, for the financial

year that they relate to. The target value of an STI payment is set annually, as a percentage of the Executive Leadership

Team member’s fixed remuneration. For 2

022, the relevant percentages were 20–30% (2021: 20–40%).

A proportion of the STI (80% for CEO and 40-60% for the other Executive Leadership Team members) is related

to achievement of annual business performance metrics, which aim to align executives to a shared set of key

performance indicators (KPIs) based on business priorities for the next 12 months. Target areas which applied to the

shared KPIs for 2022 are outlined on the table on the next page.

1 1 8

TargetMinimum performanceOn-target weightingMaximum performance
Underlying EBITDA*36%40%80%

New sales development margin*9%10%20%

Resales net cash*9%10%20%

Retirement unit delivery20%20%20%

Customer satisfaction2.5%5%5%

Customer clinical quality of care5%5%5%

Health and safety5%5%5%

People and culture5%5%5%

Total payable91.5%100%160%

There are three performance levels within each financial (*) target – gate-opener, on-target and maximum

performance – with 100% of the amount allocated to that target area being payable when the on-target level

is achieved.

The Retirement unit delivery target has 100% payable when on-target performance is achieved. The Customer

satisfaction target has two performance levels – gate opener and on-target performance with 5

0% and 100%

respectively being payable.   The three remaining non-financial measures and the % payable for each target area are

assessed against Board approved annual objectives each year.

The balance of the STI is related to individual performance measures.

If the gate-opener underlying EBITDA performance against budget is not achieved, no STI payment will be made.

The gate-opener is based on achieving 100% of underlying EBITDA performance target (90% pay-out in relation to

this target). In addition, the areas of new sales development margin and the resales net cash pay out at 90% on

achievement of performance targets. Minimum performance is when all of the gate-opener performance targets are

achieved and there is full achievement of all other targets, which results in 91.5% of the shared targets being payable.

A 100% pay-out is based on achieving 110% of the financial targets (*) and meeting all the other Shared KPI

targets criteria.

The maximum performance levels allow employees to be rewarded for exceptional performance results.

The maximum amount of an STI payment for an Executive Leadership Team member is 160% of the STI on-target

amount for that individual and would require material overachievement at 125% or more of the financial targets (*) and

maximum achievement of every other KPI target and individual performance measures.

Long-term incentives

Long-term incentives (LTIs) are at-risk payments made through a share options plan, designed to align the reward of

Executive Leadership Team members with the enhancement of shareholder value over a multi-year period. 

LTI Plan

The Executive Leadership Team members are participants in an LTI option plan. Under this plan, Executive Leadership

Team members are granted share options. These share options are exercisable in relation to shares in Summerset

Group Holdings Limited.

Option grants are made annually, with the value of each grant being set at the date of each grant and determined as

a percentage of the Executive Leadership Team member’s fixed remuneration.

As noted above there have been progressive changes to the LTI plan which were implemented in relation to the 2021

and 2022 grants. 

For certain one-off option grants made for strategic reasons from time to time outside of the annual option grant

process, performance hurdles are set relating to specific performance milestones for the relevant participant.

1 1 9

Annual Report 2022
2018, 2019 and 2020

For the three option grants made under the LTI plan in 2018, 2019 and 2020, the relevant participation percentages for

Executives ranged from 20% to 40% of fixed remuneration. The number of Options granted was calculated utilising

the Black Scholes risk-weighted methodology, with an option exercise price based on a 10-day volume weighted

average price (VWAP) of Summerset shares prior to grant date. Vesting of share options was subject to achievement

of performance hurdles, which are assessed over two- and three-year periods.

2021

This was the first step by the People and Culture Committee to closer align Executive Remuneration to the market with

the relevant participation percentages for Executives ranging from 20% to 30%. The number of Options granted was

based on a 10-day VWAP prior to grant date. Options were zero priced and vesting is in two tranches at three and four

years. 50% of each tranche vests based on time (retention) and 50% vests based on performance hurdles.

Consistent with prior years, the performance hurdle portion of each tranche is based on the following measures:

50%Absolute earnings (cumulative actual underlying net profit after tax for the Group against budget)

20%Relative earnings (earnings per share growth of the Group compared to a defined peer group)

10%Clinical strategy delivery

10%People (5% staff engagement; 5% staff turnover)

10%Customer satisfaction (5% village residents; 5% care centre residents)

The Absolute and Relative Earnings performance hurdles both have gate-openers, which, if met, result in 50% of the

options related to that performance hurdle vesting for that tranche.  The Clinical Strategy hurdle and the % of related

options vesting is assessed by the Board relative to the improvements in clinical systems and quality achieved during

the vesting period.  The People and Customer hurdles each have targets which if met result in 100% of the related

options vesting. Where all performance hurdles for a tranche meet their gate-opener and target criteria requirements,

and including that tranche's time-based options, a total of 55.6% of that tranche's options vest.

On-target performance of all performance hurdles for tranche results, including that tranche's time-based portion,

results in a total of 74.1% of that tranche's options vesting.

100% of the options for each tranche vests when the absolute and relative earnings financial performance hurdles

achieve 125% (or above) of the on-target performance requirements, and all other performance hurdles meet their

on-target performance criteria – this includes the tranche's time-based options.

With the change in vesting periods from two and three years to three and four years, the Board approved a one-off

transition grant for existing participants in 2021. The transition grant consisted of two tranches with the first tranche

vesting at two years and the second tranche at three years. The options granted were zero-priced and are time

(retention) based with no performance hurdle requirements. 173,238 options were issued in December 2021 (including

73,740 transition grant options).

2022

In 2022 the LTI plan was further amended and is now more closely aligned with broader practice in other NZX-listed

companies. Options remain zero-priced and vesting occurs in two tranches at three and four years. The vesting of

all options is now subject to the achievement of two financial performance hurdles – 75% based on absolute Total

Shareholder Return (aTSR) and 25% based on relative Total Shareholder Return (rTSR) (compared to a defined peer

group). Non-financial hurdles and time-based vesting have been removed.

In 2022 the option grants as a percentage of the Executive Leadership Team member’s fixed remuneration increased

to a range between 30% and 50% as part of the alignment to market. A 10-day VWAP prior to the original planned

December 2022 grant date was used to calculate the number of Options granted.

Performance hurdles are set by the Board with the objective of aligning executive reward to the development and

achievement of strategies and business objectives creating sustainable value for shareholders. The Board considers

the 2022 LTI performance hurdles now better reflect the drivers of sustainable value for shareholders.

1 2 0

Senior Leadership Team LTI Plan
In addition to the LTI share option plan in place for Executive Leadership Team members, Summerset also operates

an LTI share option plan for other senior managers. The 2018, 2019 and 2020 LTI grants for senior managers were

time (retention) based. For this group, no individual performance hurdles applied to LTI grants. The number of Options

granted were calculated utilising the Black Scholes risk-weighted methodology, with an option exercise price based

on a 10-day VWAP prior to grant date. Vesting of share options was over two- and three-year tranche periods.

Effective from 2021, and including the changes made in 2022, all senior managers invited to participate do so on

the same terms and conditions as the Executive Leadership Team (as detailed above). The number of options to be

granted for the 2022 LTI are based on a percentage of base remuneration ranging from 15% to 25% (2021: 10–18%).

2022 LTI Option grants delayed 

Due to the changes to the schemes’ performance hurdles noted above made in late 2022, the issuing of options was

deferred to facilitate implementation of the changes and no share options were granted to Executive Leadership Team

members or Senior Managers in December 2022 as would usually occur. Options will be issued to participants early

in 2023.

Options vested in 2022

348,803 Executive share options vested as at 31 December 2022. The 2019 tranche 2 grant performance hurdles

resulted in a 90% vesting (167,840 Options) and the 2020 tranche 1 grant performance hurdle resulted in a 95% vesting

(180,963 Options). These Options are therefore currently exercisable subject to Board confirmation of satisfaction of

performance hurdle achievement and approval.

The Executive Leadership Team includes the Chief Executive Officer. The Chief Executive Officer Remuneration

section provides further details of share option movements under the LTI Plan for the Chief Executive Officer.

 

Chief Executive Officer remuneration

Remuneration for years ended 31 December 2020 to 2022

TABLE A – FY2022 remuneration package of the CEO

TABLE A

Fixed remunerationPay for performance

Total remunerationSalary

Other ↵

benefits

1

SubtotalSTILTISubtotal

FY2022$649,631$25,369$675,000$202,500

2

$337,500

3

$540,000$1,215,000

1 Other benefits for the current CEO include a car park and KiwiSaver.

2 STI component in CEO package, based on 30% of fixed remuneration at target (based on 100% payout).

3 LTI component in CEO package, based on 50% of fixed remuneration target (see LTI section above).

1 2 1

Annual Report 2022
TABLE B – provides the FY2

020–2022 remuneration packages actually paid to the current and former CEO. Note the

current CEO was appointed on 29 March 2021 (Remuneration includes both his time as CFO and his time as newly

appointed CEO), and the former CEO's employment ended 26 March 2021.

TABLE B

Fixed remunerationPay for performance

Total remunerationSalary

Other 

benefits

1

SubtotalSTILTISubtotal

FY2022$649,631$25,369$675,000$206,071

2

$337,500

3

$543,571$1,218,571

FY2021

4

$607,155$24,095$631,250$166,071$475,888

5

$641,959$1,273,209

Former CEO

FY2021$166,410$681$167,091$291,240

6

$0

7

$291,240$458,331

FY2020$623,242$1,758$625,000$261,625

8

$0

9

$261,625$886,625

1 Other benefits for the current CEO include a car park and KiwiSaver.   

2 STI for FY2021 performance period (paid FY2022) for current CEO.

3 LTI component in current CEO package, based on 50% of fixed remuneration (see LTI section above)

4 STI component in CEO package, based on 30% of fixed remuneration (based on 100% payout). 

5 LTI value granted in FY2021 period (which will vest based on performance criteria, in future years) for current CEO. This includes one-off transition options granted above the

base LTI entitlement (see LTI section above).

6 STI for FY2020 performance period (paid FY2021) for former CEO.

7 No LTI awarded in the FY2021 period to former CEO.

8 STI for FY2019 performance period (paid FY2020) for former CEO.

9 No LTI awarded in the FY2020 period to former CEO.

KiwiSaver

The Chief Executive Officer is a member of KiwiSaver. As a member of this scheme, the Chief Executive Officer is

eligible to contribute and receive a company contribution of 3% of gross taxable earnings. For FY22, the company’s

contribution for Scott Scoullar was $19,489.

The CEO’s STI payable in relation to the FY22 period (payable in February 2023) is $211,432 and is based on

achievement of shared KPI targets as follows:

FY2022 KPIFY2022 KPI performance% STI payable

Underlying EBITDAOn-target performance exceeded52.49%

New sales development marginOn-target performance exceeded13.51%

Resales net cash101% of gate opener achieved9.1%

Retirement unit deliveryOn target performance achieved20%

Customer satisfactionOn target performance achieved5%

Customer clinical quality of careOn target performance achieved5%

People and cultureOn target performance partially achieved2.5%

Health and safetyOn target performance partially achieved0%

1

Total payable107.6%

1 No payment of this STI component following the death of scaffolding contractor on St Johns construction site.

1 2 2

Components of CEO FY2022 annualised remuneration
FixedShort-term incentivesLong-term incentives

FixedOn-planMaximum

0

5

00,000

1,000,000

1,500,000

The Chief Executive Officer’s fixed remuneration comprised annual salary and taxable benefits set at $

675,000

per annum. The STI and LTI (based on the value granted in the FY2022), were 30% and 50% respectively of fixed

remuneration. STI had a maximum available payment of 160% of the on-target as noted above. The standard LTI grant

for 2022 will vest based on performance to 31 December 2025 (tranche 1) and 31 December 2026 (tranche 2), subject

to retention and performance criteria being met. Further details are included in the LTI Plan entitlements section.

Description of Chief Executive Officer remuneration for performance for the year ended 31 December 2022

PlanDescriptionPerformance measures

Percentage

awarded against on-

plan performance

LTIIn February 2022, vesting for 63,889 options

granted under the LTI Plan at $

6.34 on

10 December 2018 was assessed per the Plan

Rules. The assessment period was 1 January 2019

to 31 December 2021. The vesting criteria were

assessed and 95% of the options vested.

In February 2022, vesting for 64,655 options

granted under the LTI Plan at an exercise price

of $7.62 on 9 December 2019 was assessed per the

Plan Rules. The assessment period was 1 January

2020 to 31 December 2021. The vesting criteria

were assessed and 95% of the options vested.

50% based on absolute earnings

25% based on relative earnings

10% based on employee

strategy initiatives

10% based on customer satisfaction

5% based on clinical

strategy initiatives

5

0% based on absolute earnings

25% based on relative earnings

10% based on employee

strategy initiatives

10% based on customer satisfaction

5% based on clinical

strategy initiatives

95.0%

95.0%

 

1 2 3

Annual Report 2022
Chief Executive Officer – LTI Plan entitlements

TranchePerformance and

retention period

No. of OptionsExercise price

at grant

Status

T2 20222023-202617,815$0.00Unvested

T1 20222023-202517,815$0.00Unvested

T2 20212022–202510,635$0.00Unvested

T1 20212022–202410,635$0.00Unvested

Transition T2 20212022–20247,877$0.00Unvested

Transition T1 20212022–20237,877$0.00Unvested

T2 20202021–202331,780$10.85Unvested

T1 20202021–202234,927$10.85Vested – Not exercised

T2 20192020–202250,000$7.62Vested – Not exercised

T1 20192020–202161,422$7.62Vested – Not exercised

T2 20182019–202160,694$6.34Vested – Not exercised

Note the Chief Executive Officer is also a participant of the Employee Share Scheme:

Issue dateNo. of sharesStatus

18 July 202298Vesting 18 July 2025

19 July 202173Vesting 19 July 2024

17 August 2020107Vesting 17 August 2023

22 July 2019140Vested 22 July 2022

Current Chief Executive Officer LTI share option movements for the year ended 3

1 December 2022

Dec 2018

grant

Dec 2019

grant

Dec 2020

grant

Dec 2021

grants

Dec 2022

grantTotal

Balance at

1 January 2

022

137,361116,97868,54537,024-359,908

Forfeited-(5,556)(1,838)--(7,394)

Granted----35,630

1

35,630

Exercised(76,667)----(76,667)

Balance at

3

1 December

2022

60,694111,42266,70737,024

2

35,630311,477

Vesting statusVestedVested

Partially

vested

UnvestedUnvested

Exercise price

at grant

$6.34$7.62$10.85NilNil

1 To be granted in early 2023, relates to the year ended 31 December 2022

2 Includes 15,754 one-off transition options granted in December 2021

The table above includes options granted under the LTI plan prior to 29 March 2021, when the Chief Executive Officer

took up this role (previously Chief Financial Officer).

1 2 4

Employee remuneration
The number of employees or former employees (including employees holding office as Directors of subsidiaries),

who received remuneration and other benefits valued at or exceeding $100,000 during the financial year ended

31 December 2

022 is specified in the following table.

The remuneration figures shown in the 'Remuneration' column include all monetary payments actually paid during

the course of the year ended 31 December 2022. The table also includes the value of options relating to the 2022

financial year, which will be granted to individual employees under Summerset’s LTI Plan in early 2023. The table does

not include amounts paid after 31 December 2022 that relate to the year ended 31 December 2022.

The method of calculating remuneration is consistent with the method applied for the previous year.

RemunerationNo. of employeesRemunerationNo. of employees

$100,000 to $109,99983$310,000 to $319,9992

$110,000 to $119,99970$320,000 to $329,9992

$120,000 to $129,99943$330,000 to $339,9991

$130,000 to $139,99946$340,000 to $349,9992

$140,000 to $149,99936$350,000 to $359,9991

$150,000 to $159,99923$360,000 to $369,9992

$160,000 to $169,99917$380,000 to $389,9991

$170,000 to $179,99911$390,000 to $399,9991

$180,000 to $189,99916$400,000 to $409,9991

$190,000 to $199,9997$440,000 to $449,9992

$200,000 to $209,9994$450,000 to $459,9991

$210,000 to $219,9995$470,000 to $479,9991

$220,000 to $229,9991$490,000 to $499,9991

$230,000 to $239,9995$630,000 to $639,9991

$240,000 to $249,9996$650,000 to $659,9991

$250,000 to $259,9992$700,000 to $709,9991

$260,000 to $269,9992$770,000 to $779,9991

$270,000 to $279,9992$850,000 to $859,9991

$280,000 to $289,9994$1,230,000 to $1,239,9991

Pay gap

The pay gap represents the number of times greater the Chief Executive Officer remuneration is to the remuneration

of an employee paid at the median of all Summerset employees. For the purposes of determining the median paid

to all Summerset employees, all permanent full-time, permanent part-time and fixed-term employees are included,

with part-time employee remuneration adjusted to a full-time equivalent amount. At 31 December 2

022, the Chief

Executive Officer’s salary of $649,631 was 11.0 times (2021: 11.4 times) that of the median employee at $58,760 per

annum. The Chief Executive Officer’s total remuneration, including STIs and LTIs, of $1,218,571, was 18.8 times (2021:

21.6 times) the total remuneration of the median employee at $64,784 per annum.

1 2 5

Annual Report 2022
Disclosures

Director changes during the year ended 31 December 2022

Stephen Bull was appointed to the Board on 1 March 2022.  James Ogden retired from the Board on 27 April 2022.

Directors’ interests

The following is an excerpt from the Company's Interests Register, showing the material interests of Directors as at

31 December 2

022, together with any entries in the Interests Register made during the year for the purposes of section

211(1)(e) of the Companies Act 1993. Interests no longer held as at 31 December 2022 are disclosed in italics.

DirectorEntityPosition

Mark

Verbiest

Meridian Energy Limited

Freightways Limited (retired 3

1 March 2022)

ANZ Bank New Zealand Limited (retired 31 December 2022)

Willis Bond

Chair

Chair

Director

Consultant

Anne

Urlwin

Te Rūnanga Audit and Risk Committee of Te Rūnanga O Ngāi Tahu

City Rail Link Limited

Precinct Properties New Zealand Limited

Cigna Life Insurance New Zealand Limited (retired 21 February 2

022)

Queenstown Airport Corporation Limited

Vector Limited

Ventia Services Group Limited

Infratil Limited (appointed 1 January 2023)

Independent Chair

Director

Director

Director

Director

Director

Director

Director

Dr Marie

Bismark

GMHBA Health Insurance

Royal Australasian College of Physicians

Veteran's Health Advisory Panel

Melbourne Health (retired 2

2 August 2022)

Public Health Medicine Specialist registered with New Zealand Medical Council

Royal Women's Hospital, Melbourne

North Western Mental Health (retired 22 August 2022)

University of Melbourne

Te Whatu Ora - Capital & Coast (appointed 22 August 2022)

Australian Institute of Company Directors (Victoria) (appointed

1 December 2022)

Director

Fellow

Member

Psychiatry Registrar

n/a

Director

Psychiatry Registrar

Professor

Psychiatry Registrar

Council Member

1 2 6

DirectorEntityPosition
Gráinne

Troute

Tourism Holdings Limited

Investore Property Limited

Tourism Industry Aotearoa

Tourism Industry Transformation Plan 

Duncan Cotterill (appointed June 2

022)

Director

Director

Chair

Co-Chair

Board Member

Dr

Andrew

Wong

HealthCare Holdings Limited

QCS (Quipt Clinical Supplies) Limited

Health Tick Limited

The Drug Detection Agency Group Limited

Kakariki Hospital Limited 

Ascot Hospitals and Clinics Limited

New Zealand Radiology Group Limited

MercyAscot Properties Limited

Endoscopy Auckland Limited

Auckland Radiation Oncology Limited

Kensington Hospital Limited

MercyAscot Orthopaedics Limited

Auckland University of Technology

Endoscopy Governance Group New Zealand

Managing Director

Director

Director

Director

Director

Managing Director

Director

Director

Chair

Chair

Director

Chair

Adjunct Professor

Member

Venasio-

Lorenzo

Crawley

AUT Business School

Added Value Limited

Contact Energy Limited

Advisory Board Chair

Director / Shareholder

Shareholder

Stephen

Bull

Wingate Direct Property (added 1 March 2022 on appointment)

MaxCap Industrial Opportunites Fund (added 1 March 2

022 on appointment)

Bridge Housing Limited (added 1 March 2022 on appointment)

Investment

Committee Member

Investment

Committee Member

Director

Effective 2

7 April 2022, James Ogden ceased to be a Director. He did not make any entries in the Company's Interests

Register during the period 1 January 2022 to 27 April 2022.

Information used by Directors

There were no notices from Directors of the Company requesting to disclose or use Company information received

in their capacity as Directors that would not otherwise have been available to them.

Directors’ security holdings

Securities in the Company in which each Director has a relevant interest as at 31 December 2022 are specified

in the

table below:

DirectorOrdinary shares

SUM010

retail bonds

SUM020

retail bonds

SUM030

retail bonds

Mark Verbiest11,500*–––

Anne Urlwin32,04630,000–30,000

Dr Marie Bismark24,438–––

Gráinne Troute25,409–––

Dr Andrew Wong10,500–––

Venasio-Lorenzo Crawley4,285–––

Stephen Bull6,700–––

Total114,87830,000030,000

*Sarah Verbiest has a legal and beneficial interest in 11,500 SUM ordinary shares.

1 2 7

Annual Report 2022
Securities dealings of Directors

During the year, Directors disclosed the following transactions in respect of Section 1

48(2) of the Companies Act 1993.

These transactions took place in accordance with the Company’s Securities Trading Policy.

Director

Nature of

relevant interest

Date of

transaction

Number of

securities

acquired/

(disposed)Consideration

Mark

Verbiest

Power to acquire

or dispose

1 September

2

022

4,500

On-market acquisition of ordinary shares at an

average price of $11.02 per share

Anne

Urlwin

Beneficial interest

23 March

2

022

164

Issue of shares under dividend reinvestment

plan at $11.2

0 per share

Beneficial interest

19 September

2

022

212

Issue of shares under dividend reinvestment

plan at $10.7

6 per share

Beneficial interest

25 September

2

022

32,046

Transfer of legal ownership of shares at $9.05

per share (no change in beneficial interest)

Dr Marie

Bismark

Legal and

beneficial interest

23 March

2

022

157

Issue of shares under dividend reinvestment

plan at $11.2

0 per share

Legal and

beneficial interest

19 September

2022

205

Issue of shares under dividend reinvestment

plan at $10.76 per share

Gráinne

Troute

Legal and

beneficial interest

23 March

2

022

129

Issue of shares under dividend reinvestment

plan at $11.2

0 per share

Legal and

beneficial interest

19 September

2

022

168

Issue of shares under dividend reinvestment

plan at $10.7

6 per share

Stephen

Bull

Beneficial interest19 April 20226,700On-market acquisition of ordinary shares at an

average price of $11.45 per share

Director appointment dates

The date of each Director’s first appointment to the position of Director is provided below. Since the date of

appointment, Directors have been re-appointed at Annual Meetings when retiring by rotation as required.

DirectorAppointment date

Mark Verbiest1 July 2021

Anne Urlwin1 March 2014

James Ogden*2 September 2011

Dr Marie Bismark1 September 2013

Gráinne Troute1 September 2016

Dr Andrew Wong1 March 2017

Venasio-Lorenzo Crawley1 February 2020

Stephen Bull1 March 2022

*James Ogden retired on 27 April 2022.  He was also a Director from 1 October 2007 to 26 March 2009.

Indemnity and insurance

In accordance with Section 162 of the Companies Act 1993 and the constitution of the Company, the Company

has arranged insurance for, and indemnities to, Directors and Officers of the Company, including Directors of

subsidiary

companies, for losses from actions undertaken in the course of their legitimate duties or costs incurred in

any proceeding.

1 2 8

Directors of subsidiary companies
The remuneration of employees acting as Directors of subsidiaries is disclosed in the relevant banding of remuneration

set out under the heading ‘Employee remuneration’ in the Remuneration section of the Annual Report. Employees did

not receive additional remuneration or benefits for acting as Directors during the year.

Scott Scoullar, Will Wright, Aaron Smail and Robyn Heyman were Directors of all the Company’s

New Zealand incorporated subsidiaries as at 31 December 2

022, with the exception of Summerset LTI Trustee Limited

(the Directors of which are Mark Verbiest and Dr Marie Bismark). Scott Scoullar, Will Wright, Stewart

Scott and Robyn Heyman were Directors of all the Company’s Australian incorporated subsidiaries as at 31 December

2022. No extra remuneration is payable to any Director of the Company for any Directorship of a subsidiary.

Top 20 Shareholders as at 31 December 2022

RankRegistered ShareholderNumber of shares% of shares

1Custodial Services Limited24,123,99310.39%

2Tea Custodians Limited*23,275,16910.03%

3BNP Paribas Nominees NZ Limited (BPSS40)*13,835,2435.96%

4HSBC Nominees (New Zealand) Limited*11,064,5594.77%

5Citibank Nominees (NZ) Ltd*10,537,9174.54%

6New Zealand Superannuation Fund Nominees Limited*10,302,2534.44%

7Accident Compensation Corporation*9,775,1324.21%

8HSBC Nominees (New Zealand) Limited*9,773,2644.21%

9Forsyth Barr Custodians Limited8,485,9353.66%

10JPMORGAN Chase Bank*7,711,7863.32%

11FNZ Custodians Limited7,461,4593.21%

12Hobson Wealth Custodian Limited4,773,0292.06%

13New Zealand Depository Nominee4,677,4152.02%

14New Zealand Permanent Trustees Limited*3,783,8181.63%

15Premier Nominees Limited*3,477,7721.50%

16National Nominees New Zealand Limited*3,290,7521.42%

17JBWERE (NZ) Nominees Limited2,443,9481.05%

18BNP Paribas Nominees (NZ) Limited*2,391,8471.03%

19MFL Mutual Fund Limited*2,236,9000.96%

20Cogent Nominees Limited*2,011,6130.87%

Total

165,433,80471.28%

* Shares held through the New Zealand Central Securities Depository Limited

1 2 9

Annual Report 2022
Spread of Shareholders as at 31 December 2022

Size of shareholding

Shareholders

Number

Shareholders

%

Shares

Number

Shares

%

1 to 1,0004,00739.26%1,742,4020.75%

1,001 to 5,0004,20941.24%10,304,7384.44%

5,001 to 10,0001,12811.05%8,155,0523.52%

10,001 to 50,0007617.46%14,532,9006.26%

50,001 to 100,000520.51%3,580,3891.54%

100,001 and over490.48%193,801,41383.49%

Total10,206

100.00%232,116,894100.00%

Substantial product holder notices received as at 31 December 2022

According to the records kept by the Company and notices given under the Financial Market Conducts Act 2

013, the

following were substantial holders in the Company as at 31 December 2022. The total number of voting products on

issue at 31 December 2022 was 232,116,894 ordinary shares.

ShareholderRelevant interest

% held at date

of notice

Date of notice

Fisher Funds Management Limited16,753,1437.2175%21 September 2022

Harbour Asset Management Limited*16,015,6996.925%29 August 2022

* Includes the holding of related body corporate, Jarden Securities Limited

1 3 0

Top 20 Bondholders as at 31 December 2022
SUM010

RankRegistered BondholderNumber of bonds% of bonds

1Custodial Services Limited45,186,00045.19%

2FNZ Custodians Limited14,997,00015.00%

3Forsyth Barr Custodians Limited9,141,0009.14%

4FNZ Custodians Limited1,557,0001.56%

5Hobson Wealth Custodian Limited1,475,0001.48%

6Pt (Booster Investments) Nominees Limited*1,204,0001.20%

7Tea Custodians Limited*1,173,0001.17%

8Forsyth Barr Custodians Limited595,0000.60%

9=Robert Andrew Wakelin & David Andrew Wakelin500,0000.50%

9=Alistair Wyatt White & Elisabeth Anne Marie White500,0000.50%

11JBWERE (NZ) Nominees Limited490,0000.49%

12Custodial Services Limited465,0000.47%

13Investment Custodial Services Limited390,0000.39%

14Craig Paul Werner & Lea Lynn Werner360,0000.36%

15Commonwealth Bank Of Australia*334,0000.33%

16Custodial Services Limited330,0000.33%

17Hobson Wealth Custodian Limited264,0000.26%

18=Wellspring Television Limited250,0000.25%

18=Dunedin Diocesan Trust Board250,0000.25%

18=Green Lane Research & Education Fund Board250,0000.25%

Total

79,711,00079.72%

* Bonds held through the New Zealand Central Securities Depository Limited

1 3 1

Annual Report 2022
SUM020

RankRegistered BondholderNumber of bonds% of bonds

1Custodial Services Limited25,379,00020.30%

2FNZ Custodians Limited24,165,00019.33%

3Hobson Wealth Custodian Limited20,479,00016.38%

4Forsyth Barr Custodians Limited20,151,00016.12%

5Private Nominees Limited*1,720,0001.38%

6FNZ Custodians Limited1,647,0001.32%

7Best Farm Limited1,500,0001.20%

8Investment Custodial Services Limited1,403,0001.12%

9Tea Custodians Limited*1,393,0001.11%

10Hobson Wealth Custodian Limited1,225,0000.98%

11JBWERE (NZ) Nominees Limited1,147,0000.92%

12Forsyth Barr Custodians Limited756,0000.60%

13Hobson Wealth Custodian Limited735,0000.59%

14FNZ Custodians Limited701,0000.56%

15Custodial Services Limited671,0000.54%

16=Social Service Council Of The Diocese Of Christchurch500,0000.40%

16=Investment Custodial Services Limited500,0000.40%

18Forsyth Barr Custodians Limited470,0000.38%

19Kiwigold.Co.Nz Limited415,0000.33%

20Custodial Services Limited337,0000.27%

Total

105,294,000

84.23%

* Bonds held through the New Zealand Central Securities Depository Limited

1 3 2

SUM030
RankRegistered BondholderNumber of bonds% of bonds

1Custodial Services Limited43,708,00029.14%

2Forsyth Barr Custodians Limited19,420,00012.95%

3FNZ Custodians Limited17,835,00011.89%

4Tea Custodians Limited*17,096,00011.40%

5Hobson Wealth Custodians Limited10,323,0006.88%

6NZ Permanent Trustees Ltd Grp Invstmnt Fund No 20*4,000,0002.67%

7Mmc Limited*2,800,0001.87%

8Commonwealth Bank Of Australia*2,335,0001.56%

9Westpac Banking Corporation*1,326,0000.88%

10Investment Custodial Services Limited1,300,0000.87%

11FNZ Custodians Limited1,225,0000.82%

12JBWERE (NZ) Nominees Limited1,183,0000.79%

13Forsyth Barr Custodians Limited1,173,0000.78%

14JPMORGAN Chase Bank*957,0000.64%

15FNZ Custodians Limited784,0000.52%

16Jml Capital Limited700,0000.47%

17Forsyth Barr Custodians Limited668,0000.45%

18Hobson Wealth Custodian Limited590,0000.39%

19Public Trust Rif Nominees Limited*497,0000.33%

20Forsyth Barr Custodians Limited455,0000.30%

Total

128,375,00085.60%

* Bonds held through the New Zealand Central Securities Depository Limited

Spread of bondholders as at 31 December 2022

SUM010

Size of bondholding

Bondholders

Number

Bondholders

%

Bonds

Number

Bonds

%

1 to 5,000789.87%390,0000.39%

5,001 to 10,00020125.44%1,950,0001.95%

10,001 to 50,00043154.56%11,681,00011.68%

50,001 to 100,000546.84%4,521,0004.52%

100,001 and over263.29%81,458,00081.46%

Total790

100.00%100,000,000100.00%

1 3 3

Annual Report 2022
SUM020

Size of bondholding

Bondholders

Number

Bondholders

%

Bonds

Number

Bonds

%

1 to 5,000436.58%215,0000.17%

5,001 to 10,00012719.46%1,211,0000.97%

10,001 to 50,00040662.17%10,974,0008.78%

50,001 to 100,000436.58%3,762,0003.01%

100,001 and over345.21%108,838,00087.07%

Total653

100.00%125,000,000100.00%

SUM030

Size of bondholding

Bondholders

Number

Bondholders

%

Bonds

Number

Bonds

%

1,001 to 5,000476.62%235,0000.16%

5,001 to 10,00016423.10%1,591,0001.06%

10,001 to 50,00041858.87%11,187,0007.46%

50,001 to 100,000456.34%3,771,0002.51%

100,001 and over365.07%133,216,00088.81%

Total710

100.00%150,000,000100.00%

Waivers from the NZX Listing Rules

No waivers from the application of NZX Listing Rules have been utilised by the Company during the year ended

31 December 2

022.

Credit rating

The Company has no credit rating.

1 3 4

Auditor fees
Ernst & Young Wellington has continued to act as auditors of the Company. The amount payable by Summerset

and its subsidiaries to Ernst & Young Wellington in respect of FY22 audit fees was $30

4,500 (noting that this fee

includes assurance services in relation to Summerset's long-term incentive plan). In addition, Ernst & Young Wellington

undertook assurance services in relation to Summerset's sustainability linked lending arrangements during the year;

the fee for this engagement was $26,300. Ernst & Young also performed non-audit work in relation to remuneration

advisory services, the fees for this engagement was $5,300.

Donations

In accordance with section 211(1)(h) of the Companies Act 1993, Summerset records that it donated $158,500 during

the year ended 31 December 2

022.

Dividend reinvestment plan

The last date of receipt for a participation election from a shareholder who wishes to participate in the dividend

reinvestment plan is 1

3 March 2023.

This Annual Report is authorised for and on behalf of the Board by:

 

Mark Verbiest

Director and

Chair of the Board

Anne Urlwin

Director and

Chair of the Audit and

Risk Committee

Authorised for issue on 23 February 2023

1 3 5

Annual Report 2022
Directory

New Zealand

Northland

Summerset Mount Denby

7 Par Lane, Tikipunga,

Whangārei 0

112

Phone (09) 470 0282

Auckland

Summerset Falls

31 Mansel Drive,

Warkworth 0910

Phone (09) 425 1200

Summerset Milldale

Argent Lane, Milldale,

Wainui 0992

Phone (0800) 786 637

Summerset at Monterey Park

1 Squadron Drive, Hobsonville,

Auckland 0618

Phone (09) 951 8920

Summerset at Heritage Park

8 Harrison Road, Ellerslie,

Auckland 1060

Phone (09) 950 7960

Summerset by the Park

7 Flat Bush School Road,

Flat Bush 2019

Phone (09) 272 3950

Summerset at Karaka

49 Pararekau Road,

Karaka 2580

Phone (09) 951 8900

Summerset Parnell

1

23 Cheshire Street, Parnell,

Auckland 1052

Phone (09) 950 8212

Summerset Half Moon Bay

1

25 Thurston Place,

Half Moon Bay,

Auckland 2012

Phone (09) 306 1422

Summerset St Johns

180 St Johns Road, St Johns,

Auckland 1072

Phone (09) 950 7982

Waikato – Taupō

Summerset down the Lane

206 Dixon Road,

Hamilton 3206

Phone (07) 843 0157

Summerset Rototuna

39 Kimbrae Drive,

Rototuna North 3210

Phone (07) 981 7822

Summerset by the Lake

2 Wharewaka Road, Wharewaka,

Taupō 3330

Phone (07) 376 9470

Summerset Cambridge

1 Mary Ann Drive,

Cambridge 3493

Phone (07) 839 9482

Bay of Plenty

Summerset by the Sea

181 Park Road,

Katikati 3129

Phone (07) 985 6890

Summerset by the Dunes

35 Manawa Road,

Pāpāmoa Beach, Tauranga 3118

Phone (07) 542 9082

Summerset Rotorua

1

171-193 Fairy Springs Road,

Rotorua 3010

Phone (0800) 786 637

Hawke’s Bay

Summerset in the Bay

79 Merlot Drive, Greenmeadows,

Napier 4112

Phone (06) 845 2840

Summerset in the Orchard

1228 Ada Street, Parkvale,

Hastings 4122

Phone (06) 974 1310

Summerset Palms

136 Eriksen Road,

Te Awa, Napier 4110

Phone: (06) 833 5852

Summerset in the Vines

249 Te Mata Road,

Havelock North 4130

Phone (06) 877 1185

Taranaki

Summerset Mountain View

35 Fernbrook Drive, Vogeltown,

New Plymouth 4310

Phone (06) 824 8900

1Proposed village

1 3 6

Summerset at Pohutukawa Place
7

0 Pohutukawa Place, Bell Block,

New Plymouth 4371

Phone (06) 824 8532

Manawatū – Wanganui

Summerset in the River City

40 Burton Avenue, Wanganui East,

Wanganui 45

00

Phone (06) 343 3133

Summerset on Summerhill

180 Ruapehu Drive, Fitzherbert,

Palmerston North 4

410

Phone (06) 354 4964

Summerset Kelvin Grove

1

Stony Creek, Kelvin Grove,

Palmerston North 4

470

Phone (06) 825 6530

Summerset by the Ranges

104 Liverpool Street,

Levin 5510

Phone (06) 367 0337

Wellington

Summerset Waikanae

28 Park Avenue,

Waikanae 5036

Phone (04) 293 0002

Summerset on the Coast

104 Realm Drive,

Paraparaumu 5032

Phone (04) 298 3540

Summerset on the Landing

1-3 Bluff Road, Kenepuru,

Porirua 5022

Phone (04) 230 6722

Summerset at Aotea

15 Aotea Drive, Aotea,

Porirua 5024

Phone (04) 235 0011

Summerset at the Course

20 Racecourse Road, Trentham,

Upper Hutt 5018

Phone (04) 527 2980

Summerset Lower Hutt

1 Boulcott Street,

Lower Hutt 5010

Phone (04) 568 1442

Summerset Masterton

1

Landsdowne

Masterton 5

871

Phone (06) 370 1792

Nelson – Tasman

Summerset in the Sun

16 Sargeson Street, Stoke,

Nelson 7

011

Phone (03) 538 0000

Summerset Richmond Ranges

1 Hill Street North, Richmond,

Tasman 7

020

Phone (03) 744 3432

Marlborough

Summerset Blenheim

183 Old Renwick Road, Springlands,

Blenheim 7272

Phone (03) 520 6042

Canterbury

Summerset Rangiora

141 South Belt, Waimakariri,

Rangiora 7400

Phone (03) 364 1312

Summerset at Wigram

135 Awatea Road, Wigram,

Christchurch 8025

Phone (03) 741 0870

Summerset at Avonhead

120 Hawthornden Road, Avonhead,

Christchurch 8042

Phone (03) 357 3202

Summerset on Cavendish

147 Cavendish Road, Casebrook,

Christchurch 8051

Phone (03) 741 3340

Summerset Prebbleton

5

78 Springs Road,

Prebbleton 7604

Phone (03) 353 6312

Otago

Summerset at Bishopscourt

36 Shetland Street, Wakari,

Dunedin 90

10

Phone (03) 950 3102

1Proposed village

1 3 7

Annual Report 2022
Australia

Victoria

Summerset Cranbourne North

98 Mannavue Boulevard,

Cranbourne North VIC 39

77

Phone (1800) 321 700

Summerset Torquay

1

Grossmans Road and Briody Drive,

Torquay VIC 322

8

Phone (1800) 321 700

Summerset Chirnside Park

1

266-268 Maroondah Hwy,

Chirnside Park VIC 31

16

Phone (1800) 321 700

Summerset Cragieburn

1

1480 Mickleham Road,

Craigieburn VIC 3064

Phone (1800) 321 700

Summerset Oakleigh South

1

52 Golf Road,

Oakleigh South VIC 3167

Phone (1800) 321 700

Summerset Mernda

1

305 Bridge Inn Road,

Mernda VIC 31

16

Phone (1800) 321 700

Summerset Drysdale

1

145 Central Road,

Drysdale, VIC 31

67

Phone (1800) 321 700

1Proposed village

1 3 8

Company
information

Registered offices

New Zealand

Level 27, Majestic Centre,

100 Willis Street

Wellington 6

011

PO Box 5187,

Wellington 6140

Phone: +64 4 894 7320

Email: reception@summerset.co.nz

www.summerset.co.nz

Australia

Deutsche Bank Place,

Level 4, 1

26 Phillip Street,

Sydney, NSW 2000

Auditor

Ernst & Young

Solicitor

Russell McVeagh

Bankers

ANZ Bank New Zealand Limited

Australia and New Zealand Banking Group Limited

Bank of New Zealand

National Australia Bank Limited

Commonwealth Bank of Australia

Westpac New Zealand Limited

Westpac Banking Corporation

Industrial and Commercial Bank of China Limited

Bank of China Limited

Statutory Supervisor

Public Trust

Bond Supervisor

The New Zealand Guardian Trust

Company Limited

Share Registrar

Link Market Services,

PO Box 9

1976, Auckland 1142,

New Zealand

Phone: +64 9 375 5998

Email: enquiries@linkmarketservices.co.nz

Directors

Mark Verbiest

Dr Marie Bismark

Stephen Bull

Venasio-Lorenzo Crawley

Gráinne Troute

Anne Urlwin

Dr Andrew Wong

Company Secretary

Robyn Heyman

1 3 9

The text of this document is printed on 120gsm Lenza Green 100% recycled
paper sourced from recovered fibre certified FSC Recycled, cover is 350gsm

Satin FSC Mix board from responsible sources printed using vegetable oil inks

and manufactured under a strict ISO14001 Environmental Management System.

summerset.co.nz
summerset.com.au

---

Full year
results

presentation

Full Year Report 2022

Agenda
Full Year Report 2022

Full year results presentation

Cyclone Gabrielle

Our highlights

Our community

Market fundamentals

New Zealand development

Australia development

Financial performance

Business performance

Appendix

01

02

03

04

05

06

07

2

08

09

Cyclone Gabrielle
No material damage to villages, a $250,000 Disaster

Relief fund established to support staff

Cyclone Gabrielle update

▪We are incredibly saddened by the large scale of devastation

that has occurred in the last week

▪While the cyclone has passed, there is still significant

disruption to services and amenities throughout the North

Island

▪Our affected villages were our four Hawkes Bay villages

(Napier, Te Awa, Hastings and Havelock North) along with

Warkworth and Whangarei

▪At the peak of the cyclone, our Te Awa village was evacuated

due to the proximity of the village to the floods which meant

that access points were cut off, but no substantive flooding

occurred in the village

▪We did see power outages at our Warkworth and Whangarei

villages, however, power is now restored to all villages

▪Overall, there was no material damage to our villages with

infrastructure coping as designed for these type of events

▪All residents and staff are doing well in the circumstances,

though some staff have lost their homes in the flooding

▪We are working with them to get the assistance they need. A

Disaster Relief fund has been established with $250,000 set

aside to support staff through this difficult time

3

Full Year Report 2022

Cyclone Gabrielle
Cyclone Gabrielle update

▪Summerset was well organised and prepared for this type of

event. Our Emergency Response Team activated our

emergency management plan swiftly and effectively, which

included:

▪Moving villages to generator power during the outages,

which allowed us to power our care centres and main

buildings to continue to care for our residents

▪Securing the services of a helicopter to fly in essential

supplies, and additional larger capacity generators to

affected villages

▪Dispatching trucks with much needed items including

linen, gas bottles and burners, water and toilet paper

▪Adding security staff at unpowered villages whose gates

were unable to operate

▪Enabling communication by establishing hotspots via

Starlink

▪Flying staff from our Wellington villages to assist on the

ground, including chefs to provide hot meals to all

residents

▪Our villages were fully supplied with food and medication

throughout and were able to get food deliveries later in the

week to ensure our kitchens remained fully stocked

4

Full Year Report 2022

No material damage to villages, a $250,000 Disaster

Relief fund established to support staff

Our
highlights

Full Year Report 2022

5

Summerset on the Landing (Kenepuru, Wellington)

FY22 investor highlights
Full Year Report 2022

Our highlights

Record full year new and resale settlements of 1,007 total Occupation Rights, up 3% on FY21

6

Record underlying profit of $171.4m, up 21% from

$141.1m in FY21

Net operating cash flows of $369.2m

Net profit after tax (NZ IFRS) of $269.1m, with $134.4m

achieved in 2H22

Development assets exceed the value of net debt by

$234.2m, or 22%

Final dividend of 11.6 cents per share declared

Record full year new and resale settlements of 1,007 total

Occupation Rights, up 3% on FY21

Staff engagement increased to 7.8 out of 10

Completed the roll out of Lumin, our purpose built resident

platform, at Kenepuru –the technology now being rolled

out nationally

Financial performance

Business performance

FY22 investor highlights
Full Year Report 2022

Our highlights

651 total units delivered across 12 villages, 18 villages in construction across ten regions in New Zealand

7

A total of 651 units delivered across 12 villages

Opened two New Zealand villages in Cambridge (Waipā

District) and Prebbleton (Selwyn District)

Now have 18 villages in construction across 10 regions

Largest New Zealand land bank for a retirement village

operator of 5,224 units and beds (7,364 incl. Australia)

Expect a New Zealand build rate of approximately 625 to

675 units to be sold under Occupation Right in FY23

Completed major earthworks at Cranbourne North, civils

works underway with first villas expected in Q4 2023

Received planning permit for Chirnside Park and lodged

the planning application for Torquay

Purchased two new sites in Mernda (Melbourne) and

Drysdale (Victoria)

Australia land bank now over 2,100 total units (including

450 beds)

New Zealand development

Australia expansion

Summerset by the Dunes (Pāpāmoa Beach, Tauranga)

Record underlying profit of $171.4m up 21% on FY21
Full Year Report 2022

Our highlights

Uplift in underlying profit driven by strong development returns and growth in deferred management fees

1,007

978

FY21

651

FY21

671

Total units

delivered

$1.5b

Embedded value

$1.4b

FY21

FY21

6,614

7,364

$269.1m

Net profit after tax

FY21

$543.7m

Underlying profit

FY21

FY21

$369.2m

$383.4m

32.4%

FY21

27.8%

$171.4m

$141.1m

$5.8b

FY21

$4.9b

Net operating cash flows

Total assetsGearing ratio

Sales of Occupation

Rights

New Zealand and Australia

land bank (including care)

8

414
382

339

329

404

540

537

244

300

301

323

381

438

470

-

200

400

600

800

1,000

FY16FY17FY18FY19FY20FY21FY22

New salesResales

Record underlying profit of $171.4m up 21% on FY21

Full Year Report 2022

Our highlights

Uplift in underlying profit driven by strong development returns and growth in deferred management fees

9

Underlying profit

Total settlements

IFRS NPAT

Net operating cash flows

$56.6m

$81.7m

$98.6m

$106.2m

$98.3m

$141.1m

$171.4m

-

$30m

$60m

$90m

$120m

$150m

$180m

FY16FY17FY18FY19FY20FY21FY22

$192.6m

$207.7m

$217.8m

$237.9m

$266.8m

$383.4m

$369.2m

-

$75m

$150m

$225m

$300m

$375m

$450m

FY16FY17FY18FY19FY20FY21FY22

$145.5m

$239.9m

$214.5m

$175.3m

$230.8m

$543.7m

$269.1m

-

$100m

$200m

$300m

$400m

$500m

$600m

FY16FY17FY18FY19FY20FY21FY22

Our highlights
Acquisitions –Four new sites acquired in FY22

10

Mernda,

Melbourne

Approximately 304

independent homes

Rest home and

hospital-level care

Masterton,

Wairarapa

Fairy Springs,

Rotorua

Memory

care centre

Approximately 267

independent homes

Rest home and

hospital-level care

Memory

care centre

Approximately 235

independent homes

Rest home and

hospital-level care

Memory

care centre

Full Year Report 2022

Drysdale,

Victoria

Memory

care centre

Rest home and

hospital-level care

Approximately 249

independent homes

Our
community

Full Year Report 2022

11

Our residents
Bringing the best of life to residents every day

Our community

▪Created a suite of activities and events for residents, including

the “Summerset Sessions” virtual entertainment series

▪Continued our work on medication optimisation to ensure

better quality of life and better outcomes for care residents

▪Became the first New Zealand aged care provider to implement

PainChek

®

, a tool to assist with pain management

▪Progressed upgrade of older care centres and facilities to

provide state-of-the-art facilities. Modernisation programme

introduces care suites, more open plan resident lounges and

dining rooms for residents to enjoy

▪In FY22 the Havelock North, Trentham and Levin

upgrades commenced

▪Completed moving our food services in-house to increase the

consistency of service for our residents

Subsequently extended our food services to incorporate a

range of ‘Heat and Eat’ meals that provide convenient

options to residents

▪Expanded our use of virtual reality technology, enhancing our

resident experience and their quality of life

▪First retirement and aged care provider in Australasia to

introduce ‘MultiBall’ exergaming technology

12

Full Year Report 2022

Summerset Sessions

PainChek®

Virtual reality experience

Lumin technology

Lumin –resident portal
Bringing the best of life to residents every day

Our community

▪Successfully completed the introduction of our purpose built

resident platform, Lumin, for residents at Kenepuru

▪The system will now be integrated into a further eight villages

in 2023

▪Lumin combines communication and entertainment for

residents, while creating efficiencies for village staff

▪The system can be used on 17-inch devices, provided by

Summerset, or a residents own IPad

▪Key features of Lumin include:

▪Providing residents access to village communications

▪Enables residents to book village activities, events and

other services

▪Allows residents the ability to lodge maintenance

requests and monitor their progress

▪Provides access to a wellness module with written

articles on emotional, physical and social wellness

▪Ability to add family members or friends to become a

“Supporter”, which allows video calling, messaging and

access to a shared calendar so reminders and

appointments can be inputted (e.g. medication reminders

and doctor’s appointments)

▪Showcases Lumin entertainment, which includes local

radio stations, worldwide podcasts, Lumin TV, and games

that are often enjoyed by grandchildren

13

Full Year Report 2022

“I lovebeing able to register

for events, keep up with news

in the village and listen to the

radio.....”

Ally –Summerset resident

“I now use it regularly to listen

to the radio, read the news and

to keep up to date with village

activities.....”

Daphne –Summerset resident

Our staff
Our people are an integral part of everything that

Summerset offers

Our community

▪The last year was very challenging for our care teams with the

emergence of the Omicron Covid-19 variant early in FY22

▪Staff did an excellent job keeping residents, visitors and each

other safe. Covid-19 precautions are now a core part of how

our staff manage the health and wellbeing of residents in care

▪We continue to offer sector leading employee benefits

including staff share scheme, health insurance, funeral cover,

supplier discounts, birthday leave, sick leave from day one

and quarterly $3,000 voucher draws

▪Increased our focus on diversity, senior leaders completing

Diversity and Inclusion Leadership training this year

▪Understanding the diverse make-up of our staff helps us

create a more inclusive and supportive environment

▪Aligned with ‘MATES in Construction’ to support both mental

and physical safety in the construction sector

▪Supported staff to grow their careers at Summerset, almost

one quarter of all roles filled by internal applicants in FY22

▪Piloted new mobile app for staff to better manage resident

information, health and safety systems, and provide a digital

noticeboard to keep them informed more easily

▪Staff are provided mobile devices, making information

easily accessible, with roll out commencing in FY23

▪Staff engagement increased to 7.8 out of 10

14

Full Year Report 2022

Environmental performance and sustainability
Our community

▪Summerset is a market leader in sustainability within the

retirement and aged care sector

▪Our ESG performance is strong and we continue to perform

well on key rating indices

▪We continue to be the only retirement village operator in

New Zealand to be carbonzero

TM

certified and were the first

to align our financing arrangements to sustainability linked

lending

▪To further our sustainability practices we have aligned with

other key organisations, including the Climate Leaders

Coalition and the New Zealand Green Building Council

▪Continued to advance integrating solar into our villages,

including on all new main buildings delivered from 2023

onwards -first village being Summerset Mount Denby in

Whangārei

▪Progressed the switch to electric vehicles (EVs), and

retrofitted EV charging solutions into eight existing villages -

all new villages having them installed during construction

▪Named as a finalist in the Sustainable Business Network

Outstanding Collaboration Awards 2022 for our construction

waste diversion programme

▪In FY22 we diverted over 1,250 tonnes of construction

waste from landfill

15

Full Year Report 2022

Our sustainability affiliations

Our environment

Our sustainability achievements

Environmental performance and sustainability
Our community

▪We have been measuring, managing, and reporting on our

carbon footprint since 2017 (our base year)

▪Our emissions are independently audited by Toitū Envirocare

to the ISO14064-1: 2018 standard

▪2022 was the final year of our short term carbon reduction

target, Summerset achieving a 16% reduction in emissions

intensity per $m revenue against a 5% target

▪Emissions intensity per square metre has reduced by

17% since 2017

▪Our use of intensity-based targets reflects the challenge of

looking to lower our emissions as we continue to grow

▪Accelerated the shift to low carbon buildings with the

introduction of three Mass Timber Main Buildings

▪Summerset has established a working group to oversee the

measurement of embodied carbon in materials and product

quantities on selected typologies

16

Full Year Report 2022

Emissions intensity -tCO

2

e per $million of revenue

Emissions intensity -tCO

2

e per square metre

To update

Our environment

54

49

42

37

35

36

-

20

40

60

201720182019202020212022

tCO

2

e

0.0156

0.0149

0.0133

0.01220.0122

0.0130

-

0.005

0.010

0.015

0.020

201720182019202020212022

tCO

2

e

Promoting and supporting our communities
Our community

▪We are proud to be increasing the range of organisations we

support, and finding sponsorship opportunities that align with

our brand and our values

▪In September, World Alzheimer’s Month, we announced our

new partnership with Alzheimer’s NZ

▪Partnered with Wellington Free Ambulance to be the

principal sponsor of their new ‘Onesie Ambulance’

▪Became the major sponsor of St John’s national programme,

Therapy Pets, a popular community programme bringing

canine companions to rest homes, bedsides and classrooms

around the country

▪Continued to provide support through partnerships with

organisations in key areas important to our residents and

their families. These include:

▪Bowls NZ

▪Dementia NZ

▪Netball NZ

▪New Zealand Symphony Orchestra

▪Our villages work with 170 local community clubs, including

bowls, golf, croquet, bridge and tennis groups

▪Summerset also works with Age Concern, Lions, Rotary, the

RSA and Working Men's Clubs

17

Full Year Report 2022

Netball New Zealand

New Zealand Symphony OrchestraWellington Free Ambulance

Community support

St John Therapy Pets

Bowls New Zealand

18
Full Year Report 2022

Market

fundamentals

-
$200,000

$400,000

$600,000

$800,000

$1,000,000

$1,200,000

REINZ Two bed

independent

Serviced

apartment

Care

Suite

REINZ Two bed

independent

Serviced

apartment

Care

Suite

REINZ Two bed

independent

Serviced

apartment

Care

Suite

-

$200,000

$400,000

$600,000

$800,000

$1,000,000

$1,200,000

$1,400,000

Sales price relativity

Source: REINZ, December 2022, based on Summerset catchments

Market fundamentals

Auckland

NZ main centres

33%

Continue to watch the residential market closely, unit pricing remains well placed

REINZ median house price

SUM % of median

19

Long term sales price relativity

Full Year Report 2022

REINZ median house price (Auckland)

REINZ median house price (Rest of NZ)

SUM Two bed independent (Rest of NZ)

SUM Two bed independent (Auckland)

Sales price relativity vs median house price

Regional NZ

83%

41%

89%

49%

31%

95%

54%

32%

-20,000
-15,000

-10,000

-5,000

-

5,000

10,000

15,000

20,000

25,000

30,000

2021-20232023-20282028-20332033-20382038-2043

Forecast new supplyForecast new demandCumulative variance

-

2%

4%

6%

8%

10%

12%

14%

16%

-

200,000

400,000

600,000

800,000

1,000,000

1,200,000

20022007201220162022202320282033203820432048205320582062

NZ population 75+ (left hand axis)% population 75+ (right hand axis)

New Zealand to see strong population growth and undersupply of retirement units

New Zealand population growth 75 years and overNew Zealand ILU net build rate

Market fundamentals

20

Source: Australian Bureau of Statistics and Statistics New Zealand

Full Year Report 2022

Victoria population growth 75 years and over

Source: Analyst reports, company reports, Statistics New Zealand, CBRE

Demographics and industry build rates

-

2%

4%

6%

8%

10%

12%

14%

16%

-

200,000

400,000

600,000

800,000

1,000,000

1,200,000

20022007201220162022202320282033203820432048205320582062

VIC population 75+ (LHS)% population 75+ (RHS)

New Zealand
development

Full Year Report 2022

21

Summerset Mt Denby (Whangārei, Northland)

New Zealand development
▪In FY22 we delivered 651 total units over 12 sites

▪This included 502 villa deliveries, a Summerset record for a

12 month period

▪A total of 18 villages in construction across ten regions in

New Zealand in FY22

▪Began construction at our Blenheim village in Marlborough,

Rangiora village in Canterbury and at Milldale in Auckland

▪First units delivered at our Prebbleton and Cambridge

villages, good progress also made at Lower Hutt and

Waikanae –both due for first deliveries in FY23

▪On track to deliver main buildings at Te Awa, Pāpāmoa and

Bell Block in FY23

▪Delivered the final units at Avonhead and Rototuna,

completing these villages

▪Lodged resource consent for Kelvin Grove and for our

extension land at both Richmond and St Johns

▪Masterton plan change expected in Q2 2023, resource

consent application to immediately follow

▪Expect a New Zealand build rate of approximately 625 to

675 units to be sold under Occupation Right in FY23 -but

we will assess conditions throughout the next six months

Summerset Milldale (Auckland)

Summerset St Johns (Auckland)

Development activity

New Zealand summary

22

Full Year Report 2022

New Zealand development
Summerset at Monterey Park, Hobsonville, Auckland

149 independent villas, 73 apartments, 52 serviced

apartments and main building delivered

23

Full Year Report 2022

Rest home and hospital level

care available

Final 14 independent villas due

for delivery in FY23

Site progress –December 2022

New Zealand development
Summerset Rototuna (Hamilton)Summerset Mt Denby(Whangārei)

Summerset by the Dunes (PāpāmoaBeach, Tauranga)Summerset Cambridge (Waipā District)

24

Full Year Report 2022

New Zealand development
Summerset Palms (Te Awa, Napier)Summerset at PōhutukawaPlace (Bell Block, New Plymouth)

Summerset Waikanae (KāpitiCoast)Summerset Boulcott (Lower Hutt, Wellington)

25

Full Year Report 2022

New Zealand development
Summerset on the Landing, Kenepuru, Wellington

101 independent villas and 48

apartments delivered

26

Full Year Report 2022

Rest home and hospital level

care available

Main building with 86 serviced apartments, 17 care suites,

26 care beds and 20 memory care apartments delivered

Site progress –December 2022

New Zealand development
Summerset Blenheim (Marlborough District)Summerset Richmond Ranges (Tasman District)

Summerset at Avonhead (Christchurch)Summerset Prebbleton (Selwyn District)

27

Full Year Report 2022

New Zealand development
Summerset on Cavendish, Casebrook, Christchurch

Site progress -December 2022

227 independent villas

delivered

28

Full Year Report 2022

Main building with 56 serviced apartments, 43 care beds

and 20 memory care apartments delivered

Rest home and hospital level care

available

New Zealand development pipeline
* New sites purchased in FY22

New Zealand development

Diversified development pipeline with 23 sites in FY22

29

Full Year Report 2022

Australia
development

Full Year Report 2022

30

Australia development
▪Our expansion into Australia continues to show excellent

progress, now have seven Australian sites after the

acquisition of Mernda and Drysdale in FY22

▪Continue to look for suitable sites around Victoria to

complement the existing portfolio, with a focus on broad

acre opportunities

▪Current Australia pipeline gives us capacity to build over

2,100 units (including 450 beds)

▪Civil works well underway at our first retirement village in

Cranbourne North, first villas on track to be delivered in

late 2023

▪Planning permit for Chirnside Park unanimously

approved

▪Planning permit for Craigieburn and Development Plan

applications for Torquay and Oakleigh South all lodged

▪Summerset is a Commonwealth Government approved

provider of both residential aged care and home care

services in Australia

Development activity

Australia summary

Summerset Australia

Summerset Torquay

Summerset Cranbourne North

Summerset Oakleigh South

Summerset Chirnside Park

Summerset Craigieburn

Summerset Mernda

31

Summerset Cranbourne North (Melbourne)

Melbourne

CBD

Full Year Report 2022

Summerset Drysdale

Australia development
32

Artist impression: Summerset Chirnside Park (Melbourne)Artist impression: Summerset Craigieburn (Melbourne)

Artist impression: Summerset Oakleigh South (Melbourne)Artist impression: Summerset Torquay (Victoria)

Full Year Report 2022

Australia development
Australia development pipeline

Excellent progress made in growing our Australian pipeline

33

Full Year Report 2022

* New sites purchased in FY22

Financial
performance

34

Full Year Report 2022

34

Serviced apartment, Summerset on Cavendish (Casebrook, Christchurch)

NZ$mFY22FY21VarianceFY20
Total revenue238.7205.316%172.4

Reversal of impairment on land &

buildings

-3.4--

Fair value movement of investment

property

268.8537.5(50%)221.1

Total income507.5746.3(32%)393.6

Total expenses225.4190.618%158.3

Net finance costs17.012.041%13.5

Net profit before tax265.1543.6(51%)221.7

Tax expense / (credit)(4.0)(0.0)14,548%(9.0)

Net profit after tax269.1543.7(51%)230.8

Reported profit (IFRS)

Financial performance

35

▪IFRS NPAT of $269.1m, with $134.4m achieved

across 2H22

▪Fair value movement of investment property of

$268.8m, including $222.2m from new unit deliveries

▪Total revenue of $238.7m, up 16% relative to FY21

▪Key movements in expenses include the following:

▪$8.6m due to inflationary cost pressures with

over 80% directly related to wages, insurance,

rates, and electricity

▪$16.5m relating to growth in our developing

villages

▪$5.2m on investment in staff, including new

roles, training and development

▪$3.7m associated with other property related

expenditure, resident specific roles (Kaitiaki)

and one off initiatives to improve our care and

village offering for residents

▪The increase in net finance costs mostly relates to

increased net debt and movement in market interest

rates

Movementin total expenses: FY21 vs FY22

Full Year Report 2022

$190.6m

$225.4m

$8.6m

$1.7m

$5.2m

$14.4m

$5.8m

-

-

-

-

-

$0.9m

-

$50m

$100m

$150m

$200m

$250m

FY21

expenses

Existing

cost base

(CPI)

Sales and

marketing

costs

Investment

in staff

New

villages

and growth

Other

investment

Reduced

COVID-19

spend

FY22

expenses

$190.6m

$225.4m

$8.6m

$1.7m

$5.2m

$16.5m

$3.7m

$0.9m

-

$50m

$100m

$150m

$200m

$250m

FY21

expenses

Existing

cost base

(CPI)

Sales and

marketing

costs

Investment

in staff

New

villages

and growth

Other

investment

Reduced

COVID-19

spend

FY22

expenses

Fair value movement
Fair value movement of investment property FY22

$268.8m

Financial performance

36

▪FY22 fair value movement of $268.8m, with

$132.1m in 2H22 compared to $136.7m in 1H22

▪Fair value movement has been driven by:

▪New units built ($222.2m): Value of new units

delivered in FY22

▪Unit pricing ($67.2m): Retirement unit price

inflation on existing units within the portfolio

▪Stock discount assumptions: Reversal of

previous discount applied to stock settled in

FY21 ($19.4m)

▪Discount rates ($9.4m): Change in

assumptions used by the valuers

▪Uplift in land bank ($5.2m): Valuation

movement on undeveloped land bank

▪Growth rate assumptions (-$59.2m): Impact of

a reduction to short term growth rates within

the valuation. Around 76% of this reduction

was applied in 1H22 in line with the residential

property market cycle

▪Refer to the appendices (slide 66 and 67) for key

assumptions associated with the investment

property valuation

Fair value movement

Increase from new

units delivered

$222.2m

Note: Fair value movement reflects the movement in villas, apartments and serviced apartments only

Full Year Report 2022

$268.8m

$222.2m

$67.2m

$19.4m

$9.4m

$5.2m

$4.5m

$59.2m

-

$50m

$100m

$150m

$200m

$250m

$300m

$350m

Value of

retirement

units built

Retirement

unit pricing

Reversal of

valuers'

stock

discount

assumptions

Discount

rate

assumptions

Uplift in

land bank

OtherGrowth rate

assumptions

Fair value

movement

FY22

NZ$mFY22FY21VarianceFY20
Care fees and village services144.6126.914%111.6

Deferred management fees92.375.223%60.8

Realised gain on resales70.259.917%46.1

Realised development margin104.978.534%48.2

Other income & interest received1.73.3(47%)0.1

Total income413.8343.820%266.7

Operating expenses211.8179.018%146.8

Depreciation and amortisation13.611.618%8.1

Net finance costs17.012.041%13.5

Total expenses242.4202.620%168.4

Underlying profit171.4141.121%98.3

Underlying profit

Underlying profit is a non-GAAP measure and differs from NZ IFRS profit for the period. Underlying profit does not have a

standardised meaning prescribed by GAAP and therefore may not be comparable to similar financial information presented

by other entities. The Directors have provided an underlying profit measure in addition to IFRS profit to assist readers in

determining the realised and unrealised components of fair value movement of investment property, impairment and tax

expense in the Group’s income statement. The measure is used internally in conjunction with other measures to monitor

performance and make investment decisions and has been audited by Ernst & Young. Underlying profit is a measure which

the Group uses consistently across reporting periods. Underlying profit is used to determine the dividend payout to

shareholders.

37

Financial performance

▪Underlying profit of $171.4m, a full year record and

up 21% on FY21

▪Realised development margin of $104.9m, a 34%

increase, average margin of $195k per unit

▪The result also includes record performance in

operating earnings across our core business

functions in FY22:

▪Care fees and village services of $144.6m, up

14%

▪Deferred management fee of $92.3m, up 23%

▪Realised gain on resales of $70.2m, up 17%

and benefitting from good unit price growth

over a resident’s occupancy period

$171.4m

Underlying profit

21%

Increase on FY21

37

Full Year Report 2022

NZ$mFY22FY21VarianceFY20
Net operating business cash flow21.945.8(52%)29.8

Receipts for residents' loans -new

sales

347.3337.63%237.0

Net operating cash flow369.2383.4(4%)266.8

Sale and purchase of land(179.1)(72.0)149%(43.2)

Construction of new IP & care

facilities

(427.9)(318.3)34%(245.9)

Refurb of existing IP & care facilities(11.0)(8.5)28%(9.4)

Other investing cash flows(9.5)(9.7)(2%)(8.4)

Capitalised interest paid(24.2)(16.5)47%(11.9)

Net investing cash flow(651.7)(425.0)53%(318.8)

Net proceeds from borrowings342.267.1410%78.5

Net dividends paid(28.2)(23.7)19%(19.4)

Other financing cash flows(14.6)(9.2)58%(12.8)

Net financing cash flow299.534.2776%46.3

Cash flows

Financial performance

38

▪Net operating cash flows of $369.2m, down 4% from

$383.4m at FY21 with key movements being:

▪Increased expenses due to portfolio growth and

inflationary cost pressures

▪Timing of resale cash flows

▪Net operating business cash flows of $14.5m in 2H22

were up 95% on 1H22

▪Investing cash out flows of $651.7m, up 53% on

FY21, reflecting the following:

▪Land settlements in New Zealand and Australia

▪Includes Milldale, Chirnside Park and

Torquay -purchased in prior periods

▪Main building spend at Bell Block, Kenepuru,

Pāpāmoa Beach, Te Awa and Whangārei

▪Construction progress at St Johns and Boulcott

▪Civils works at our new villages including

Blenheim, Cambridge, Prebbleton and

Cranbourne North (Melbourne)

▪Net financing cash flows of $299.5m, up $265.3m on

FY21 driven by higher net proceeds from borrowings

$369.2m

Net operating cash flows

4%

Decrease on FY21

Full Year Report 2022

$14.7
$236.5m

$140.6m

$53.6m

$25.6m

($50m)

-

$50m

$100m

$150m

$200m

$250m

$300m

FY22

FCF

Care and

village fees

Realised

DMF

Realised

resale gain

Operating

expenses and

finance costs

Maintenance

capex

Steady state

FCF

Free cash flows*

Financial performance

39

▪Summerset’s current business model has a strong

emphasis towards growth, meaning our portfolio is

relatively young

▪Over 50% of our units have been delivered from

2015 onwards -the majority of these villages

not yet experiencing a mature recycle profile

▪Once these villages hit maturity we project a

significant uplift in free cash flows, highlighting the

strength in our core business. This uplift is from:

▪A larger number of occupied units, driving higher

overall realised gains, deferred management

fee, care fees and revenue from village services

▪A reduction in corporate overheads associated

with managing a mature portfolio

▪No cost drag from new villages and care centres

that are impacted by lower levels of occupation

▪No finance costs as Summerset does not have

core debt outside of development debt

▪At maturity, we project free cash flows of $236.5m

compared to -$14.7m in FY22

$236.5m

9.5%

Return on assets

Full Year Report 2022

Free cash flows (FY22 vs steady state)

Steady state free cash flows

*Freecashflowsincorporatecarefeesandvillageservices,paymentstosuppliersand

employees,realiseddeferredmanagementfee,realisedresalegain,maintenancecapex,other

investingcashflows,netinterestexpensesandanyleasepayments

$10.6m

$71.8m

Key Assumptions:

•Villagesincludeallcompletedvillagesandanyvillageunderdevelopmentthathasdelivereditsmainbuilding.Atotal

of25villagesincludedandaportfolioof6,067totalunits(comparedtoapproximately5,800occupiedunitsatFY22)

•Carefeesandvillagefees:Increaseduetomoreunitsbeingoccupied

•RealisedDMF:Upliftduetomoreunitsbeingoccupiedasvillagesarefullysolddown,andamaturerecycleprofile

•Realisedresalegain:Increasesinlinewithoccupancy.Totalresalesatmaturityofaround900perannum

comparedto470inFY22.Allowanceincludedforaloweraverageresalegainperunitduetomix(moreassisted

livinginnewvillagesrelativetocurrentmaturevillages)

•Operatingexpenses:Villageandcareoperatingexpensesincreaseinlinewithoccupancybutthereisareductionin

corporateoverheadsduetoleaneroperatingmodel.Thisincludesfewercorporateofficestaff,smallersalesteam

withvillagesabletorelyonwaitlists,smallerheadoffices,etc

•FinanceCosts:Nofinancecostsasthereisnodebtonceallvillagesarefullycompleteandsolddown

•Maintenancecapex:Increaseinlinewithalarger,olderportfolio.Allowancesincludedformaintainingvillagesin

existingstateandupgradingtomaintainappealofvillagesoverall

* Projections based on current operating conditions

NZ$mFY22FY21VarianceFY20
Investment property5,4184,58018%3,639

Other assets422.6343.523%254.4

Total assets5,8404,92419%3,893

Residents' loans2,1651,84717%1,520

Face value of bank loans & bonds*1,074749.943%672.6

Other liabilities407.5402.11%345.5

Total liabilities3,6472,99922%2,538

Net assets**2,1931,92514%1,355

NTA (cents per share)943.9835.913%594.1

Balance sheet

$1.8b

Retained

earnings

Total assets

*Facevalueofdrawnbankdebtandretailbonds.Excludescapitalisedandamortisedtransactioncostsforloansand

borrowing,andfairvaluemovementonhedgedborrowings

**Netassetsincludessharecapital,reserves,andretainedearnings

$5.8b

Financial performance

40

▪Total assets of $5.8b, up 19% on FY21 driven by

portfolio growth and the underlying value in our

existing villages

▪Investment property valuation of $5.4b, up 18% on

FY21

▪Retained earnings are now $1.8b, up 15% from

$1.5b at FY21. This continues to positively impact

balance sheet strength and company gearing ratios

▪Other assets include buildings, primarily care

centres which are valued annually

▪Net tangible assets per share of $9.44

15%

19%

Full Year Report 2022

32.4%
28.0%

34.5%

33.9%

-

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

40.0%

-

$2

$4

$6

$8

$10

$12

$14

SUMPeer 1Peer 2Peer 3

Gearing ratio (%)

NTA per share

$9.44

-

$1

$2

$3

$4

$5

$6

$7

$8

$9

$10

FY12FY13FY14FY15FY16FY17FY18FY19FY20FY21FY22

NTA per share ($)

Net tangible assets

Strong financial disciplines underpinning net tangible assets and gearing

Net tangible assets and gearing*

Summerset net tangible assets per share

* Peer results based on most recent NZX disclosures

SUMNTApershareNTApershareGearingratio

Financial performance

41

Full Year Report 2022

$366m
$507m

$322m

$463m

$222m

$313m

-

$200m

$400m

$600m

$800m

$1,000m

$1,200m

$1,400m

Net debt

FY21

Underlying assets

FY21

Net debt

FY22

Underlying assets

FY22

Net debtUndeveloped landDevelopment WIPUnsold new stock

NZ$mFY22FY21VarianceFY20

Gearing ratio (%)**32.4%27.8%16%32.6%

Bank & bond LVR (%)**35.3%29.8%18%35.9%

Gearing ratio

35.3%

Bank & bond LVR

Gearing ratio

*Facevalueofdrawnbankdebtandretailbondslesscashandcashequivalents.Excludescapitalisedandamortised

transactioncostsforloansandborrowing,andfairvaluemovementonhedgedborrowings

**Gearingratiocalculation(netdebt/netdebtplusbookequity)differsfromtheSummersetGroup’sbankandbond

LVRcovenant(totaldebtoftheSummersetGroup/propertyvalueoftheSummersetGroup)

42

Net debt to underlying assets

$742m

$1,049m

$910m

$1,283m

$168m excess assets

$234m excess assets

32.4%

Financial performance

42

▪Net debt of $1,049m* at FY22, up from $860.3m* at

1H22

▪Uplift in gross debt driven by increased construction

activity across our developing villages and land

settlements in the period

▪Gearing ratio of 32.4%, up from 29.4% at 1H22

▪New Zealand gearing ratio with Australian growth

related debt excluded is 26.4%

▪Development assets exceed the value of net debt

by $234.2m, or 22%

Full Year Report 2022

Village
Development

Projected capital

investment ($m)

Projected net cash

position* ($m)

stage

Lower HuttEarly stages

$200m + $0m -($20m)

MilldaleEarly stages

CambridgeEarly stages

$200m +$0m -$30m

PrebbletonEarly stages

St JohnsEarly stages

WaikanaeEarly stages

WhangāreiEarly stages

Bell BlockMid stages

$150m +$5m -$40m

CasebrookLast stages

KenepuruLast stages

Pāpāmoa BeachMid stages

RangioraEarly stages

RichmondLast stages

Te AwaMid stages

AvonheadLast stages

$100m +$0m -$30m

BlenheimEarly stages

RototunaLast stages

HobsonvilleLast stages$40m +$10m -$25m

Total $3.5b -$3.8b$250m +

Project cash profits

43

Financial performance

43

▪Summerset developments produce positive net

cash flows (net cash position) upon completion, this

means they carry no debt once built

▪The net cash position represents the cash profits

from village development

▪They incorporate the land cost, ILU costs,

recreation and administration facility costs,

care facility costs, management fees (incl. a

share of corporate overheads), interest costs

and the first time sales proceeds for all units

sold under Occupation Right

▪Our last six villages to complete recycled around

$115m of positive cash flow, and our 18 villages

under construction in FY22 are projected to achieve

a net cash position of over $250m

▪Positive net cash flows from development allow us

to recycle capital for new projects, or repay debt

▪Summerset generally focuses on broadacre villages

that have an average construction timeline of

around eight to ten years

▪Villages in early-stage development are likely to

experience at least one residential property cycle

during construction, improving the net funding

position significantly over the life of the project

Full Year Report 2022

18

Villages under

construction

Projected net cash

position

$250m+

-
$100m

$200m

$300m

$400m

$500m

$600m

FY22FY23FY24FY25FY26FY27FY28FY29

Bank facilityNZ Bonds2023 Bond offer2023 Bond oversubscriptions

$274m

$348m

$452m

$587m

$673m

$750m

$1,074m

32.7%

30.2%

31.2%

33.3%

32.6%

27.8%

32.4%

-

10%

20%

30%

40%

50%

-

$200m

$400m

$600m

$800m

$1,000m

$1,200m

FY16FY17FY18FY19FY20FY21FY22

Face value of bank loans & retail bondsGearing ratio (%)

Funding

$375m

Retail bonds

Bank facility

*Facevalueofdrawnbankdebtandretailbonds.Excludescapitalisedandamortised

transactioncostsforloansandborrowing,andfairvaluemovementonhedgedborrowings

lesscashandcashequivalents

**Gearingratiocalculation(netdebt/netdebtplusbookequity)differsfromtheSummerset

Group’sbankandbondLVRcovenant(totaldebtoftheSummersetGroup/propertyvalueof

theSummersetGroup)

44

$1.2b

Financial performance

▪Bank facility approximately $1.2b, with existing

$375.0m of retail bonds

▪Bank facility has undrawn capacity at $493.5m at

FY22

▪64% of drawn debt is hedged at fixed interest rates,

with a weighted average interest rate of 3.42% in

FY22, up from 3.00% in FY21

▪Retail bond offer of $125m with ability to accept

oversubscriptions of $50m to be released in the

week beginning 27 February 2023

▪Existing bank debt facilities will remain in place to

support our development growth objectives

▪Total facility (incl. bonds) has an average tenor of 3.0

years. The upcoming six year bond issue will

increase the average tenor to 3.3 years

Gross borrowings and gearing

Funding maturity profile

44

Full Year Report 2022

1.9
2.6

3.9

6.0

6.4

6.0

9.9

10.7

3.4

5.1

7.1

7.2

7.7

7.0

8.6

11.6

-

5

10

15

20

25

FY15FY16FY17FY18FY19FY20FY21FY22

Cents per share

InterimFinal

Finaldividend

Financial performance

Dividend per share

Gross dividend payoutper year

▪The Board has declared an unimputed final dividend

of 11.6 cents per share, being 30% of underlying

profit

▪This represents a payout for FY22 of approximately

$51.6m

▪The dividend reinvestment plan (DRP) will apply to

this dividend enabling shareholders to take shares in

lieu of the cash dividend

▪A discount of 2% will be applied when determining

the price per share of shares issued under the DRP

▪Eligible investors wishing to take up the DRP must

register by 5.30pm NZT on Monday 13 March 2023.

Any applications received on or after this time will be

applied to subsequent dividends

▪The final dividend will be paid on Thursday 23 March

2023. The record date for final determination of

entitlements to the final dividend is Friday 10 March

2023

▪The dividend policy remains 30% to 50% of

underlying profit for the full year period. As

previously indicated, dividend payments are likely to

continue to be at the bottom end of this range given

the growth opportunities present for the business at

this time

Declared FY22 final dividend of 11.6 cents per share

45

Full Year Report 2022

$4.0m

$5.7m

$8.7m

$13.5m

$14.5m

$13.7m

$22.7m

$24.7m

$7.5m

$11.3m

$15.9m

$16.2m

$17.5m

$16.0m

$19.8m

$26.9m

-

$10m

$20m

$30m

$40m

$50m

$60m

FY15FY16FY17FY18FY19FY20FY21FY22

$millions

InterimFinal

Business
performance

Full Year Report 2022

46

Cottage, Summerset PōhutukawaPlace (Bell Block, New Plymouth)

Retirement unit delivery
FY22 unit

delivery

Retirement unitsCare units

Total

units

VillasApartments

Serviced

apartments

Memory care

apartments

Care

suites

Care

beds

Avonhead

47 -----

47

Bell Block

51 -----

51

Cambridge

3 -----

3

Casebrook

50 ----

-50

Hobsonville

18 ----

-18

Kenepuru

36

-86 20 17

26 185

Pāpāmoa

56 ----

-56

Prebbleton

35 -----

35

Richmond

65 -----

65

Rototuna

25 ----

-25

Te Awa

48 ----

-48

Whangārei

68 ----

-68

Total502 -86 20 17 26 651

▪651 total units delivered in the period across 12

villages, including 588 retirement units and 63 care

units

▪Of these, 625 units will be sold under Occupation

Right Agreement, the remaining 26 being care beds

▪This is the second highest number of annual

deliveries for Summerset, and a record number of

502 villa deliveries in a 12 month period

▪Completed new main building in Kenepuru –opening

the recreation spaces to village residents in late

December with residents moving in from Q1 2023

▪Three main buildings on track to open in 2023, in

Te Awa, Pāpāmoa and Bell Block

▪Welcomed our first residents into our Prebbleton

village and delivered the first units in Cambridge

▪Now offer our market leading memory care in six

villages across New Zealand

651 total units delivered in the period, includes

a record 502 villas

Business performance

47

588651

Full Year Report 2022

Retirement units

delivered

Total units

delivered

*Total units include all units sold under Occupation Right Agreement and care beds

$39.0m
$51.0m

$63.7m

$61.0m

$48.2m

$78.5m

$104.9m

22%

27%

33%

28%

20%

23%

30%

-

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

-

$20m

$40m

$60m

$80m

$100m

$120m

FY16FY17FY18FY19FY20FY21FY22

Realised development margin ($m)Development margin (%)

Development margin

▪Record full year realised development margin of

$104.9m, an increase of 34% on FY21 and 118% of

FY20

▪Development margin of 30%, up from 23% in FY21

driven by:

▪Further strengthening of margins on villa

stages with an average margin of 37%, up

from 29% in FY21

▪Consistent serviced and memory care

apartment margins of around 10% (9% in

FY21)

▪Fewer apartment settlements at our Ellerslie

and Kenepuru villages

▪Average development margin per unit of $195k, up

from $145k in FY21

▪Construction costs have been tightly managed

through strong procurement and supply agreements

but we expect some cost increases in FY23 as a

number of contracts are up for renewal

▪Expect development margin to be to between 20%

and 25% next year in line with delivery mix that

includes more serviced apartments and care units

$104.9m

Realised margin

Development margin

Record realised development margin of

$104.9m, with a 30% development margin

Realised development margin

30%

Business performance

34%

48

Full Year Report 2022

49
Record gross proceeds of $353.4m from 537

new sales

Business performance

49

▪537 new sales of Occupation Rights in FY22, in line

with the 540 settled in FY21

▪Record gross proceeds of $353.4m, up 4% on FY21

▪Average gross proceeds per new sale settlement

now $658k, up from $630k in FY21 (4%)

▪Nine regions secured more than 30 settlements

each

▪Avonhead secured a Summerset village record 112

new sales as its main building sold down

▪We continue to monitor the residential market

closely and our unit pricing is reviewed regularly. We

remain comfortable our pricing is appropriately

aligned to market expectations

▪Recent sales rates support this, sales contracts to

start 2023 are over 30% above the same period in

2022

Full Year Report 2022

New salesFY22FY21VarianceFY20

Gross proceeds ($m)353.4340.34%245.4

Villas3503354%264

Apartments4679(42%)58

Serviced apartments8792(5%)63

Memory care apartments371995%18

Care suites171513%1

Total Occupation Rights537540(1%)404

537

New sales of

Occupation Rights

$353.4m

Gross proceeds

4%

New sales

5.4%
50

308 uncontracted stock as at FY22, impacted

by delivery timing weighted to Q422

308

Business performance

50

▪Uncontracted stock as a % of total portfolio of 5.4%

remains in line with FY21 (5.2%)

▪FY22 delivery programme heavily weighted to Q422,

47% of the 625 deliveries to be sold by Occupation

Right were in the quarter

▪The increase in overall stock driven by delivery timing

of the following:

▪Villas -30% of the 502 villa deliveries occurring

in the last two months. Now have a record

number of villa units under contract

▪Main building handover in Kenepuru -123

serviced apartment, memory care apartment

and care suite stock delivered in late 2022

▪When normalised for the delivery of the Kenepuru

main building and villas delivered in the last two

months uncontracted stock as a percentage of

portfolio is 3.0%, the lowest level since FY16

▪Looking ahead, we now hold record new sales

contracts on delivered units which positions us well

for 1H23

Percentage of

uncontracted stock

Percentage of uncontracted stock calculated off all units sold under Occupation Right Agreement

Uncontracted

new sale stock

Full Year Report 2022

New sales stockFY22FY21FY20

Contracted163115117

Uncontracted308262179

Total new sales stock471377296

Contracted1035478

Uncontracted1312861

Villas23482139

Contracted111920

Uncontracted266420

Apartments378340

Contracted412613

Uncontracted10011676

Serviced apartments14114289

Contracted3153

Uncontracted232819

Memory care apartments264322

Contracted513

Uncontracted28263

Care suites33276

New sales stock

Business performance
New sales performance

New sale settlements and total ORA unit delivery

Annual new sales contracts

Committed new sales pipeline

Uncontracted new sales stock as % of portfolio

51

Full Year Report 2022

-

200

400

600

800

JanFebMarAprMayJunJulAugSepOctNovDec

2022202120202019

2.4%

4.4%

5.8%

6.5%

4.0%

5.2%

5.4%

3.0%

-

2%

4%

6%

8%

10%

FY16FY17FY18FY19FY20FY21FY22FY22

Adjusted*

* Excludes uncontracted villas delivered in late November/ December and Kenepuru main building

541

508

506

354

413

671

651

414

382

339

329

404

540

537

-

200

400

600

800

FY16FY17FY18FY19FY20FY21FY22

Total unit deliveryNew sale settlements

-

50

100

150

200

250

300

350

FY16FY17FY18FY19FY20FY21FY22

Contracts on new units deliveredPresales contracts

ResalesFY22FY21VarianceFY20
Gross proceeds ($m)263.6231.314%176.8

Realised resale gains ($m)70.259.917%46.1

Realised resale gains (%)27%26%3%26%

DMF realisation ($m)34.532.08%24.0

Villas201219(8%)200

Apartments5158(12%)46

Serviced apartments18515123%129

Memory care apartments2610160%6

Care suites7---

Total Occupation Rights4704387%381

$70.2m

Resales of Occupation

Rights

52

Record realised resale gain of $70.2m, up 17%

on 470 resales

470

Business performance

52

▪Total gross proceeds of $263.6m, up 14% on FY21

with higher average gross proceeds per unit and

higher overall resales

▪Record resales of 470 Occupation Rights in FY22,

up from 438 in FY21, a 7% increase

▪Gross proceeds per resale settlement of $561k, up

7% from $528k in FY21

▪Realised resale gain of $70.2m with an average

gain per unit of $149k, up 9% on FY21

▪While realised resale gain increased to 27%, it

reflects a higher weighting to serviced and memory

care apartments

▪Villa resale margins continue to track above 33%

17%

Full Year Report 2022

Realised resale

gain

Resales

NZ$mFY22FY21VarianceFY20
DMF$472.7$397.419%$326.7

Resales gain$1,016$967.35%$556.9

Embedded value$1,489$1,3659%$883.6

▪Total embedded value now $1.5b, having increased

from $1.4b at FY21, a 9% uplift

▪Embedded value comprised of:

▪$1.02b resale gains

▪$0.47b deferred management fees

▪Deliveries of 625 units to be sold under Occupation

Right in the period, embedded value per unit now

$261k, in line with $269k at FY21

▪Unrealised resale gain per unit now $178k, down

from $190k at FY21

$1.0b

Embedded value

Embedded value now $1.5b, up 9% on FY21

Embedded value

$1.5b

Business performance

53

Embedded resale gain

Full Year Report 2022

Embedded value

$133m

$199m

$327m

$392m

$483m

$557m

$967m

$1,016m

$97m

$124m

$170m

$217m

$270m

$327m

$397m

$473m

-

$200m

$400m

$600m

$800m

$1,000m

$1,200m

$1,400m

$1,600m

FY15FY16FY17FY18FY19FY20FY21FY22

Resale gainDMF

$199m

$327m

$392m

$483m

$557m

$967m

$1,016m

$124m

$170m

$217m

$270m

$327m

$397m

$473m

-

$200m

$400m

$600m

$800m

$1,000m

$1,200m

$1,400m

$1,600m

FY16FY17FY18FY19FY20FY21FY22

Resale gainDMF

Uncontracted
resale stock

Business performance

54

▪Resale stock has increased from 198 units at FY21

to 266 units at FY22

▪The increase in overall stock was driven by a record

number of vacated units in the period, up 17% on

FY21

▪For villas, almost 60% of the increase in

uncontracted units occurred in the last two

months -these units are evenly spread with

limited build up in a single village

▪Overall, approximately 100 units vacated in the last

two months of 2022, these units now under

refurbishment and expected to resell early in FY23

▪Demand in our villages continues to be seen

through waitlist numbers, increasing to almost 1,500

at FY22, up 5% on FY21

Available resale stock remains at low levels

with a good pool of units available for FY23

2.6%

Resale stock

150

Percentage of

uncontracted stock

54

Percentage of uncontracted stock calculated off all units sold under Occupation Right Agreement

Full Year Report 2022

Resales stockFY22FY21FY20

Contracted116118105

Uncontracted1508073

Total resales stock266198178

Contracted575262

Uncontracted811813

Villas1387075

Contracted141512

Uncontracted131518

Apartments273030

Contracted404829

Uncontracted524642

Serviced apartments929471

Contracted432

Uncontracted41-

Memory care apartments842

Contracted1--

Uncontracted---

Care suites1--

244
300

301

323

381

438

470

-

100

200

300

400

500

FY16FY17FY18FY19FY20FY21FY22

Business performance

Resale performance

Resale settlements

Realised resale gain

Annual resale contracts

Uncontracted resale stock as % of portfolio

55

Full Year Report 2022

-

100

200

300

400

500

600

JanFebMarAprMayJunJulAugSepOctNovDec

2022202120202019

19%

22%

24%

26%

26%

26%

27%

-

5%

10%

15%

20%

25%

30%

FY16FY17FY18FY19FY20FY21FY22

1.0%

1.4%

1.4%

1.9%

1.6%

1.6%

2.6%

-

1.0%

2.0%

3.0%

4.0%

5.0%

6.0%

7.0%

FY16FY17FY18FY19FY20FY21FY22

Questions
56

Disclaimer
Disclaimer

▪This presentation may contain projections or forward looking statements regarding a variety of items. Such forward looking

statements are based upon current expectations and involve risks and uncertainties

▪Actual results may differ materially from those stated in any forward looking statement based on a number of important factors

and risks

▪Although management may indicate and believe the assumptions underlying the forward looking statements are reasonable,

any of the assumptions could prove inaccurate or incorrect and, therefore, there can be no assurance that the results

contemplated in the forward looking statements will be realised

▪Furthermore, while all reasonable care has been taken in compiling this presentation, Summerset accepts no responsibility for

any errors or omissions

▪This presentation does not constitute investment advice

57

Full Year Report 2022

58
Appendix

Summerset overview

Portfolio and land bank

Underlying profit reconciliation

Historical trends

Fair value movement

Care centre valuation

Summerset growth

Customer profile and occupancy

07

06

04

05

03

02

01

08

Summerset Richmond Ranges (Tasman)

Summerset overview
Appendix

Our people

Our care

Diversified portfolio throughout New Zealand

Our portfolio

7,400+

Residents

2,400+

Staff members

1,161

Care units in

portfolio

1,379

Care units in

land bank

5,518

Retirement units

in portfolio

5,985

Retirement units

in land bank

$5.8b

Total assets

59

Full Year Report 2022

Existing portfolio -as at 31 December 2022
Retirement unitsCare units

Total units and

care beds

Village

VillasApartments

Serviced

apartments

Memory care

apartments

Care

suites

Care

beds

Whangārei71 -----71

Northland 71 -----71

Ellerslie38 218 57 --58 371

Hobsonville149 73 52 --52 326

Karaka182 -59 --50 291

Manukau89 67 27 --54 237

Warkworth202 2 44 --41 289

Auckland660 360 239 --255 1,514

Cambridge3 -----3

Hamilton183 -50 --49 282

Rototuna188 -56 20 7 36 307

Taupō94 34 18 ---146

Waikato468 34 124 20 7 85 738

Katikati156 -30 --27 213

Pāpāmoa Beach106 -----106

Bay of Plenty262 -30 --27 319

Hastings146 5 ----151

Havelock North94 28 ---45 167

Napier94 26 20 --48 188

Te Awa141 -----141

Hawke's Bay475 59 20 --93 647

Bell Block111 -----111

New Plymouth108 -40 --52 200

Taranaki219 -40 --52 311

Portfolio as at 31 December 2022

6,679 total units including 5,518 retirement units and 1,161 care units

Appendix

60

Full Year Report 2022

Portfolio as at 31 December 2022
6,679 total units including 5,518 retirement units and 1,161 care units

Appendix

61

Full Year Report 2022

Existing portfolio -as at 31 December 2022

Retirement unitsCare units

Total units and

care beds

Village

VillasApartments

Serviced

apartments

Memory care

apartments

Care

suites

Care

beds

Levin64 22 -10 -41 137

Palmerston North90 12 ---44 146

Wanganui70 18 12 --37 137

Manawatū-Wanganui224 52 12 10 -122 420

Aotea96 33 38 ---167

Kenepuru101 48 86 20 17 26 298

Paraparaumu92 22 ---44 158

Trentham231 12 40 --44 327

Wellington-Kāpiti520 115 164 20 17 114 950

Nelson214 -55 --59 328

Richmond170 -56 20 17 26 289

Nelson-Tasman384 -111 20 17 85 617

Avonhead165 -79 20 17 26 307

Casebrook227 -56 20 -43 346

Prebbleton35 -----35

Wigram159 -53 --49 261

Canterbury586 -188 40 17 118 949

Dunedin61 20 20 --42 143

Otago61 20 20 --42 143

Total3,930640948110589936,679

Land bank –as at 31 December 2022
Retirement unitsCare units

VillageVillasApartments

Serviced

apartments

Memory care

apartments

Care suitesCare beds

Total units and

care beds

Whangārei146 -

6020

27

9

262

Northland 146 -60 20 27 9 262

Half Moon Bay-217 33 20 50 -320

Hobsonville14 -----14

Milldale102 124 60 20 27 7 340

Parnell-216 36 20 44 -316

St Johns11 225 64 -41 -341

Auckland127 782 193 60 162 7 1,331

Pāpāmoa Beach105 -

60

20 15 21 221

Rotorua247 -20 20 10 20 317

Bay of Plenty352 -80 40 25 41 538

Cambridge257 -60 20 27 9 373

Waikato257 -60 20 27 9 373

Bell Block111 -

60

20 25 11 227

Taranaki111 -60 20 25 11 227

Te Awa100 -

56

20 17 26 219

Hawke's Bay100 -56 20 17 26 219

Kelvin Grove242 -

20

20 10 20 312

Manawatū-Wanganui242 -20 20 10 20 312

Kenepuru11 -----11

Lower Hutt46 109

58

15 12 12 252

Masterton215 -

20

20 10 20 285

Waikanae217 -

60

20 27 9 333

Wellington-Kāpiti-Wairarapa489 109 138 55 49 41 881

Future development

Largest New Zealand land bank for a retirement village operator of 5,224 units and beds

Appendix

62

Full Year Report 2022

Future development
Largest New Zealand land bank for a retirement village operator of 5,224 units and beds

Appendix

63

Full Year Report 2022

Landbank –as at 31 December 2022

Retirement unitsCare units

VillageVillasApartments

Serviced

apartments

Memory care

apartments

Care suitesCare beds

Total units and

care beds

Richmond97 -----97

Nelson-Tasman97 -----97

Blenheim148 -

60

20 27 9 264

Marlborough148 -60 20 27 9 264

Casebrook42 -----42

Prebbleton186 -60 20 27 9 302

Rangiora260 -60 20 27 9 376

Canterbury488 -120 40 54 18 720

Total NZ2,5578918473154231915,224

Chirnside Park230 9 30 --72 341

Craigieburn267 -20 --72 359

Cranbourne North145 -50 --72 267

Drysdale249 ----72 321

Mernda284 -20 --72 376

Oakleigh South52 39 26 --18 135

Torquay211 28 30 --72 341

Total Australia1,43876176--450 2,140

Total NZ and Australia3,9959671,0233154236417,364

FY22FY21VarianceFY20
Financial (NZ$m)

Net profit before tax (IFRS)265.1543.6(51%)221.7

Net profit after tax (IFRS)269.1543.7(51%)230.8

Less reversal of impairment on land & buildings-(3.4)(100%)3.4

Less fair value movement of investment property(268.8)(537.5)(50%)(221.1)

Add realised gain on resales70.259.917%46.1

Add realised development margin104.978.534%48.2

Less deferred tax credit(4.0)(0.0)14,548%(9.0)

Underlying profit*171.4141.121%98.3

FY22 underlying profit reconciliation

Reconciliation of underlying profit to reported net profit after tax

*Underlyingprofitisanon-GAAPmeasureanddiffersfromNZIFRSprofitfortheperiod.UnderlyingprofitdoesnothaveastandardisedmeaningprescribedbyGAAPandthereforemaynotbe

comparabletosimilarfinancialinformationpresentedbyotherentities.TheDirectorshaveprovidedanunderlyingprofitmeasureinadditiontoIFRSprofittoassistreadersindeterminingtherealisedand

unrealisedcomponentsoffairvaluemovementofinvestmentproperty,impairmentandtaxexpenseintheGroup’sincomestatement.Themeasureisusedinternallyinconjunctionwithothermeasuresto

monitorperformanceandmakeinvestmentdecisionsandhasbeenauditedbyErnst&Young.UnderlyingprofitisameasurewhichtheGroupusesconsistentlyacrossreportingperiods.Underlyingprofit

isusedtodeterminethedividendpayouttoshareholders.

Appendix

64

Full Year Report 2022

Full Year Results
11 Year

CAGR*

FY22FY21FY20FY19FY18

FY11 NZX

listed

Operational

New sales of Occupation Rights16%537540404329339108

Resales of Occupation Rights13%470438381323301123

Total sales14%1,007978785652640231

New units delivered**17%651671413354506122

Retirement units in portfolio***13%5,5184,9304,4424,0863,7321,486

Care units in portfolio****12%1,1611,098972868868327

Financial (NZ$m)

Total revenue ($m)19%238.7205.3172.4153.9137.033.7

Net profit after tax ($m)46%269.1543.7230.8175.3214.54.3

Underlying profit***** ($m)32%171.4141.198.3106.298.68.1

Net operating cash flow ($m)21%369.2383.4266.8237.9217.843.7

Total assets ($m)23%5,8404,9243,8933,3382,766616.9

Total equity ($m)23%2,1931,9251,3551,132978.8233.4

Interest bearing loans and borrowings ($m)28%1,060747.0687.1597.1452.869.1

Cash and cash equivalents ($m)-25.38.415.821.57.59.0

Gearing ratio (Net D/ Net D+E)-32.4%27.8%32.6%33.3%31.2%20.5%

EPS (cents) (IFRS profit)42%116.7238.2102.378.697.12.4

NTA (cents)22%943.9835.9594.1502.0438.4109.3

Development margin (%)-30%23%20%28%33%6%

Historical trends

Underlying profit 11 year CAGR of 32% since listing

*Compoundannualgrowthrate

**Newunitsdeliveredincludesallretirementunitsandcareunits

***Retirementunitsincludevillas,apartmentsandservicedapartments

****Careunitsincludememorycareapartments,caresuitesandcarebeds

*****UnderlyingprofitdiffersfromNZIFRSreportedprofitaftertax.ThemeasurehasbeenauditedbyErnst&Young.Refertoslide64forareconciliationbetweenthetwomeasures,andnote2ofthe

financialstatementsfordetailonthecomponentsofunderlyingprofit

Appendix

65

Full Year Report 2022

Fair value movement of
investment property

Value of

investment

property*

Fair value

gain/(loss)

Key valuation assumptions

VillageLocationNZ$mNZ$m

Discount

rate

Growth rate

Yr 1

Growth rate

Yr 2

Growth rate

Yr 3

Growth rate

Yr 4

Growth rate

Yr 5+

Summerset by the ParkManukau167.0(2.9)13.50%0.00%0.00%2.00%2.50%3.50%

Summerset by the LakeTaupō89.14.315.00%0.75%1.50%2.50%3.00%3.50%

Summerset in the BayNapier95.82.213.75%0.50%1.25%2.50%3.00%3.50%

Summerset in the OrchardHastings105.43.314.75%0.50%1.25%2.50%3.00%3.50%

Summerset in the VinesHavelock North87.22.214.50%0.50%1.25%2.50%3.00%3.50%

Summerset in the River CityWanganui43.82.015.13%0.25%1.00%2.25%2.75%3.50%

Summerset on SummerhillPalmerston North62.91.314.50%0.25%1.25%2.50%3.00%3.50%

Summerset by the RangesLevin40.42.214.88%0.25%1.25%2.50%3.00%3.50%

Summerset on the CoastParaparaumu82.03.414.25%0.25%1.25%2.50%2.75%3.50%

Summerset at AoteaAotea129.62.414.00%0.25%0.75%2.00%3.00%3.50%

Summerset in the SunNelson186.63.713.50%0.50%1.50%2.50%3.00%3.50%

Summerset at BishopscourtDunedin64.21.814.25%0.75%1.50%2.50%3.00%3.50%

Summerset down the LaneHamilton156.6(2.9)14.00%0.00%0.00%2.00%2.50%3.50%

Summerset Mountain ViewNew Plymouth90.81.314.50%0.25%1.25%2.50%2.75%3.50%

Summerset FallsWarkworth226.69.714.00%0.00%0.00%2.00%2.50%3.50%

Summerset at Heritage ParkEllerslie366.8(6.3)14.50%0.00%0.00%2.00%2.50%3.50%

Summerset at KarakaKaraka210.50.613.75%0.00%0.00%2.00%2.50%3.50%

Summerset at WigramWigram139.95.913.75%0.50%1.50%2.50%3.00%3.50%

Summerset at the CourseTrentham208.60.714.00%0.00%0.00%2.00%2.50%3.50%

Summerset by the SeaKatikati135.14.914.50%0.50%1.25%2.50%3.00%3.50%

Total for completed villages2,688.939.8

Fair value movement

Fair value movement of investment property –key assumptions

Appendix

*Valueofnonlandcapitalworkinprogressnotrepresentedintheabovetable

66

Full Year Report 2022

Fair value movement of
investment property

Value of

investment

property*

Fair value

gain/(loss)

Key valuation assumptions

VillageLocationNZ$mNZ$m

Discount

rate

Growth rate

Yr 1

Growth rate

Yr 2

Growth rate

Yr 3

Growth rate

Yr 4

Growth rate

Yr 5+

Summerset at Monterey ParkHobsonville313.45.313.75%0.00%0.00%2.00%2.50%3.50%

Summerset RototunaRototuna194.613.714.50%0.00%0.00%2.00%2.50%3.50%

Summerset on CavendishCasebrook208.223.714.50%0.00%0.00%2.00%3.00%3.50%

Summerset Richmond RangesRichmond175.727.815.00%0.00%0.00%2.00%2.50%3.50%

Summerset at AvonheadAvonhead190.641.214.50%0.00%0.00%2.00%3.00%3.50%

Summerset on the LandingKenepuru203.919.815.00%0.00%0.00%2.00%2.50%3.50%

Summerset PalmsTe Awa132.524.815.50%0.00%0.00%2.00%2.50%3.50%

Summerset by the DunesPāpāmoa Beach104.024.315.50%0.00%0.00%2.00%2.50%3.50%

Summerset Pohutukawa PlaceBell Block92.114.715.50%0.00%0.00%2.00%2.50%3.50%

Summerset Mount DenbyWhangārei67.719.816.00%0.00%0.00%2.00%2.50%3.50%

Summerset PrebbletonPrebbleton40.38.816.50%0.00%0.00%2.00%3.00%3.50%

Summerset BoulcottLower Hutt16.6(0.5)n/an/an/an/an/an/a

Summerset St JohnsSt Johns43.2(3.5)n/an/an/an/an/an/a

Summerset WaikanaeWaikanae15.6(0.6)n/an/an/an/an/an/a

Summerset CambridgeCambridge20.9(0.6)n/an/an/an/an/an/a

Total for villages in development1,819218.7

Total for proposed villages446.910.3

Total for all villages4,955268.8

Fair value movement

Fair value movement of investment property –key assumptions

Appendix

*Valueofnonlandcapitalworkinprogressnotrepresentedintheabovetable

67

Full Year Report 2022

Value of care facilities
Total care beds

(non ORA)

Total care units

(ORA)

Value of

care facility

(incl. ORA)

Assumed

capitalisation rate

Assumed value

per bed**

VillageLocationNo.NZ$m%NZ$'000

Summerset by the ParkManukau54010.711.75%181.7

Summerset in the BayNapier4807.012.25%126.4

Summerset in the VinesHavelock North4503.213.00%74.4

Summerset in the River CityWanganui3702.514.75%63.1

Summerset on SummerhillPalmerston North4404.213.75%94.3

Summerset by the RangesLevin41109.213.25%106.6

Summerset on the CoastParaparaumu4404.013.50%89.8

Summerset in the SunNelson5909.812.25%118.0

Summerset at BishopscourtDunedin4206.312.50%133.1

Summerset down the LaneHamilton4907.411.75%126.1

Summerset Mountain ViewNew Plymouth5207.812.50%125.9

Summerset FallsWarkworth4106.512.25%131.3

Summerset at KarakaKaraka5009.812.00%164.6

Summerset at WigramWigram4908.611.75%132.6

Summerset at the CourseTrentham4405.212.75%97.0

Summerset by the SeaKatikati2704.013.25%115.4

Summerset at Heritage ParkEllerslie58011.112.00%162.8

Summerset at Monterey ParkHobsonville5209.811.50%163.2

Summerset RototunaRototuna362725.011.75%118.0

Summerset on CavendishCasebrook432021.611.75%136.4

Summerset Richmond RangesRichmond263726.111.75%104.8

Summerset at AvonheadAvonhead263726.811.75%108.8

Total for existing care facilities967131226.5

Total for new care facilities*---

Total for all villages967131226.5

Care centre valuation

Care centre valuation –key assumptions

Appendix

*Builtsubsequenttothelastcarecentrevaluationasat31December2021

**Valueforassumedbedsincludesthenon-ORAprofitsfromcarebedsandservicedandmemorycareapartmentsonly

68

Full Year Report 2022

0
247

337

593

656

755

879

959

1,022

1,196

1,258

1,384

1,599

1,679

1,813

1,973

2,297

2,601

3,035

3,576

4,084

4,590

4,944

5,357

6,028

247

90

256

63

99

124

80

63

174

62

126

215

80

122

160

324

304

434

541

508

506

354

413

671

651

247

337

593

656

755

879

959

1,022

1,196

1,258

1,384

1,599

1,679

1,813

1,973

2,297

2,601

3,035

3,576

4,084

4,590

4,944

5,357

6,028

6,679

-

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

19971998199920002001200220032004200520062007200820092010201120122013201420152016201720182019202020212022

Units

Existing unitsNew units delivered

Summerset growth

25 years of consistent delivery and growth

Summerset build rate

Appendix

New units delivered includes retirement units, memory care apartments, care suites and care beds

69

Full Year Report 2022

97%
96%

96%

96%

95%

-

20%

40%

60%

80%

100%

FY18FY19FY20FY21FY22

96%

96%

96%

97%

93%

-

20%

40%

60%

80%

100%

FY18FY19FY20FY21FY22

Customer profile & occupancy

Occupancy, tenure and resident demographic statistics

Occupancy –retirement villagesOccupancy –established care centres

Average entry age of residents (years)Average tenure (years)

Appendix

70

Full Year Report 2022

6.5

5.8

6.1

4.6

5.4

4.6

2.7

2.4

2.4

0.7

-

2

4

6

8

FY20FY21FY22

VillasApartmentsServiced & memory care apartmentsCare Suites

78.7

79.2

79.8

78.8

79.1

79.9

85.4

85.7

85.1

87.5

84.0

60.0

65.0

70.0

75.0

80.0

85.0

90.0

FY20FY21FY22

VillasApartmentsServiced & memory care apartmentsCare Suites

Ngā mihi
For more information:

Will Wright

Chief Financial Officer

will.wright@summerset.co.nz

021 490 251

71

---

Results announcement
(for Equity Security issuer/Equity and Debt Security

issuer)




Results for announcement to the market

Name of issuer Summerset Group Holdings Limited

Reporting Period 12 months to 31 December 2022

Previous Reporting Period 12 months to 31 December 2021

Currency NZD

Amount (000s) Percentage change

Revenue from continuing

operations

$238,712 16.2%

Total Revenue $238,712 16.2%

Net profit/(loss) from

continuing operations after

tax

$269,072 -50.5%

Total net profit/(loss) after tax $269,072 -50.5%

Underlying profit* $171,420 21.5%

Final Dividend

Amount per Quoted Equity

Security

$0.116 per Ordinary Share

Imputed amount per Quoted

Equity Security

Not imputed

Record Date 10 March 2023

Dividend Payment Date 23 March 2023

Current period Prior comparable period

Net tangible assets per

Quoted Equity Security

$9.44 $8.36

A brief explanation of any of

the figures above necessary

to enable the figures to be

understood

See also other attached documents (annual report, media

release, results presentation and distribution notice).

* Underlying profit is a non-GAAP measure and differs from

NZ IFRS profit for the period. Underlying profit does not have

a standardised meaning prescribed by GAAP and therefore

may not be comparable to similar financial information

presented by other entities. The Directors have provided an

underlying profit measure in addition to IFRS profit to assist

readers in determining the realised and unrealised

components of fair value movement of investment property,

impairment and tax expense in the Group’s income statement.

The measure is used internally in conjunction with other

measures to monitor performance and make investment

decisions. Underlying profit is a measure which the Group

uses consistently across reporting periods. Underlying profit is

used to determine the dividend pay-out to shareholders.

Authority for this announcement
Name of person authorised

to make this announcement

Robyn Heyman

Contact person for this

announcement

Robyn Heyman

Contact phone number 027 506 5562

Contact email address robyn.heyman@summerset.co.nz

Date of release through MAP 24 February 2023


Audited financial statements accompany this announcement.

---

Distribution Notice



Please note: all cash amounts in this form should be provided to 8 decimal places

Section 1: Issuer information

Name of issuer Summerset Group Holdings Limited

Financial product name/description Ordinary Shares

NZX ticker code SUM

ISIN (If unknown, check on NZX

website)

NZSUME0001S0

Type of distribution

(Please mark with an X in the

relevant box/es)

Full Year X Quarterly

Half Year Special

DRP applies X

Record date 10/03/2023

Ex-Date (one business day before

the Record Date)

09/03/2023

Payment date (and allotment date for

DRP)

23/03/2023

Total monies associated with the

distribution

1


$26,925,559.70400000

Source of distribution (for example,

retained earnings)

Retained earnings

Currency NZD

Section 2: Distribution amounts per financial product

Gross distribution

2

$0.11600000

Total cash distribution

3

$0.11600000

Excluded amount (applicable to listed

PIEs)

$0.00000000

Supplementary distribution amount $0.00000000

Section 3: Imputation credits and Resident Withholding Tax

4


Is the distribution imputed No imputation

If fully or partially imputed, please

state imputation rate as % applied

N/A

Imputation tax credits per financial

product

N/A

Resident Withholding Tax per

financial product

$0.03828000


1

Continuous issuers should indicate that this is based on the number of units on issue at the date of the form

2

“Gross distribution” is the total cash distribution plus the amount of imputation credits, per financial product, before the deduction of

Resident Withholding Tax (RWT).

3

“Total cash distribution” is the cash distribution excluding imputation credits, per financial product, before the deduction of RWT.

This should include any excluded amounts, where applicable to listed PIEs.

4

The imputation credits plus the RWT amount is 33% of the gross distribution for the purposes of this form. If the distribution is fully

imputed the imputation credits will be 28% of the gross distribution with remaining 5% being RWT. This does not constitute advice

as to whether or not RWT needs to be withheld.

Section 4: Distribution re-investment plan (if applicable)
DRP % discount (if any)

2%

Start date and end date for

determining market price for DRP

13/03/2023 17/03/2023

Date strike price to be announced (if

not available at this time)

20/03/2023

Specify source of financial products

to be issued under DRP programme

(new issue or to be bought on

market)

New issue

DRP strike price per financial product

TBA

Last date to submit a participation

notice for this distribution in

accordance with DRP participation

terms

13/03/2023

Section 5: Authority for this announcement

Name of person authorised to make

this announcement

Robyn Heyman

Contact person for this

announcement

Robyn Heyman

Contact phone number +64 27 506 5562

Contact email address robyn.heyman@summerset.co.nz

Date of release through MAP 24/02/2023

Data sourced from publicly available filings. Our datasets may not be complete. Automated analysis can produce errors. If you believe any data on this page is incorrect, please contact us at hello@nzxplorer.co.nz. For informational purposes only. Not investment advice.