INDEPENDENCE REALTY TRUST INC
For the period ended Dec 31, 2023. Filed Feb 28, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 28, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Consolidated Financial Statements
NOTE 1: Organization
Independence Realty Trust, Inc. (“IRT”), is a self-administered and self-managed Maryland real estate investment trust (“REIT”) which was formed on March 26, 2009. We are primarily engaged in the ownership, operation, management, improvement, and acquisition of multifamily apartment communities in non-gateway markets. As of December 31, 2023, we owned and operated 116 multifamily apartment properties (includingone owned through a consolidated joint venture) that contain an aggregate 34,431 units (unaudited) across non-gateway U.S. markets, including Atlanta, Columbus, Dallas, Denver, Houston, Indianapolis, Nashville, Oklahoma City, Raleigh-Durham, and Tampa. In addition, as of December 31, 2023, we ownedtwo investments in real estate under development in Denver, Colorado that will, upon completion, contain an aggregate of 621 (unaudited) units. As of December 31, 2023, we also owned interests infour unconsolidated joint ventures, two of which own and operate multifamily apartment communities that contain an aggregate of 810 units andtwo of which are developing multifamily apartment properties that will, upon completion, contain an aggregate 653 units. We own all of our assets and conduct substantially all of our operations through Independence Realty Operating Partnership, LP (“IROP”), of which we are the sole general partner.
As used herein, the terms “we,” “our,” and “us” refer to IRT and, as required by context, IROP and its subsidiaries.
On July 26, 2021, IRT together with IROP, and IRSTAR Sub, LLC, a wholly-owned subsidiary of IRT (“IRT Merger Sub”), entered into an agreement and plan of merger (the “Merger Agreement”) with Steadfast Apartment REIT, Inc. (“STAR”) and its operating partnership, Steadfast Apartment REIT Operating Partnership, L.P. (“STAR OP”). Consummation of the mergers provided for in the Merger Agreement (which we refer to collectively as the “STAR Merger”) was subject to customary closing conditions, including, among others, receipt of IRT stockholder approval and STAR stockholder approval, which occurred on December 13, 2021. The STAR Merger closed on December 16, 2021. For further discussion, see Note 3: IRT and STAR Merger.
NOTE 2: Summary of Significant Accounting Policies
a. Basis of Presentation
The consolidated financial statements have been prepared by management in accordance with generally accepted accounting principles in the United States (“GAAP”). In the opinion of management, all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our consolidated financial position and consolidated results of operations and cash flows are included. The Company evaluated subsequent events through the date its financial statements were issued. No significant recognized or non-recognized subsequent events were noted other than those described in the footnotes.
b. Principles of Consolidation
The consolidated financial statements reflect our accounts and the accounts of IROP and its subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. Pursuant to FASB Accounting Standards Codification Topic 810, “Consolidation”, IROP is considered a variable interest entity of which we are the primary beneficiary. As our significant asset is our investment in IROP, substantially all of our assets and liabilities represent the assets and liabilities of IROP.
c. Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ from those estimates.
d. Cash and Cash Equivalents
Cash and cash equivalents include cash held in banks and highly liquid investments with original maturities of three months or less when purchased. Cash, including amounts restricted, may at times exceed the Federal Deposit Insurance Corporation deposit insurance limit of $250 per institution. We mitigate credit risk by placing cash and cash equivalents with major financial institutions. To date, we have not experienced any losses on cash and cash equivalents.
e. Restricted Cash
Restricted cash includes escrows of our funds held by lenders to fund certain expenditures, such as real estate taxes and insurance, or to be released at our discretion upon the occurrence of certain pre-specified events. As of December 31, 2023 and 2022, we had $27,880 and $27,933, respectively, of restricted cash.
f. Investments in Real Estate
Investments in real estate are recorded at cost less accumulated depreciation. Costs, including internal costs, that both add value and appreciably extend the useful life of an asset are capitalized. Expenditures for repairs and maintenance are expensed as incurred.
Investments in real estate are classified as held for sale in the period in which certain criteria are met including when the sale of the asset is probable, and actions required to complete the plan of sale indicate that it is unlikely that significant changes to the plan of sale will be made or the plan of sale will be withdrawn.
Allocation of Purchase Price of Acquired Assets
In accordance with FASB ASC Topic 805 (“ASC 805”), we evaluate our real estate acquisitions to determine if they should be accounted for as a business or a group of assets. The evaluation includes an initial screen to determine if substantially all of the fair value of the gross assets acquired is concentrated in a single asset or group of similar assets. If the screen is met, the acquisition is not a business. The properties we have acquired met the screen test and are accounted for as asset acquisitions. Under asset acquisition accounting, the costs to acquire real estate, including transaction costs related to the acquisition, are accumulated and then allocated to the individual assets and liabilities acquired based upon their relative fair value. Transaction costs and fees incurred related to the financing of an acquisition are capitalized and amortized over the life of the related financing.
We estimate the fair value of acquired tangible assets (consisting of land, building and improvements), identified intangible assets (consisting of in-place leases), and assumed debt at the date of acquisition, based on the evaluation of information and estimates available at that date.
The aggregate value of in-place leases is determined by evaluating various factors, including the terms of the leases that are in place and assumed lease-up periods. The value assigned to these intangible assets is amortized over the assumed lease up period, typicallysix months. During the year ended December 31, 2023 we consolidated a former unconsolidated real estate entity and recognized in-place leases with a value of $398 (see Note 5: Investments in Unconsolidated Real Estate for details). During the year ended December 31, 2022, we acquired in-place leases with a value of $1,136, related to our acquisitions that are discussed further in Note 4: Investments in Real Estate. For the years ended December 31, 2023, 2022 and 2021, we recorded $731, $54,006, and $5,125 of amortization expense for intangible assets, respectively. For the years ended December 31, 2023, 2022, and 2021, wewrote-off fully amortized intangible assets of $1,099, $58,085, and $1,549, respectively.
Business Combinations
For properties we acquire or transactions we enter into that are accounted for as business combinations, we apply the acquisition method of accounting under ASC 805, which requiresthe identification of the acquiror, the determination of the acquisition date, and the recognition and measurement, at fair value, of the assets acquired and liabilities assumed. To the extent that the fair value of net assets acquired differs from the fair value of consideration paid, ASC 805 requires the recognition of goodwill or a gain from a bargain purchase, if any.
Impairment of Long-Lived Assets
Management evaluates the recoverability of our investment in real estate assets, including related identifiable intangible assets, in accordance with FASB ASC Topic 360, “Property, Plant and Equipment”. This accounting standard requires that long-lived assets be reviewed for impairment whenever events or changes in circumstances indicate that recoverability of the assets is not assured.
We review our long-lived assets on an ongoing basis and evaluate the recoverability of the carrying value when there is an indicator of impairment. An impairment charge is recognized when it is determined that the carrying value of the asset exceeds the fair value. The estimated cash flows and estimated fair value used in the impairment analysis are determined based on our plans for the respective assets, including the expected hold period, and our assessment of market and economic conditions. The estimates consider matters such as current and historical rental rates, occupancies for the respective and/or comparable properties, and recent sales data for comparable properties. Changes in our plans or views of market and economic conditions may result in adjustments to estimated future cash flows, which could lead to recognition of impairment losses. These losses, as guided by the applicable accounting standards, could be significant. For the years ended December 31, 2023, 2022, and 2021, we recorded impairment losses of $69,702, $3,529, and $0, respectively.
Depreciation Expense
Depreciation expense for real estate assets is computed using a straight-line method based on a life of 40 years for buildings and improvements andfive toten years for furniture, fixtures, and equipment. For the years ended December 31, 2023, 2022 and 2021, we recorded $216,980, $197,539 and $70,578 of depreciation expense, respectively. For the years ended December 31, 2023, 2022, and 2021, wewrote-off fully depreciated fixed assets of $23,120, $7,482, and $4,607, respectively.
Casualty Related Costs
Occasionally, we incur losses at our communities from wind storms, floods, fires and similar hazards. Sometimes, a portion of these losses are not fully covered by our insurance policies due to deductibles. In these cases, we estimate the carrying value of the damaged property and record a casualty loss for the difference between the estimated carrying value and the insurance proceeds. Any amount of insurance recovery in excess of the amount of the losses incurred is considered a gain contingency and is recorded in casualty (gains) losses, net when the proceeds are received. During the years ended December 31, 2023, 2022 and 2021, we recognized/incurred $925, $(8,866), and $359 of casualty losses (gains), net, respectively.
g. Investments in Real Estate Under Development
We capitalize direct and indirect project costs incurred during the development period such as construction, insurance, architectural, legal, interest costs, and real estate taxes. At such time as the development is considered substantially complete, the capitalization of certain indirect costs such as real estate taxes, interest costs, and all project-related costs in real estate under development are reclassified to investments in real estate. For the years ended December 31, 2023, 2022, and 2021, we recorded $6,548, $2,291, and $1,336, respectively, of capitalized interest expense, on our investments in real estate under development.
As of December 31, 2023 and 2022, the carrying value of our investments in real estate under development in Denver, Colorado totaled $98,365 and $105,518, respectively, and was recorded as a separate line item in our consolidated balance sheet. As of December 31, 2023, we had reclassified development costs of $77,520 from investments in real estate under development.
h. Investments in Unconsolidated Real Estate Entities
We have entered into joint ventures with unrelated third parties to acquire, develop, own, operate, and manage real estate assets. Our joint ventures are funded with a combination of debt and equity. We will consolidate entities that we control as well as any variable interest entity where we are the primary beneficiary. Under the VIE model, we consolidate an entity when we have the ability to direct the activities of the VIE and the obligations to absorb losses or the right to receive benefits that could potentially be significant to the VIE. Under the voting model, we consolidate an entity when we control the entity through ownership of a majority voting interest. We separately analyzed the initial accounting for each of ourfour investments in unconsolidated real estate entities and concluded that each are a voting interest entity. Our equity interest varies for each joint venture between 50% to 90% but, in each case, we share control of the major decisions that most significantly impact the joint ventures with our partners. Since we do not control the joint venture through our ownership interest, they are accounted for under the equity method of accounting, and are included in investments in unconsolidated real estate entities on the consolidated balance sheets. Under the equity method of accounting, the investments are carried at cost plus our share of net earnings or losses. For the years ended December 31, 2023, 2022, and 2021, we recorded $4,272, $1,601, and $339, respectively, of capitalized interest expense, on our investments in unconsolidated real estate entities in our consolidated balance sheet.
i. Revenue and Expenses
Rental and Other Property Revenue
We apply FASB ASC Topic 842, “Leases” (“ASC 842”) with respect to our accounting for rental income. We primarily lease apartment units under operating leases generally with terms of one year or less. Rental payments are generally due monthly and rental revenues are recognized on an accrual basis when earned. We have elected to account for lease (i.e. fixed payments including base rent) and non-lease components (i.e. tenant reimbursements and certain other service fees) as a single combined operating lease component since (1) the timing and pattern of transfer of the lease and non-lease components is the same, (2) the lease component is the predominant element, and (3) the combined single lease component would be classified as an operating lease.
The table below presents our revenues disaggregated by revenue source.
| For the year ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Rental revenue (1) | $630,260 | $601,201 | $240,829 |
| Other property revenue (2) | 29,581 | 26,213 | 8,663 |
| Other revenue | 1,142 | 1,111 | 760 |
| Total revenue | $660,983 | $628,525 | $250,252 |
| (1) | Amounts include all revenue streams derived from lease and non-lease components accounted for under ASC 842. |
| (2) | Amounts include revenue related to activities that are not considered components of a lease, including application fees and administrative fees, as well as revenue not related to leasing activities, including vendor revenue sharing. All amounts are accounted for under FASB ASC Topic 606 “Revenue from Contracts with Customers” (“ASC 606”). |
Geographic Concentration (Unaudited)
Our portfolio of properties consists primarily of apartment communities geographically concentrated in the Southeastern and Midwest United States. Texas, Georgia, North Carolina, Tennessee, Ohio, Colorado, Florida, Alabama, Kentucky, and Indiana comprised 20.82%,15.52%,9.95%,9.06%,7.70%,6.77%,6.03%,5.57%,5.50%, and 5.05%, respectively, of our rental revenue for the year ended December 31, 2023.
We make ongoing estimates of the collectability of our base rents, tenant reimbursements, and other service fees included within rental and other property revenue. If collectability is not probable for revenue streams accounted for under FASB ASC Topic 842, we adjust rental and other property income for the amount of uncollectible revenue. For revenue streams accounted for under ASC 606, we apply FASB ASC Topic 326 “Financial Instruments – Credit Losses” to establish an allowance for estimated expected credit losses.
Advertising Expenses
For the years ended December 31, 2023, 2022 and 2021, we incurred $7,110, $5,414, and $2,511 of advertising expenses, respectively.
j. Fair Value of Financial Instruments
In accordance with FASB ASC Topic 820, “Fair Value Measurements and Disclosures”, fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity for disclosure purposes. Assets and liabilities recorded at fair value in our consolidated balance sheets are categorized based upon the level of judgment associated with the inputs used to measure their value. Hierarchical levels, as defined in FASB ASC Topic 820, “Fair Value Measurements and Disclosures” and directly related to the amount of subjectivity associated with the inputs to fair valuations of these assets and liabilities, are as follows:
Level 1: Valuations are based on unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. The types of assets carried at Level 1 fair value generally are equity securities listed in active markets. As such, valuations of these investments do not entail a significant degree of judgment.
Level 2: Valuations are based on quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
Level 3: Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
The availability of observable inputs can vary depending on the financial asset or liability and is affected by a wide variety of factors, including, for example, the type of investment, whether the investment is new, whether the investment is traded on an active exchange or in the secondary market, and the current market condition. To the extent that valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Accordingly, the degree of judgment exercised by us in determining fair value is greatest for instruments categorized in Level 3.
Fair value is a market-based measure considered from the perspective of a market participant who holds the asset or owes the liability rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, our own assumptions are set to reflect those that management believes market participants would use in pricing the asset or liability at the measurement date. We use prices and inputs that management believes are current as of the measurement date, including during periods of market dislocation. In periods of market dislocation, the observability of prices and inputs may be reduced for many instruments. This condition could cause an instrument to be transferred from Level 1 to Level 2 or Level 2 to Level 3.
Fair value for certain of our Level 3 financial instruments is derived using internal valuation models. These internal valuation models include discounted cash flow analyses developed by management using current interest rates, estimates of the term of the particular instrument, specific issuer information and other market data for securities without an active market. In accordance with FASB ASC Topic 820, “Fair Value Measurements and Disclosures”, the impact of our own credit spreads is also considered when measuring the fair value of financial assets or liabilities. Where appropriate, valuation adjustments are made to account for various factors, including bid-ask spreads, credit quality and market liquidity. These adjustments are applied on a consistent basis and are based on observable inputs where available. Management’s estimate of fair value requires significant management judgment and is subject to a high degree of variability based upon market conditions, the availability of specific issuer information and management’s assumptions.
FASB ASC Topic 825, “Financial Instruments” requires disclosure of the fair value of financial instruments for which it is practicable to estimate that value. Given that cash and cash equivalents and restricted cash are short term in nature with limited fair value volatility, the carrying amount is deemed to be a reasonable approximation of fair value and the fair value input is classified as a Level 1 fair value measurement. The fair value input for derivatives is classified as a Level 2 fair value measurement within the fair value hierarchy. The fair value of our unsecured credit facility, term loans, and mortgage indebtedness is based on a discounted cash flows valuation technique. As this technique utilizes current credit spreads, which are generally unobservable, this is classified as a Level 3 fair value measurement within the fair value hierarchy. We determine appropriate credit spreads based on the type of debt and its maturity. There were no transfers between levels in the fair value hierarchy for the years ended December 31, 2023, and 2022. The following table summarizes the carrying amount and the fair value of our financial instruments as of the periods indicated:
| As of December 31, 2023 | As of December 31, 2022 | |||
|---|---|---|---|---|
| Financial Instrument | CarryingAmount | EstimatedFair Value | CarryingAmount | EstimatedFair Value |
| Assets | ||||
| Cash and cash equivalents | $22,852 | $22,852 | $16,084 | $16,084 |
| Restricted cash | 27,880 | 27,880 | 27,933 | 27,933 |
| Derivative assets | 29,937 | 29,937 | 41,109 | 41,109 |
| Liabilities | ||||
| Debt: | ||||
| Unsecured Revolver | 233,362 | 235,607 | 164,283 | 169,842 |
| Unsecured Term loans | 597,544 | 602,589 | 596,612 | 611,265 |
| Secured credit facilities | 606,099 | 554,198 | 660,542 | 580,332 |
| Mortgages | 1,112,404 | 1,029,028 | 1,210,208 | 1,088,579 |
k. Deferred Financing Costs
Costs incurred in connection with debt financing are deferred and classified within indebtedness and charged to interest expense over the terms of the related debt agreements, under the effective interest method.
l. Office Leases
In accordance with FASB ASC Topic 842, “Leases”, lessees are required to recognize a right-of-use asset and a lease liability on the balance sheet at the lease commencement date for all leases, except those leases with terms of less than a year. We lease corporate office space under leases with terms of up to 10 years and that may include extension options, but that do not include any residual value guarantees or restrictive covenants. As of December 31, 2023 and 2022, we have $2,408 and $3,079, respectively, ofoperating lease right-of-use assets and $2,701 and $3,401, respectively, ofoperating lease liabilities related to our corporate office leases. The operating lease right-of-use assets are presented within other assets and the operating lease liabilities are presented within other liabilities in our consolidated balance sheet. We recorded $849, $1,320, and $706 of total operating lease expense during the years ended December 31, 2023, 2022, and
2021, respectively, which is recorded within property management expense and general and administrative expenses in our consolidated statements of operations.
m. Income Taxes
We have elected to be taxed as a REIT. We recordedno income tax expense for the years ended December 31, 2023, 2022, and 2021.
To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our ordinary taxable income to stockholders. As a REIT, we generally are not subject to federal income tax on taxable income that we distribute to our stockholders. If we fail to qualify as a REIT in any taxable year, we will be subject to federal income taxes on our taxable income at regular corporate rates and will not be permitted to qualify for treatment as a REIT for federal income tax purposes for four years following the year during which qualification is lost unless the Internal Revenue Service grants us relief under certain statutory provisions. Such an event could materially adversely affect our net income and net cash available for distribution to stockholders; however, we believe that we are organized and operate in such a manner as to qualify and maintain treatment as a REIT and intend to operate in such a manner so that we will remain qualified as a REIT for federal income tax purposes.
For the year ended December 31, 2023,74% of dividends were characterized as capital gain distributions and 26% were characterized as ordinary income. For the year ended December 31, 2022,99% of dividends were characterized as capital gain distributions and 1% were characterized as ordinary income. For the year ended December 31, 2021,100% of dividends were characterized as capital gain distributions,0% were characterized as ordinary income.
n. Share-Based Compensation
We account for stock-based compensation in accordance with FASB ASC Topic 718, “Compensation - Stock Compensation”. Any stock-based compensation awards granted are measured based on the grant-date fair value of the award and compensation expense for the entire award is recognized on a straight-line basis over the requisite service period, which is the vesting period, for the entire award. Certain of our stock-based compensation awards provide for accelerated vesting upon retirement. In these cases, we recognize compensation expense on a straight-line basis over the period from grant date to the date the employee will become retirement eligible. If the grantee is retirement eligible at the time they receive an award, the full amount of compensation expense is recognized immediately on the grant date.
o. Noncontrolling Interest
Our noncontrolling interest represents limited partnership units of our operating partnership that were issued in connection with certain property acquisitions. We record limited partnership units issued in an acquisition at their fair value on the closing date of the acquisition. The holders of the limited partnership units have the right to redeem their limited partnership units for either shares of our common stock or for cash at our discretion. As the settlement of a redemption is in our sole discretion, we present noncontrolling interest in our consolidated balance sheet within equity but separate from stockholders’ equity. Any noncontrolling interests that fail to qualify as permanent equity will be presented as temporary equity and be carried at the greater of historical cost or their redemption value.
p. Derivative Instruments
We may use derivative financial instruments to hedge all or a portion of the interest rate risk associated with our borrowings. The principal objective of such arrangements is to minimize the risks and/or costs associated with our operating and financial structure, as well as, to hedge specific anticipated transactions. While these instruments may impact our periodic cash flows, they benefit us by minimizing the risks and/or costs previously described. The counterparties to these contractual arrangements are major financial institutions with which we and our affiliates may also have other financial relationships. In the event of nonperformance by the counterparties, we are potentially exposed to credit loss. However, because of the high credit ratings of the counterparties, we do not anticipate that any of the counterparties will fail to meet their obligations.
In accordance with FASB ASC Topic 815, “Derivatives and Hedging”, we measure each derivative instrument (including any derivative instruments embedded in other contracts) at fair value and record such amounts in our consolidated balance sheet as either an asset or liability. For derivatives designated as cash flow hedges, the changes in the fair value of the effective portions of the derivative are reported in other comprehensive income (loss) and changes in the ineffective portions of cash flow hedges, if any, are recognized in earnings. For derivatives not designated as hedges, the changes in fair value of the derivative instrument are recognized in earnings. Any derivatives that we designate in hedge relationships are done so at inception. At inception, we determine whether or not the derivative is highly effective in offsetting changes in the designated interest rate risk associated with the identified indebtedness using regression analysis. At each reporting period, we update our regression analysis and use the hypothetical derivative method to measure any ineffectiveness.
q. Employee Retention Credit
Under the terms of the March 27, 2020 Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”), we were eligible and applied for assistance in the form of a refundable employee retention credit. Since applicable GAAP guidance is limited, we adopted an accounting policy by analogizing to International Accounting Standard 20 “Accounting for Government Grants” to recognize employee retention credits as a reimbursement of payroll related expenses within property operating expenses, property management expenses, and general and administrative expenses in our consolidated statements of operations. During the six months ended December 31, 2022, we received employee retention credit refunds totaling $6,238 and recognized $3,006 in reimbursements of previously paid employer payroll taxes and retention costs in our consolidated statements of operations. During the year ended December 31, 2023, we recognized reimbursements of payroll related expenses of $3,232 in our consolidated statements of operations.
r. Restructuring Costs
During the three months ended March 31, 2023, we reorganized certain departments in our organization impacting a limited number of employees. The impacted employees were provided severance packages that included cash severance payments and the accelerated vesting of performance share units and restricted stock awards, as applicable. In accordance with ASC 712 “Compensation – Nonretirement Postemployment Benefits”, we recognized the full amount of restructuring costs of $3,213 during the three months ended March 31, 2023, which is presented in the restructuring costs line on the consolidated statement of operations. No restructuring costs were recognized during the years ended December 31, 2022 and 2021.
s. Recent Accounting Pronouncements
Below is a brief description of recent accounting pronouncements that could have a material effect on our financial statements.
In March 2020, the FASB issued an accounting standard classified under FASB ASC Topic 848, “Reference Rate Reform.” The amendments in this update contain practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASC 848 is optional and may be elected over time as reference rate reform activities occur. Beginning in the first quarter of 2020, we elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. We will continue to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
In December 2022, the FASB issued ASU 2022-06, Deferral of the Sunset Date of Topic 848 (“ASU 2022-06”) which was issued to defer the sunset date of Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform to December 31, 2024. ASU 2022-06 has no impact on the Company’s consolidated financial statements for the year ended December 31, 2023.
In November 2023, the FASB issued ASU 2023-07, Segment Reporting, Topic 280, “Improvements to Reportable Segment Disclosures” (“ASU 2023-07”) which was issued to improve the disclosures about a public entity's reportable segments and address requests from investors for additional, more detailed information about a reportable segment's expenses. Early adoption of ASU 2023-07 is permitted and the Company is still evaluating the impact of adopting this ASU.
NOTE 3: IRT and STAR Merger
On December 16, 2021, the STAR Merger closed. In the STAR Merger, each share of common stock, par value $0.01 per share, of STAR issued and outstanding immediately prior to the STAR Merger was converted into 0.905 newly issued shares of IRT common stock, par value $0.01 per share, with cash paid in lieu of fractional shares. In addition, each then outstanding unit of limited partnership of STAR OP (other than units owned by STAR) was automatically converted into 0.905 common units of limited partnership of IROP (each such unit, an “IROP unit”). Following the STAR Merger, continuing IRT common stockholders and IROP unitholders, as a group, held approximately 53% of the issued and outstanding shares of common stock of the combined company and former STAR common stockholders and STAR OP unitholders, as a group, held approximately 47% (assuming, in each case, an exchange of each IROP unit for a share of IRT common stock). The STAR Merger was consummated in order to increase the scale and scope of our business, provide enhanced portfolio diversification and exposure to high growth markets, and to unlock synergies.
Through the STAR Merger, we acquired 68 apartment communities that contained 21,394 units andtwo apartment communities under development and that will contain upon completion an aggregate of 621 units (unaudited). The consolidated net assets and results of operations of STAR are included in our consolidated financial statements from the closing date of December 16, 2021, going forward.
The following table summarizes the purchase price of STAR as of the date of the STAR Merger:
| Common Stock · OP Units · Amount | ||||
|---|---|---|---|---|
| Shares of STAR common stock and STAR OP common units exchanged | 110,188,893 | 7,104,399 | 117,293,292 | |
| Exchange ratio | 0.905 | 0.905 | 0.905 | |
| Shares of IRT common stock and IRT OP common units issued | 99,720,948 | 6,429,481 | 106,150,429 | |
| Closing stock price of IRT on December 15, 2021 | $24.45 | $24.45 | $24.45 | |
| Fair value of IRT common stock and IRT OP common units issued to former holders of STAR common stock and STAR OP common units | $2,438,177 | $157,200 | $2,595,378 | |
| STAR indebtedness paid off in connection with the Mergers | 288,530 | |||
| Consideration transferred | $2,883,908 | |||
| Fair value of STAR debt assumed by IRT | 1,793,614 | |||
| Total purchase price | $4,677,522 | |||
We accounted for the STAR Merger as a business combination under the acquisition method of accounting under ASC 805, which requires, among other things, the assets and liabilities assumed to be recognized at their fair values as of the acquisition date. Management engaged a third-party valuation specialist to assist with the fair value assessment of the investments in real estate, which included an allocation of the purchase price. Similar to management’s methods, the third party generally used income, market, and cost approaches to determine the fair value of the assets acquired. The third party used stabilized NOI and market specific capitalization and discount rates. Management reviewed the inputs used by the third party specialist as well as the allocation of the purchase price provided by the third party to ensure reasonableness and that the procedures were performed in accordance with management’s policy.
For the period from December 16, 2021 through December 31, 2021, STAR contributed $15,589 of revenues and $18,388 of net loss to our results of operations, inclusive of certain merger and integration costs.
We incurred total merger and integration related expenses of $0, $5,505 and $47,063 for the years ended December 31, 2023, 2022, and 2021, respectively. These amounts were expensed as incurred, and are included in the consolidated statements of operations in the item titled “Merger and integration costs”, and primarily consist of technology migration and implementation costs, consulting and professional fees and employee severance costs.
The following unaudited pro forma operating information is presented as if the STAR Merger occurred in 2021 and had been included in operations as of January 1, 2020. This pro forma information does not purport to represent what the actual results of the Company would have been had the STAR Merger occurred on this date, nor does it purport to predict the results of operations for future periods.
| (Unaudited)Year Ended December 31, 2021 | |
|---|---|
| Revenue | $591,292 |
| Net income (loss) (a) | $103,932 |
| Net (income) loss attributable to noncontrolling interests | $(3,426) |
| Net income (loss) attributable to common stockholders | $100,506 |
| Net income (loss) attributable to common stockholders per share - basic and diluted | $0.45 |
| (a) | Contemporaneously with the closing of the STAR Merger, we hired 485 employees, previously employed by STAR, to operate the properties acquired in the STAR Merger in addition to serving in corporate positions. |
NOTE 4: Investments in Real Estate
As of December 31, 2023, our investments in real estate consisted of 116 (unaudited) operating apartment properties that contain 34,431 (unaudited) units andone (unaudited) development property that contains 325 (unaudited) units. The following table summarizes our investments in real estate:
| 2023 | 2022 | Depreciable Lives(In years) | |
|---|---|---|---|
| Land | $540,950 | $579,094 | — |
| Building | 5,288,956 | 5,695,711 | 40 |
| Furniture, fixtures and equipment | 429,306 | 340,438 | 5-10 |
| Total investments in real estate | $6,259,212 | $6,615,243 | |
| Accumulated depreciation | (582,760) | (425,034) | |
| Investments in real estate, net | $5,676,452 | $6,190,209 |
Portfolio Optimization and Deleveraging Strategy
On October 26, 2023, our Board of Directors approved a plan, which we refer to as our Portfolio Optimization and Deleveraging Strategy, which targeted the sale of 10 properties located inseven markets in order to exit or reduce our presence in these markets while also deleveraging our balance sheet. As of December 31, 2023, four of these targeted properties infour markets were sold.
As of December 31, 2023, thesix remaining properties targeted for sale under our Portfolio Optimization and Deleveraging Strategy were classified as held for sale. We soldtwo of thesesix assets subsequent to December 31, 2023, and as of the date of this Annual Report, the remaining four assets are under executed contracts of sale and are expected to close in the first quarter of 2024. We expect to use the net proceeds from the sale of these properties to reduce our indebtedness and recognized a loss on impairment onfive of thesix properties that had carrying values that exceeded the expected sales proceeds less transactions costs. While thefour remaining properties that are part of the Portfolio Optimization and Deleveraging Strategy are under contracts of sale, there can be no assurance that the sales will be consummated at expected pricing levels, within expected time frames, or at all.
For the year ended December 31, 2023, we recorded impairment charges that are included in (loss on impairment) gain on sale of real estate assets, net on the consolidated statements of operations as detailed in the following table.
| Property Name · Market · Units (Unaudited) · Sale Date · Sale Price · (Loss on Impairment) Gain on Sale(1) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Eagle Lake Landing | Indianapolis, IN | 277 | 2/28/2023 | $37,300 | $1,179 | |||
| The Meadows at River Run (2) | Chicago, IL | 374 | 12/20/2023 | 72,700 | (14,612) | |||
| Fielders Creek (2) | Denver, CO | 217 | 12/21/2023 | 44,100 | (11,019) | |||
| Cottage Trails at Culpepper Landing (2) | Norfolk, VA | 183 | 12/28/2023 | 40,750 | (10,168) | |||
| Oak Crossing (2) | Fort Wayne, IN | 222 | 12/28/2023 | 43,100 | 1,029 | |||
| Belmar Villas (2)(3) | Denver, CO | 318 | 2/13/2024 | 74,300 | (7,195) | |||
| Villas at Kingwood (2)(3) | Houston, TX | 330 | 2/13/2024 | 53,700 | (4,634) | |||
| Villas at Huffmeister (2)(3) | Houston, TX | 294 | (5) | 44,250 | (4,097) | |||
| Hearthstone at City Center (2)(3) | Denver, CO | 360 | (5) | 74,000 | (9,895) | |||
| Reserve at Creekside (2)(3) | Chattanooga, TN | 192 | (5) | 28,500 | (7,135) | |||
| Westmont Commons (2)(3)(4) | Asheville, NC | 252 | (5) | 49,875 | — | |||
| Totals | 3,019 | $562,575 | $(66,547) | |||||
(1)(Loss on impairment) gain on sale of real estate sold in 2023 is net of $1,900 of defeasance and debt prepayment gains.
(2)Included in the Portfolio Optimization and Deleveraging Strategy.
(3)Held for sale as of December 31, 2023.
(4)A gain on sale of real estate is expected as a result of the sales proceeds less transactions costs exceeding the carrying value.
(5)We expect the sale of these properties to close in the first quarter of 2024.
Acquisitions
There were no property acquisitions during the year ended December 31, 2023.
The below table summarizes asset acquisitions for the year ended December 31, 2022:
| Property Name | Date of Purchase | Market | Units (unaudited) | Purchase Price |
|---|---|---|---|---|
| Views of Music City (phase I) | 04/06/2022 | Nashville, TN | 96 | $25,440 |
| Cyan Mallard Creek | 08/16/2022 | Charlotte, NC | 234 | 80,000 |
| The Enclave at Tranquility Lake | 09/13/2022 | Tampa, FL | 348 | 98,000 |
| Total | 678 | $203,440 | ||
On April 6, 2022, we acquired Views of Music City (phase I), a 96-unit property (unaudited) located in Nashville, TN for $25,440. Views of Music City (phase I) was acquired fromone of our unconsolidated joint ventures. On account of our equity interest in this joint venture, we received $4,428 of the sales proceeds, comprised of $3,406 as a return of capital and $1,022 as a preferred return on capital. In accordance with ASC 970-323-30-7, we recorded the preferred return on capital as a reduction to the carrying value of the purchased real estate, deferring the gain which will be recognized as income on a pro rata basis as the real estate is depreciated or when it is sold to a third party.
The below table summarizes asset acquisitions for the year ended December 31, 2021:
| Property Name | Date of Purchase | Market | Units (unaudited) | Purchase Price |
|---|---|---|---|---|
| Vesta City Park | 05/18/2021 | Charlotte, NC | 272 | $66,544 |
| Cyan Craig Ranch | 06/08/2021 | Dallas, TX | 322 | 73,372 |
| Total | 594 | $139,916 | ||
As discussed in Note 3: IRT And STAR Merger, we acquired 68 properties (unaudited) comprised of 21,394 units (unaudited) that were accounted for as a business combination.
Dispositions
The table above under Portfolio Optimization and Deleveraging Strategy, summarizes the dispositions and properties held for sale for the year ended December 31, 2023 and the properties sold subsequent to the year ended December 31, 2023.
The below table summarizes the dispositions for the year ended December 31, 2022:
| Property Name | Date of Sale | Sale Price | Gain on sale (loss on impairment) (1) |
|---|---|---|---|
| Riverchase | 01/18/2022 | $31,000 | $12,901 |
| Heritage Park | 02/02/2022 | 48,500 | 31,366 |
| Raindance | 02/02/2022 | 47,500 | 33,748 |
| Haverford | 02/02/2022 | 31,050 | 16,697 |
| Meadows Apartments | 10/26/2022 | 57,000 | 20,573 |
| Sycamore Terrace (2) | 12/06/2022 | 42,000 | (3,529) |
| Total | $257,050 | $111,756 |
| (1) | The gain on sale (loss on impairment) for these properties is net of $409 of defeasance and debt prepayment gains. |
| (2) | Impairment charge recognized following a fourth quarter amendment to the purchase and sale agreement which resulted in the carrying value of the property exceeding its fair value. |
The below table summarizes the dispositions for the year ended December 31, 2021:
| Property Name | Date of Sale | Sale Price | Gain on sale (1) |
|---|---|---|---|
| King's Landing | 07/28/2021 | $40,100 | $11,566 |
| Crestmont | 12/13/2021 | 48,500 | 33,067 |
| Creekside | 12/16/2021 | 91,000 | 43,104 |
| Total | $179,600 | $87,737 |
| (1) | The gain on sale for these properties is net of $2,312 of defeasance costs and debt prepayment costs. |
NOTE 5: Investments in Unconsolidated Real Estate Entities
As of December 31, 2023, our investments in unconsolidated real estate entities had aggregate land, building, and construction in progress costs capitalized of $240,940 and aggregate construction debt of $125,065. We do not guarantee any debt, capital payout or other obligations associated with these entities. We recognize earnings or losses from our investments in unconsolidated real estate entities consisting of our proportionate share of the net earnings or losses of the joint ventures. We recognized losses of $4,488, $2,169, and $0 from equity method investments during the years ended December 31, 2023, 2022, and 2021, respectively, and these losses were recorded in loss from investments in unconsolidated real estate entities in our consolidated statements of operations.
The following table summarizes our investments in unconsolidated real estate entities as of December 31, 2023 and 2022:
| Carrying Value As Of | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Investments in Unconsolidated Real Estate Entities · Location · Units(1) (Unaudited) · IRT Ownership Interest · December 31, 2023 · December 31, 2022 | |||||||||
| Metropolis at Innsbrook (2) | Richmond, VA | 402 | 84.8% | $18,028 | $17,331 | ||||
| Views of Music City II / The Crockett (3) | Nashville, TN | 408 | 50.0% | 11,632 | 11,363 | ||||
| Lakeline Station | Austin, TX | 378 | 90.0% | 32,126 | 25,292 | ||||
| The Mustang | Dallas, TX | 275 | 85.0% | 27,258 | 11,812 | ||||
| Virtuoso (4) | Huntsville, AL | — | 90.0% | — | 14,422 | ||||
| Total | 1,463 | $89,044 | $89,044 | $80,220 | |||||
(1)Represents the total number of units after development is complete and each property is placed in service.
(2)Operations commenced during the three months ended June 30, 2023 with 172 units (unaudited) placed in service. The remaining 230 units (unaudited) were placed in service during the three months ended September 30, 2023. We have a call option, which takes effect on June 1, 2024, to exercise our purchase option on Metropolis at Innsbrook when the property achieves 90% occupancy.
(3)Views of Music City II is an operating property consisting of 209 total units (unaudited) delivered as of October 2, 2023. The Crockett is an operating property consisting of 199 units (unaudited) delivered during the three months ended March 31, 2023. We have until April 4, 2024 and October 1, 2024 to exercise our purchase options on The Crockett and Views of Music City II, respectively.
(4)An amendment to the Virtuoso joint venture agreement on August 1, 2023 provided us with control over the major decisions that most significantly impact the joint venture and removed our joint venture partner’s rights to a promote interest. As a result of the amendment, we reassessed the accounting for Virtuoso, a former unconsolidated real estate entity that consists of 178 units (unaudited) in Huntsville, Alabama. Because we concluded that Virtuoso is a voting interest entity and that we now control the major decisions that most significantly impact the joint venture through our 90% voting interest, we began consolidating the assets and liabilities and operating results of Virtuoso effective August 1, 2023. In accordance with FASB Topic ASC 805, upon consolidation, we recognized the assets and liabilities of Virtuoso at carryover basis, allocating the individual assets and liabilities based upon their relative fair values on our consolidated balance sheets.
The following table summarizes the assets and liabilities recognized upon the consolidation of Virtuoso, our former unconsolidated real estate entity, during the year ended December 31, 2023, on the date of consolidation.
| Assets: | |
|---|---|
| Investments in real estate | $49,939 |
| Cash and cash equivalents | 816 |
| Restricted cash | 1,329 |
| Other assets | 396 |
| Intangible assets | 398 |
| Total assets | $52,878 |
| Liabilities: | |
| Indebtedness | $39,281 |
| Accounts payable and accrued expenses | 255 |
| Accrued interest payable | 283 |
| Other liabilities | 112 |
| Total liabilities | 39,931 |
| Noncontrolling interest | 256 |
| Derecognition of investments in unconsolidated real estate entities | 12,691 |
| Total Liabilities and equity | $52,878 |
NOTE 6: Indebtedness
The following tables contain summary information concerning our consolidated indebtedness, including indebtedness secured by real estate held for sale as of December 31, 2023:
| Debt: | Outstanding Principal | Unamortized Debt Issuance Costs | Unamortized Loan (Discount)/Premiums | Carrying Amount | Type | WeightedAverage Contractual Rate (3) | Weighted Average Effective Rate (4) | Weighted Average Maturity (in years) |
|---|---|---|---|---|---|---|---|---|
| Unsecured revolver (1) | $234,479 | $(1,117) | $— | $233,362 | Floating | 6.6% | 5.4% | 2.1 |
| Unsecured term loans | 600,000 | (2,456) | — | 597,544 | Floating | 6.5% | 3.9% | 3.5 |
| Secured credit facilities | 586,286 | (1,949) | 21,762 | 606,099 | Floating/Fixed | 4.2% | 4.6% | 4.9 |
| Mortgages (2) | 1,094,933 | (5,250) | 22,721 | 1,112,404 | Fixed | 3.8% | 4.0% | 4.3 |
| Total Debt | $2,515,698 | $(10,772) | $44,483 | $2,549,409 | 4.8% | 4.2% | 4.0 |
(1)The unsecured revolver total capacity is $500,000, of which $234,479 was outstanding as of December 31, 2023.
(2)Includes indebtedness secured by real estate held for sale of $122,621.
(3)Represents the weighted average of the contractual interest rates in effect as of year-end without regard to any interest rate swaps or collars.
(4)Represents the total weighted average effective interest rate for the full year ended December 31, 2023, after giving effect to all components of interest expense including the impact of interest rate swaps and collars, but excluding the impact of loan premium amortization, discount accretion, and interest capitalization.
| Original maturities on or before December 31, | ||||||
|---|---|---|---|---|---|---|
| Debt: | 2024 | 2025 | 2026 | 2027 | 2028 | Thereafter |
| Unsecured revolver | $— | $— | $234,479 | $— | $— | $— |
| Unsecured term loans | — | — | 200,000 | — | 400,000 | — |
| Secured credit facilities | — | 3,065 | 9,111 | 10,081 | 454,589 | 109,440 |
| Mortgages (1) | 66,827 | 135,924 | 144,235 | 15,198 | 200,659 | 532,090 |
| Total | $66,827 | $138,989 | $587,825 | $25,279 | $1,055,248 | $641,530 |
(1)Includes indebtedness secured by real estate held for sale.
The following table contains summary information concerning our consolidated indebtedness as of December 31, 2022:
| Debt: | Outstanding Principal | Unamortized Debt Issuance Costs | Unamortized Loan (Discount)/Premiums | Carrying Amount | Type | WeightedAverage Rate (2) | Weighted Average Maturity (in years) |
|---|---|---|---|---|---|---|---|
| Unsecured revolver (1) | $165,978 | $(1,695) | $— | $164,283 | Floating | 4.9% | 3.1 |
| Unsecured term loans | 600,000 | (3,388) | — | 596,612 | Floating | 5.1% | 4.5 |
| Secured credit facilities | 635,128 | (2,256) | 27,670 | 660,542 | Floating/Fixed | 4.3% | 5.9 |
| Mortgages | 1,185,246 | (7,305) | 32,267 | 1,210,208 | Fixed | 3.9% | 5.2 |
| Total Debt | $2,586,352 | $(14,644) | $59,937 | $2,631,645 | 4.5% | 5.1 |
(1)The unsecured credit facility total capacity was $500,000, of which $165,978 was outstanding as of December 31, 2022.
(2)Represents the weighted average of the contractual interest rates in effect as of quarter-end without regard to any interest rate swaps or collars. Our total weighted average effective interest rate as of the year ended December 31, 2022, after giving effect to the impact of interest rate swaps and collars, and excluding the impact of loan premium amortization and discount accretion was 4.1%.
As of December 31, 2023 we were in compliance with all financial covenants contained in our consolidated indebtedness.
Unsecured Revolving Credit Facility and Term Loans
On July 25, 2022, we entered into the Fourth Amended, Restated and Consolidated Credit Agreement (the “Fourth Restated Credit Agreement”) which amended and restated in its entirety the Third Amended and Restated Credit Agreement dated as of December 14, 2021 (the “Third Restated Credit Agreement”). The Fourth Restated Credit Agreement provides for an aggregate amount available for borrowing of $1,100,000, which consists of (i) a $500,000 unsecured revolving credit facility with a January 31, 2026 scheduled maturity date (the “Revolving Credit Facility”), (ii) a $400,000 term loan with a January 28, 2028 maturity date (the “2028 Term Loan”); and (iii) a $200,000 term loan with a May 18, 2026 maturity date (the “2026 Term Loan”). The Fourth Restated Credit Agreement represents an increase of $100,000 over the Third Restated Credit Agreement which provided for (i) the Revolving Credit Facility, (ii) the 2026 Term Loan, and (iii)two additional term loans of $200,000 and $100,000, which had maturity dates of January 17, 2024 and November 20, 2024, respectively (collectively, the “2024 Term Loans”). Proceeds of the 2028 Term Loan were used to (i) repay and retire the 2024 Term Loans, and (ii) reduce $100,000 of outstanding borrowings under the Revolving Credit Facility. In addition, the Fourth Restated Credit Agreement changed the LIBOR interest rate option to SOFR. The Fourth Restated Credit Agreement otherwise continues, without material change, the 2026 Term Loan and the Revolving Credit Facility. We recognized the restructuring of the Fourth Restated Credit Agreement as a modification of debt for all lenders except forone and incurred deferred financing costs of $1,477 associated with the transaction. We recognized the portion of debt associated with the lender no longer participating in the Fourth Restated Credit Agreement as an extinguishment of debt and wrote off their de minimis deferred financing costs.
Borrowings under the 2028 Term Loan bear interest at a rate equal to either (i) the SOFR rate plus a margin of 115 to 180 basis points, or (ii) a base rate plus a margin of 15 to 80 basis points. These margins represent a 5-basis point decrease from those applicable to the term loans that were repaid and retired. The margin for borrowings under the Revolving Credit Facility and the 2026 Term Loan remained unchanged, with (1) Revolving Credit Facility borrowings bearing interest at a rate equal to either (i) the SOFR rate plus a margin of 125 to 200 basis points, or (ii) a base rate plus a margin of 25 to 100 basis points; and (2) 2026 Term Loan borrowings bearing interest at a rate equal to either (i) the SOFR rate plus a margin of 120 to 190 basis points, or (ii) a base rate plus a margin of 20 to 90 basis points. The applicable margin will be determined based upon IROP’s consolidated leverage ratio. At the time of closing, based on IROP’s consolidated leverage ratio, the applicable margin was 125 basis points for the Revolving Credit Facility,120 basis points for the 2026 Term Loan and 115 basis points for the 2028 Term Loan.
IROP has the right to request an increase in the aggregate amount of the Fourth Restated Credit Agreement from $1,100,000 to up to $1,500,000, subject to certain terms and conditions, including receipt of commitments from one or more lenders, whether or not currently parties to the Fourth Restated Credit Agreement, to provide such increased amounts, which increase may be allocated, at IROP’s option, to the Revolving Credit Facility and/or to one or more of the Term Loans, in accordance with the Fourth Restated Credit Agreement.
In addition to certain negative covenants, the Fourth Restated Credit Agreement has financial covenants that require us to (i) maintain a consolidated leverage ratio below specified thresholds, (ii) maintain a minimum consolidated fixed charge coverage ratio, and (iii) maintain a minimum consolidated tangible net worth, (iv) and maintain secured and unsecured leverage ratios below specified thresholds. Additionally, the covenants limit (a) the amount of distributions that IRT can make to a percentage of Funds from Operations (as such term is described in the debt agreement), (b) and the ratio of unencumbered asset adjusted net operating income to unsecured interest expense.
Secured Credit Facilities
PNC Secured Credit Facility
On December 16, 2021, in connection with the STAR Merger, we assumed the PNC MCFA, a fixed rate multifamily note and other loan documents for the benefit of PNC Bank. The PNC MCFA provides for a fixed rate loan in the aggregate principal amount of $79,170 that accrues interest at 2.82% per annum and has a maturity date of July 1, 2030. As of December 31, 2023, the outstanding principal balance was $76,248.
Newmark Secured Credit Facility
On December 16, 2021, in connection with the STAR Merger, we assumed the Newmark MCFA, which consists offour tranches: (1) a fixed rate loan in the aggregate principal amount of $331,001 that accrues interest at 4.43% per annum; (2) a fixed rate loan in the aggregate principal amount of $137,917 that accrues interest at 4.57% per annum; (3) a variable rate loan in the aggregate principal amount of $49,493 that accrues interest at the one-month LIBOR plus 1.70% per annum; and (4) a fixed rate loan in the aggregate principal amount of $40,468 that accrues interest at 3.34% per annum. The first three tranches have a maturity date of August 1, 2028, and the fourth tranche has a maturity date of March 1, 2030, unless in each case the maturity date is accelerated in accordance with the terms of the loan documents. Interest only payments are payable monthly through August 1, 2025 and April 1, 2027 on the first three tranches andfourth tranche, respectively, with interest and principal payments due monthly thereafter. As of December 31, 2023, the outstanding balance on tranche 3 was $652. In January 2024, tranche 3 was repaid and retired with proceeds from the 2023 property sales.
Mortgages
The following table summarizes the mortgage payoffs during the years ended December 31, 2023 and 2022.
| Amount | Weighted Average Interest Rate | |
|---|---|---|
| Mortgage payoffs in 2022 | $46,046 | 3.60% |
| Mortgage payoffs in 2023 | 121,018 | 5.87% |
| $167,064 | 5.24% |
In connection with mortgage debt prepaid during the year ended December 31, 2023, we incurred losses on extinguishment of debt totaling $124.
Subsequent to the year ended December 31, 2023, we reduced the balance on our unsecured revolving credit facility in the amount of $47,000 and paid off the balance of the third tranche of the Newmark Secured Credit Facility in the amount of $652 using proceeds from properties targeted for sale in our Portfolio Optimization and Deleveraging Strategy.
Subsequent to the year ended December 31, 2023, we paid off mortgages in the aggregate amount of $79,064 as a result of the sale of Villas at Kingwood and Belmar Villas, which weretwo properties targeted for sale in our Portfolio Optimization and Deleveraging Strategy. In connection with the sale of these properties we incurred aggregate gains on extinguishment of debt totaling $677.
NOTE 7: Derivative Financial Instruments
The following table summarizes the aggregate notional amount and estimated net fair value of our derivative instruments as of December 31, 2023 and 2022:
| As of December 31, 2023 | As of December 31, 2022 | |||||
|---|---|---|---|---|---|---|
| Notional | Fair Value ofAssets | Fair Value ofLiabilities | Notional | Fair Value ofAssets | Fair Value ofLiabilities | |
| Cash flow hedges: | ||||||
| Interest rate swaps | $500,000 | $20,090 | — | $300,000 | $26,099 | $— |
| Interest rate collars | 250,000 | 2,700 | — | 250,000 | 8,317 | — |
| Forward interest rate collars | 200,000 | 7,147 | — | 200,000 | 6,693 | — |
| Total | $950,000 | $29,937 | — | $750,000 | $41,109 | $— |
Interest rate swaps
On March 16, 2023, we entered into an interest rate swap contract with a notional value of $200,000, a strike rate of 3.39% and a maturity date of March 17, 2030. We designated this interest rate swap as a cash flow hedge at inception and determined that the hedge is highly effective in offsetting interest rate fluctuations associated with the identified indebtedness.
On March 2, 2020, we entered into a forward starting interest rate swap contract with a notional value of $150,000 and a strike rate of 0.985%. The interest rate swap became effective on May 17, 2022 and has a maturity date of May 17, 2027. We designated this interest rate swap as a cash flow hedge at inception and determined that the hedge is highly effective in offsetting interest rate fluctuations associated with the identified indebtedness.
On May 9, 2019, we entered into a forward starting interest rate swap contract with a notional value of $150,000 and a strike rate of 2.176%. The interest rate swap became effective on June 17, 2021 and has a maturity date of June 17, 2026. We designated this interest rate swap as a cash flow hedge at inception and determined that the hedge is highly effective in offsetting interest rate fluctuations associated with the identified indebtedness.
Interest rate collar
On October 17, 2018, we purchased an interest rate collar with an initial notional value of $100,000, a 2.50% cap and 2.25% floor, and a maturity date of January 17, 2024. The notional value was adjusted to $150,000 in November 2018. We designated this interest rate collar as a cash flow hedge at inception and determined that the hedge is highly effective in offsetting interest rate fluctuations associated with the identified indebtedness. We concluded that this hedging relationship was and will continue to be highly effective using the hypothetical derivative method.
On November 17, 2017, we purchased an interest rate collar with a notional value of $100,000, a 2.00% cap,1.25% floor, and a maturity date of November 17, 2024. We designated this interest rate collar as a cash flow hedge and determined that the hedge is highly effective in offsetting interest rate fluctuations associated with the identified indebtedness. We concluded that this hedging relationship was and will continue to be highly effective using the hypothetical derivative method.
Forward interest rate collars
On July 12, 2022, we entered into forward starting interest rate collars with a total notional value of $200,000, a cap rate of 2.50%, a floor rate of 1.50% and a maturity date of January 17, 2028. The effective date for $100,000 of the forward interest rate collars is January 17, 2024 and November 17, 2024, for the other $100,000. We designated these forward interest rate collars as cash flow hedges at inception and determined that the hedges are highly effective in offsetting interest rate fluctuations associated with the identified indebtedness.
For interest rate swaps and collars that are considered effective hedges, we reclassified realized gains (losses) of $19,189, $(1,296), and $8,136 to earnings within interest expense for the years ended December 31, 2023, 2022 and 2021, respectively. For interest rate swaps that are considered effective hedges, gains of $15,718 are expected to be reclassified out of accumulated other comprehensive income (loss) to earnings over the next 12 months.
Effective interest rate swaps and collars are reported in accumulated other comprehensive income (loss) and the fair value of these hedge agreements is included in other assets or other liabilities.
NOTE 8: Stockholder Equity and Noncontrolling Interest
Stockholder Equity
On November 13, 2020, we entered into an equity distribution agreement pursuant to which we may have from time to time offered and sold shares of our common stock under our previous shelf registration statement having an aggregate offering price of up to $150,000 (the “Previous 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 of 1933, as amended (the “Securities Act”). Under the Previous ATM Program, we may also have entered into one or more forward sale transactions for the sale of shares of our common stock on a forward basis.
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 “2023 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 2023 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 December 31, 2023, and no shares of our common stock were sold under the 2023 ATM Program or the Previous ATM Program during the year ended December 31, 2023.
The following table summarizes our sales transactions under the Previous ATM Program settled during the year ended December 31, 2022.
| Forward Sale Transaction Date · Number of Shares Sold · Expiration Date of Forward Contract · Number of Shares Settled · Settlement Date · Settlement Price, Net of Commissions · Proceeds, Net of Commissions | |||||||
|---|---|---|---|---|---|---|---|
| November 1, 2021 | 676,500 | 12/15/22 | 676,500 | 9/28/22 | $23.32 | $15,775 | |
| November 1, 2021 | 323,500 | 12/15/22 | 323,500 | 9/28/22 | 24.17 | 7,818 | |
| March 7, 2022 | 1,000,000 | 3/31/23 | 1,000,000 | 9/28/22 | 26.34 | 26,342 | |
| 2,000,000 | 2,000,000 | $49,935 | |||||
We evaluated the accounting for the forward sale transactions under FASB ASC Topic 480 “Distinguishing Liabilities from Equity” and FASB ASC Topic 815 “Derivatives and Hedging”. As the forward sale transactions are considered indexed to our own equity and since they meet the equity classification conditions in ASC 815-40-25, the forward sale transactions have been classified as equity.
On May 18, 2022, our Board of Directors authorized a common stock repurchase program (the “Stock Repurchase Program”) covering up to $250,000 in shares of our common stock. Under the Stock Repurchase Program, we, in our discretion, may purchase our shares from time to time in the open market or in privately negotiated transactions. The amount and timing of the purchases will depend on a number of factors, including the price and availability of our shares, trading volumes and general market conditions. The Stock Repurchase Program has no time limit and may be suspended or discontinued at any time. During the years ended December 31, 2023, and 2022 we hadno repurchases of shares under the Stock Repurchase Program. As of December 31, 2023, we had $250,000 in shares of our common stock remaining authorized for purchase under the Stock Repurchase Program.
Our board of directors declared the following dividends in 2023:
| Quarter | Declaration Date | Record Date | Payment Date | Dividend DeclaredPer Share |
|---|---|---|---|---|
| First quarter 2023 | March 13, 2023 | March 31, 2023 | April 21, 2023 | $0.14 |
| Second quarter 2023 | May 10, 2023 | June 30, 2023 | July 21, 2023 | $0.16 |
| Third quarter 2023 | September 12, 2023 | September 29, 2023 | October 20, 2023 | $0.16 |
| Fourth quarter 2023 | December 11, 2023 | December 29, 2023 | January 19, 2024 | $0.16 |
Our board of directors declared the following dividends in 2022:
| Quarter | Declaration Date | Record Date | Payment Date | Dividend DeclaredPer Share |
|---|---|---|---|---|
| First quarter 2022 | March 14, 2022 | April 1, 2022 | April 22, 2022 | $0.12 |
| Second quarter 2022 | May 18, 2022 | July 1, 2022 | July 22, 2022 | $0.14 |
| Third quarter 2022 | September 12, 2022 | September 30, 2022 | October 21, 2022 | $0.14 |
| Fourth quarter 2022 | December 12, 2022 | December 30, 2022 | January 20, 2023 | $0.14 |
Noncontrolling Interest
During 2023, holders of IROP units exchanged 144,600 units for 144,600 shares of our common stock. As of December 31, 2023,5,946,571 IROP units held by unaffiliated third parties were outstanding.
During 2022, holders of IROP units exchanged 890,669 units for 890,669 shares of our common stock. As of December 31, 2022,6,091,171 IROP units held by unaffiliated third parties were outstanding.
Our board of directors declared the following distributions on our operating partnership’s LP units during 2023:
| Quarter | Declaration Date | Record Date | Payment Date | Dividend DeclaredPer Unit |
|---|---|---|---|---|
| First quarter 2023 | March 13, 2023 | March 31, 2023 | April 21, 2023 | $0.14 |
| Second quarter 2023 | May 10, 2023 | June 30, 2023 | July 21, 2023 | $0.16 |
| Third quarter 2023 | September 12, 2023 | September 29, 2023 | October 20, 2023 | $0.16 |
| Fourth quarter 2023 | December 11, 2023 | December 29, 2023 | January 19, 2024 | $0.16 |
Our board of directors declared the following distributions on our operating partnership’s LP units during 2022:
| Quarter | Declaration Date | Record Date | Payment Date | Dividend DeclaredPer Share |
|---|---|---|---|---|
| First quarter 2022 | March 14, 2022 | April 1, 2022 | April 22, 2022 | $0.12 |
| Second quarter 2022 | May 18, 2022 | July 1, 2022 | July 22, 2022 | $0.14 |
| Third quarter 2022 | September 12, 2022 | September 30, 2022 | October 21, 2022 | $0.14 |
| Fourth quarter 2022 | December 12, 2022 | December 30, 2022 | January 20, 2023 | $0.14 |
NOTE 9: Equity Compensation Plans
On May 18, 2022, our stockholders approved our 2022 Long Term Incentive Plan (the “2022 Incentive Plan”) which replaced the 2016 Long Term Incentive Plan (the “Prior Plan”, collectively known as the “Incentive Plan”). No new awards may be made under the Prior Plan, although awards outstanding under the Prior Plan will remain subject to the terms of the Prior Plan. The 2022 Incentive Plan provides for grants of equity and equity-based awards to our employees, officers, directors, consultants and other service providers, and such awards may take the form of restricted or unrestricted shares of common stock, non-qualified stock options, incentive stock options, restricted stock units (“RSUs”), stock appreciation rights (“SARs”), dividend equivalents and other equity and cash-based awards. A maximum of 8,000,000 shares of our common stock (plus up to an additional 1,280,610 shares of our common stock, to the extent that shares subject to outstanding awards under the Prior Plan are recycled into the 2022 Incentive Plan) may be awarded under the 2022 Incentive Plan, subject to customary adjustment for stock splits, reverse stock splits and similar corporate events or transactions affecting shares of our common stock.
Under the Incentive Plan, we have granted restricted shares, RSUs, and PSUs. For the years ended December 31, 2023, 2022 and 2021 we recognized $7,883, $8,044 and $7,346 of stock compensation expense, respectively.
The restricted shares and RSUs granted under the Incentive Plan generally vest over atwo, three, orfour-year period. In addition, we have granted unrestricted shares to our directors. These awards generally vested immediately. A summary of restricted common share award and RSU activity is presented below.
| 2023 | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Number of Shares | Weighted Average Grant Date FairValue Per Share | Number of Shares | Weighted Average Grant Date FairValue Per Share | Number of Shares | Weighted Average Grant Date FairValue Per Share | |
| Balance, January 1, | 395,482 | $18.67 | 404,988 | $13.75 | 406,849 | $11.68 |
| Granted | 356,886 | 18.06 | 269,150 | 23.07 | 514,177 | 20.08 |
| Vested | (260,128) | 17.80 | (223,785) | 14.40 | (475,426) | 18.82 |
| Forfeited | (75,505) | 18.59 | (54,871) | 21.38 | (40,612) | 13.78 |
| Balance, December 31, (1) | 416,735 | $18.70 | 395,482 | $18.67 | 404,988 | $13.75 |
(1)The outstanding award balance above included 127,989,163,348, and 135,336 RSUs as of December 31, 2023, 2022, and 2021, respectively.
Subsequent to December 31, 2023,315,592 restricted stock awards and RSUs valued at a weighted-average price of $14.53, or $4,585 in the aggregate were awarded to employees. These awards vest over atwo tofour-year period.
As of December 31, 2023, the unearned compensation cost relating to unvested restricted common share awards and RSUs was $3,595, which will be recognized over a weighted-average period of 1.9 years. The estimated fair value of restricted common share awards, and RSUs, vested during 2023, 2022, and 2021 was $4,494, $5,452, and $7,208, respectively.
The PSUs granted under the Incentive Plan have athree-year performance period and are generally based on (1) market performance as measured by total stockholder return for 70% of the award and (2) a subjective element tied to individual performance for 30% of the award. The PSUs vest 50% upon the Compensation Committee’s determination as to the satisfaction of the performance criteria (which shall be withintwo months of the last day of the performance period) and 50% on the first anniversary of the last day of the performance period, subject to continued service through such dates. A summary of PSU activity is presented below.
| 2023 | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| Number of Shares | Weighted Average Grant Date FairValue Per Share | Number of Shares | Weighted Average Grant Date FairValue Per Share | Number of Shares | Weighted Average Grant Date FairValue Per Share | |
| Balance, January 1, | 841,519 | $13.74 | 944,907 | $9.32 | 882,076 | $8.21 |
| Granted (1) | 216,794 | 17.43 | 198,099 | 20.67 | 257,230 | 12.45 |
| Change in awards based on performance (2) | 104,060 | 14.22 | 150,147 | 8.89 | 145,911 | 7.04 |
| Vested | (452,380) | 11.55 | (425,022) | 6.47 | (340,310) | 7.04 |
| Forfeited | (120,471) | 16.68 | (26,612) | 20.35 | — | — |
| Balance, December 31, | 589,522 | $16.26 | 841,519 | $13.74 | 944,907 | $9.32 |
(1)PSUs granted reflects the number of awards assuming target performance. The actual number of awards earned is based on actual performance during thethree-year performance period and ranges from 0%-150% of target.
(2)Represents the change in the numbers of PSUs earned based on above target performance achievement for the performance period.
Our assumptions used in computing the fair value of the PSUs at the dates of their respective grants, using the Monte Carlo method, were as follows:
| For the year ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Dividend yield | 4.7% | 5.4% | 6.4% |
| Volatility (a) | 33.0% | 32.0% | 33.0% |
| Expected term | 2.9 years | 2.9 years | 2.8 years |
(a)This represents the volatility assumption used for IRT. The volatility assumptions used for our peer group and the NAREIT Mortgage Index ranged from 25% to 45%.
The Company estimates future expenses associated with PSUs outstanding at December 31, 2023 to be $1,110, which will be recognized over a weighted-average period of 2.5 years. The estimated fair value of PSUs vested during 2023, 2022, and 2021 was $7,990, $10,458, and $4,750, respectively.
NOTE 10: Earnings (Loss) Per Share
The following table presents a reconciliation of basic and diluted earnings (loss) per share for the years ended December 31, 2023, 2022 and 2021:
| For the Years Ended December 31, | |||
|---|---|---|---|
| 2023 | 2022 | 2021 | |
| Net (loss) income | $(17,807) | $120,659 | $45,529 |
| Loss (income) allocated to noncontrolling interest | 580 | (3,410) | (940) |
| Net (loss) income allocable to common shares | (17,227) | 117,249 | 44,589 |
| Weighted-average shares outstanding—Basic | 224,414,443 | 221,965,460 | 108,552,185 |
| Dilutive securities | — | 1,154,477 | 1,279,336 |
| Weighted-average shares outstanding—Diluted | 224,414,443 | 223,119,937 | 109,831,520 |
| (Loss) earnings per share—Basic | $(0.08) | $0.53 | $0.41 |
| (Loss) earnings per share—Diluted | $(0.08) | $0.53 | $0.41 |
Certain IROP units, PSUs, RSUs, restricted stock awards and shares deliverable under the forward sale agreement totaling 6,669,403,6,091,171, and 8,005,013 for the years ended December 31, 2023, 2022 and 2021, respectively, were excluded from the earnings per share computation because their effect would have been anti-dilutive.
NOTE 11: Quarterly Financial Data (Unaudited)
The following table summarizes our quarterly financial data which, in the opinion of management, reflects all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of our results of operations:
| For the Three-Month Periods Ended | ||||
|---|---|---|---|---|
| March 31 | June 30 | September 30 | December 31 | |
| Total revenue | $161,374 | $163,955 | $168,607 | $167,046 |
| Net income (loss) | 8,872 | 10,988 | 3,986 | (41,654) |
| Net income (loss) allocable to common shares | 8,648 | 10,709 | 3,930 | (40,515) |
| Total earnings (loss) per share—Basic (1) | $0.04 | $0.05 | $0.02 | $(0.18) |
| Total earnings (loss) per share—Diluted (1) | $0.04 | $0.05 | $0.02 | $(0.18) |
| Total revenue | $150,362 | $154,763 | $160,600 | $162,799 |
| Net income (loss) | 76,880 | (7,399) | 16,653 | 34,524 |
| Net income (loss) allocable to common shares | 74,600 | (7,205) | 16,223 | 33,631 |
| Total earnings (loss) per share—Basic (1) | $0.34 | $(0.03) | $0.07 | $0.15 |
| Total earnings (loss) per share—Diluted (1) | $0.34 | $(0.03) | $0.07 | $0.15 |
(1)The summation of quarterly per share amounts may not equal the full year amounts due to rounding.
NOTE 12: Segment Reporting
We have identifiedone operating segment and have determined that we haveone reportable segment. As a group, our executive officers act as the Chief Operating Decision Maker (“CODM”). The CODM reviews operating results to make decisions about all investments and resources and to assess performance for the entire company. Our portfolio consists ofone reportable segment, investments in real estate through the mechanism of ownership. The CODM manages and reviews our operations asone unit. Resources are allocated without regard to the underlying structure of any investment, but rather after evaluating such economic characteristics as returns on investment, leverage ratios, current portfolio mix, degrees of risk, income tax consequences and opportunities for growth.
NOTE 13: Commitments and Contingencies
Litigation
We are subject to various legal proceedings and claims that arise in the ordinary course of our business operations. Matters which arise out of allegations of bodily injury, property damage, and employment practices are generally covered by insurance. While the resolution of these matters cannot be predicted with certainty, we currently believe the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or cash flows. See “Part I. Item 3. Legal Proceedings.”
Other Matters
To the extent that a natural disaster or similar event occurs with more than a remote risk of having a material impact on the consolidated financial statements, we will disclose the estimated range of possible outcomes, and, if an outcome is probable, accrue an appropriate liability.
Lease Obligations
We lease office space in Philadelphia, PA, Chicago, IL, and Irvine, CA. As of December 31, 2023, the weighted average term of our lease obligations was 5.4 years. The following table, sets forth as of December 31, 2023, the annual minimum rent due pursuant to these leases for each of the next five years and thereafter:
| Year | Amount |
|---|---|
| 2024 | $692 |
| 2025 | 482 |
| 2026 | 480 |
| 2027 | 486 |
| 2028 | 492 |
| Thereafter | 383 |
| Total | $3,015 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.