Clarke Inc. (CKI) 2024年年度報告「TSX」.pdf

《Clarke Inc. (CKI) 2024年年度報告「TSX」.pdf》由會員分享，可在線閱讀，更多相關《Clarke Inc. (CKI) 2024年年度報告「TSX」.pdf（48頁珍藏版）》請在三個皮匠報告上搜索。

1、 Halifax,Canada MD&A and Financial Statements 2024 Managements Discussion&Analysis Clarke Inc.December 31,2024 and 2023 2 MANAGEMENTS DISCUSSION&ANALYSIS Managements Discussion&Analysis(“MD&A”)presents managements view of the financial position and performance of Clarke Inc.(“Clarke”or the“Company”)

2、for the year ended December 31,2024,compared with the year ended December 31,2023.The following information is derived from the Companys consolidated financial statements which are prepared with accounting standards in accordance with International Financial Reporting Standards(“IFRS”or“IFRS Account

3、ing Standards”)as issued by the International Accounting Standards Board.This MD&A should be read in conjunction with the information disclosed in the consolidated financial statements and notes thereto for the year ended December 31,2024,and the Companys Annual Information Form(“AIF”),including the

4、 risk factors described therein,available on SEDAR+at www.sedarplus.ca.This MD&A provides an overall discussion and analysis of the Companys performance.The MD&A is prepared as at March 10,2025(unless otherwise stated).All dollar amounts are shown in millions of Canadian dollars except for per commo

5、n share amounts or unless otherwise indicated.OVERVIEW&STRATEGY Clarke was incorporated on December 9,1997,pursuant to the Canada Business Corporations Act and its head office is located at 168 Hobsons Lake Drive,Beechville,Nova Scotia.The Company is a real estate company with holdings across real e

6、state sectors primarily residential,furnished suites and hospitality.The Company operates primarily in Canada.The Company continually evaluates the acquisition,retention,and disposition of its holdings and changes in its asset mix and segment allocation should be expected.Our objective is to maximiz

7、e shareholder value.While not the perfect metric,we believe that Clarkes book value per share1,together with the cumulative dividends paid to shareholders,is an appropriate measure of our success in maximizing shareholder value over time.Our objective is to actively manage our residential and hospit

8、ality assets to generate strong earnings and deliver attractive returns to our shareholders.We focus on optimizing operations,enhancing asset value,and executing strategic initiatives to drive long-term profitability.At the same time,we remain committed to providing high-quality accommodations and s

9、ervice to our tenants and guests,ensuring a positive living and hospitality experience that supports both customer satisfaction and sustained financial performance.In doing this,we also look for new real estate opportunities that are either undervalued or are underperforming and may be in need of po

10、sitive change,or to evaluate any changing trends within our current portfolio of assets that would allow the Company to generate accretive returns through a combination of land development,new construction,renovations and conversions of existing assets.FULL YEAR REVIEW AND OUTLOOK1 During 2024,the C

11、ompanys book value per common share increased by$3.32,or 20.1%.The change can be attributed primarily to(i)fair value adjustments on investment properties of$34.0 million,or$2.44 per share,(ii)revaluation gains on certain hotels of$15.6 million,or$1.12 per share and(iii)hotel net operating income of

12、$22.9 million,or$1.64 per share,offset by(iv)depreciation of$10.6 million,or$0.76 per share and(v)interest and accretion of$7.5 million,or$0.54 per share.The Companys book value per common share at the end of the year was$19.85 while our common share price was$23.60.Real Estate and Financing The fir

13、st phase of our Talisman residential development on Carling Avenue in Ottawa,ON(the“Talisman”),which is two towers and 404 rental units,was substantially completed in August 2024.We welcomed our first residents in June 2024 and reached full occupancy in February 2025.The Companys former Travelodge O

14、ttawa West hotel was closed in November 2023 and was demolished in the first quarter of 2024 to make way for the Talismans second phase,which will be three towers and 612 rental units.Construction on this phase commenced in 2024 and we expect the first of three buildings to be operational by mid-202

15、5,with the remaining two buildings completed and operational in 2026.In March 2024,the Company sold the shares of a wholly owned subsidiary,Holloway Lodging US Inc.(“HLUS”),to an entity owned by the Companys Chairman and his immediate family member for$3.1 million(US$2.3 million),net of agreed upon

16、post-closing adjustments.The transaction was non-cash whereby the consideration before post-closing adjustments was the 1 This MD&A refers to book value per share”and“net operating income”,or“NOI”.These are non-IFRS measures and ratios.Refer to the“Cautionary Statement Regarding Use of Non-IFRS Acco

17、unting Measures and Ratios”section of this MD&A for more information.3 partial settlement of an unsecured credit facility due to the acquiring entity from the parent company.HLUS included vacant investment property located in Houston,TX.As a result of certain post-closing adjustments made during the

18、 year,the Company recorded a loss of$0.4 million on the disposition of HLUS.The Company may be required to record additional adjustments to this transaction in future periods due to the ultimate settlement of other post-closing adjustments.The Company has$184.6 million of debt and has access to two

19、secured,revolving credit facilities.The Companys maximum combined borrowing base under these revolving credit facilities is$85.0 million.As of December 31,2024,$26.4 million was drawn and$58.6 million was undrawn and available.Hotel Operations Hotel revenue declined due to the winding down and ultim

20、ate closure of our former Travelodge Ottawa West hotel as well as the conversion of one hotel to a residential asset.Despite having two fewer hotel assets in our portfolio,income before income taxes in our hospitality segment increased from$10.9 million in 2023 to$12.1 million in 2024.We completed t

21、he partial conversion of one hotel into a mixed-use asset,which included the renovation and conversion of certain hotel rooms into 136 residential units.This was our second hospitality-to-residential conversion,following our successful conversion of an 82-room hotel to residential in 2023.We continu

22、e to explore more furnished unit offerings and potential residential conversions to assess if these opportunities will be accretive to the Company.BOOK VALUE PER SHARE The Companys book value per share at December 31,2024 was$19.85,an increase of$3.32 since December 31,2023.The following graph illus

23、trates Clarkes book value per share,share price and cumulative dividends paid over the past ten years.12.21 11.61 10.71 12.21 15.06 11.20 14.48 15.28 16.53 19.85 0.40 2.60 4.60 4.60 4.60 8.18 8.18 8.18 8.18 8.18 9.86 9.36 10.45 12.50 12.44 6.68 10.32 12.48 14.28 23.60$0.00$5.00$10.00$15.00$20.00$25.

24、002015201620172018201920202021202220232024Book Value per ShareCumulative DividendClarke Share Price4 RESULTS OF OPERATIONS Highlights of the consolidated financial statements for the last three completed fiscal years are as follows:Year ended December 31,2024$Year ended December 31,2023$Year ended D

25、ecember 31,2022$Hotel and rental revenue 66.5 65.2 54.7 Provision of services revenue 8.9 8.2 9.7 Investment and other income*39.7 4.0 2.8 Net income 37.8 3.4 3.2 Other comprehensive income 8.6 13.7 6.9 Comprehensive income 46.4 17.1 10.1 Basic and diluted earnings per share(“EPS”)2.71 0.24 0.23 Tot

26、al assets 516.4 395.1 416.1 Total liabilities 239.4 164.4 201.2 Long-term financial liabilities 74.5 120.6 62.7 Book value per share 19.85 16.53 15.28 *Investment and other income includes unrealized and realized gains and losses on assets and liabilities,fair value changes of property and equipment

27、 and investment properties presented in the statement of earnings,interest income,pension recovery and foreign exchange gains/losses.The Companys net income was$37.8 million compared to$3.4 million in 2023 and$3.2 million in 2022.The increased earnings year-over-year were primarily a result of$37.9

28、million of fair value adjustment gains recorded within earnings.The$37.9 million was the aggregate of a$34.0 million fair value gain on the Companys investment properties,and$3.9 million of revaluation gains on certain hotel properties.The Company also had$11.7 million of additional revaluation gain

29、s on certain hotel properties,which were recorded within other comprehensive income(“OCI”).Additionally,the results of 2023 and 2022 included operating losses from the Companys three vacant office buildings in Houston,TX,and a former joint venture located at 1111 Atwater Avenue in Montreal,QC(“1111

30、Atwater”).Each of those assets had been disposed of by March 2024.Comprehensive income for the year ended December 2024 was$46.4 million compared to$17.1 million in 2023 and$10.1 million in 2022.Comprehensive income in the year ended December 31,2024,exceeded 2023 due primarily to increased earnings

31、 and larger revaluation gains recorded in earnings and OCI in 2024 compared to those recorded in 2023.Comprehensive income in 2022 was fueled by revaluation gains on the Companys hotels,offset by losses on its defined benefit pension plans.SEGMENT REPORTING The table below summarizes the Companys as

32、sets by segment.The Other category is not a segment and is disclosed for reconciliation purposes.It consists of the Companys treasury and executive functions,pension plans and unsecured revolving credit facility.December 31,2024 December 31,2023 Segment$%$%Investment 250.3 48.5 148.8 37.7 Hospitalit

33、y 230.4 44.6 211.5 53.5 Other 35.7 6.9 34.8 8.8 Total 516.4 100.0 395.1 100.0 Investment segment The investment segment is comprised of the Companys ferry business and investment properties.Development of the Talisman continues to progress and is the largest driver of the segments$80.0 million of ca

34、pital expenditures in 2024.The improved results in the investment segment are due to several factors.One of the Companys hotels was converted to a residential property at the end of 2023 and is now presented in this segment,whereas the results of 2023 are presented in the hospitality segment.During

35、the prior year,the Company recorded a$7.8 million fair value adjustment loss on three vacant office buildings in Houston,TX.This adjustment and these assets operating losses were not repeated after their respective dispositions.Also in 2023,1111 Atwater was incurring losses for lease-up and marketin

36、g activities.Lastly,the first phase of the Talisman had been under construction and non-operating in 2023 but began operations in the second quarter of 2024.5 The Company owns a passenger/car ferry that has been operating on the St.Lawrence River under contract with the Government of Qubec since 197

37、3.The ferry does not operate during the first quarter of the year and completes its annual maintenance and repairs during this off-season period.The ferrys 2024 season ran from March 28,2024,until January 2,2025 and will commence its 2025 season on April 17,2025.Results for the year ended December 3

38、1,2024,compared to the year ended December 31,2023 are as follows:Year ended December 31,2024$Year ended December 31,2023$Rental revenue and provision of services 12.7 8.4 Investment and other income 34.5 0.3 Total revenue and other income 47.2 8.7 Less:Operating expenses,property taxes and insuranc

39、e 8.0 9.8 Depreciation and amortization 0.1 Interest 1.8 Income(loss)before income taxes 37.4 (1.2)Hospitality segment The Hospitality segment consists of the Companys ownership and operation of hotels across Canada.Results for the year ended December 31,2024,compared to the year ended December 31,2

40、023 are as follows:Year ended December 31,2024$Year ended December 31,2023$Hotel revenue 61.6 64.2 Investment and other income 3.9 4.3 Total revenue and other income 65.5 68.5 Less:Operating expenses,property taxes and insurance 39.7 42.5 Depreciation and amortization 10.5 10.0 Interest and accretio

41、n 3.2 5.0 Income before income taxes 12.1 10.9 Investment and other income for the hospitality segment includes revaluation gains of$3.9 million and$4.3 million,recorded on certain hotels in the years ended December 31,2024 and 2023,respectively.The Company also recorded$11.7 million of additional r

42、evaluation gains on certain hotel properties within OCI in 2024(2023$11.8 million).Hotel revenue was$61.6 million for the year ended December 31,2024,compared to$64.2 million in 2023.Hotel operations produced strong results and achieved net operating income of$22.9 million during the year,compared t

43、o$22.5 million in 2023.We are pleased to deliver increased NOI compared to the previous year despite the conversion of one hotel to a residential investment property and the closure and demolition of another property to make way for the second phase of the Talisman development.OUTSTANDING SHARE DATA

44、 At March 10,2025,the Company had:An unlimited number of common shares authorized and 13,936,257 common shares outstanding;and An unlimited number of First and Second Preferred Shares authorized and none outstanding.6 REPURCHASE OF COMMON SHARES The Company periodically files normal course issuer bi

45、ds to purchase its securities.The Board of Directors and senior management are of the opinion that,from time to time,the purchase of common shares at the prevailing market price may be a worthwhile use of funds and in the best interest of the Company and its shareholders.A summary of the repurchases

46、 under these normal course issuer bids outstanding within fiscal 2024 and 2023 are as follows:Bid Date Expiry Maximum#Repurchased#June 29,2022 June 28,2023 711,543 237,025 July 4,2023 July 3,2024 699,232 39,400 July 4,2024 July 3,2025 697,592 15,100*Including repurchases up to and including the date

47、 of this document.LIQUIDITY AND CAPITAL RESOURCES The Company maintains two secured credit facilities with Canadian chartered banks.The borrowing capacity of the first credit facility is determined by a borrowing base calculation,subject to a maximum of$55.0 million.This credit facility bears intere

48、st at the lenders prime rate plus 1.50%or based on a spread to the Canadian Overnight Repo Rate Average(CORRA).At December 31,2024,the Company had drawn$9.4 million on this facility.This facility is secured by six hotel properties,and the Companys ferry business.The Companys second credit facility h

49、as a maximum borrowing capacity of$30.0 million and bears interest at the lenders prime rate plus 1.00%.At December 31,2024,the Company had drawn$17.0 million on this facility.This facility and a corresponding term loan are secured by five hotel properties.This facility matures in November 2027.The

50、interest rate of both facilities was renegotiated subsequent to December 31,2024,and both facilities now bear interest at prime plus 0.50%.Both facilities are subject to an annual review.Any decline in the fair value or profitability of the pledged assets may limit the Companys access to the full am

51、ount of these credit facilities.The Company has an$85.0 million construction loan for the first phase of the Talisman.As at December 31,2024,this loan was fully drawn,bears interest at the lenders prime rate and has a three-year term.The Company is currently evaluating several refinancing options as

52、 this credit facility matures in October 2025.In the year ended December 31,2023,the Company redeemed its outstanding convertible debentures(the“Debentures”).The redemption was financed using a$35.0 million credit facility with an entity owned by the Companys Chairman and his immediate family member

53、.This facility has a maximum borrowing capacity of$35.0 million,bears interest at 6.00%and has interest-only payments until January 1,2028.After January 1,2028,the facility will continue as a revolving line of credit due on demand.As at December 31,2024,the Company had drawn$30.0 million on this fac

54、ility.The Company monitors and forecasts its cash balances and cash flows to meet its required obligations.The Company believes it has access to sufficient capital through cash on hand,operating cash flows and existing borrowing facilities to meet its obligations as they come due.Cash flow from oper

55、ating activities Cash provided by operating activities was$18.0 million for the year ended December 31,2024,compared to$8.2 million in 2023.In both 2024 and 2023,this was primarily the result of cash generated from hotel,rental and ferry operations offset in 2023 by additions on the Companys real es

56、tate inventory under development of 1111 Atwater.Cash flow from investing activities Cash used in investing activities was$81.0 million for the year ended December 31,2024,compared to$24.9 million in 2023.The primary use of cash during the year was the result of the continued capital expenditures fo

57、r the Talisman construction and capital improvements at the Companys hotels in the amount of$90.8 million.The use of cash in 2024 was offset by$9.7 million of principal repayments received on a loan receivable.In 2023,the use of cash was primarily due to progress on the Talisman development and capi

58、tal expenditures for the hotel portfolio of$49.3 million,partially offset by the proceeds on disposition of 1111 Atwater and two investment properties in Houston,TX in the amount of$23.3 million.Cash flow from financing activities Cash provided from financing activities was$62.9 million for the year

59、 ended December 31,2024,compared to$16.6 million in 2023.Cash provided in 2024 was primarily due to net proceeds of long-term debt of$43.5 million and net proceeds of short-term indebtedness of$22.7 million,partially offset by the repayment of long-term debt of$3.0 million.Cash provided in 2023 was

60、primarily the result of net proceeds of long-term debt of$88.9 million,offset by the repayment of long-term debt of$13.4 million,the redemption of the Debentures of$34.9 million,and the net repayment of short-term indebtedness of$22.3 million.7 Contractual obligations and capital resource requiremen

61、ts The table below summarizes the Companys maximum contractual obligations by due date:Contractual obligations Total$Less than 1 year$1 3 years$3-5 years$After 5 years$Short-term indebtedness 26.4 26.4 Long-term debt 158.5 90.7 37.2 30.6 Lease obligation 0.6 0.1 0.2 0.2 0.1 185.5 117.2 37.4 30.8 0.1

62、 Unrecorded commitments At December 31,2024,Clarke continued to be a party to the unrecorded commitments as discussed in note 14 to the consolidated financial statements for the year ended December 31,2024.FOURTH QUARTER A comparison of results for the three months ended December 31,2024,and 2023,is

63、 as follows:Three months ended December 31,2024$Three months ended December 31,2023$Revenue and other income Hotel and rental revenue 16.7 14.7 Provision of services 1.6 1.5 Investment and other income 30.2 8.9 48.5 25.1 Expenses Operating expenses 9.7 10.1 Cost of services provided 1.2 1.1 General

64、and administrative expenses 1.7 1.4 Property taxes and insurance 1.2 1.0 Depreciation and amortization 2.8 2.6 Interest and accretion 2.8 1.5 Income before income taxes 29.1 7.5 Provision for income taxes 7.6 Net income 21.5 7.5 Other comprehensive income(loss)(0.2)8.7 Comprehensive income 21.3 16.1

65、 Hotel and rental revenue increased by$2.0 million,from$14.7 million to$16.7 million year over year due to increased rental revenue from the opening of the first phase of the Talisman.The Company had net income of$21.5 million in the fourth quarter of 2024 compared to$7.5 million in 2023.The$29.9 mi

66、llion fair value adjustment gain on investment properties is the largest factor in the increase year-over-year,offset by incremental deferred taxes in the fourth quarter of 2024 compared to the same period in 2023.The Company had other comprehensive losses of$0.2 million in the fourth quarter of 202

67、4 compared to OCI of$8.7 million in 2023.The primary reasons for the decrease year-over-year are the higher revaluation gains on certain hotel properties as well as higher remeasurement gains on the pension asset in the fourth quarter of 2023 compared to 2024.For the three months ended December 31,2

68、024,Clarkes basic and diluted EPS was$1.54,compared to$0.54 for the same period in 2023.8 Cash provided by operating activities was$8.1 million for the fourth quarter of 2024,compared to$5.2 million in the same period in 2023.Cash flows in the fourth quarter of both 2024 and 2023 were driven mainly

69、by the hospitality and ferry operations and were supplemented in the fourth quarter of 2024 by cash flows from operations of the first phase of the Talisman,which was still under construction in 2023.In addition,cash flow from operations in 2023 was offset by capital expenditures of$0.9 million for

70、additions to the real estate inventory under development.Cash used in investment activities was$27.3 million in the fourth quarter of 2024,compared to$2.9 million provided in the same period in 2023.The primary uses of cash in the fourth quarter of 2024 were additions to property and equipment and i

71、nvestment properties for a total of$27.3 million.The primary sources of cash in the fourth quarter of 2023 were the proceeds on the Companys disposition of 1111 Atwater and its two investment properties in Houston,TX,offset by additions to investment properties of$13.3 million and capital expenditur

72、es on the hotels of$3.2 million.Cash provided by financing activities for the fourth quarter of 2024 was$18.7 million compared to$8.2 million used in the same period in 2023.The primary sources of cash in the fourth quarter of 2024 were proceeds of short-term indebtedness and long-term debt of$19.7

73、million,partially offset by the repayment of debt of$0.9 million.The primary use of cash in the fourth quarter of 2023 was related to repayment of short-term indebtedness of$26.4 million,partially offset by$18.8 million of proceeds from long-term debt.SUMMARY OF QUARTERLY RESULTS Key financial infor

74、mation for the current and preceding seven quarters is as follows:Three months ended Dec.2024$Sep.2024$Jun.2024$Mar.2024$Dec.2023$Sep.2023$Jun.2023$Mar.2023$Revenue and other income 48.5 33.4 17.2 15.9 25.1 19.2 17.8 15.4 Net income(loss)21.5 12.2 1.8 2.4 7.5 (1.9)(0.5)(1.7)Other comprehensive incom

75、e(loss)(0.2)11.5 (0.9)(1.9)8.7 2.7 (0.3)2.8 Comprehensive income(loss)21.3 23.6 0.9 0.5 16.1 0.8 (0.8)1.0 Basic and diluted EPS 1.54 0.87 0.13 0.17 0.54 (0.13)(0.03)(0.12)As demonstrated above,our results can fluctuate significantly from quarter to quarter.The Companys hotel and ferry businesses are

76、 seasonal in nature and their results tend to fluctuate throughout the year.Revenue is generally highest in the third quarter due to increased leisure travel during the summer months.While certain expenses fluctuate according to revenue and operating levels,other expenses such as property taxes,insu

77、rance and interest are generally fixed and are incurred evenly throughout the year.In addition,the accounting for the accrued pension benefit asset can cause significant volatility to OCI and comprehensive income due to changes in assumptions and the impact of the accounting requirements of the asse

78、t ceiling under IFRS.Further volatility in net income,OCI and comprehensive income can be caused by the timing of various fair value adjustments to the Companys property and equipment and investment properties.FINANCIAL INSTRUMENTS In the normal course of operations,the Company uses the following fi

79、nancial and other instruments:To generate investment returns,the Company may invest in equity,debt and other securities.These instruments may have interest rate,market,credit and foreign exchange risk associated with them.To manage foreign exchange,interest rate and general market risk,the Company m

80、ay enter into futures and forward exchange contracts.These instruments may have interest,market,credit and foreign exchange risk associated with them.Clarke may hedge its foreign currency exposure on U.S.dollar denominated investments.Given the Companys holdings at December 31,2024,foreign exchange

81、risk is considered insignificant.The Company does not currently have any futures or foreign exchange contracts in place.The Company has several financial instruments.Notes 1,3,4,9,10,11,12,and 21 to the audited consolidated financial statements for the year ended December 31,2024,and the Companys 20

82、24 Annual Information Form,provide further information on classifications in the financial statements,and risks,pertaining to the use of financial instruments by the Company.9 RELATED PARTY TRANSACTIONS The Company was party to the following related party transactions during the year ended December

83、31,2024:The Company holds a 6.00%,$35.0 million credit facility from a company owned by Clarkes Chairman and his immediate family member.As at December 31,2024,$30.0 million was drawn on this facility(2023$35.0 million),and interest of$1.9 million was incurred in 2024(2023$0.9 million).The Company w

84、as a party to rental and information technology agreements with companies owned by the Companys Chairman and his immediate family member.During 2024,the Company paid$0.3 million(2023$0.3 million)under these agreements.The Company provided administrative and asset management services to two pension p

85、lans it sponsors and charged$1.1 million(2023$0.9 million).The Company provided and received services with entities owned by the Companys Chairman and his immediate family member of$0.6 million(2023$0.3 million).The Company provided hotel management services in exchange for receiving legal,accountin

86、g,tax,construction,and pre-construction consulting services.During the year,the Company sold the shares of a wholly owned subsidiary,HLUS,to an entity owned by the Companys Chairman,Mr.George Armoyan and his immediate family member for$3.1 million(US$2.3 million),net of agreed upon post-closing adju

87、stments.The primary asset of HLUS was a vacant office building located at 222 Benmar Drive,in Houston,TX.The transaction constituted a related party transaction pursuant to Multilateral Instrument 61-101 Protection of Minority Security Holders in Special Transactions(MI 61-101).The Company was exemp

88、t from the requirements to obtain a formal valuation and minority shareholder approval in connection with the sale in reliance on the exemptions contained in sections 5.5(a)and 5.7(1)(a)of MI 61-101,respectively,as the fair market value of the transaction did not exceed 25%of the Companys market cap

89、italization.The transaction was reviewed and approved by the Board of Directors of the Company,excluding Mr.George Armoyan,who abstained from voting on the matter.The transaction was subject to certain post-closing adjustments and closed in March 2024.The Company recorded a fair value adjustment los

90、s on this investment property in the year ended December 31,2023.The Company may need to record additional adjustments in the statement of earnings in future periods due to the ultimate settlement of other post-closing adjustments.Key management consists of the directors and officers of the Company.

91、The compensation incurred is as follows:Year ended December 31,2024 Directors$Officers$Total$Salary and fees 0.1 0.4 0.5 Pension value 0.1 0.1 Total 0.2 0.4 0.6 DISCLOSURE CONTROLS AND INTERNAL CONTROLS OVER FINANCIAL REPORTING In accordance with Canadian Securities Administrators National Instrumen

92、t 52-109-Certification of Disclosure in Issuers Annual and Interim Filings,the Company has filed certificates signed by the President&Chief Executive Officer and the Chief Financial Officer that,among other things,report on the design and effectiveness of disclosure controls and procedures and the d

93、esign and effectiveness of internal controls over financial reporting.Management has designed disclosure controls and procedures to provide reasonable assurance that material information relating to the Company is made known to the President&Chief Executive Officer and the Chief Financial Officer,pa

94、rticularly during the period in which annual filings are being prepared.These two officers certified the effectiveness of the Companys disclosure controls and procedures as of December 31,2024,concluding that these controls and procedures were adequate and effective.Management has also designed inte

95、rnal controls over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with IFRS.The President&Chief Executive Officer and the Chief Financial Officer have supervised the

96、Companys management in the evaluation of the design and effectiveness of the Companys internal controls over financial reporting as of the end of the period covered by the annual filings and believe the design and effectiveness to be adequate to provide such reasonable assurance using the criteria s

97、et forth by the Committee of Sponsoring Organizations of the Treadway Commission(COSO)in Internal Control Integrated Framework(2013).10 There have been no changes in the Companys disclosure controls and procedures or internal controls over financial reporting during the year ended December 31,2024,t

98、hat have materially affected,or are reasonably likely to materially affect,the effectiveness of the internal controls over financial reporting.ENVIRONMENTAL MATTERS The Companys businesses are exposed to the following environmental risks in conducting regular operations:(i)contamination of owned or

99、leased property;and(ii)contamination of the environment relating to spills or leaks originating from the Companys ferry.The Companys businesses regularly review their operations and facilities to identify any potential environmental contamination or liability.Limited internal reviews,which may inclu

100、de third party environmental assessments,have been conducted at all the Companys wholly owned real estate.These limited reviews identified no material remediation issues or potential risks and there have been no material events arising subsequently that would indicate additional obligations.The Comp

101、any believes it and its businesses comply in all material respects with all relevant environmental laws and regulations.The Company is not aware of any material uninsured pending or proceeding actions against it or any of its businesses relating to environmental issues.MATERIAL ACCOUNTING POLICIES,J

102、UDGEMENTS AND ESTIMATES Please refer to notes 1 and 2 of our consolidated financial statements for the year ended December 31,2024,for a detailed discussion regarding our material accounting policies and application of significant accounting judgements,estimates and assumptions.Valuation of property

103、 and equipment Land and buildings and components are revalued on a sufficiently regular basis using third party offers,internal models or external appraisals,when available,so that the carrying amount of an asset does not differ materially from its fair value at each reporting date.The Company has e

104、stablished a methodology to evaluate when circumstances indicate that the carrying amount may differ materially from its fair value,which include:significant changes in operating performance,economic activity,regional development opportunities and changing competition in the markets in which each pr

105、operty operates.The Company performed a revaluation analysis of its hotels during the year using external appraisals,managements knowledge of various markets and capitalization rates obtained from independent third parties.The Company obtained external appraisals for four hotels during the year.The

106、analysis resulted in seven hotels with revaluation increases,one hotel with a revaluation decrease and seven hotels with no change in value.The eight hotel properties that required a change were revalued using an income capitalization model prepared internally.Significant assumptions used in the int

107、ernal income capitalization model included budgeted cash flow forecasts for 2025 and capitalization rates.The capitalization rates used ranged from 8.50%to 12.50%.If the capitalization rates were 0.25%higher/lower,the estimated fair value would result in a change of$3,000 to property and equipment.B

108、ased on the Companys methodology,the remaining seven hotels did not require a revaluation.In aggregate,a revaluation increase of$17.9 million was recorded on seven hotels and a revaluation decrease of$2.3 million was recorded on one hotel.Property and equipment increased by$15.6 million,with an incr

109、ease of$11.7 million included in other comprehensive income and a net increase of$3.9 million recorded in earnings.During the year ended December 31,2023,the Company recorded a revaluation increase of$19.8 million on six hotels and a revaluation decrease of$3.7 million on two hotels.Property and equ

110、ipment increased by$16.1 million,with a net increase of$11.8 million included in other comprehensive income and a net increase of$4.3 million recorded in earnings.Fair value of investment properties The Companys significant investment properties as at December 31,2024,consisted of a multi-building r

111、esidential rental complex,with a portion currently operational and the remainder under construction,and a standalone residential rental building.Changes to the fair value of the Companys investment properties may occur periodically,based on operating performance,economic activity,regional developmen

112、t opportunities and new competition in the markets in which they operate.11 The Company performed an analysis of the fair value of its investment properties during the year using external appraisals,managements knowledge of various markets and capitalization rates obtained from independent third par

113、ties.The Company obtained external appraisals for two investment properties during the year,which resulted in a fair value increase of$34.0 million.The gain is included in earnings within investment and other income.Significant assumptions used in the internal income capitalization model included bu

114、dgeted cash flow forecasts for 2025 and capitalization rates.The capitalization rates used ranged from 4.25%to 6.00%.If the capitalization rates were 0.25%higher/lower,the estimated fair value would result in a change of$1.0 million to investment properties.There were no fair value adjustments to th

115、e remaining investment properties.During the prior year,the Company sold two of its three investment properties located in Houston,TX.These investment properties were remeasured at their fair value less costs to sell,resulting in a fair value decrease of$4.3 million being recorded.During the prior y

116、ear,the Company also evaluated the fair value of the remaining Houston,TX investment property.Using managements professional judgement and expertise,the Company estimated the value of this remaining investment property and recorded a fair value decrease of$3.5 million.The aggregate of these fair val

117、ue decreases and the eventual realized loss on the Companys investment properties was$7.8 million and is included in investment and other income in the consolidated statements of earnings for the year ended December 31,2023.The company sold the remaining Houston,TX investment property during the cur

118、rent year.Pension benefits and asset ceiling The costs of defined benefit pension plans and the present value of the pension obligation are determined using actuarial valuations.An actuarial valuation involves making various assumptions which may differ from actual developments in the future.These i

119、nclude the determination of the discount rate,future salary increases,mortality rates and future pension increases.Due to the complexity of the valuation,the underlying assumptions and its long-term nature,a defined benefit obligation is highly sensitive to changes in these assumptions.All assumptio

120、ns are reviewed at each reporting date.In determining the appropriate discount rate,management considers the interest rates of corporate bonds in the respective currency with at least a AA rating,with extrapolated maturities corresponding to the expected duration of the defined benefit obligation.Th

121、e underlying bonds are further reviewed for quality,and those having excessive credit spreads are removed from the population of bonds on which the discount rate is based,on the basis that they do not represent high quality bonds.The mortality rate is based on publicly available mortality tables.Fut

122、ure salary increases and pension increases are based on expected future inflation rates.Management is also required to make certain assumptions regarding the quantification of the asset ceiling,which impacts the accrued pension benefit asset recorded on the consolidated statements of financial posit

123、ion.CAUTIONARY STATEMENT REGARDING USE OF NON-IFRS ACCOUNTING MEASURES AND RATIOS This MD&A makes reference to“book value per share”and“net operating income”.Book value per share and net operating income are not financial measures or ratios calculated and presented in accordance with IFRS and should

124、 not be considered in isolation or as a substitute for any financial measures or ratios of performance calculated and presented in accordance with IFRS.These non-IFRS financial measures and ratios are presented in this MD&A because management of Clarke believes that such measures and ratios enhance

125、the users understanding of our historical and current financial performance.Book value per share is measured by dividing shareholders equity of the Company at the date of the statement of financial position by the number of common shares outstanding at that date.Net operating income is defined as re

126、venue less expenses.Net operating income measures operating results before interest,depreciation,amortization and income taxes.The following table reconciles hotel net operating income to income before income taxes of the Companys hospitality segment as disclosed in the consolidated financial statem

127、ents for the year ended December 31,2024.Year ended December 31,2024$Year ended December 31,2023$Income before income taxes 12.1 10.9 Deduct:Investment and other income (3.9)(4.3)Add:Non-operating corporate expenses 1.0 0.9 Depreciation and amortization 10.5 10.0 Interest and accretion 3.2 5.0 Hotel

128、 net operating income 22.9 22.5 12 Clarkes method of determining these amounts may differ from other companies methods and,accordingly,these amounts may not be comparable to measures used by other companies.Due to rounding,numbers presented throughout this document may not sum precisely to the total

129、s provided.FORWARD-LOOKING STATEMENTS This MD&A may contain or refer to certain forward-looking statements relating,but not limited,to the Companys expectations,intentions,plans and beliefs with respect to the Company.Often,but not always,forward-looking statements can be identified by the use of wo

130、rds such as“plans”,“expects”,“does not expect”,“is expected”,“budgets”,“estimates”,“forecasts”,“intends”,“anticipates”or“does not anticipate”,“believes”,or equivalents or variations of such words and phrases,or state that certain actions,events or results,“may”,“could”,“would”,“should”,“might”or“wil

131、l”be taken,occur or be achieved.Forward-looking statements include,without limitation,those with respect to the future or expected performance of the Companys underlying assets,changes in the property holdings,changes to the Companys hedging practices,currency fluctuations and requirements for addit

132、ional capital.Forward-looking statements rely on certain underlying assumptions that,if not realized,can result in such forward-looking statements not being achieved.Forward-looking statements involve known and unknown risks,uncertainties and other factors that could cause the actual results of the

133、Company to be materially different from the historical results or from any future results expressed or implied by such forward-looking statements.Such risks and uncertainties include,among others,the Companys investment strategy,legal and regulatory risks,general market risk,potential lack of divers

134、ification in the Companys investments,interest rates,foreign currency fluctuations,the sale of Company assets,the expectation that the Companys redeployment of capital from its asset dispositions,renovations and repurposes will be accretive to the Companys shareholders,the anticipated timing for com

135、pletion of the second phase of the Talisman residential redevelopment,reliance on key executives and other factors.The real estate industry is subject to various risks that could impact on our financial performance and asset values.These risks include fluctuations in property values,changes in marke

136、t demand,interest rate volatility,and broader economic conditions such as inflation,employment levels,and consumer confidence.Tourism levels,economic activity and changing competition in our markets can have a significant impact on the underlying results of our assets.Competition from new developmen

137、ts and alternative accommodation options could affect occupancy rates and rental pricing.Regulatory and legislative changes,including zoning laws,rent control measures and environmental policies,may impose additional costs or restrictions on operations.Additionally,unforeseen capital expenditures,ri

138、sing maintenance costs,and disruptions in supply chains may impact profitability.Our ability to successfully acquire,develop,and manage real estate assets depends on effective risk mitigation strategies,financial flexibility,and market adaptability.With respect to the ferry operations,such risks and

139、 uncertainties include,among others,weather conditions,safety,claims and insurance,uninsured losses,changes in levels of business and commercial travel and tourism and other factors.Although the Company has attempted to identify important factors that could cause actions,events or results not to be

140、as estimated or intended,there can be no assurance that forward-looking statements will prove to be accurate as actual results,and future events could differ materially from those anticipated in such statements.Other than as required by applicable Canadian securities laws,the Company does not update

141、 or revise any such forward-looking statements to reflect events or circumstances after the date of this document or to reflect the occurrence of unanticipated events.Accordingly,readers should not place undue reliance on forward-looking statements.Consolidated Financial Statements Clarke Inc.Decemb

142、er 31,2024 and 2023 PricewaterhouseCoopers LLP Sun Life Centre,99 Bank Street,Suite 710,Ottawa,Ontario,Canada K1P 1E4 T.:+1 613 237 3702,F.:+1 613 237 3963,Fax to mail:ca_ottawa_main_“PwC”refers to PricewaterhouseCoopers LLP,an Ontario limited liability partnership.Independent auditors report To the

143、 Shareholders of Clarke Inc.Our opinion In our opinion,the accompanying consolidated financial statements present fairly,in all material respects,the financial position of Clarke Inc.and its subsidiaries(together,the Company)as at December 31,2024 and 2023,and its financial performance and its cash

144、flows for the years then ended in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board(IFRS Accounting Standards).What we have audited The Companys consolidated financial statements comprise:the consolidated statements of financial pos

145、ition as at December 31,2024 and 2023;the consolidated statements of earnings for the years then ended;the consolidated statements of comprehensive income for the years then ended;the consolidated statements of cash flows for the years then ended;the consolidated statements of shareholders equity fo

146、r the years then ended;and the notes to the consolidated financial statements,comprising material accounting policy information and other explanatory information.Basis for opinion We conducted our audit in accordance with Canadian generally accepted auditing standards.Our responsibilities under thos

147、e standards are further described in the Auditors responsibilities for the audit of the consolidated financial statements section of our report.We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.Independence We are independent of the

148、Company in accordance with the ethical requirements that are relevant to our audit of the consolidated financial statements in Canada.We have fulfilled our other ethical responsibilities in accordance with these requirements.Key audit matters Key audit matters are those matters that,in our professio

149、nal judgment,were of most significance in our audit of the consolidated financial statements for the year ended December 31,2024.These matters were addressed in the context of our audit of the consolidated financial statements as a whole,and in forming our opinion thereon,and we do not provide a sep

150、arate opinion on these matters.Key audit matter How our audit addressed the key audit matter Valuation of land and buildings and components Refer to note 1 Material accounting policies,note 2 Significant accounting judgments,estimates and assumptions and note 6 Property and equipment to the consolid

151、ated financialstatements.The Company measures its land and buildings and components(together,hotels)at fair value under the revaluation model,and as at December 31,2024,these assets were valued at$208.6 million.Hotels are carried at fair value as at the date of revaluation and subsequently depreciat

152、ed until the next revaluation.A significant portion of the fair values of hotels,that were revalued,was determined using income capitalization models.The significant assumptions used in the income capitalization models include the budgeted cash flow forecasts for 2025 and capitalization rates.We con

153、sidered this a key audit matter due to the significant judgments by management when determining the fair values of the hotels using the income capitalization models and a high degree of complexity in assessing audit evidence related to the significant assumptions used by management.In addition,the a

154、udit effort involved the use of professionals with specialized skill and knowledge in the field of real estate valuations.Our approach to addressing the matter included the following procedures,among others:Tested how management determined the fair values of a sample of hotels that were revalued usi

155、ng the income capitalization models,which included the following:Evaluated the reasonableness of the cash flow forecasts for 2025 by(i)comparing them to current and historical results of the hotels;(ii)comparing with external market and industry data;and(iii)considering whether these assumptions wer

156、e aligned with evidence obtained in other areas of the audit.Tested the underlying data used in the models.Professionals with specialized skill and knowledge in the field of real estate valuations assisted us in evaluating the appropriateness of the income capitalization models and in evaluating the

157、 reasonableness of the capitalization rates.Key audit matter How our audit addressed the key audit matter Valuation of investment properties Refer to note 1 Material accounting policies,note 2 Significant accounting judgments,estimates and assumptions and note 7 Investment properties to the consolid

158、ated financialstatements.The Company measures its investment properties at fair value and as at December 31,2024,these assets were valued at$249.1 million.The fair values of investment properties,in the amount of$183.2 million,were determined using income capitalization models.The significant assump

159、tions used in the income capitalization models include the budgeted cash flow forecasts for 2025 and capitalization rates.We considered this a key audit matter due to the significant judgments by management when determining the fair values of the investment properties using the income capitalization

160、 models and a high degree of complexity in assessing audit evidence related to the significant assumptions used by management.In addition,the audit effort involved the use of professionals with specialized skill and knowledge in the field of real estate valuations.Our approach to addressing the matt

161、er included the following procedures,among others:Tested how management determined the fair value of a sample of investment properties using the income capitalization models,which included the following:Evaluated the reasonableness of the cash flow forecasts for 2025 by(i)comparing to current and pa

162、st leasing activity of the investment properties;(ii)comparing with external market and industry data;and(iii)considering whether these assumptions were aligned with evidence obtained in other areas of the audit.Tested the underlying data used in the models.Professionals with specialized skill and k

163、nowledge in the field of real estate valuations assisted us in evaluating the appropriateness of the income capitalization models and in evaluating the reasonableness of the capitalization rates.Other information Management is responsible for the other information.The other information comprises the

164、 Managements Discussion and Analysis.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

165、information identified above and,in doing so,consider whether the other information is materially inconsistent with the consolidated financial statements or our knowledge obtained in the audit,or otherwise appears to be materially misstated.If,based on the work we have performed,we conclude that the

166、re is a material misstatement of this other information,we are required to report that fact.We have nothing to report in this regard.Responsibilities of management and those charged with governance for the consolidated financial statements Management is responsible for the preparation and fair prese

167、ntation of the consolidated financial statements in accordance with IFRS Accounting Standards,and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement,whether due to fraud or error.In p

168、reparing the consolidated financial statements,management is responsible for assessing the Companys ability to continue as a going concern,disclosing,as applicable,matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the Compa

169、ny or to cease operations,or has no realistic alternative but to do so.Those charged with governance are responsible for overseeing the Companys financial reporting process.Auditors responsibilities for the audit of the consolidated financial statements Our objectives are to obtain reasonable assura

170、nce about whether the consolidated financial statements as a whole are free from material misstatement,whether due to fraud or error,and to issue an auditors report that includes our opinion.Reasonable assurance is a high level of assurance,but is not a guarantee that an audit conducted in accordanc

171、e with Canadian generally accepted auditing standards will always detect a material misstatement when it exists.Misstatements can arise from fraud or error and are considered material if,individually or in the aggregate,they could reasonably be expected to influence the economic decisions of users t

172、aken on the basis of these consolidated financial statements.As part of an audit in accordance with Canadian generally accepted auditing standards,we exercise professional judgment and maintain professional skepticism throughout the audit.We also:Identify and assess the risks of material misstatemen

173、t of the consolidated financial statements,whether due to fraud or error,design and perform audit procedures responsive to those risks,and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion.The risk of not detecting a material misstatement resulting from frau

174、d is higher than for one resulting from error,as fraud may involve collusion,forgery,intentional omissions,misrepresentations,or the override of internal control.Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumst

175、ances,but not for the purpose of expressing an opinion on the effectiveness of the Companys internal control.Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.Conclude on the appropriateness of managemen

176、ts use of the going concern basis of accounting and,based on the audit evidence obtained,whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Companys ability to continue as a going concern.If we conclude that a material uncertainty exists,we a

177、re required to draw attention in our auditors report to the related disclosures in the consolidated financial statements or,if such disclosures are inadequate,to modify our opinion.Our conclusions are based on the audit evidence obtained up to the date of our auditors report.However,future events or

178、 conditions may cause the Company to cease to continue as a going concern.Evaluate the overall presentation,structure and content of the consolidated financial statements,including the disclosures,and whether the consolidated financial statements represent the underlying transactions and events in a

179、 manner that achieves fair presentation.Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities or business units within the Company as a basis for forming an opinion on the consolidated financial statements.We are responsi

180、ble for the direction,supervision and review of the audit work performed for purposes of the group audit.We remain solely responsible for our audit opinion.We communicate with those charged with governance regarding,among other matters,the planned scope and timing of the audit and significant audit

181、findings,including any significant deficiencies in internal control that we identify during our audit.We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence,and to communicate with them all relationships and othe

182、r matters that may reasonably be thought to bear on our independence,and where applicable,related safeguards.From the matters communicated with those charged with governance,we determine those matters that were of most significance in the audit of the consolidated financial statements of the current

183、 period and are therefore the key audit matters.We describe these matters in our auditors report unless law or regulation precludes public disclosure about the matter or when,in extremely rare circumstances,we determine that a matter should not be communicated in our report because the adverse conse

184、quences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.The engagement partner on the audit resulting in this independent auditors report is Krista Ryan.Chartered Professional Accountants,Licensed Public Accountants Ottawa,Ontario March 10,2025

185、/s/PricewaterhouseCoopers LLP 2 Clarke Inc.CONSOLIDATED STATEMENTS OF FINANCIAL POSITION(in thousands of Canadian dollars)See accompanying notes to the consolidated financial statements On behalf of the Board:/s/George Armoyan /s/Blair Cook Director Director As at December 31,2024$2023$ASSETS Curren

186、t Cash 809 929 Receivables(note 3)6,402 3,957 Other assets(note 4)1,054 10,567 Income taxes receivable 183 Total current assets 8,265 15,636 Accrued pension benefit asset(note 5)34,325 33,752 Property and equipment(notes 2 and 6)224,130 206,926 Investment properties(notes 2 and 7)249,133 138,486 Def

187、erred income tax assets(note 8)113 130 Other assets(note 4)412 200 Total assets 516,378 395,130 LIABILITIES AND SHAREHOLDERS EQUITY Current Short-term indebtedness(note 9)26,414 3,763 Accounts payable and other liabilities(note 10)24,808 26,273 Income taxes payable 98 Current portion of long-term de

188、bt(note 12)90,637 1,845 Total current liabilities 141,957 31,881 Long-term debt(note 12)67,590 120,176 Construction accounts payable(note 10)6,268 Lease obligations 593 392 Deferred income tax liabilities(note 8)23,028 11,992 Total liabilities 239,436 164,441 Commitments(note 14)Shareholders equity

189、Share capital(note 15)82,528 82,574 Contributed surplus 7,302 7,302 Retained earnings 81,965 44,221 Accumulated other comprehensive income 105,147 96,592 Total shareholders equity 276,942 230,689 Total liabilities and shareholders equity 516,378 395,130 3 Clarke Inc.CONSOLIDATED STATEMENTS OF EARNIN

190、GS(in thousands of Canadian dollars,except per share amounts)See accompanying notes to the consolidated financial statements Years ended December 31,2024$2023$Revenue and other income Hotel and rental revenue 66,486 65,242 Provision of services 8,883 8,249 Investment and other income(note 16)39,699

191、3,989 115,068 77,480 Expenses(note 17)Operating expenses 37,236 42,657 Cost of services provided 5,132 4,266 General and administrative expenses 4,062 3,827 Property taxes and insurance 4,218 4,251 Depreciation and amortization 10,563 10,179 Interest and accretion(note 18)7,531 7,187 68,742 72,367 I

192、ncome before income taxes 46,326 5,113 Provision for income taxes(note 8)8,503 1,689 Net income 37,823 3,424 Basic and diluted earnings per share(note 15)2.71 0.24 4 Clarke Inc.CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME(in thousands of Canadian dollars)See accompanying notes to the consolidated

193、 financial statements Years ended December 31,2024$2023$Net income 37,823 3,424 Other comprehensive income Items that will not be reclassified to profit or loss Remeasurement gains(losses)and effect of changes to asset ceiling on defined benefit pension plans,net of income tax(notes 5 and 8)(408)4,6

194、28 Revaluation gains on property and equipment,net of income tax(notes 2,6 and 8)8,958 9,025 Items that have been reclassified subsequently to profit or loss Unrealized gains on translation of net investment in foreign operations,net of income tax(notes 7 and 8)94 40 Reclassification of realized tra

195、nslation gains on disposal of net investment in foreign operations (89)Other comprehensive income 8,555 13,693 Comprehensive income 46,378 17,117 5 Clarke Inc.CONSOLIDATED STATEMENTS OF CASH FLOWS(in thousands of Canadian dollars)Years ended December 31,2024$2023$OPERATING ACTIVITIES Net income 37,8

196、23 3,424.Adjustments for items not involving cash(note 19)(19,768)9,659.18,055 13,083.Net change in non-cash working capital balances(note 19)(50)(2)Additions to real estate inventory under development(note 22)(4,924)Net cash provided by operating activities 18,005 8,157.INVESTING ACTIVITIES Additio

197、ns to property and equipment(note 6)(13,681)(9,263)Additions to investment properties(note 7)(77,087)(40,040)Collection of loan receivable(note 4)9,733 .Net proceeds on disposition of investment properties(note 7)7,457.Distribution of pension plan surplus,net of income tax(note 5)1,049.Disposal of j

198、oint operation interest,net of cash(note 22)15,863.Net cash used in investing activities(81,035)(24,934)FINANCING ACTIVITIES Repurchase of shares for cancellation(note 15)(125)(1,482)Net proceeds(repayment)of short-term indebtedness(note 9)22,651 (22,323)Proceeds of long-term debt,net of financing f

199、ees(note 12)43,519 88,896.Repayment of long-term debt(note 12)(3,013)(13,404)Principal payments of lease obligations(122)(155)Redemption of convertible debentures(note 11)(34,916)Net cash provided by financing activities 62,910 16,616.Net change in cash during the year(120)(161)Cash,beginning of yea

200、r 929 1,090.Cash,end of year 809 929.See accompanying notes to the consolidated financial statements 6 Clarke Inc.CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY(in thousands of Canadian dollars)Years ended December 31,2024$2023$Share capital Balance at beginning of year 82,574 83,190.Common shares r

201、epurchased for cancellation(note 15)(46)(700)Common shares issued on debenture conversion(note 15)84.Balance at end of year 82,528 82,574.Contributed surplus Balance at beginning and end of year 7,302 7,302.Retained earnings Balance at beginning of year 44,221 41,579.Net income 37,823 3,424.Purchase

202、 price in excess of the book value of common shares repurchased for cancellation(note 15)(79)(782)Balance at end of year 81,965 44,221.Accumulated other comprehensive income Balance at beginning of year 96,592 82,899.Other comprehensive income 8,555 13,693.Balance at end of year 105,147 96,592.Total

203、 shareholders equity 276,942 230,689.See accompanying notes to the consolidated financial statements Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)7 1.MATERIAL ACCOUNTING POLICIES Nature of operations Clarke

204、 Inc.(the“Company”)was incorporated on December 9,1997 pursuant to the Canada Business Corporations Act.The head office of the Company is located at 168 Hobsons Lake Drive,Beechville,Nova Scotia.The Company is a real estate company with holdings across real estate sectors primarily residential,furni

205、shed suites and hospitality.The Company has operated exclusively in Canada since the disposal of its remaining operations located in the United States of America in March 2024(note 7).The Company continually evaluates the acquisition,retention and disposition of its holdings and changes in its asset

206、 mix and segment allocation should be expected.These consolidated financial statements were approved by the Board of Directors on March 10,2025.Basis of presentation and statement of compliance The Company prepares its consolidated financial statements in accordance with generally accepted accountin

207、g principles in Canada as set out in the CPA Canada Handbook Accounting,which incorporates International Financial Reporting Standards as issued by the International Accounting Standards Board(“IFRS Accounting Standards”).These consolidated financial statements were prepared under the historical cos

208、t convention,except for certain financial assets and liabilities,certain classes of property and equipment,and investment properties that are measured at fair value,and defined benefit pension plans where plan assets are measured at fair value.Amendments to IAS 1 Presentation of Financial Statements

209、 In October 2022,the International Accounting Standards Board published amendments to the Classification of Liabilities as Current or Non-current in IAS 1 Presentation of Financial Statements.The amendments aim to improve the information companies provide when the right to defer settlement of a liab

210、ility for at least twelve months is subject to the entity complying with covenants after the reporting date.The amendments specify that covenants to be complied with after the reporting date do not affect the classification of debt as current or non-current at the reporting date.The amendments requi

211、re an entity to disclose information about these covenants in the notes to the financial statements.The amendments are effective for annual periods beginning on or after January 1,2024.The Company adopted this amendment with no impact to the Companys consolidated statements of financial position.Pri

212、nciples of consolidation The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries.The Companys significant subsidiary is Holloway Lodging Corporation(“Holloway”).All intercompany transactions have been eliminated on consolidation.All subsidiaries ha

213、ve the same reporting year-end as the Company,and all follow the same accounting policies.The consolidated financial statements also included the Companys share of the revenues and expenses of its 1111 Atwater Avenue development joint operation in Montreal,QC(“1111 Atwater”)for the period of ownersh

214、ip until its disposition during the year ended December 31,2023(note 22).Revenue recognition Hotel and rental revenue Hotel revenue is generated from room occupancy,food and beverage services,rental and ancillary services,and is presented net of the cost of hotel brand loyalty programs.Rental revenu

215、e is generated from leasing space for both residential and commercial purposes.The Company recognizes revenue when the services are provided to the customer and payment of the transaction price is due,as there are no further performance obligations to be satisfied at that point.Clarke Inc.NOTES TO C

216、ONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)8 1.MATERIAL ACCOUNTING POLICIES(CONTD)Revenues from the Companys residential investment properties include rents,parking,storage,and other miscellaneous revenue paid by tenants unde

217、r the terms of their leases.The Company recognizes residential rental revenue on a straight-line basis over the term of the lease in accordance with IFRS 16 Leases.The Company has retained substantially all of the risks and benefits of ownership of its investment properties and therefore accounts fo

218、r its leases with tenants as operating leases,with rentals payable monthly.The Company commences revenue recognition on leases,for both residential and commercial tenants,when the tenant takes control over the leased property.Control is considered to be provided on either the lease commencement date

219、,or upon substantial completion of any required tenant improvements completed by the Company.Rental income from operating leases where the Company is a lessor is recognized in income on a straight-line basis over the lease term.All residential tenants are currently under short-term lease agreements.

220、Provision of services The Company generates revenue from investment management services to pension plans sponsored by the Company.Revenue is recognized as the services are rendered to the pension plans and payment of the transaction price is due.The total transaction price includes variable consider

221、ation based on returns achieved on the assets of the pension plans on an annual basis.Revenue from the Companys ferry business is recognized upon provision of those services and customer acceptance of those services,as there are no further performance obligations to be satisfied at that point.Invest

222、ment and other income Interest income is recorded using the effective interest rate(“EIR”)for all financial instruments measured at amortized cost.Property and equipment Depreciation of property and equipment is provided on a straight-line basis from the date assets are ready to be put into service

223、at rates which will amortize the carrying cost or revalued amounts,net of residual values,over their estimated useful lives.Estimated useful lives and residual values are reviewed at least annually.The estimated useful lives of property and equipment are as follows:Property and equipment class Usefu

224、l life Buildings and components 15 60 years Furniture,fixtures,and equipment 2 10 years Ferry and vessel dry dock costs 3 5 years Right-of-use assets Term of the lease Land is not amortized.Renovations in progress are amortized once they are put into use.Property and equipment are stated at cost,net

225、 of accumulated depreciation and/or accumulated impairment losses,with the exception of land and buildings and components,which are recognized at fair value using the revaluation model.When significant parts of property and equipment are required to be replaced at intervals,the Company recognizes su

226、ch parts as individual assets with specific useful lives and depreciation,respectively.All other repair and maintenance costs are expensed as incurred.Under the revaluation model,increases in fair value are recorded in other comprehensive income except to the extent that they reverse a revaluation d

227、ecrease previously recorded in the consolidated statement of earnings,in which case the reversal is recorded in the consolidated statement of earnings.Decreases in fair value are charged against other comprehensive income and the revaluation surplus to the extent of any credit balance existing in th

228、e revaluation surplus in respect of that asset,and thereafter are recorded in the consolidated statement of earnings.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)9 1.MATERIAL ACCOUNTING POLICIES(CONTD)Land

229、and buildings and components are carried at fair value at the date of revaluation and subsequently depreciated until the next revaluation.The Company applies the net method for adjustment upon revaluation.The net method eliminates accumulated depreciation against the carrying amount of the asset and

230、 then revalues the net carrying amount.Investment properties Investment properties are held either to earn rental income,for capital appreciation(including future redevelopment)or both,but not for sale in the ordinary course of business.Investment properties are initially measured at cost,including

231、transaction costs,and subsequently measured at fair value at each reporting date.The difference between the fair value at the reporting date and the carrying value is recognized in earnings.Under the fair value model,investment properties are not depreciated.Investment properties under construction

232、are carried at fair value,to the extent that fair value can be determined reliably.In assessing whether fair value can be determined reliably,management considers factors such as the stage of completion of the construction,the level of reliability of cash flows after completion,the level of pre-leas

233、ing completed and other factors.To the extent that fair value cannot be determined reliably,the Company uses cost as the best estimate of fair value until the earlier of either construction completion or fair value becoming reliably measurable.Investment properties under construction include costs t

234、hat are directly attributable to the asset,including borrowing costs.These costs are capitalized when the activities necessary to prepare an asset for development begin and continue until the date that construction is substantially completed.Taxes Current income tax Current income tax assets and lia

235、bilities are measured at the amount expected to be recovered from or paid to the taxation authorities.The tax rates and tax laws used to compute these amounts are those that are enacted or substantively enacted,at the reporting date in the jurisdictions where the Company operates and generates taxab

236、le income.Current income tax relating to items recognized directly in shareholders equity is recognized in shareholders equity and not within earnings.Management periodically evaluates positions taken in the tax returns with respect to situations in which applicable tax regulations are subject to in

237、terpretation and establishes provisions where appropriate.Deferred income tax Deferred income tax is provided using the liability method on temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.Deferred

238、 income tax liabilities are recognized for all taxable temporary differences,except in respect of taxable temporary differences associated with investments in subsidiaries where the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary difference

239、s will not reverse in the foreseeable future.Deferred income tax assets are recognized for all deductible temporary differences,carry-forward amounts of unused tax credits and unused tax losses,to the extent that it is probable that taxable profit will be generated against the deductible temporary d

240、ifferences,and the carry-forward of unused tax credits and unused tax losses can be utilized,except:Where the deferred income tax asset relating to the deductible temporary difference arises from the initial recognition of an asset or liability in a transaction that is not a business combination and

241、,at the time of the transaction,affects neither the accounting profit nor taxable profit or loss.In respect of deductible temporary differences associated with investments in subsidiaries,deferred tax assets are recognized only to the extent that it is probable that the temporary differences will re

242、verse in the foreseeable future and taxable profit will be available against which the temporary differences can be utilized.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)10 1.MATERIAL ACCOUNTING POLICIES(CO

243、NTD)The carrying amount of deferred income tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred income tax asset to be utilized.Unrecognized deferred income tax asse

244、ts are reassessed at each reporting date and are recognized to the extent that it has become probable that future taxable profits will allow the deferred income tax asset to be recovered.Deferred income tax assets and liabilities are measured at the tax rates that are expected to apply in the year w

245、hen the asset is realized or the liability is settled,based on tax rates and tax laws that have been enacted or substantively enacted at the reporting date.Deferred income tax relating to items recognized outside of profit or loss is recognized outside of profit or loss.Deferred income tax items are

246、 recognized in correlation to the underlying transaction either in other comprehensive income or directly in shareholders equity.Foreign currency translation The Companys consolidated financial statements are presented in Canadian dollars,which is also the functional currency of the parent company.E

247、ach of the Companys subsidiaries determines its own functional currency and items included in the financial statements of each entity are measured using that functional currency.Transactions in foreign currencies are initially recorded at their respective functional currency rates prevailing at the

248、date of the transaction.Monetary assets and liabilities denominated in foreign currencies are retranslated at the functional currency spot rate of exchange at the reporting date.There were no non-monetary assets or liabilities denominated in foreign currencies as at December 31,2024,in entities wher

249、e the functional currency is Canadian dollars.All foreign exchange gains and losses are recorded in investment and other income as incurred.The assets and liabilities of subsidiaries for which the functional currency is not Canadian dollars,are translated into Canadian dollars at the rate of exchang

250、e prevailing at the reporting date and their statements of earnings are translated at yearly average exchange rates.The exchange differences arising on the translation are recognized in other comprehensive income.On disposal of a foreign operation,the component of accumulated other comprehensive inc

251、ome relating to that particular foreign operation is recognized in the consolidated statements of earnings.The Company had no remaining foreign operations as at December 31,2024.Financial instruments Initial recognition Financial assets and financial liabilities are recognized on the consolidated st

252、atement of financial position when the Company becomes a party to a financial instrument contract.Classification and measurement All financial instruments are required to be initially measured at fair value,plus or minus,in the case of financial assets and liabilities not at fair value through profi

253、t or loss(“FVTPL”),transaction costs that are directly attributable to the acquisition or issue of the financial asset or liability.Financial assets are classified and subsequently measured at amortized cost as they are held with the objective of collecting contractual cash flows and those cash flow

254、s represent solely payments of principal and interest and not designated as FVTPL.The Company does not hold any financial assets classified as FVTPL or fair value through other comprehensive income.The Company determines the classification of its financial assets at initial recognition.Subsequent to

255、 initial recognition,all financial assets are carried at amortized cost.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)11 1.MATERIAL ACCOUNTING POLICIES(CONTD)The Companys financial assets classified and subs

256、equently measured at amortized cost include cash,receivables and loan receivable included in other assets.The Companys financial liabilities classified and subsequently measured at amortized cost include short-term indebtedness,accounts payable and other liabilities,construction accounts payable and

257、 long-term debt.Interest income and expense are recognized in the consolidated statements of earnings using the EIR method,except for borrowing costs related to qualifying assets,which are capitalized as part of the cost of that asset.Impairment At each reporting date,the Company assesses each finan

258、cial asset measured at amortized cost for impairment using the expected credit loss(“ECL”)model.The impairment loss for amounts receivable is determined using the simplified ECL model which calculates an impairment loss based on lifetime ECLs.ECLs are based on the difference in cash flows the Compan

259、y expects to receive and the contractual cash flows due in accordance with the contract,discounted using the assets original EIR.In determining ECLs,the Company considers its historical credit loss experience,adjusted for forward looking factors specific to the debtors and the economic environment.D

260、erecognition and modification Financial assets are derecognized when the contractual rights to receive cash flows and benefits from the financial asset expire,or if the Company transfers the control or substantially all the risks and rewards of ownership of the financial asset to another party.The d

261、ifference between the assets carrying amount and the sum of the consideration received,and receivable is recognized in earnings.A financial liability is derecognized when the obligation under the liability is discharged,cancelled or expires.When an existing financial liability is replaced by another

262、 from the same lender on substantially different terms,such an exchange is treated as a derecognition of the original liability and the recognition of a new liability,and the difference in the respective carrying amounts is recognized in earnings.If the change of terms is not substantial and is cons

263、idered a debt modification of the financial liability,the carrying amount of the existing debt liability is adjusted to reflect the revised estimated cash flow payments discounted using the original EIR.The adjustment is recognized as a modification gain or loss in earnings.Pensions and other post-e

264、mployment benefits The Company has two defined benefit pension plans covering full-time employees who commenced employment before September 2003.One plan is federally regulated by the Office of the Superintendent of Financial Institutions and one plan is provincially regulated by Retraite Qubec.For

265、certain other employees,the Company has an RRSP plan and a defined contribution pension plan.The cost of providing benefits under the defined benefit plans is determined separately for each plan using the projected unit credit method.Remeasurement gains and losses and the effect of the limit on the

266、asset ceiling of the defined benefit plans are included in other comprehensive income.The past service costs,current service costs,net interest on surplus and non-investment management fees are recognized in earnings.The defined benefit asset comprises the fair value of plan assets less the present

267、value of the defined benefit obligation(using a discount rate based on high quality corporate bonds).Plan assets are not available to the creditors of the Company,nor can they be paid directly to the Company.The value of any defined benefit asset recognized is restricted to the present value of any

268、economic benefits available in the form of refunds from the plan or reductions in future contributions to the plan.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)12 1.MATERIAL ACCOUNTING POLICIES(CONTD)Impair

269、ment of non-financial assets The Company assesses at each reporting date whether there is an indication that an asset may be impaired.If any indication exists,or when annual impairment testing for an asset is required,the Company estimates the assets recoverable amount.The recoverable amount is the

270、higher of an assets or cash-generating units(“CGU”)fair value less costs to sell and its value in use and is determined for an individual asset,unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets.Where the carrying amount of an

271、asset or CGU exceeds its recoverable amount,the asset is considered impaired and is written down to its recoverable amount.Impairment losses are recognized in earnings.Per share information Basic earnings per share is calculated based on net income using the weighted average number of common shares

272、outstanding during the year.Diluted earnings per share is calculated based on the weighted average number of common shares that would have been outstanding during the year,including adjustments for dilutive instruments,if applicable.Government grants Government grants are recognized when there is re

273、asonable assurance that the grant will be received,and all attached conditions will be met.When the grant relates to an expense item,it is recognized as income over the period necessary to match the grant on a systematic basis to the costs that it is intended to compensate.When the grant relates to

274、an asset,it is recorded as a reduction to the cost of the asset.When the Company receives non-monetary grants,no amounts are recorded in the consolidated statements of earnings as the grants are for consumables in the Companys operations.Joint arrangements A joint arrangement is defined as an arrang

275、ement over which two or more parties have joint control,which is the contractually agreed sharing of control over said arrangement.There are two types of joint arrangements:joint ventures and joint operations.A joint venture is a joint arrangement whereby the parties that have joint control of the a

276、rrangement have rights to the net assets of the joint venture.Investments in joint ventures are accounted for using the equity method as described in IAS 28 Investments in Associates and Joint Ventures.A joint operation is a joint arrangement whereby the parties that have joint control of the arrang

277、ement have rights to the assets and obligations for the liabilities relating to the arrangement.The Company recognized its share of any assets,liabilities,revenues and expenses of its sole joint operation based on its ownership interest.This joint operation was disposed of during the year ended Dece

278、mber 31,2023(note 22).2.SIGNIFICANT ACCOUNTING JUDGEMENTS,ESTIMATES AND ASSUMPTIONS The preparation of the Companys consolidated financial statements requires management to make judgements,estimates and assumptions that affect the reported amounts in these consolidated financial statements and accom

279、panying notes.These estimates and associated assumptions are based on historical experience,future operating plans and various other factors believed to be reasonable under the circumstances,and the results of such estimates form the basis of judgements about carrying values of assets and liabilitie

280、s.These underlying assumptions are reviewed on an ongoing basis.Actual results could differ materially from those estimates.Significant estimates and judgments made in the preparation of the consolidated financial statements include the following described below,with further information contained in

281、 the applicable accounting policy or note.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)13 2.SIGNIFICANT ACCOUNTING JUDGEMENTS,ESTIMATES AND ASSUMPTIONS(CONTD)Valuation of property and equipment Land and bui

282、ldings and components are revalued on a sufficiently regular basis using third party offers,internal models or external appraisals,when available,so that the carrying amount of an asset does not differ materially from its fair value at each reporting date.The Company has established a methodology to

283、 evaluate when circumstances indicate that the carrying amount may differ materially from its fair value,which include:significant changes in operating performance,economic activity,regional development opportunities and changing competition in the markets in which each property operates.The Company

284、 performed a revaluation analysis of its hotels during the year using external appraisals,managements knowledge of various markets and capitalization rates obtained from independent third parties.The Company obtained external appraisals for four hotels during the year.The analysis resulted in seven

285、hotels with revaluation increases,one hotel with a revaluation decrease and seven hotels with no change in value.The eight hotel properties that required a change were revalued using an income capitalization model prepared internally.Significant assumptions used in the internal income capitalization

286、 model included budgeted cash flow forecasts for 2025 and capitalization rates.The capitalization rates used ranged from 8.50%to 12.50%.If the capitalization rates were 0.25%higher/lower,the estimated fair value would result in a change of$3,000 to property and equipment.Based on the Companys method

287、ology,the remaining seven hotels did not require a revaluation.In aggregate,a revaluation increase of$17,900 was recorded on seven hotels and a revaluation decrease of$2,300 was recorded on one hotel.Property and equipment increased by$15,600,with an increase of$11,700 included in other comprehensiv

288、e income and a net increase of$3,900 recorded in earnings.During the year ended December 31,2023,the Company recorded a revaluation increase of$19,800 on six hotels and a revaluation decrease of$3,700 on two hotels.Property and equipment increased by$16,100,with a net increase of$11,800 included in

289、other comprehensive income and a net increase of$4,300 recorded in earnings.Fair value of investment properties The Companys significant investment properties as at December 31,2024,consisted of a multi-building residential rental complex,with a portion currently operational and the remainder under

290、construction,and a standalone residential rental building.Changes to the fair value of the Companys investment properties may occur periodically,based on operating performance,economic activity,regional development opportunities and changing competition in the markets in which they operate.The Compa

291、ny performed an analysis of the fair value of its investment properties during the year using external appraisals,managements knowledge of various markets and capitalization rates obtained from independent third parties.The Company obtained external appraisals for two investment properties during th

292、e year,which resulted in a fair value increase of$34,000.The gain is included in earnings within investment and other income.Significant assumptions used in the internal income capitalization model included budgeted cash flow forecasts for 2025 and capitalization rates.The capitalization rates used

293、ranged from 4.25%to 6.00%.If the capitalization rates were 0.25%higher/lower,the estimated fair value would result in a change of$1,000 to investment properties.There were no fair value adjustments to the remaining investment properties.During the prior year,the Company sold two of its three investm

294、ent properties located in Houston,TX.These investment properties were remeasured at their fair value less costs to sell,resulting in a fair value decrease of$4,289 being recorded.During the prior year,the Company also evaluated the fair value of the remaining Houston,TX investment property.Using man

295、agements professional judgement and expertise,the Company estimated the value of this remaining investment property and recorded a fair value decrease of$3,480.The aggregate of these fair value decreases and the eventual realized loss on the Companys investment properties was$7,837 and is included i

296、n investment and other income in the consolidated statements of earnings for the year ended December 31,2023.The company sold the remaining Houston,TX investment property during the current year(note 7).Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of

297、Canadian dollars,except per share amounts)14 2.SIGNIFICANT ACCOUNTING JUDGEMENTS,ESTIMATES AND ASSUMPTIONS(CONTD)Pension benefits and asset ceiling The costs of defined benefit pension plans and the present value of the pension obligation are determined using actuarial valuations.An actuarial valuat

298、ion involves making various assumptions which may differ from actual developments in the future.These include the determination of the discount rate,future salary increases,mortality rates and future pension increases.Due to the complexity of the valuation,the underlying assumptions and its long-ter

299、m nature,a defined benefit obligation is highly sensitive to changes in these assumptions.All assumptions are reviewed at each reporting date.In determining the appropriate discount rate,management considers the interest rates of corporate bonds in the respective currency with at least a AA rating,w

300、ith extrapolated maturities corresponding to the expected duration of the defined benefit obligation.The underlying bonds are further reviewed for quality,and those having excessive credit spreads are removed from the population of bonds on which the discount rate is based,on the basis that they do

301、not represent high quality bonds.The mortality rate is based on publicly available mortality tables.Future salary increases and pension increases are based on expected future inflation rates.Management is also required to make certain assumptions regarding the quantification of the asset ceiling,whi

302、ch impacts the accrued pension benefit asset recorded on the consolidated statements of financial position.3.RECEIVABLES 2024$2023$Receivables from sales and services 3,008 2,708.Less:expected credit losses(126)(39)Receivables from sales and services net 2,882 2,669.Sales tax receivables 2,849 807.O

303、ther receivables 671 481.6,402 3,957.4.OTHER ASSETS 2024$2023$Inventories 73 86.Prepaid expenses,deposits and other 981 748.Loan receivable(note 22)9,733.Franchise fees and other intangible assets 412 200.Total other assets 1,466 10,767.Less:other assets current (1,054)(10,567)Other assets long-term

304、 412 200.The Companys loan receivable bore interest at 17.00%and was due from a co-investor in the 1111 Atwater development,secured by the borrowers 50%share of the development.The Company collected the loan in full during the year.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,20

305、24 and 2023 (in thousands of Canadian dollars,except per share amounts)15 5.EMPLOYEE FUTURE BENEFITS The Company measures its accrued benefit obligations and the fair value of plan assets for accounting purposes annually.The Company has two registered defined benefit plans(the“Plans”).The most recen

306、t actuarial valuations for funding purposes were completed for the Plans as at December 31,2023 and December 31,2022,respectively.During the prior year,the Company received a distribution from one of its Plans in the amount of$1,427 in accordance with the surplus withdrawal rules of the Quebec Suppl

307、emental Pension Plans Act.During the prior year,one of the Plans purchased a group buy-out annuity for its members for a cash outlay of$4,482.The Company manages a portion of the Plans investment portfolio(note 13).The Company earns administration and management fees that include an annual performan

308、ce fee if returns on plan assets exceed certain thresholds.Defined benefit plan assets Fair value of plan assets 2024$2023$Balance,beginning of year 109,092 114,183.Interest income 4,961 5,494.Employee contributions 2 3.Benefits paid(2,154)(1,958)Non-investment management fees(334)(341)Remeasurement

309、 gains(losses)4,933 (2,380)Surplus distribution (1,427)Purchase of group buy-out annuity (4,482)Balance,end of year 116,500 109,092.Defined benefit plan obligation Accrued benefit obligation 2024$2023$Balance,beginning of year 37,032 38,778.Current service cost 76 365.Interest cost 1,658 1,797.Emplo

310、yee contributions 2 3.Benefits paid(2,154)(1,958)Remeasurement(gains)losses(44)2,104.Settlements 425 Purchase of group buy-out annuity (4,482)Balance,end of year 36,570 37,032.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per

311、 share amounts)16 5.EMPLOYEE FUTURE BENEFITS(CONTD)Reconciliations of the funded status of the benefit plans to the amounts recorded on the consolidated statements of financial position are:2024$2023$Fair value of plan assets 116,500 109,092 Accrued benefit obligations(36,570)(37,032)Funded status 7

312、9,930 72,060 Impact of asset ceiling,excluding interest(43,843)(35,945)Interest on asset ceiling(1,762)(2,363)Accrued pension benefit asset 34,325 33,752 Elements of the defined benefit recovery recognized in earnings are as follows:Years ended December 31,2024$2023$Current service cost(76)(365)Net

313、interest on surplus 1,542 1,335.Provision for non-investment management fees(334)(341)Past service cost (425)Defined benefit recovery 1,132 204.Elements of the defined benefit recovery(expense)recognized in other comprehensive income are as follows:Years ended December 31,2024$2023$Remeasurement gai

314、ns(losses)and return on plan assets in excess of discount rate 4,977 (4,484)Change in amount of asset ceiling(5,536)10,830.Deferred income tax recovery(expense)151 (1,718)Defined benefit recovery(expense)(408)4,628.Significant assumptions 2024%2023%Accrued benefit obligation:Discount rate 4.60 4.60

315、Rate of compensation increase 3.00 4.00 2.50 4.00 Benefit costs for the year:Discount rate 4.60 5.05 Rate of compensation increase 3.00 4.00 2.50 4.00 Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)17 6.PROPE

316、RTY AND EQUIPMENT Year ended December 31,2024 Land$Buildings and components$Ferry and vessel dry dock costs$Furniture,fixtures and equipment$Right-of-use asset$Renovations in progress$Total$Beginning balance 31,489 163,920 66 9,677 350 1,424 206,926 Additions 4,779 4,287 662 2,566 12,294 Disposals (

317、1)(321)(322)Revaluations(note 2)2,340 13,260 15,600 Transfers 623 568 (1,191)Depreciation (7,817)(35)(2,445)(71)(10,368)Ending balance 33,829 174,764 31 12,087 620 2,799 224,130 Valuation 33,829 181,602 215,431 Cost,net 4,820 28,447 659 2,799 36,725 Accumulated depreciation (6,838)(4,789)(16,360)(39

318、)(28,026)Net book value 33,829 174,764 31 12,087 620 2,799 224,130 Year ended December 31,2023 Land$Buildings and components$Ferry and vessel dry dock costs$Furniture,fixtures and equipment$Right-of-use asset$Renovations in progress$Total$Beginning balance 49,207 160,491 101 9,097 430 2,378 221,704

319、Additions 2,676 2,525 6,003 11,204 Disposals (5)(5)Revaluations(note 2)2,415 13,685 16,100 Transfers to investment properties(note 7)(20,133)(7,650)(1,574)(2,547)(31,904)Transfers 2,130 2,280 (4,410)Depreciation (7,412)(35)(2,646)(80)(10,173)Ending balance 31,489 163,920 66 9,677 350 1,424 206,926 V

320、aluation 31,489 168,869 200,358 Cost,net 4,795 24,301 738 1,424 31,258 Accumulated depreciation (4,949)(4,729)(14,624)(388)(24,690)Net book value 31,489 163,920 66 9,677 350 1,424 206,926 As at December 31,2024,the net book value of the Companys land and buildings and components would have been$24,0

321、79 and$123,008 respectively,had the Company used the cost model,and the net book value of property and equipment would have been$162,624.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATEMENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)18 7.INVESTMENT PROPERTI

322、ES Year ended December 31,2024 Buildings$Vacant land$Under construction$Total$Beginning balance 13,828 45 124,613 138,486 Additions 1,613 78,341 79,954 Disposals(3,373)(3,373)Fair value adjustments(note 2)34,000 34,000 Transfers 137,072 (137,072)Foreign exchange impact 66 66 Ending balance 183,206 4

323、5 65,882 249,133 Year ended December 31,2023 Buildings$Vacant land$Under construction$Total$Beginning balance 18,431.45 62,409 80,885.Additions 195.40,875 41,070.Disposals(7,508)(7,508)Fair value adjustments(note 2)(7,834)(7,834)Transfers from property and equipment 10,575.21,329 31,904.Foreign exch

324、ange impact(31)(31)Ending balance 13,828.45 124,613 138,486.The first phase of the Companys Talisman residential development on Carling Avenue in Ottawa,ON(the“Talisman”)is included in Buildings in the table above for the year ended December 31,2024,and was transferred from Under construction upon i

325、ts substantial completion in 2024.The second phase of the Talisman is included in Under construction.The second phase of the Talisman commenced construction during the year and is expected to be completed in 2026.Additions in the year ended December 31,2024 are primarily for the Talisman and include

326、 capitalized borrowing costs of$2,516(2023$1,313).In March 2024,the Company sold the shares of a wholly owned subsidiary,Holloway Lodging US Inc.(“HLUS”),to an entity owned by the Companys Chairman and his immediate family member for$3,085(US$2,299),net of agreed upon post-closing adjustments.The tr

327、ansaction was non-cash whereby the consideration before post-closing adjustments was the partial settlement of an unsecured credit facility due to the acquiring entity from the parent company.HLUS included a vacant investment property located in Houston,TX.As a result of certain post-closing adjustm

328、ents made during the year,the Company recorded a loss of$376 on the disposition of HLUS.The Company may be required to record additional adjustments to this transaction in future periods due to the ultimate settlement of other post-closing adjustments.During the year ended December 31,2023,Holloway

329、sold two investment properties located in Houston,TX to unrelated third parties for total net proceeds of$7,457.During the year ended December 31,2023,the Company transferred two assets from property and equipment to investment properties upon changes in their use.One asset was a hotel that was conv

330、erted to a residential investment property and one asset was the land value of a former hotel that was being demolished and is being developed as part of the Talisman development.The components of that former hotel other than land were fully amortized.Clarke Inc.NOTES TO CONSOLIDATED FINANCIAL STATE

331、MENTS December 31,2024 and 2023 (in thousands of Canadian dollars,except per share amounts)19 8.INCOME TAXES The provision for income taxes for the years ended December 31 consists of:Consolidated statements of earnings 2024$2023$Current income tax Adjustments in respect of current income tax of pre

332、vious year (1,879)Deferred income tax Relating to origination and reversal of temporary differences 14,189 2,617.Relating to the change in recoverable amount of a deferred income tax asset(5,686)951.Provision for income taxes 8,503 1,689.The provision for income taxes varies from the expected provis

333、ion at statutory rates for the following reasons:2024 2023$Net income before income taxes 46,326 5,113 Provision for income taxes at statutory rate of 26.98%(2023 27.07%)12,499 1,384.Increase(decrease)from statutory rate:Effect of difference in statutory rates of subsidiaries(506)287.Non-taxable component of realized/unrealized investment gains(losses)1,945 (124)Non-taxable and non-deductible expe