Listed

Independence Realty Trust, Inc.: Form 10-Q for the period ended Jun 30, 2024

Filed with the SEC on Aug 1, 2024 and accepted by EDGAR at Aug 1, 2024, 16:15 ET.

Share

Management's discussion and analysis

As filed, 43,872 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Forward-Looking Statements

The Securities and Exchange Commission (the “SEC”), encourages companies to disclose forward-looking information so that investors can better understand a company’s future prospects and make informed investment decisions. This report contains or incorporates by reference such “forward-looking statements” within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”).

Words such as “anticipates,” “estimates,” “expects,” “projects,” “intends,” “plans,” “believes” and words and terms of similar substance used in connection with any discussion of future operating or financial performance identify forward-looking statements.

This Quarterly Report on Form 10-Q contains certain forward-looking statements within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act. Such forward-looking statements include, but are not limited to, anticipated enhancements to our financial results and future growth from our Portfolio Optimization and Deleveraging Strategy. All statements in this Quarterly Report on Form 10-Q that address financial and operating performance, events or developments that we expect or anticipate will occur or be achieved in the future are forward-looking statements.

Our forward-looking statements are not guarantees of future performance and involve estimates, projections, forecasts and assumptions, including as to matters that are not within our control, and are subject to risks and uncertainties including, without limitation, risks and uncertainties related to changes in market demand for rental apartment homes and pricing pressures, including from competitors, that could lead to declines in occupancy and rent levels, uncertainty and volatility in capital and credit markets, including changes that reduce availability, and increase costs, of capital, unexpected changes in our intention or ability to repay certain debt prior to maturity, increased costs on account of inflation, increased competition in the labor market, failure to realize cost savings, efficiencies and other benefits that we expect to result from our Portfolio Optimization and Deleveraging Strategy, inability to sell certain assets, including those assets designated as held for sale, within the time frames or at the pricing levels expected, failure to achieve expected benefits from the redeployment of proceeds from asset sales, delays in completing, and cost overruns incurred in connection with, our value add initiatives and failure to achieve rent increases and occupancy levels on account of the value add initiatives, unexpected impairments or impairments in excess of our estimates, increased regulations generally and specifically on the rental housing market, including legislation that may regulate rents or delay or limit our ability to evict non-paying residents, risks endemic to real estate and the real estate industry generally, the impact of potential outbreaks of infectious diseases and measures intended to prevent the spread or address the effects thereof, the effects of natural and other disasters, unknown or unexpected liabilities, including the cost of legal proceedings, costs and disruptions as the result of a cybersecurity incident or other technology disruption, unexpected capital needs, inability to obtain appropriate insurance coverages at reasonable rates, or at all, or losses from catastrophes in excess of our insurance coverages, and share price fluctuations. Please refer to the documents filed by us with the SEC, including specifically the “Risk Factors” sections of our Annual Report on Form 10-K for the year ended December 31, 2023, and our other filings with the SEC, which identify additional factors that could cause actual results to differ from those contained in forward-looking statements.

These forward-looking statements are based upon the beliefs and expectations of our management at the time of this Quarterly Report on Form 10-Q and our actual results may differ materially from the expectations, intentions, beliefs, plans or predictions of the future expressed or implied by such forward-looking statements. We undertake no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as may be required by law.

Overview

Our Company

We are a self-administered and self-managed Maryland corporation that has elected to be taxed as a real estate investment trust (“REIT”). We are primarily engaged in the ownership, operation, management, improvement, and acquisition of multifamily apartment communities in non-gateway markets. As of June 30, 2024, we owned and operated 110 multifamily apartment properties (including one owned through a consolidated joint venture) that contain an aggregate of 32,685 units. Our properties are located in Alabama, Colorado, Florida, Georgia, Indiana, Kentucky, North Carolina, Ohio, Oklahoma, South Carolina, Tennessee and Texas. In addition, as of June 30, 2024, we owned and consolidated two investments in real estate under development in Colorado that will, upon completion, contain an aggregate of 621 units. As of June 30, 2024, we also owned interests in four unconsolidated joint ventures, two that own and operate multifamily apartment communities that contain an aggregate of 810 units and two that are developing multifamily apartment communities that will contain, upon completion, an aggregate of 653 units. We do not have any foreign operations and our business is not seasonal.

Our Business Objective and Investment Strategies

Our primary business objective is to maximize stockholder value through diligent portfolio management, strong operational performance, and a consistent return of capital through distributions and capital appreciation. Our investment strategy is focused on the following:

  • gaining scale within key amenity rich submarkets of non-gateway cities that offer good school districts, high-quality retail and major employment centers and are unlikely to experience substantial new apartment construction in the foreseeable future;
  • increasing cash flows at our existing apartment properties through prudent property management and strategic renovation projects; and
  • acquiring and developing additional properties that have strong and stable occupancies and support a rise in rental rates or that have the potential for repositioning through capital expenditures or tailored management strategies.

Property Portfolio (1)

As of June 30, 2024, we owned and consolidated 110 multifamily apartment properties, totaling 32,685 units. Below is a summary of our consolidated property portfolio by market.

(Dollars in thousands, except per unit data)

Market As of June 30, 2024 Number of Properties Units Gross Real Estate Assets Period End Occupancy For the Three Months Ended June 30, 2024 Average Effective Monthly Rent per Unit Net Operating Income % of NOI
Atlanta, GA 13 5,180 $1,099,186 93.9% $1,609 $14,632 15.1%
Dallas, TX 14 4,007 873,317 95.6% 1,815 13,213 13.7%
Columbus, OH 10 2,510 377,578 94.4% 1,451 6,633 7.0%
Oklahoma City, OK 8 2,147 332,776 95.4% 1,204 5,362 5.4%
Indianapolis, IN 7 1,979 295,293 97.1% 1,396 5,359 5.5%
Denver, CO (1)(2) 6 1,397 382,238 96.6% 1,736 5,310 5.5%
Tampa-St. Petersburg, FL 5 1,452 317,253 95.0% 1,836 5,212 5.4%
Nashville, TN 5 1,508 373,109 95.7% 1,635 5,024 5.2%
Raleigh - Durham, NC 6 1,690 254,444 95.5% 1,545 4,987 5.2%
Memphis, TN 4 1,383 161,192 94.6% 1,518 4,043 4.2%
Houston, TX 5 1,308 214,215 97.3% 1,431 3,312 3.4%
Huntsville, AL 4 1,051 241,753 96.5% 1,487 3,190 3.3%
Louisville, KY 4 1,150 145,766 96.3% 1,312 2,860 3.0%
Birmingham, AL (3) 2 1,074 219,565 94.7% 1,455 2,786 2.9%
Lexington, KY 3 886 161,833 98.3% 1,353 2,697 2.8%
Charlotte, NC 3 714 189,804 95.9% 1,742 2,588 2.7%
Myrtle Beach, SC - Wilmington, NC 3 628 68,296 95.9% 1,407 1,827 1.9%
Cincinnati, OH 2 542 124,084 98.1% 1,604 1,760 1.8%
Greenville, SC 1 702 125,347 94.2% 1,308 1,620 1.7%
Charleston, SC 2 518 82,009 96.3% 1,697 1,551 1.6%
Orlando, FL 1 297 50,708 93.9% 1,794 902 0.9%
San Antonio, TX 1 306 57,469 96.7% 1,477 873 0.9%
Austin, TX 1 256 59,954 94.5% 1,805 850 0.9%
Total/Weighted Average 110 32,685 $6,207,189 95.5% $1,554 $96,591 100.0%

(1) Excludes our development properties. See Non-GAAP financial measures for the definition of a development property.

(2) Includes properties in our Fort Collins, CO and Colorado Springs, CO markets.

(3) Includes one property with 354 units that was held for sale as of June 30, 2024.

Current Developments

Portfolio Optimization and Deleveraging Strategy

The Portfolio Optimization and Deleveraging Strategy concluded with the sale of the tenth and final property on April 30, 2024 for a gross sales price of $28.5 million, and proceeds from the sale were used to pay outstanding mortgage debt in the amount of $15.0 million, and $13.3 million in borrowings under our unsecured revolver. The Portfolio Optimization and Deleveraging Strategy resulted in the sale of ten properties for an aggregate gross sales price of $525.3 million and proceeds from the sales were used to repay an aggregate of $517.1 million of debt.

Capital Recycling

Our capital recycling program consists of disposing of assets in markets where we lack scale and/or markets

where management believes that growth is slowing.

During the three months ended March 31, 2024, in connection with our capital recycling program, we identified one property in Birmingham, Alabama as held for sale and recognized a loss on impairment of $15.1 million. As of June 30, 2024, this property continued to be held for sale and was subsequently sold on July 17, 2024 for a gross sales price of $70.8 million. We expect to use the proceeds from this 1031 exchange sale to acquire a property in Tampa, Florida during the third quarter 2024.

Investments in Unconsolidated Real Estate Entities

To create another avenue for accretive capital allocation and to increase our options for capital investment, we have partnered with, and may in the future partner with, developers through preferred equity investments and joint venture relationships focused on new multifamily development.

No new investments in unconsolidated real estate entities were entered into during the three and six months ended June 30, 2024. On July 16, 2024, we amended the related joint venture agreement for the property, which is expected to result in the return of our invested capital and corresponding preferred return no later than December 31, 2024, while also providing us with a right of first refusal on any sale of The Crockett. The amendment of the joint venture agreement also converted the right of first offer on the Views of Music City II to a right of first refusal. As of June 30, 2024 and December 31, 2023, we had investments in unconsolidated real estate entities of $90.3 million and $89.0 million, respectively.

Investments in Real Estate Under Development

As part of our merger with Steadfast Apartment REIT, Inc. (the “STAR Merger”), we acquired two land parcels in Denver, Colorado that are being developed into multifamily properties that will contain 621 units, in the aggregate, upon completion. As of June 30, 2024 and December 31, 2023, we had investments in real estate under development of $115.2 million and $98.4 million, respectively, net of $87.1 million and $77.5 million placed in service, respectively.

Value Add

Our value add program provides us with the opportunity to improve long-term growth through targeted unit renovations at communities where there is the potential for outsized rent growth.

We completed renovations on 378 units during the three months ended June 30, 2024. From inception of our value add program in January 2018 through June 30, 2024, we completed renovations on 8,469 of the 13,281 units currently in our value add program, achieving a return on investment of 17.1% (and approximately 19.1% on the interior portion of such renovation costs). We compute return on cost by using the rent premium per unit per month, multiplied by 12, divided by the applicable renovation costs per unit and we compute the rent premium as the difference between the rental rate on the renovated unit (excluding the impact of concessions) and the market rent for a comparable unrenovated unit as of the date presented, as determined by management consistent with its customary rent-setting and evaluation procedures.

Capital Markets

Shelf Registration Statement

On June 14, 2023, we replaced our previous shelf registration statement with our new shelf registration statement. On July 28, 2023, we entered into an equity distribution agreement pursuant to which we may from time to time offer and sell shares of our common stock under our shelf registration statement having an aggregate offering price of up to $450,000 (the “ATM Program”) in negotiated transactions or transactions that are deemed to be “at the market” offerings as defined in Rule 415 under the Securities Act. Under the ATM Program, we may also enter into one or more forward sale transactions for the sale of shares of our common stock on a forward basis. There were no forward sale transactions as of June 30, 2024, and no shares of our common stock were sold under the ATM Program during the three and six months ended June 30, 2024.

Investment Grade Rating from Fitch

On March 4, 2024, we received an investment grade rating from Fitch Ratings (“Fitch”). Fitch has assigned a Long-Term Issuer Default Rating of ‘BBB’ to IRT with a stable outlook. In addition, Fitch has assigned a rating of ‘BBB’ to our subsidiary, Independence Realty Operating Partnership, LP and our senior unsecured debt, which includes credit facilities and unsecured term loans.

Results of Operations

As of June 30, 2024, we owned and consolidated 110 multifamily apartment properties, of which 108 comprised the Same-Store Portfolio.

Three Months Ended June 30, 2024 compared to the Three Months Ended June 30, 2023

(Dollars in thousands)

SAME-STORE PORTFOLIO Three Months Ended June 30, 2024 2023 Increase (Decrease) Property Data: % Change NON SAME-STORE PORTFOLIO Three Months Ended June 30, 2024 2023 Increase (Decrease) % Change CONSOLIDATED Three Months Ended June 30, 2024 2023 Increase (Decrease) % Change
Number of properties (1) 108 108 — — 2 11 (9) (81.8)% 110 119 (9) (7.6)%
Number of units (1) 32,153 32,153 — — 532 3,096 (2,564) (82.8)% 32,685 35,249 (2,564) (7.3)%
Average occupancy (1) 95.4% 94.2% 1.2% — 94.7% 93.3% 1.4% — 95.3% 94.1% 1.2% —
Average effective monthly rent, per unit (1) $1,555 $1,531 $24 1.6% $1,545 $1,619 $(74) (4.6)% $1,554 $1,538 $16 1.0%
Revenue:
Rental and other property revenue $153,969 $148,645 $5,324 3.6% $4,135 $14,956 $(10,821) (72.4)% $158,104 $163,601 $(5,497) (3.4)%
Expenses:
Property operating expenses 59,041 56,270 2,771 4.9% 1,842 5,801 (3,959) (68.2)% 60,883 62,071 (1,188) (1.9)%
Net Operating Income $94,928 $92,375 $2,553 2.8% $2,293 $9,155 $(6,862) (75.0)% $97,221 $101,530 $(4,309) (4.2)%
Other Revenue:
Other revenue $298 $354 $(56) (15.8)%
Corporate and other expenses:
Property management expenses 7,666 6,818 848 12.4%
General and administrative expenses 6,244 5,910 334 5.7%
Depreciation and amortization expense 54,127 53,984 143 0.3%
Casualty losses 465 680 (215) (31.6)%
Interest expense (17,460) (22,227) 4,767 (21.4)%
Loss on impairment of real estate assets, net (152) — (152) 100.0%
Other (loss) income, net — (72) 72 (100.0)%
Loss from investments in unconsolidated real estate entities (850) (1,205) 355 (29.5)%
Net income $10,555 $10,988 $(433) (3.9)%
Income allocated to noncontrolling interests (201) (279) 78 (28.0)%
Net income available to common shares $10,354 $10,709 $(355) (3.3)%

(1) Excludes our development projects. See Non-GAAP Financial Measures for our definition of a development property and our methodology for determining same-store properties.

Revenue

Rental and other property revenue. Revenue from rental and other property revenue of the consolidated portfolio decreased $5.5 million to $158.1 million for the three months ended June 30, 2024 from $163.6 million for the three months ended June 30, 2023. The decrease was primarily attributable to a $10.8 million decrease in non same-store rental and other property revenue driven by the sale of ten properties under the Portfolio Optimization and Deleveraging Strategy, partially offset by an increase in same-store rental and other property revenue of $5.3 million driven by a 1.6% increase in average effective monthly rents and a 1.2% increase in average occupancy compared to the prior year period.

Expenses

Property operating expenses. Property operating expenses decreased $1.2 million to $60.9 million for the three months ended June 30, 2024 from $62.1 million for the three months ended June 30, 2023. The decrease was due to a $4.0 million decrease in property operating expenses due to the sale of ten properties under our Portfolio Optimization and Deleveraging Strategy partially offset by a $2.8 million increase in same-store property operating expense, driven by an increase in repairs and maintenance, advertising expenses, personnel expenses and property insurance.

Property management expenses. Property management expenses increased $0.9 million to $7.7 million for the three months ended June 30, 2024 from $6.8 million for the three months ended June 30, 2023 primarily due to higher personnel costs driven by $0.2 million of employee retention credit benefits realized in the prior year period.

General and administrative expenses. General and administrative expenses increased $0.3 million to $6.2 million for the three months ended June 30, 2024 from $5.9 million for the three months ended June 30, 2023. The increase was primarily due to higher personnel costs compared to the prior year period.

Depreciation and amortization expense. Depreciation and amortization expense increased $0.1 million to $54.1 million for the three months ended June 30, 2024 from $54.0 million for the three months ended June 30, 2023. The increase was primarily due to depreciation expenses driven by capital expenditures related to our value add program partially offset by lower depreciation from sold properties.

Casualty losses. During the three months ended June 30, 2024, we incurred $0.5 million in net casualty losses primarily due to fire damage at two properties where the carrying value of the damage exceeded insurance proceeds due to policy deductibles. During the three months ended June 30, 2023, we incurred $0.7 million in casualty losses due to fires at two properties where the carrying value of the damage exceeded insurance proceeds due to policy deductibles.

Loss from investments in unconsolidated real estate entities. Loss from investments in unconsolidated joint ventures decreased $0.4 million to $0.9 million for the three months ended June 30, 2024, primarily due to the completion of construction activities at two investments in unconsolidated real estate entities and increased occupancies and operating results during the lease-up phase.

Interest expense. Interest expense decreased $4.7 million to $17.5 million for the three months ended June 30, 2024 from $22.2 million for the three months ended June 30, 2023. The decrease was primarily driven by the reduction of debt associated with the sale of ten properties under the Portfolio Optimization and Deleveraging Strategy.

Results of Operations

Six Months Ended June 30, 2024 compared to the Six Months Ended June 30, 2023

(Dollars in thousands)

SAME-STORE PORTFOLIO Six Months Ended June 30, 2024 2023 Increase (Decrease) Property Data: % Change NON SAME-STORE PORTFOLIO Six Months Ended June 30, 2024 2023 Increase (Decrease) % Change CONSOLIDATED Six Months Ended June 30, 2024 2023 Increase (Decrease) % Change
Number of properties (1) 108 108 — — 2 11 (9) (81.8)% 110 119 (9) (7.6)%
Number of units (1) 32,153 32,153 — — 532 3,096 (2,564) (82.8)% 32,685 35,249 (2,564) (7.3)%
Average occupancy (1) 94.9% 93.7% 1.2% — 93.5% 92.9% 0.6% — 94.9% 93.6% 1.3% —
Average effective monthly rent, per unit (1) $1,553 $1,529 $24 1.6% $1,543 $1,614 $(71) (4.4)% $1,553 $1,545 $8 0.5%
Revenue:
Rental and other property revenue $304,587 $294,346 $10,241 3.5% $13,849 $30,390 $(16,541) (54.4)% $318,436 $324,736 $(6,300) (1.9)%
Expenses:
Property operating expenses 115,288 109,834 5,454 5.0% 5,566 11,493 (5,927) (51.6)% 120,854 121,327 (473) (0.4)%
Net Operating Income $189,299 $184,512 $4,787 2.6% $8,283 $18,897 $(10,614) (56.2)% $197,582 $203,409 $(5,827) (2.9)%
Other Revenue:
Other revenue $501 $594 $(93) (15.7)%
Corporate and other expenses:
Property management expenses 15,165 13,189 1,976 15.0%
General and administrative expenses 14,624 14,063 561 4.0%
Depreciation and amortization expense 107,850 107,520 330 0.3%
Casualty losses 2,767 831 1,936 233.0%
Interest expense (38,063) (44,351) 6,288 (14.2)%
Gain on sale of real estate assets, net 10,378 985 9,393 953.6%
Gain on extinguishment of debt 203 — 203 100.0%
Other (loss) income, net (1) 21 (22) (104.8)%
Loss from investments in unconsolidated real estate entities (1,679) (1,981) 302 (15.2)%
Restructuring costs — (3,213) 3,213 (100.0)%
Net income $28,515 $19,861 $8,654 43.6%
Income allocated to noncontrolling interests (585) (503) (82) 16.3%
Net income available to common shares $27,930 $19,358 $8,572 44.3%

(1) Excludes our development projects. See Non-GAAP Financial Measures for our definition of a development property and our methodology for determining same-store properties.

Revenue

Rental and other property revenue. Revenue from rental and other property revenue of the consolidated portfolio decreased $6.3 million to $318.4 million for the six months ended June 30, 2024 from $324.7 million for the six months ended June 30, 2023. The decrease was primarily attributable to a $16.5 million decrease in non same-store rental and other property revenue driven by the sale of ten properties under the Portfolio Optimization and Deleveraging Strategy. This decrease in non same-store rental and other property revenue was partially offset by an increase in same-store rental and other property revenue of $10.2 million driven by a 1.6% increase in average effective monthly rents and a 1.2% increase in average occupancy compared to the prior year period.

Expenses

Property operating expenses. Property operating expenses decreased $0.4 million to $120.9 million for the six months ended June 30, 2024 from $121.3 million for the six months ended June 30, 2023. The decrease was primarily due to the $5.9 million decrease in property operating expenses due to the sale of ten properties under our Portfolio Optimization and Deleveraging Strategy partially offset by a $5.5 million increase in same-store property operating expenses, primarily due to higher property insurance, personnel expenses, and advertising expenses.

Property management expenses. Property management expenses increased $2.0 million to $15.2 million for the six months ended June 30, 2024 from $13.2 million for the six months ended June 30, 2023 primarily due to higher personnel costs driven by $0.4 million of employee retention credit benefits realized in the prior year period and higher software license costs as a result of ongoing centralization efforts.

General and administrative expenses. General and administrative expenses increased $0.5 million to $14.6 million for the six months ended June 30, 2024 from $14.1 million for the six months ended June 30, 2023. The increase was primarily due to higher professional fees compared to the prior year period.

Casualty losses. During the six months ended June 30, 2024, we incurred $2.8 million in casualty losses where the carrying value of the damage exceeded insurance proceeds due to policy deductibles. During the six months ended June 30, 2023, we incurred $0.8 million in casualty losses due to fires at three properties where the carrying value of the damage exceeded insurance proceeds due to policy deductibles.

Interest expense. Interest expense decreased $6.3 million to $38.1 million for the six months ended June 30, 2024 from $44.4 million for the six months ended June 30, 2023 primarily due to the reduction of debt associated with the sale of ten properties under the Portfolio Optimization and Deleveraging Strategy.

Gain on sale of real estate assets, net. During the six months ended June 30, 2024, we sold six multi-family properties and recognized a gain on sale of real estate, net of $10.4 million comprised of a $25.5 million gain on sale of real estate, net, partially offset by a loss on impairment of $15.1 million for one property held for sale as of June 30, 2024, as a result of the carrying value of the real estate exceeding the expected sales price less transaction costs. During the six months ended June 30, 2023, we sold one multi-family property resulting in a gain on sale of real estate, net of $1.0 million.

Restructuring costs. During the six months ended June 30, 204, we incurred no restructuring costs. During the six months ended June 30, 2023, we incurred approximately $3.2 million of severance costs related to the reorganization of certain departments that impacted a limited number of employees.

Non-GAAP Financial Measures

Funds from Operations (FFO) and Core Funds from Operations (CFFO)

We believe that FFO and Core FFO (“CFFO”), each of which is a non-GAAP financial measure, are additional appropriate measures of the operating performance of a REIT and us in particular. We compute FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), as net income or loss allocated to common shares (computed in accordance with GAAP), excluding real estate-related depreciation and amortization expense, gains or losses on sales of real estate and the cumulative effect of changes in accounting principles. While our calculation of FFO is in accordance with NAREIT’s definition, it may differ from the methodology for calculating FFO utilized by other REITs and, accordingly, may not be comparable to FFO computations of such other REITs.

CFFO is a computation made by analysts and investors to measure a real estate company’s operating performance by removing the effect of items that do not reflect ongoing property operations, including depreciation and amortization of other items not included in FFO, and other non-cash or non-operating gains or losses related to items such as casualty (gains) losses, loan premium accretion and discount amortization, debt extinguishment costs, and restructuring costs from the determination of FFO.

Our calculation of CFFO may differ from the methodology used for calculating CFFO by other REITs and, accordingly, our CFFO may not be comparable to CFFO reported by other REITs. Our management utilizes FFO and CFFO as measures of our operating performance, and believe they are also useful to investors, because they facilitate an understanding of our operating performance after adjustment for certain non-cash or non-recurring items that are required by GAAP to be expensed but may not necessarily be indicative of current operating performance and our operating performance between periods. Furthermore, although FFO, CFFO and other supplemental performance measures are defined in various ways throughout the REIT industry, we believe that FFO and CFFO may provide us and our investors with an additional useful measure to compare our financial performance to certain other REITs. Neither FFO nor CFFO is equivalent to net income or cash generated from operating activities determined in accordance with GAAP. Furthermore, FFO and CFFO do not represent amounts available for management’s discretionary use because of needed capital replacement or expansion, debt service obligations or other commitments or uncertainties. Accordingly, FFO and CFFO do not measure whether cash flow is sufficient to fund all of our cash needs, including principal amortization and capital improvements. Neither FFO nor CFFO should be considered as an alternative to net income or any other GAAP measurement as an indicator of our operating performance or as an alternative to cash flow from operating, investing, and financing activities as a measure of our liquidity.

Set forth below is a reconciliation of net income to FFO and CFFO for the three and six months ended June 30, 2024 and 2023 (in thousands, except share and per share information):

For the Three Months Ended June 30, 2024 Amount Per Share(1) 2023 Amount Per Share(2) For the Six Months Ended June 30, 2024 Amount Per Share(1) 2023 Amount Per Share(2)
Net income $10,555 $0.05 $10,988 $0.05 $28,515 $0.12 $19,861 $0.09
Adjustments:
Real estate depreciation and amortization 53,757 0.23 53,701 0.23 107,149 0.46 106,989 0.46
Our share of real estate depreciation and amortization from investments in unconsolidated real estate entities 598 — 575 — 1,196 0.01 994 —
Loss on impairment (gain on sale) of real estate assets net, excluding prepayment gains 336 — — — (9,273) (0.04) (314) —
FFO $65,246 $0.28 $65,264 $0.28 $127,587 $0.55 $127,530 $0.55
FFO $65,246 $0.28 $65,264 $0.28 $127,587 $0.55 $127,530 $0.55
Adjustments:
Other depreciation and amortization 370 — 283 — 701 — 531 —
Casualty losses 465 0.01 680 0.01 2,767 0.01 831 0.01
Loan (premium accretion) discount amortization, net (2,283) (0.01) (2,737) (0.01) (4,679) (0.02) (5,493) (0.02)
Prepayment (gains) losses on asset dispositions (184) — — — (1,105) — (670) —
Gain on extinguishment of debt — — — — (203) — — —
Other expense — — 192 — 1 — 234 —
Restructuring costs — — — — — — 3,213 0.01
CFFO $63,614 $0.28 $63,682 $0.28 $125,069 $0.54 $126,176 $0.55

(1) Based on 230,734,872 and 230,652,876 weighted-average shares and units outstanding for the three and six months ended June 30, 2024, respectively.

(2) Based on 230,369,086 and 230,278,208 weighted-average shares and units outstanding for the three and six months ended June 30, 2023, respectively.

Same-Store Portfolio Net Operating Income

We believe that Net Operating Income (“NOI”), a non-GAAP financial measure, is a useful supplemental measure of our operating performance. We define NOI as total property revenues less total property operating expenses, excluding interest expenses, depreciation and amortization, casualty related costs and gains, property management expenses, general and administrative expense, net gains on sale of assets, and restructuring costs. Other REITs may use different methodologies for calculating NOI, and accordingly, our NOI may not be comparable to other REITs. We believe that this measure provides an operating perspective not immediately apparent from GAAP operating income or net income insofar as the measure reflects only operating income and expense at the property level. We use NOI to evaluate performance on a same-store and non same-store basis because NOI measures the core operations of property performance by excluding corporate level expenses, financing expenses, and other items not related to property operating performance and captures trends in rental housing and property operating expenses. However, NOI should only be used as an alternative measure of our financial performance.

Same-Store Properties and Same-Store Portfolio

We review our same-store portfolio at the beginning of each calendar year. Properties are added into the same-store portfolio if they were owned and not a development property at the beginning of the previous year. Properties that are held for sale or have been sold are excluded from the same-store portfolio.

Non Same-Store Properties and Non Same-Store Portfolio

Properties that did not meet the definition of a same-store property as of the beginning of the previous year are added into the non same-store portfolio.

Development Property

A development property is a property that is either currently under development or is in lease-up prior to reaching overall occupancy of 90%.

Set forth below is a reconciliation of GAAP net income to Same-Store Portfolio NOI for the three and six months ended June 30, 2024 and 2023 (in thousands):

Three Months Ended June 30, 2024 2023 % change Six Months Ended June 30, 2024 2023 % change
Net income $10,555 $10,988 (3.9)% $28,515 $19,861 43.6%
Other revenue (298) (354) (15.8)% (501) (594) (15.7)%
Property management expenses 7,666 6,818 12.4% 15,165 13,189 15.0%
General and administrative expenses 6,244 5,910 5.7% 14,624 14,063 4.0%
Depreciation and amortization expense 54,127 53,984 0.3% 107,850 107,520 0.3%
Casualty losses 465 680 (31.6)% 2,767 831 233.0%
Interest expense 17,460 22,227 (21.4)% 38,063 44,351 (14.2)%
Loss on impairment (gain on sale) of real estate assets, net 152 — 100.0% (10,378) (985) 953.6%
Gain on extinguishment of debt — — —% (203) — (100.0)%
Other loss (income), net — 72 (100.0)% 1 (21) (104.8)%
Loss from investments in unconsolidated real estate entities 850 1,205 (29.5)% 1,679 1,981 (15.2)%
Restructuring costs — — —% — 3,213 (100.0)%
NOI 97,221 101,530 (4.2)% 197,582 203,409 (2.9)%
Less: Non same-store portfolio NOI 2,293 9,155 (75.0)% 8,283 18,897 (56.2)%
Same-store portfolio (a) NOI $94,928 $92,375 2.8% $189,299 $184,512 2.6%

(a) Same-Store Portfolio for the three and six months ended June 30, 2024 and 2023 included 108 properties containing 32,153 units.

Average Effective Monthly Rent per Unit

Average effective rent per unit represents the average of gross rent amounts, divided by the average occupancy (in units) for the period presented. We believe average effective rent is a helpful measurement in evaluating average pricing. This metric, when presented, reflects the average effective rent per month.

Average Occupancy

Average occupancy represents the average occupied units for the reporting period divided by the average of total units available for rent for the reporting period.

Set forth below is Same-Store Portfolio (a) NOI for the three and six months ended June 30, 2024 and 2023 (in thousands, except per unit data):

Revenue: Three Months Ended June 30, 2024 2023 % change Six Months Ended June 30, 2024 2023 % change
Rental and other property revenue $153,969 $148,645 3.6% $304,587 $294,346 3.5%
Property Operating Expenses
Real estate taxes 18,626 18,576 0.3% 37,596 37,055 1.5%
Property insurance 4,014 3,600 11.5% 8,164 6,566 24.3%
Personnel expenses 12,806 11,745 9.0% 25,005 22,870 9.3%
Utilities 7,460 7,063 5.6% 15,173 14,416 5.3%
Repairs and maintenance 6,495 5,997 8.3% 11,320 11,443 (1.1)%
Contract services 5,886 5,941 (0.9)% 10,987 11,038 (0.5)%
Advertising expenses 2,065 1,592 29.7% 3,661 2,894 26.5%
Other expenses 1,689 1,756 (3.8)% 3,382 3,552 (4.8)%
Total property operating expenses 59,041 56,270 4.9% 115,288 109,834 5.0%
Same-store portfolio NOI $94,928 $92,375 2.8% $189,299 $184,512 2.6%
Same-store portfolio NOI Margin 61.7% 62.1% (0.4)% 62.1% 62.7% (0.6)%
Average Occupancy 95.4% 94.2% 1.2% 94.9% 93.7% 1.2%

**Average effective monthly rent, per unit $**1,555 $1,531 1.6 % $1,553 $1,529 1.6 %

(a) Same-Store Portfolio for the three and six months ended June 30, 2024 and 2023 included 108 properties containing 32,153 units.

Liquidity and Capital Resources

Liquidity is a measure of our ability to meet potential cash requirements, including ongoing commitments to repay borrowings, fund and maintain investments, pay distributions and other general business needs. We believe our available cash balances, financing arrangements and cash flows from operations will be sufficient to fund our liquidity requirements with respect to our existing portfolio for the next twelve months and the foreseeable future.

Our primary cash requirements are to:

  • make investments to continue our value add initiatives to improve the quality and performance of our properties;
  • repay our indebtedness;
  • fund costs necessary to maintain our properties;
  • continue funding our current real estate developments until completion;
  • pay our operating expenses; and
  • distribute a minimum of 90% of our REIT taxable income (determined without regard to the deduction for dividends paid and excluding net capital gain) and to make investments in a manner that enables us to maintain our qualification as a REIT.

We intend to meet our liquidity requirements primarily through a combination of one or more of the following:

  • the use of our cash and cash equivalents of $21.0 million as of June 30, 2024;
  • existing and future unsecured financing, including advances under our unsecured credit facility, and financing secured directly or indirectly by the apartment properties in our portfolio;
  • cash generated from operating activities;
  • net cash proceeds from property sales, including sales undertaken as part of our capital recycling strategy and other sales; and
  • proceeds from the sales of our common stock and other equity securities, including common stock that may be sold under our ATM program.

Cash Flows

As of June 30, 2024 and 2023, we maintained cash and cash equivalents, and restricted cash of approximately $47.4 million and $42.5 million, respectively. Our cash and cash equivalents were generated from the following activities (dollars in thousands):

For the Six Months Ended June 30, 2024 2023
Cash flow provided by operating activities $127,080 $127,194
Cash flow provided by (used in) investing activities 238,553 (83,959)
Cash flow used in financing activities (368,967) (44,740)
Net change in cash and cash equivalents, and restricted cash (3,334) (1,505)
Cash and cash equivalents, and restricted cash, beginning of period 50,732 44,017
Cash and cash equivalents, and restricted cash, end of the period $47,398 $42,512

Our cash inflows from operating activities during the six months ended June 30, 2024 and 2023 were primarily driven by ongoing operations of our properties.

Our cash inflows from investing activities during the six months ended June 30, 2024 were primarily due to $320.6 million of proceeds from the disposition of six properties under our Portfolio Optimization and Deleveraging Strategy and $3.5 million of proceeds from insurance claims, partially offset by $55.7 million of capital expenditures, $26.9 million of investments in real estate under development and $3.0 million of investments in unconsolidated real estate entities. Our cash outflows from investing activities during the six months ended June 30, 2023 were primarily due to $67.2 million of capital expenditures, $21.7 million of investments in unconsolidated real estate entities, and $30.6 million of investments in real estate under development, partially offset by $35.6 million of proceeds from one property disposition.

Our cash outflows from financing activities during the six months ended June 30, 2024 were primarily due to unsecured credit facility and mortgage principal repayments of $422.3 million, payment of dividends on our common stock and noncontrolling interests of $74.0 million, partially offset by $131.0 million of draws on our unsecured revolver. Our cash outflows from financing activities during the six months ended June 30, 2023 were primarily due to payment of dividends on our common stock and noncontrolling interests of $64.7 million partially offset by $27.5 million of net draws on our unsecured revolver.

Contractual Obligations

Our 2023 Annual Report on Form 10-K includes a table of contractual obligations. There were no material changes to these obligations since the filing of our 2023 Annual Report on Form 10-K.

Off-Balance Sheet Arrangements

There were no off-balance sheet arrangements during the six months ended June 30, 2024 that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to our interests.

Critical Accounting Estimates and Policies

Our 2023 Annual Report on Form 10-K contains a discussion of our critical accounting policies. Management discusses our critical accounting policies and management’s judgments and estimates with the audit committee of our board of directors. There were no material changes to our critical accounting policies since the filing of our Annual Report on Form 10-K.

Market risk

As filed, 296 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Our 2023 Annual Report on Form 10-K contains a discussion of qualitative and quantitative market risks. There have been no material changes in quantitative and qualitative market risks during the six months ended June 30, 2024 from the disclosures included in our 2023 Annual Report on Form 10-K.

Controls and procedures

As filed, 1,467 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our reports under the Exchange Act, is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Effective as of June 30, 2024, we carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures are effective to ensure that information required to be disclosed by us in our Exchange Act filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting identified in connection with the evaluation referred to above during the quarter ended June 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Risk factors

As filed, 131 characters, with its headings, lists and tables. Extracted from the main document; charts and exhibits are in the original on sec.gov.

There have not been any material changes from the risk factors disclosed in Part 1, Item 1A of our 2023 Annual Report on Form 10-K.

Figures reported in this filing

Standardized line items from the XBRL in this filing, for the period ended 2024-06-30. Comparative periods it repeats are left out.

Figures reported in this filing
Line itemPeriodValueXBRL concept
Revenue3 months2024-04-01 to 2024-06-30$158.4mus-gaap:Revenues
Revenue6 months2024-01-01 to 2024-06-30$318.9mus-gaap:Revenues
Interest expense3 months2024-04-01 to 2024-06-30$17.5mus-gaap:InterestExpenseNonoperating
Interest expense6 months2024-01-01 to 2024-06-30$38.1mus-gaap:InterestExpenseNonoperating
Income tax3 months2024-04-01 to 2024-06-30$0us-gaap:IncomeTaxExpenseBenefit
Income tax6 months2024-01-01 to 2024-06-30$0us-gaap:IncomeTaxExpenseBenefit
Net income3 months2024-04-01 to 2024-06-30$10.4mus-gaap:NetIncomeLoss
Net income6 months2024-01-01 to 2024-06-30$27.9mus-gaap:NetIncomeLoss
Diluted EPS3 months2024-04-01 to 2024-06-30$0.05us-gaap:EarningsPerShareDiluted
Diluted EPS6 months2024-01-01 to 2024-06-30$0.12us-gaap:EarningsPerShareDiluted
Basic EPS3 months2024-04-01 to 2024-06-30$0.05us-gaap:EarningsPerShareBasic
Basic EPS6 months2024-01-01 to 2024-06-30$0.12us-gaap:EarningsPerShareBasic
Diluted shares (weighted)3 months2024-04-01 to 2024-06-30225,418,825 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Diluted shares (weighted)6 months2024-01-01 to 2024-06-30225,403,082 sharesus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
Operating cash flow6 months2024-01-01 to 2024-06-30$127.1mus-gaap:NetCashProvidedByUsedInOperatingActivities
Dividends paid6 months2024-01-01 to 2024-06-30$72.1mus-gaap:PaymentsOfDividendsCommonStock
Cash and equivalentsAt period end2024-06-30$21.0mus-gaap:CashAndCashEquivalentsAtCarryingValue
Total assetsAt period end2024-06-30$5.94bnus-gaap:Assets
Total liabilitiesAt period end2024-06-30$2.41bnus-gaap:Liabilities
Long-term debtAt period end2024-06-30$2.25bnus-gaap:LongTermDebt
Shareholders' equityAt period end2024-06-30$3.40bnus-gaap:StockholdersEquity

Source: SEC EDGAR, the filing index for accession 0001466085-24-000092. Last ingested by Listed: Nov 11, 2026, 00:25 ET. Listed shows no prices and gives no investment advice.