EX-99.2 3 irt-2024424xsupex992.htm EX-99.2 Document

Exhibit 99.2





a3_irtq12024draftearningsr.jpg











NYSE: IRT
WWW.IRTLIVING.COM


gryvd1y3alxt000002.jpg
TABLE OF CONTENTS


gryvd1y3alxt000002.jpg
Independence Realty Trust
March 31, 2024
Company Information: 
Independence Realty Trust, Inc. (NYSE: IRT) is a real estate investment trust that owns and operates multifamily communities, across non-gateway U.S. markets including Atlanta, GA, Dallas, TX, Denver, CO, Columbus, OH, Indianapolis, IN, Raleigh-Durham, NC, Oklahoma City, OK, Nashville, TN, Houston, TX, and Tampa, FL. IRT’s investment strategy is focused on gaining scale near major employment centers within key amenity rich submarkets that offer good school districts and high-quality retail. IRT aims to provide stockholders attractive risk-adjusted returns through diligent portfolio management, strong operational performance, and a consistent return on capital through distributions and capital appreciation. More information may be found on the Company’s website www.irtliving.com.
Corporate Headquarters1835 Market Street, Suite 2601
Philadelphia, PA 19103
267.270.4800
Trading SymbolNYSE: “IRT”
Investor Relations ContactEdelman Smithfield
Ted McHugh and Lauren Torres
917-365-7979
IRT@edelman.com 
3

gryvd1y3alxt000002.jpg
Forward-Looking Statements
This release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, but are not limited to, our earnings guidance, and the assumptions underlying such guidance, and certain actions that we expect or seek to take in connection with our Portfolio Optimization and Deleveraging Strategy and anticipated enhancements to our financial results and future growth from this strategy. All statements in this release 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 and fees 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 release 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.

4

gryvd1y3alxt000002.jpg

Independence Realty Trust Announces First Quarter 2024 Financial Results


PHILADELPHIA – (BUSINESS WIRE) – April 24, 2024 — Independence Realty Trust, Inc. (“IRT”) (NYSE: IRT), a multifamily apartment REIT, today announced its first quarter 2024 financial results.
First Quarter Highlights
Net income available to common shares of $17.6 million for the quarter ended March 31, 2024 compared to $8.6 million for the quarter ended March 31, 2023.
Earnings per diluted share of $0.08 for the quarter ended March 31, 2024 compared to $0.04 for the quarter ended March 31, 2023.
Same-store portfolio net operating income (“NOI”) growth of 2.4% for the quarter ended March 31, 2024 compared to the quarter ended March 31, 2023.
Disposed of nine properties under our Portfolio Optimization and Deleveraging Strategy for a total gross sales price of $496.8 million and used proceeds from the sales to repay $488.9 million of debt. Repayment of debt included significant paydowns on our revolver which improved our liquidity position to $412 million as of March 31, 2024.
Core Funds from Operations (“CFFO”) of $61.5 million for the quarter ended March 31, 2024 compared to $62.5 million for the quarter ended March 31, 2023. CFFO per share was $0.27 for the first quarter of 2024, as compared to $0.27 for the first quarter of 2023.
Adjusted EBITDA of $84.7 million for the quarter ended March 31, 2024 compared to $87.6 million for the quarter ended March 31, 2023.
Value add program completed renovations at 320 units during the quarter ended March 31, 2024, achieving a weighted average return on investment during the quarter of 18.0%.
Included later in this press release are definitions of NOI, CFFO, Adjusted EBITDA and other Non-GAAP financial measures and reconciliations of such measures to their most comparable financial measures as calculated and presented in accordance with GAAP, as well as, discussion of our same-store methodology.
Management Commentary
“For the first quarter of 2024, we delivered a 3.4% increase in same-store revenue, supported by our focus on driving occupancy. Our same-store average occupancy improved 120 basis points in the quarter on a year-over-year basis to 94.4%, and we continued to see positive momentum in April, with average occupancy rising to 95.0%,” said Scott Schaeffer, Chairman and CEO of IRT. “We also continued to successfully execute our business plan, including the advancement of our Portfolio Optimization and Deleveraging Strategy. As of March 31, 2024, we had sold nine of the ten non-core assets and exited four single-asset markets while further strengthening our balance sheet, which helped us achieve an investment grade rating from Fitch Ratings, as announced last month. We look forward to building on our first quarter successes during the remainder of the year.”
5

gryvd1y3alxt000002.jpg
Same-Store Portfolio(1) Operating Results
First Quarter 2024
 Compared to
 First Quarter 2023
Rental and other property revenue3.4% increase
Property operating expenses5.0% increase
NOI2.4% increase
Portfolio average occupancy120 bps increase to 94.4%
Portfolio average rental rate1.5% increase to $1,551
NOI Margin50 bps decrease to 62.7%
(1)Same-store portfolio includes 108 properties, which represent 32,153 units.
Operating Metrics
The table below summarizes operating metrics for the same-store portfolio for the applicable periods.
1Q 2024
April 2024(3)
Same-Store Portfolio(1)
   Average Occupancy94.4 %95.0 %
(4)
   Lease Over Lease Effective Rental Rate Growth:(2)
        New Leases(2.4)%(0.5)%
        Renewal Leases 4.4 %3.0 %
        Blended1.2 %1.8 %
   Resident Retention Rate54.3 %55.7 %
Same-Store Portfolio excluding Ongoing Value Add
   Average Occupancy94.6 %95.2 %
(4)
   Lease Over Lease Effective Rental Rate Growth:(2)
        New Leases(2.8)%(1.0)%
        Renewal Leases4.5 %3.1 %
        Blended1.0 %1.7 %
   Resident Retention Rate53.9 %55.2 %
Value Add (22 properties with Ongoing Value Add)
   Average Occupancy93.9 %94.3 %
(4)
   Lease Over Lease Effective Rental Rate Growth:(2)
        New Leases(1.1)%1.2 %
        Renewal Leases4.2 %2.9 %
        Blended1.8 %2.3 %
   Resident Retention Rate55.7 %57.6 %
(1)Same-store portfolio includes 108 properties, which represent 32,153 units.
(2)Lease-over-lease effective rent growth represents the change in effective monthly rent, as adjusted for concessions, for each unit that had a prior lease and current lease that are for a term of 9-13 months.
(3)April 2024 average occupancy is through April 23, 2024. New, renewal, and blended lease rates, and resident retention are for leases commencing during April 2024 that were signed as of April 23, 2024.
(4)As of April 23, 2024, same-store portfolio occupancy was 95.4%, same-store portfolio excluding ongoing value add occupancy was 95.6%, and value add occupancy was 94.7%.

6

gryvd1y3alxt000002.jpg
Portfolio Optimization and Deleveraging Strategy Update
On October 30, 2023, we announced our Portfolio Optimization and Deleveraging Strategy, which targeted sales of 10 properties located in seven markets in order to exit or reduce our presence in these markets while also deleveraging our balance sheet. As of March 31, 2024, nine of the ten properties had been sold for a total gross sales price of $496.8 million and proceeds from the sales were used to repay $488.9 million of debt.
Value Add Program
We completed renovations on 320 units during the quarter ended March 31, 2024, achieving a return on investment of 18.0%, with an average cost per unit renovated of $18,136, and an average monthly rent increase per unit of $272 over unrenovated comps. See the Value Add Summary page of our supplemental for additional information on our projects’ life to date as of March 31, 2024.
Investment Activity
Properties Held for Sale and Dispositions
During the three months ended March 31, 2024, in connection with our Portfolio Optimization and Deleveraging Strategy, we sold five properties for a combined sales price of $296.1 million and we recognized a net gain of $25.6 million.
As of March 31, 2024, we had two properties classified as held for sale.
Reserve at Creekside, Chattanooga, Tennessee: This tenth and final property targeted for sale under our Portfolio Optimization and Deleveraging Strategy is under contract and expected to close in the second quarter of 2024.
Tapestry Park, Birmingham Alabama: During the three months ended March 31, 2024, in connection with our capital recycling program, we identified this asset as held for sale and recognized a loss on impairment of $15.1 million. The property is now under contract and is expected to close during the third quarter of 2024.

While the two properties classified as held for sale are under contract, there can be no assurance that the sales will be consummated at expected pricing levels, within expected time frames, or at all.
Capital Expenditures
For the three months ended March 31, 2024, recurring capital expenditures for the total portfolio were $4.9 million, or $151 per unit, value add and non-recurring expenditures for the total portfolio were $21.9 million and development expenditures for the total portfolio were $11.0 million, respectively.
Dividend Distribution
On March 11, 2024, our Board of Directors declared a quarterly dividend of $0.16 per share of common stock. The first quarter dividend was paid on April 19, 2024 to stockholders of record at the close of business on March 29, 2024.

7

gryvd1y3alxt000002.jpg
2024 EPS, FFO and CFFO Guidance
We are confirming our 2024 FFO per share, CFFO per share, and same-store NOI guidance ranges while updating our 2024 EPS per share, transaction volume, and same-store pool guidance. Earnings per diluted share is now projected to be in the range of $0.34 to $0.38. A reconciliation of IRT's projected net income allocable to common shares to its projected CFFO per share is included below. See the schedules and definitions at the end of this release for further information regarding how IRT calculates CFFO and for management’s definition and rationale for the usefulness of CFFO.
Previous GuidanceCurrent GuidanceChange at Midpoint
2024 Full Year EPS and CFFO Guidance(1)(2)
LowHighLowHigh
Earnings per share$0.40 $0.44 $0.34 $0.38 $(0.06)
Adjustments:
Depreciation and amortization
0.87 0.87 0.87 0.87 — 
Gain on sale of real estate assets(3)
(0.11)(0.11)(0.05)(0.05)0.06 
FFO per share1.16 1.20 1.16 1.20 — 
Loan (premium accretion) discount amortization, net(0.04)(0.04)(0.04)(0.04)— 
CFFO per share$1.12 $1.16 $1.12 $1.16 $— 
(1)This guidance, including the underlying assumptions presented in the table below, constitutes forward-looking information. Actual full year 2024 EPS, FFO, and CFFO could vary significantly from the projections presented. See “Forward-Looking Statements”. Our guidance is based on the key guidance assumptions detailed below.
(2)Per share guidance is based on 230.9 million weighted average shares and units outstanding.
(3)Gain on sale of real estate assets includes the gains on sale (losses on impairment) recognized during the first quarter of 2024 as described in this release.
8

gryvd1y3alxt000002.jpg
2024 Guidance Assumptions
Our key guidance assumptions for 2024 are enumerated below. See the definitions at the end of this release for further information regarding our same-store definitions.
Same-Store Portfolio
Previous 2024 Outlook(1)
Current 2024 Outlook(1)
Change at Midpoint
Number of properties/units109 properties / 32,507 units108 properties / 32,153 units(1) property / (354) units
Property revenue growth3.0% to 4.5%3.0% to 4.5%
Controllable operating expense growth4.9% to 5.9%4.9% to 5.9%
Real estate tax and insurance expense growth6.1% to 7.1%6.1% to 7.1%
Total operating expense growth5.4% to 6.4%5.4% to 6.4%
NOI growth1.0% to 4.0%1.0% to 4.0%
Corporate Expenses
   General and administrative & property
    management expenses
$51.5 million to $54.5 million$51.5 million to $54.5 million
   Interest expense(2)
$83.0 million to $85.0 million$83.0 million to $85.0 million
Transaction/Investment Volume
Acquisition volumeNone$0 million to $40 million$20 million
Disposition volume(3)
$324 million$392 million to $396 million$70 million
Capital Expenditures
Recurring$21.0 million to $23.0 million$21.0 million to $23.0 million
Value add & non-recurring$83.0 million to $85.0 million$83.0 million to $85.0 million
Development$54.5 million to $55.5 million$54.5 million to $55.5 million
(1)This guidance, including the underlying assumptions, constitutes forward-looking information. Actual results could vary significantly from the projections presented. See “Forward-Looking Statements” .
(2)Interest expense includes amortization of deferred financing costs but excludes loan premium accretion, net. As a result of purchase accounting we recorded loan premiums, net, that are accreted into and reduce GAAP interest expense over the remaining term of the associated debt. However, loan premium accretion is excluded from CFFO.
(3)Includes $296 million related to the sale of five properties sold during the three months ended March 31, 2024 and $96 million to $100 million related to two properties held for sale as of March 31, 2024. We continue to evaluate our portfolio for capital recycling opportunities so actual acquisition and disposition volume could vary significantly from our projections. We undertake no duty to update these assumptions. See “Forward-Looking Statements”.

9

gryvd1y3alxt000002.jpg
Selected Financial Information
See the schedules at the end of this earnings release for selected financial information for IRT.
Non-GAAP Financial Measures and Definitions
We disclose the following non-GAAP financial measures in this earnings release: FFO, CFFO, NOI and Adjusted EBITDA. Included at the end of this release are definitions of these non-GAAP financial measures and a reconciliation of our reported net income to our FFO and CFFO, a reconciliation of our same-store NOI to our reported net income, a reconciliation of our Adjusted EBITDA to net income, and management’s rationales for the usefulness of each of these and other non-GAAP financial measures used in this release.
Conference Call
All interested parties can listen to the live conference call webcast at 9:00 AM ET on Thursday, April 25, 2024 from the investor relations section of the IRT website at www.irtliving.com or by dialing 1.888.440.3307, access code 1963990. For those who are not available to listen to the live call, the replay will be available shortly following the live call from the investor relations section of IRT’s website until the next earnings release. A playback of the conference call can also be accessed telephonically until Thursday, May 2, 2024 by dialing 1.800.770.2030, access code 1963990.
Supplemental Information
We produce supplemental information that includes details regarding the performance of the portfolio, financial information, non-GAAP financial measures, same-store information and other useful information for investors. The supplemental information is available via our website, www.irtliving.com, through the "Investor Relations" section.
About Independence Realty Trust, Inc.
Independence Realty Trust, Inc. (NYSE: IRT) is a real estate investment trust that owns and operates multifamily communities, across non-gateway U.S. markets including Atlanta, GA, Dallas, TX, Denver, CO, Columbus, OH, Indianapolis, IN, Raleigh-Durham, NC, Oklahoma City, OK, Nashville, TN, Houston, TX, and Tampa, FL. IRT’s investment strategy is focused on gaining scale near major employment centers within key amenity rich submarkets that offer good school districts and high-quality retail. IRT aims to provide stockholders attractive risk-adjusted returns through diligent portfolio management, strong operational performance, and a consistent return on capital through distributions and capital appreciation. More information may be found on the Company’s website www.irtliving.com.
10

gryvd1y3alxt000002.jpg
Forward-Looking Statements
This release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include, but are not limited to, our earnings guidance, and the assumptions underlying such guidance, and certain actions that we expect or seek to take in connection with our Portfolio Optimization and Deleveraging Strategy and anticipated enhancements to our financial results and future growth from this strategy. All statements in this release 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 and fees 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 release 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.








11

gryvd1y3alxt000002.jpg


FINANCIAL & OPERATING HIGHLIGHTS
Dollars in thousands, except per share data
For the Three Months Ended
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Selected Financial Information:
Operating Statistics:
Net income (loss) available to common shares$17,577$(40,515)$3,930$10,709$8,648
Earnings (loss) per share -- diluted$0.08$(0.18)$0.02$0.05$0.04
Rental and other property revenue$160,331$166,730$168,375$163,601$161,135
Property operating expenses$59,971$59,703$63,300$62,071$59,255
NOI$100,360$107,027$105,075$101,530$101,880
NOI margin62.6%64.2%62.4%62.1%63.2%
Adjusted EBITDA$84,683$95,640$94,415$89,156$87,594
FFO per share$0.27$0.31$0.31$0.28$0.27
CFFO per share$0.27$0.30$0.30$0.28$0.27
Dividends per share$0.16$0.16$0.16$0.16$0.14
CFFO payout ratio59.3%53.3%53.3%57.1%51.9%
Portfolio Data:
Total gross assets $6,673,589$6,960,554$7,225,447$7,117,404$7,045,306
Total number of operating properties (a)111116120119119
Total units (a)32,87734,43135,42735,24935,249
Portfolio period end occupancy (a)95.0%94.6%94.4%94.6%94.1%
Portfolio average occupancy (a)94.4%94.4%94.6%94.1%93.1%
Portfolio average effective monthly rent, per unit (a)$1,550$1,558$1,556$1,538$1,535
Same-store portfolio period end occupancy (b)95.0%94.7%94.4%93.7%94.3%
Same-store portfolio average occupancy (b)94.4%94.5%94.5%94.2%93.2%
Same-store portfolio average effective
  monthly rent, per unit (b)
$1,551$1,555$1,548$1,547$1,528
Capitalization:
Total debt (c)$2,277,098$2,549,409$2,715,710$2,650,805$2,628,632
Common share price, period end$16.13$15.30$14.07$18.22$16.03
Market equity capitalization$3,726,224$3,528,996$3,245,135$4,202,342$3,694,970
Total market capitalization$6,003,322$6,078,405$5,960,845$6,853,147$6,323,602
Total debt/total gross assets34.1%36.6%37.6%37.2%37.3%
Net debt to Adjusted EBITDA (d)6.7x6.7x7.0x7.2x7.3x
Interest coverage4.1x4.1x4.3x4.0x4.0x
Common shares and OP Units:
Shares outstanding225,070,396224,706,731224,695,566224,697,889224,556,870
OP units outstanding5,941,6435,946,5715,946,5715,946,5715,946,571
Common shares and OP units outstanding231,012,039230,653,302230,642,137230,644,460230,503,441
Weighted average common shares and OP units230,570,707230,452,570230,444,945230,369,086230,186,297
(a)Excludes our development projects (Destination at Arista and Flatirons Apartments). See the definitions at the end of this release.
(b)Same-store portfolio consists of 108 properties, which represent 32,153 units.
(c)Includes indebtedness associated with real estate held for sale, as applicable.
(d)Reflects net debt to Adjusted EBITDA, which is annualized for each period presented, including adjustments for the timing of acquisitions and dispositions impacting quarterly EBITDA. For the five quarters ended March 31, 2024, net debt to Adjusted EBITDA excluding adjustments for these items was 6.5x, 6.5x, 7.0x, 7.2x, and 7.3x, respectively.
12

gryvd1y3alxt000002.jpg
BALANCE SHEETS
Dollars in thousands, except per share data
As of
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Assets:
Real estate held for investment, at cost$6,183,009 $6,259,212 $6,754,022 $6,610,233 $6,648,907 
Less: accumulated depreciation(622,713)(582,760)(567,200)(519,680)(475,001)
Real estate held for investment, net5,560,296 5,676,452 6,186,822 6,090,553 6,173,906 
Real estate held for sale98,603 296,334 75,392 86,576 — 
Real estate under development109,338 98,365 83,547 121,733 124,983 
Cash and cash equivalents21,275 22,852 17,216 14,349 12,448 
Restricted cash20,625 27,880 31,772 28,163 22,385 
Investment in unconsolidated real estate entities89,487 89,044 87,592 99,968 92,882 
Other assets34,379 39,245 41,926 31,799 34,360 
Derivative assets38,845 29,937 53,258 44,259 32,783 
Intangible assets, net— 66 265 — — 
Total assets$5,972,848 $6,280,175 $6,577,790 $6,517,400 $6,493,747 
Liabilities and Equity:
Indebtedness, net$2,212,273 $2,426,788 $2,675,117 $2,609,903 $2,628,632 
Indebtedness associated with real estate held
  for sale, net
64,825 122,621 40,593 40,902 — 
Accounts payable and accrued expenses83,678 109,074 138,549 115,664 105,873 
Accrued interest payable7,145 7,917 8,275 7,986 7,979 
Dividends payable36,896 36,858 36,858 36,856 32,232 
Derivative liabilities— — — — 2,283 
Other liabilities8,928 9,723 10,642 11,172 11,813 
Total liabilities2,413,745 2,712,981 2,910,034 2,822,483 2,788,812 
Equity:
Shareholders' Equity:
Preferred shares, $0.01 par value per share— — — — — 
Common shares, $0.01 par value per share2,251 2,247 2,247 2,247 2,246 
Additional paid in capital3,753,833 3,751,942 3,751,001 3,754,839 3,753,074 
Accumulated other comprehensive income34,501 25,513 47,910 38,823 25,101 
Accumulated deficit(367,015)(348,405)(271,982)(239,972)(214,775)
Total shareholders' equity3,423,570 3,431,297 3,529,176 3,555,937 3,565,646 
Noncontrolling Interests135,533 135,897 138,580 138,980 139,289 
Total equity3,559,103 3,567,194 3,667,756 3,694,917 3,704,935 
Total liabilities and equity$5,972,848 $6,280,175 $6,577,790 $6,517,400 $6,493,747 

13

gryvd1y3alxt000002.jpg
STATEMENTS OF OPERATIONS, FFO & CFFO
TRAILING FIVE QUARTERS (Dollars in thousands, except per share data)
For the Three Months Ended
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Revenue:
Rental and other property revenue$160,331 $166,730 $168,375 $163,601 $161,135 
Other revenue203316232354239
Total revenue160,534167,046168,607163,955161,374
Expenses:
Property operating expenses59,97159,70363,30062,07159,255
Property management expenses7,4996,6607,2326,8186,371
General and administrative expenses (a)8,3815,0433,6605,9108,154
Depreciation and amortization expense53,72155,90255,54653,98453,536
Casualty losses2,3015935680151
Total expenses131,873127,367129,773129,463127,467
Interest expense(20,603)(23,537)(22,033)(22,227)(22,124)
Gain on sale (loss on impairment) of real estate
  assets, net
10,530(56,263)(11,268)985
Gain (loss) on extinguishment of debt203(124)
Other (loss) income, net(1)(79)(369)(72)93
Loss from investments in unconsolidated
  real estate entities
(829)(1,330)(1,178)(1,205)(776)
Restructuring costs— — — — (3,213)
Net income (loss)$17,961 $(41,654)$3,986 $10,988 $8,872 
(Income) loss allocated to noncontrolling interests(384)1,139(56)(279)(224)
Net income (loss) available to common shares$17,577 $(40,515)$3,930 $10,709 $8,648 
Earnings (loss) per share - basic$0.08 $(0.18)$0.02 $0.05 $0.04 
Weighted-average shares outstanding - Basic224,627,115224,505,999224,498,374224,422,515224,226,873
Earnings (loss) per share - diluted$0.08 $(0.18)$0.02 $0.05 $0.04 
Weighted-average shares outstanding - Diluted225,226,270224,505,999225,140,555225,073,890225,088,659
Funds From Operations (FFO):
Net income (loss)$17,961 $(41,654)$3,986 $10,988 $8,872 
Add-Back (Deduct):
Real estate depreciation and amortization53,39055,51055,21753,70153,287
Our share of real estate depreciation and
  amortization from investments in unconsolidated
   real estate entities
598636486575418
(Gain on sale) loss on impairment of real estate
  assets, net, excluding prepayment gains
(9,609)57,49211,268(314)
FFO$62,340 $71,984 $70,957 $65,264 $62,263 
FFO per share$0.27 $0.31 $0.31 $0.28 $0.27 
CORE Funds From Operations (CFFO):
FFO$62,340 $71,984 $70,957 $65,264 $62,263 
Add-Back (Deduct):
Other depreciation and amortization331391329283249
Casualty losses2,3015935680151
Loan (premium accretion) discount amortization,
 net
(2,395)(2,659)(2,747)(2,737)(2,755)
Prepayment gains on asset dispositions(921)(1,229)(670)
(Gain) loss on extinguishment of debt(203)124
Other expense (income), net17942919242
Restructuring costs— — — — 3,213 
CFFO$61,454 $68,749 $69,003 $63,682 $62,493 
CFFO per share$0.27 $0.30 $0.30 $0.28 $0.27 
Weighted-average shares and units outstanding230,570,707230,452,570230,444,945230,369,086230,186,297
(a)Included in the three months ended March 31, 2024 and 2023 is $2.5 million and $2.7 million, respectively, of stock compensation expense recorded with respect to stock awards granted during the respective period to retirement eligible employees.
14

gryvd1y3alxt000002.jpg
STATEMENTS OF OPERATIONS, FFO & CFFO
(Dollars in thousands, except per share data)
For the Three Months Ended March 31,
20242023
Revenue:
Rental and other property revenue$160,331 $161,135 
Other revenue203239
Total revenue160,534161,374
Expenses:
Property operating expenses59,97159,255
Property management expenses7,4996,371
General and administrative expenses (a)8,3818,154
Depreciation and amortization expense53,72153,536
Casualty losses2,301151
Total expenses131,873127,467
Interest expense(20,603)(22,124)
Gain on sale (loss on impairment) of real estate assets, net10,530985
Gain on extinguishment of debt203
Other (loss) income, net(1)93
Loss from investments in unconsolidated real estate entities(829)(776)
Restructuring costs— (3,213)
Net income (loss)17,961 8,872 
Income allocated to noncontrolling interests(384)(224)
Net income available to common shares$17,577 $8,648 
Earnings per share - basic$0.08 $0.04 
Weighted-average shares outstanding - Basic224,627,115224,226,873
Earnings per share - diluted$0.08 $0.04 
Weighted-average shares outstanding - Diluted225,226,270225,088,659
Funds From Operations (FFO):
Net income$17,961 $8,872 
Add-Back (Deduct):
Real estate depreciation and amortization53,39053,287
Our share of real estate depreciation and amortization from investments in
  unconsolidated real estate entities
598418
(Gain on sale) loss on impairment of real estate assets, net, excluding prepayment gains(9,609)(314)
FFO$62,340 $62,263 
FFO per share$0.27 $0.27 
CORE Funds From Operations (CFFO):
FFO$62,340 $62,263 
Add-Back (Deduct):
Other depreciation and amortization331249
Casualty losses2,301151
Loan (premium accretion) discount amortization, net(2,395)(2,755)
Prepayment gains on asset dispositions(921)(670)
Gain on extinguishment of debt(203)
Other expense (income), net142
Restructuring costs— 3,213 
CFFO$61,454 $62,493 
CFFO per share$0.27 $0.27 
Weighted-average shares and units outstanding230,570,707230,186,297
(a)Included in the three months ended March 31, 2024 and 2023 is $2.5 million and $2.7 million, respectively, of stock compensation expense recorded with respect to stock awards granted during the respective period to retirement eligible employees.
15

gryvd1y3alxt000002.jpg

ADJUSTED EBITDA RECONCILIATION AND COVERAGE RATIO
Dollars in thousands

 Three Months Ended
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Net income (loss)$17,961 $(41,654)$3,986 $10,988 $8,872 
Add-Back (Deduct):
Interest expense20,603 23,537 22,033 22,227 22,124 
Depreciation and amortization53,721 55,902 55,546 53,984 53,536 
Casualty losses2,301 59 35 680 151 
(Gain on sale) loss on impairment of
  real estate assets, net
(10,530)56,263 11,268 — (985)
(Gain) loss on extinguishment of debt(203)124 — — — 
Loss from investments in
  unconsolidated real estate entities
829 1,330 1,178 1,205 776 
Other loss (income), net79 369 72 (93)
Restructuring costs— — — — 3,213 
Adjusted EBITDA$84,683 $95,640 $94,415 $89,156 $87,594 
INTEREST COST:
Interest expense$20,603 $23,537 $22,033 $22,227 $22,124 
INTEREST COVERAGE:4.1x4.1x4.3x4.0x4.0x

For the Three Months Ended March 31,
20242023
Net income (loss)$17,961 $8,872 
Add-Back (Deduct):
Interest expense20,603 22,124 
Depreciation and amortization53,721 53,536 
Casualty losses2,301 151 
(Gain on sale) loss on impairment of real estate assets, net(10,530)(985)
Gain on extinguishment of debt(203)— 
Loss from investments in unconsolidated real estate entities829 776 
Other loss (income), net(93)
Restructuring costs— 3,213 
Adjusted EBITDA$84,683 $87,594 
INTEREST COST:
Interest expense$20,603 $22,124 
INTEREST COVERAGE:4.1x4.0x
16

gryvd1y3alxt000002.jpg

SAME-STORE PORTFOLIO NET OPERATING INCOME & NOI BRIDGE (a) (b)
TRAILING FIVE QUARTERS
Dollars in thousands, except per unit data


For the Three Months Ended
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Revenue:
Rental and other property revenue$150,618 $150,903 $152,138 $148,645 $145,701 
Property Operating Expenses:
Real estate taxes18,970 18,463 18,503 18,576 18,479 
Property insurance4,150 4,255 4,075 3,600 2,966 
Personnel expenses12,199 11,741 12,007 11,745 11,125 
Utilities7,713 7,419 7,719 7,063 7,353 
Repairs and maintenance4,825 3,407 5,761 5,997 5,446 
Contract services5,101 5,254 5,608 5,941 5,097 
Advertising expenses1,596 1,616 1,915 1,592 1,302 
Other expenses1,693 1,584 1,598 1,756 1,796 
Total property operating expenses56,247 53,739 57,186 56,270 53,564 
Same-store portfolio NOI$94,371 $97,164 $94,952 $92,375 $92,137 
Same-store portfolio NOI margin62.7 %64.4 %62.4 %62.1 %63.2 %
Average occupancy94.4 %94.5 %94.5 %94.2 %93.2 %
Average effective monthly rent, per unit$1,551 $1,555 $1,548 $1,531 $1,528 


For the Three Months Ended
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Rental and other property revenue
Same-store portfolio$150,618 $150,903 $152,138 $148,645 $145,701 
Non same-store portfolio9,713 15,827 16,237 14,956 15,434 
Total rental and other property revenue160,331 166,730 168,375 163,601 161,135 
Property operating expenses
Same-store portfolio56,247 53,739 57,186 56,270 53,564 
Non same-store portfolio3,724 5,964 6,114 5,801 5,691 
Total property operating expenses59,971 59,703 63,300 62,071 59,255 
NOI
Same-store portfolio94,371 97,164 94,952 92,375 92,137 
Non same-store portfolio5,989 9,863 10,123 9,155 9,743 
Total property NOI$100,360 $107,027 $105,075 $101,530 $101,880 

(a)Same-store portfolio consists of 108 properties, which represent 32,153 units.
(b)See the definitions at the end of this release for a reconciliation from GAAP net income (loss) to NOI.


17

gryvd1y3alxt000002.jpg
SAME-STORE PORTFOLIO NET OPERATING INCOME (a)
THREE MONTHS ENDED MARCH 31, 2024 AND 2023
Dollars in thousands, except per unit data
For the Three Months Ended
 March 31,
20242023% change
Revenue:
Rental and other property revenue$150,618 $145,701 3.4 %
Property Operating Expenses:
Real estate taxes18,970 18,479 2.7 %
Property insurance4,150 2,966 39.9 %
Personnel expenses12,199 11,125 9.7 %
Utilities7,713 7,353 4.9 %
Repairs and maintenance4,825 5,446 (11.4)%
Contract services5,101 5,097 0.1 %
Advertising expenses1,596 1,302 22.6 %
Other expenses1,693 1,796 (5.7)%
Total property operating expenses56,247 53,564 5.0 %
Same-store portfolio NOI$94,371 $92,137 2.4 %
Same-store portfolio NOI margin62.7 %63.2 %(0.5)%
Average occupancy94.4 %93.2 %1.2 %
Average effective monthly rent, per unit$1,551 $1,528 1.5 %
(a)Same-store portfolio consists of 108 properties, which represent 32,153 units.























18

gryvd1y3alxt000002.jpg
SAME-STORE PORTFOLIO NET OPERATING INCOME BY MARKET
THREE MONTHS ENDED MARCH 31, 2024
Dollars in thousands, except rent per unit
Rental and Other Property RevenueProperty Operating ExpensesNet Operating IncomeAverage OccupancyAverage Effective Monthly Rent per Unit
MarketNumber of PropertiesUnits20242023% Change20242023% Change20242023% Change20242023% Change20242023% Change
Atlanta, GA135,180$23,823 $23,671 0.6 %$9,189 $8,406 9.3 %$14,635 $15,269 (4.2)%93.0 %91.9 %1.1 %$1,622 $1,637 (0.9)%
Dallas, TX144,00721,916 21,223 3.3 %8,517 8,823 (3.5)%13,398 12,400 8.0 %94.3 %93.1 %1.2 %1,817 1,783 1.9 %
Columbus, OH102,51010,906 10,228 6.6 %4,012 3,612 11.1 %6,894 6,616 4.2 %94.8 %94.5 %0.3 %1,430 1,356 5.5 %
Denver, CO61,3977,439 7,489 (0.7)%2,184 2,175 0.4 %5,255 5,314 (1.1)%95.6 %94.6 %1.0 %1,713 1,709 0.2 %
Indianapolis, IN71,9798,498 7,908 7.5 %3,247 2,927 10.9 %5,251 4,981 5.4 %95.2 %92.5 %2.7 %1,378 1,334 3.3 %
Oklahoma City, OK82,1477,955 7,528 5.7 %2,726 2,560 6.5 %5,229 4,967 5.3 %94.9 %91.7 %3.2 %1,190 1,163 2.3 %
Tampa-St. Petersburg, FL51,4528,198 7,959 3.0 %3,097 3,126 (0.9)%5,101 4,834 5.5 %95.5 %94.9 %0.6 %1,832 1,801 1.7 %
Raleigh - Durham, NC61,6907,871 7,755 1.5 %2,864 2,520 13.7 %5,007 5,234 (4.3)%93.9 %93.7 %0.2 %1,548 1,530 1.2 %
Nashville, TN51,5087,449 6,985 6.6 %2,578 2,389 7.9 %4,871 4,596 6.0 %94.3 %90.6 %3.7 %1,634 1,591 2.7 %
Memphis, TN41,3836,166 6,044 2.0 %2,135 1,982 7.7 %4,032 4,061 (0.7)%93.2 %93.7 %(0.5)%1,513 1,501 0.8 %
Houston, TX51,3085,759 5,596 2.9 %2,704 2,844 (4.9)%3,055 2,752 11.0 %93.9 %94.5 %(0.6)%1,430 1,390 2.9 %
Louisville, KY41,1504,738 4,438 6.8 %1,969 1,897 3.8 %2,769 2,541 9.0 %95.4 %92.8 %2.6 %1,300 1,285 1.2 %
Lexington, KY38863,797 3,610 5.2 %1,186 1,067 11.2 %2,611 2,542 2.7 %96.8 %94.9 %1.9 %1,329 1,272 4.5 %
Charlotte, NC37143,759 3,792 (0.9)%1,161 1,117 3.9 %2,598 2,675 (2.9)%94.6 %95.6 %(1.0)%1,749 1,756 (0.4)%
Huntsville, AL38734,024 4,016 0.2 %1,480 1,341 10.4 %2,544 2,675 (4.9)%94.4 %94.5 %(0.1)%1,498 1,545 (3.0)%
Birmingham, AL17203,084 3,017 2.2 %1,261 1,131 11.5 %1,823 1,885 (3.3)%94.4 %93.8 %0.6 %1,419 1,407 0.9 %
Myrtle Beach, SC - Wilmington, NC36282,687 2,611 2.9 %865 784 10.3 %1,822 1,827 (0.3)%94.2 %94.7 %(0.5)%1,416 1,396 1.4 %
Cincinnati, OH25422,741 2,556 7.2 %1,004 967 3.8 %1,736 1,589 9.3 %94.1 %92.1 %2.0 %1,583 1,553 1.9 %
Greenville, SC17022,602 2,440 6.6 %986 944 4.4 %1,616 1,497 7.9 %94.4 %92.2 %2.2 %1,306 1,231 6.1 %
Charleston, SC25182,711 2,534 7.0 %1,103 1,000 10.3 %1,608 1,534 4.8 %95.4 %93.6 %1.8 %1,695 1,603 5.7 %
Orlando, FL12971,651 1,537 7.4 %710 668 6.3 %942 869 8.4 %94.2 %94.5 %(0.3)%1,805 1,787 1.0 %
Austin, TX12561,415 1,310 8.0 %623 611 2.0 %791 699 13.2 %95.0 %89.0 %6.0 %1,804 1,788 0.9 %
San Antonio, TX13061,429 1,454 (1.7)%646 673 (4.0)%783 780 0.4 %96.8 %95.7 %1.1 %1,475 1,483 (0.5)%
Total / Weighted
   Average
10832,153$150,618 $145,701 3.4 %$56,247 $53,564 5.0 %$94,371 $92,137 2.4 %94.4 %93.2 %1.2 %$1,551 $1,528 1.5 %
19

gryvd1y3alxt000002.jpg
PROPERTY PORTFOLIO (a)
NET OPERATING INCOME EXPOSURE BY MARKET
Dollars in thousands, except rent per unit
For the Three Months Ended
 March 31, 2024
MarketNumber of PropertiesUnitsGross Real 
Estate 
Assets
Period End
 Occupancy
Average 
Effective
 Monthly Rent 
per Unit
NOI% of NOI
Atlanta, GA135,180$1,092,916 93.2 %$1,622 $14,633 15.2 %
Dallas, TX144,007868,839 95.1 %1,817 13,398 13.9 %
Columbus, OH102,510375,141 94.8 %1,430 6,894 7.2 %
Denver, CO (a) (b)
61,397380,485 95.6 %1,713 5,255 5.3 %
Indianapolis, IN71,979294,166 95.7 %1,378 5,251 5.4 %
Oklahoma City, OK82,147329,997 95.1 %1,190 5,229 5.4 %
Tampa-St. Petersburg, FL51,452313,868 95.6 %1,832 5,101 5.3 %
Raleigh - Durham, NC61,690254,272 94.3 %1,548 5,007 5.2 %
Nashville, TN51,508372,424 94.7 %1,634 4,871 5.1 %
Memphis, TN41,383161,490 94.6 %1,513 4,032 4.2 %
Houston, TX51,308213,672 95.8 %1,430 3,055 3.2 %
Huntsville, AL (c)
41,051241,263 95.8 %1,492 3,035 3.1 %
Birmingham, AL (d)
21,074219,181 96.1 %1,471 2,908 3.0 %
Louisville, KY41,150146,443 94.6 %1,300 2,769 2.9 %
Lexington, KY3886161,291 97.1 %1,329 2,611 2.7 %
Charlotte, NC3714189,681 95.8 %1,749 2,598 2.7 %
Myrtle Beach, SC - Wilmington, NC362868,341 96.0 %1,416 1,822 1.9 %
Cincinnati, OH2542123,868 96.7 %1,583 1,736 1.8 %
Greenville, SC1702124,937 95.2 %1,306 1,616 1.7 %
Charleston, SC251882,010 95.6 %1,695 1,608 1.7 %
Orlando, FL129750,604 94.6 %1,805 942 1.0 %
Austin, TX125659,407 94.9 %1,804 791 0.8 %
San Antonio, TX130657,430 97.7 %1,475 783 0.8 %
Chattanooga, TN (e)
119230,298 94.8 %1,367 436 0.5 %
Total / Weighted Average11132,877$6,212,024 95.0 %$1,550 $96,381 100.0 %
(a)Excludes our development projects (Destination at Arista and Flatirons Apartments). See the definitions at the end of this release.
(b)Includes properties in our Fort Collins, CO and Colorado Springs, CO markets.
(c)Includes the Virtuoso joint venture property that was consolidated beginning August 1, 2023 as a result of an amendment to the joint venture agreement.
(d)Includes one property with 354 units that was held for sale as of March 31, 2024.
(e)Represents one property with 192 units included in our Portfolio Optimization and Deleveraging Strategy that was held for sale as of December 31, 2023 and as of March 31, 2024.
20

gryvd1y3alxt000002.jpg
VALUE ADD SUMMARY BY MARKET
PROJECT LIFE TO DATE AS OF MARCH 31, 2024

Renovation Costs per Unit (b)
MarketTotal PropertiesTotal
Units To Be Renovated
Units CompleteUnits
Leased
 Rent Premium (a) % Rent Increase Interior  Exterior  Total ROI - Interior Costs(c)ROI - Total Costs (c)
Ongoing
Atlanta, GA41,892 911 911 $281 21.2 %$16,968 $1,973 $18,941 19.9 %17.8 %
Dallas, TX41,199 574 585 288 20.1 %19,223 2,102 21,325 18.0 %16.2 %
Columbus, OH41,098 403 392 280 22.5 %14,222 1,431 15,653 23.6 %21.5 %
Oklahoma City, OK3793 464 459 158 18.2 %17,354 1,521 18,875 10.9 %10.0 %
Tampa-St. Petersburg, FL2612 404 399 380 25.9 %16,372 1,481 17,853 27.8 %25.5 %
Nashville, TN1418 252 246 156 11.0 %16,580 1,321 17,901 11.3 %10.5 %
Memphis, TN1362 286 287 380 34.6 %15,662 807 16,469 29.1 %27.7 %
Raleigh-Durham, NC1318 233 234 216 17.0 %16,070 1,046 17,116 16.1 %15.1 %
Austin, TX1256 164 164 245 16.6 %18,077 1,486 19,563 16.3 %15.0 %
Indianapolis, IN1236 188 187 279 25.7 %15,559 1,484 17,043 21.5 %19.6 %
   Total / Weighted Average227,184 3,879 3,864 $271 21.4 %$16,804$1,649 $18,453 19.4 %17.6 %
Future (d)
Atlanta, GA (e)676 267 264 $171 13.9 %$16,356 $1,874 $18,230 12.5 %11.2 %
Lexington, KY436 — — — — — — — — — 
Oklahoma City, OK294 — — — — — — — — — 
Dallas, TX263 — — — — — — — — — 
Denver, CO252 — — — — — — — — — 
   Total / Weighted Average1,921 267 264 $171 13.9 %$16,356 $1,874 $18,230 12.5 %11.2 %
Completed (f)
Columbus, OH763 697 691 $208 22.9 %$10,203 $666 $10,869 24.5 %23.0 %
Atlanta, GA754 691 690 208 20.1 %9,181 1,398 10,579 27.2 %23.6 %
Louisville, KY728 721 778 217 24.3 %15,489 2,173 17,662 16.8 %14.7 %
Memphis, TN691 651 649 189 18.7 %11,782 974 12,756 19.3 %17.8 %
Tampa-St. Petersburg, FL624 572 583 226 19.1 %13,391 1,482 14,873 20.3 %18.3 %
Raleigh-Durham, NC328 325 323 195 19.0 %14,648 2,108 16,756 15.9 %13.9 %
Wilmington, NC288 288 287 77 7.6 %8,120 56 8,176 11.4 %11.3 %
   Total / Weighted Average13 4,176 3,945 4,001 $199 20.1 %$11,927 $1,305 $13,232 20.0 %18.0 %
Grand Total/Weighted Average41 13,281 8,091 8,129 $232 20.5 %$14,413 $1,550 $15,963 19.3 %17.5 %
(a) See the definitions section for a full description of Rent Premium. The weighted average Rent Premium including the impact of concessions was $217.
(b)See the definitions section for a full description of Renovation Costs per Unit.
(c)See the definitions section for a full description of ROI. ROI-Interior costs using rent premium including the impact of concessions was 18.1%. ROI-Total costs using rent premium including the impact of concessions was 16.3%.
(d)As of April 2024, three new value add projects are now underway with one project in each of the following markets: Atlanta, Dallas, and Denver. Projects in Lexington and Oklahoma City are expected to begin in Q2 and Q3 2024.
(e)Renovations at one property in Atlanta, Georgia comprised of 496 units remain paused given current market conditions.
(f)We consider value add projects completed when over 85% of the property’s units to be renovated have been completed. We continue to renovate remaining unrenovated units as leases expire until we complete 100% of the property’s units.
(g)Includes Meadows, Haverford, Crestmont and Creekside that were formerly a part of the value add program but were sold in October 2022 (with respect to Meadows), February 2022 (with respect to Haverford) and December 2021 (with respect to Crestmont and Creekside).
21

gryvd1y3alxt000002.jpg
INVESTMENT AND DEVELOPMENT ACTIVITY
Dollars in thousands except per unit amounts
2024 DISPOSITIONS
PropertyLocationUnitsDisposition dateSale pricePrice per unitAverage rent per unit at dispositionGain on sale (loss on impairment) , net (a)
Villas of KingwoodHouston, TX3302/13/24$53,700 $163 $1,454 $62 
Belmar VillasDenver, CO3182/13/2474,300 234 1,606 46 
Hearthstone at City CenterDenver, CO3603/12/2474,000 206 1,690 88 
Villas at HuffmeisterHouston, TX2943/25/2444,250 151 1,557 (415)
Westmont CommonsAsheville, NC2523/28/2449,875 198 1,505 25,856 
   Total1,554$296,125 $191 $1,567 $25,637 
(a)During the three months ended December 31, 2023, we recognized an aggregate loss on impairment of $25,821 on the Villas at Kingwood, Belmar Villas, Hearthstone at City Center and Villas at Huffmeister, including $921 of prepayment gains on these dispositions.
ASSETS HELD FOR SALE AS OF MARCH 31, 2024
PropertyLocationQuarter Identified As Held For SaleUnits Loss on Impairment
Reserve at Creekside (a)Chattanooga, TNQ4 2023192$—
Tapestry ParkBirmingham, ALQ1 2024354(15,107)
   Total546$(15,107)
(a)During the three months ended December 31, 2023, we recognized a loss on impairment on this property of $7,135.


REAL ESTATE UNDER DEVELOPMENT
Development
Destination at Arista (a)
Flatirons Apartments
LocationDenver, ColoradoDenver, Colorado
Planned Units325296
Start Date3Q 20214Q 2022
Projected Initial Occupancy2Q 20234Q 2024
Projected Completion Date4Q 20234Q 2024
Projected Stabilization date1Q 20251Q 2026
Total Estimated Development Costs$102,800$119,900
% of Development Costs Left to Fund0%36%
Real Estate Under Development at March 31, 2024$32,659$76,679
% of Planned Units Delivered as of March 31, 202473.5%0%
Leased % as of April 23, 2024 (b)
88.7%N/A
Occupancy % as of April 23, 2024 (b)
70.3%N/A
(a)We will continue to classify this property as a development property since it is in lease-up and has not reached overall occupancy of 90%.
(b)Leased % and occupancy % are calculated using the leased or occupied units, as applicable, divided by the number of delivered units.







22

gryvd1y3alxt000002.jpg

INVESTMENT AND DEVELOPMENT ACTIVITY - (CONTINUED)

INVESTMENTS IN UNCONSOLIDATED REAL ESTATE ENTITIES
PropertyLocationUnitsEstimated Delivery DateTotal Construction BudgetTotal Project DebtIRT Equity Interest in JVRemaining Expected IRT InvestmentCarrying Value of IRT’s Investment
Metropolis at Innsbrook (a)
Richmond, VA402 $85,883 $64,000 84.8 %$— $17,363 
Views of Music City II /
  The Crockett (b)
Nashville, TN408 66,079 43,275 50.0 %— 11,734 
Lakeline StationAustin, TX378 Q4 2024109,524 76,500 90.0 %— 32,670 
The MustangDallas, TX275 Q4 2024109,583 79,447 85.0 %— 27,720 
Total1,463 $371,069 $263,222 $— $89,487 

(a)Metropolis at Innsbrook is an operating property consisting of 402 units. We have a call option that gives us the right to buy the property upon the earlier of the date upon which the property achieves 90% occupancy or October 17, 2025. We also have a right to initiate a sale of the property after June 7, 2024.
(b)Views of Music City phase II is an operating property consisting of 209 total units. We have until October 1, 2024 to exercise our right of first offer on the Views of Music City II. The Crockett is an operating property consisting of 199 units. We have exercised our right of first offer on The Crockett, which permits us to acquire the property once we determine the fair market value. If we acquire The Crockett, we may use proceeds from the sale of a multifamily property in Birmingham, Alabama.
23

gryvd1y3alxt000002.jpg
DEBT SUMMARY AS OF MARCH 31, 2024
Dollars in thousands
Amount
Weighted Average Contractual Rate (d)
Weighted Average Hedged Effective Rate (e)
Type
Weighted Average Maturity (in years)
Debt:
Unsecured revolver (a)
$108,978 6.6 %4.8 %Floating 1.8
Unsecured term loans (b)
600,000 6.5 %4.4 %Floating3.3
Secured credit facilities (c)
585,635 4.2 %4.4 %Fixed 4.7
Mortgages952,396 3.8 %4.0 %Fixed4.2
Total Principal2,247,009 4.8 %4.2 %3.9
Loan premiums (discounts), net39,804 
Unamortized deferred financing costs(9,715)
Total Consolidated Debt2,277,098 
Market Equity Capitalization, at period end3,726,224 
Total Capitalization$6,003,322 
(a)Unsecured revolver total capacity is $500,000, of which $108,979 was drawn as of March 31, 2024. The maturity date of borrowings under the unsecured revolver is January 31, 2026.
(b)Consists of a (i) $200,000 unsecured term loan with a maturity date of May 18, 2026 and a (ii) $400,000 unsecured term loan with a maturity date of January 28, 2028.
(c)Consists of a (i) $509,386 secured credit facility, two tranches of which, in an aggregate principal amount of $468,918, have a maturity date of August 1, 2028 and the third tranche of which, in the principal amount of $40,468, has a maturity date of March 1, 2030 and a (ii) $76,248 secured credit facility with a maturity date of July 1, 2030.
(d)Represents the weighted average of the contractual interest rates in effect as of the three months ended March 31, 2024, without regard to any interest rate swaps or collars
(e)Represents the weighted average effective interest rates for the three months ended March 31, 2024, including the impact of interest rate swaps and collars, amortization of hedging costs, and deferred financing costs but excluding the impact of loan premium amortization, discount accretion, and interest capitalization.
chart-b9ef1722e9864b53ae5.jpg
chart-34ac3422f1134155a7b.jpg
(f)As of March 31, 2024, we maintained the below hedges that have effectively fixed a portion of our floating rates debt.
Hedges:NotionalStartEndSwap RateFloor RateCap Rate
Collar$100,000 11/17/201711/17/2024— 1.25 %2.00 %
Swap$150,000 6/17/20216/17/20262.18 %— — 
Swap$150,000 5/17/20225/17/20270.99 %— — 
Swap$200,000 3/17/20233/17/20303.39 %— — 
Collar$100,000 1/17/20241/17/2028— 1.50 %2.50 %
Forward starting collar$100,000 11/17/20241/17/2028— 1.50 %2.50 %
24

gryvd1y3alxt000002.jpg
DEBT MATURITY, DEBT COVENANT AND UNENCUMBERED ASSET STATS
AS OF MARCH 31, 2024
Dollars in thousands

chart-602af82625324d50954.jpg
Debt Covenant Summary (a)
RequirementActualCompliance
Consolidated leverage ratio≤ 60%32.0%Yes
Consolidated fixed charge coverage ratio≥ 1.5x2.49xYes
Unsecured leverage ratio≤ 60%22.9%Yes
(a)For a complete listing of all debt covenants along with definitions of each covenant calculation see the Fourth Amended, Restated and Consolidated Credit Agreement, which is filed as Exhibit 10.1 of our Form 8-K filed on July 27, 2022.
Encumbered & Unencumbered Statistics
Total Units (b)
% of TotalGross Assets% of Total
Q1 2024 NOI (b)
% of Total
Unencumbered assets18,090 55.0 %$3,561,045 53.4 %$52,730 54.7 %
Encumbered assets14,787 45.0 %3,112,544 46.6 %43,651 45.3 %
32,877 100.0 %$6,673,589 100.0 %$96,381 100.0 %
(b)Excludes our development projects (Destination at Arista and Flatirons Apartments). See the definitions at the end of this release.

25

gryvd1y3alxt000002.jpg
DEFINITIONS
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.
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%.
EBITDA and Adjusted EBITDA
Each of EBITDA and Adjusted EBITDA is a non-GAAP financial measure. EBITDA is defined as net income before interest expense including amortization of deferred financing costs, income tax expense, and depreciation and amortization expenses. Adjusted EBITDA is EBITDA before certain other non-cash or non-operating gains or losses related to items such as loss on impairment (gain on sale) of real estate, debt extinguishments and acquisition related debt extinguishment expenses, casualty (gains) losses, merger and integration costs, income (loss) from investments in unconsolidated real estate entities, and restructuring costs. We consider each of EBITDA and Adjusted EBITDA to be an appropriate supplemental measure of performance because it eliminates interest, income taxes, depreciation and amortization, and other non-cash or non-operating gains and losses, which permits investors to view income from operations without these non-cash or non-operating items. Our calculation of Adjusted EBITDA differs from the methodology used for calculating Adjusted EBITDA by certain other REITs and, accordingly, our Adjusted EBITDA may not be comparable to Adjusted EBITDA reported by other REITs.
Funds From Operations (“FFO”) and Core Funds From Operations (“CFFO”)
We believe that FFO and 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, loss on impairment (gain on sale) 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, merger and integration 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
26

gryvd1y3alxt000002.jpg
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.
Interest Coverage
Interest coverage is a ratio computed by dividing Adjusted EBITDA by interest expense.
Net Debt
Net debt, a non-GAAP financial measure, equals total consolidated debt less cash and cash equivalents and loan premiums and discounts. The following table provides a reconciliation of total consolidated debt to net debt (dollars in thousands).
As of
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Total debt$2,277,098 $2,549,409 $2,715,710 $2,650,805 $2,628,632 
Less: cash and cash equivalents(21,275)(22,852)(17,216)(14,349)(12,448)
Less: loan discounts and premiums, net(39,804)(44,483)(50,772)(53,520)(56,256)
Total net debt$2,216,019 $2,482,074 $2,647,722 $2,582,936 $2,559,928 
We present net debt and net debt to Adjusted EBITDA because management believes it is a useful measure of our credit position and progress toward reducing leverage. The calculation is limited because we may not always be able to use cash to repay debt on a dollar for dollar basis.
Net Operating Income
We believe that Net Operating Income (“NOI”), a non-GAAP financial measure, is a useful measure of our operating performance. We define NOI as total property revenues less total property operating expenses, excluding interest expense, depreciation and amortization, casualty related costs and gains, property management expenses, general and administrative expenses, net gains on sale of assets, merger and integration costs, 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. We use NOI to evaluate our performance on a same-store and non same-store basis because NOI measures the core operations of property performance by excluding corporate level 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.

27

gryvd1y3alxt000002.jpg
A reconciliation from GAAP net income (loss) to NOI is provided below (dollars in thousands):

For the Three Months Ended
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Net income (loss)$17,961 $(41,654)$3,986 $10,988 $8,872 
   Other revenue(203)(316)(232)(354)(239)
   Property management expenses7,499 6,660 7,232 6,818 6,371 
   General and administrative
     expenses
8,381 5,043 3,660 5,910 8,154 
   Depreciation and amortization
    expense
53,721 55,902 55,546 53,984 53,536 
   Casualty losses2,301 59 35 680 151 
   Interest expense20,603 23,537 22,033 22,227 22,124 
   (Gain on sale) loss on impairment
    of real estate assets, net
(10,530)56,263 11,268 — (985)
  (Gain) loss on extinguishment
   of debt
(203)124 — — — 
   Other loss (income), net79 369 72 (93)
   Loss from investments in
    unconsolidated real estate entities
829 1,330 1,178 1,205 776 
   Restructuring costs— — — — 3,213 
NOI$100,360 $107,027 $105,075 $101,530 $101,880 
Less: Non same-store portfolio NOI5,989 9,863 10,123 9,155 9,743 
Same-store portfolio NOI$94,371 $97,164 $94,952 $92,375 $92,137 
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.
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.

Rent Premium on Value Add Renovations

The rent premium reflects the per unit per month difference between the rental rate on the renovated unit excluding the impact of upfront concessions, if any, and the market rent for an unrenovated unit as of the date presented, as determined by management consistent with its customary rent-setting and evaluation procedures. We believe excluding the impact of upfront concessions from our rental rates when comparing to the market rental rates for unrenovated units makes the comparison most relevant and the resulting premium provides management with an indicator of the increased rent generated by the unit renovation.

Renovation Costs per Unit

Renovation costs per unit includes all costs to renovate the interior units and make certain exterior renovations, including clubhouses and amenities. Interior costs per unit are based on units leased. Exterior costs per unit are based on total units at the community. Excludes overhead costs to support and manage the value add program as those costs relate to the entire program and cannot be allocated to individual projects.


28

gryvd1y3alxt000002.jpg
Return on Investment (“ROI”) on Value Add Renovations
ROI is calculated using the Rent Premium per unit per month, multiplied by 12, divided by the interior renovation costs per unit or the total renovation costs, as applicable. We use ROI on value add renovation projects to measure the profitability of a renovation project relative to other projects or relative to other uses of our capital.
Total Gross Assets
Total Gross Assets equals total assets plus accumulated depreciation and accumulated amortization, including fully depreciated or amortized real estate and real estate related assets. The following table provides a reconciliation of total assets to total gross assets (dollars in thousands).
As of
Mar 31, 2024Dec 31, 2023Sep 30, 2023Jun 30, 2023Mar 31, 2023
Total assets$5,972,848 $6,280,175 $6,577,790 $6,517,400 $6,493,747 
Plus: accumulated depreciation (a)
630,743 606,404 570,966 523,446 475,001 
Plus: accumulated amortization69,998 73,975 76,691 76,558 76,558 
Total gross assets$6,673,589 $6,960,554 $7,225,447 $7,117,404 $7,045,306 
(a)Includes accumulated depreciation associated with real estate held for sale, as applicable.
29