UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
|
Date of Report (Date of Earliest Event Reported):
|
|
May 1, 2015
|
Independence Realty Trust, Inc.
__________________________________________
(Exact name of registrant as specified in its charter)
|
|
|
Maryland
|
001-36041
|
26-4567130
|
_____________________
(State or other jurisdiction
|
_____________
(Commission
|
______________
(I.R.S. Employer
|
of incorporation)
|
File Number)
|
Identification No.)
|
|
|
|
Cira Centre, 2929 Arch Street, 17th Floor, Philadelphia, Pennsylvania
|
|
19104
|
_________________________________
(Address of principal executive offices)
|
|
___________
(Zip Code)
|
|
|
|
Registrants telephone number, including area code:
|
|
(215) 243-9000
|
Not Applicable
______________________________________________
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions:
[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On May 1, 2015, Independence Realty Trust, Inc. issued a press release regarding its earnings for the three months ended March 31, 2015. A copy of this press release is furnished with this report as an exhibit to Form 8-K. The information in this Current Report, including the exhibit hereto, is being furnished and shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
The exhibit furnished as part of this Current Report on Form 8-K is identified in the Exhibit Index immediately following the signature page of this report. Such Exhibit Index is incorporated herein by reference.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned hereunto duly authorized.
|
|
|
|
|
|
|
Independence Realty Trust, Inc.
|
|
|
|
|
|
May 1, 2015
|
|
By:
|
|
/s/ James J. Sebra
|
|
|
|
|
|
|
|
|
|
Name: James J. Sebra
|
|
|
|
|
Title: Chief Financial Officer and Treasurer
|
Exhibit Index
|
|
|
Exhibit No.
|
|
Description
|
|
|
|
99.1
|
|
Press Release
|
Independence Realty Trust Announces First Quarter 2015 Financial Results
PHILADELPHIA, PA May 1, 2015 Independence Realty Trust, Inc. (IRT) (NYSE MKT: IRT)
today announced its first quarter 2015 financial results.
Highlights
|
|
|
Core funds from operations (CFFO) increased 127% to $5.9 million for the quarter ended
March 31, 2015 from $2.6 million for the quarter ended March 31, 2014. |
|
|
|
CFFO per share increased 12% to $0.19 for the quarter ended March 31, 2015 from $0.17
for the quarter ended March 31, 2014. |
|
|
|
Total revenues grew 168% to $21.7 million for the quarter ended March 31, 2015 from $8.1
million for the quarter ended March 31, 2014. |
|
|
|
Operating income increased 192% to $3.8 million for the quarter ended March 31, 2015
from $1.3 million for the quarter ended March 31, 2014. |
Financial Results
IRT reported CFFO, a non-GAAP financial measure, of $5.9 million for the three-month period
ended March 31, 2015, or $0.19 per share diluted based on 31.8 million weighted-average shares
outstanding diluted, as compared to CFFO for the three-month period ended March 31, 2014 of $2.6
million, or $0.17 per share diluted based on 15.2 million weighted-average shares outstanding
diluted. IRT reported a net loss allocable to common stock for the three-month period ended March
31, 2015 of $0.2 million, or $(0.01) per share diluted based on 31.8 million weighted-average
shares outstanding diluted, as compared to net income allocable to common stock for the
three-month period ended March 31, 2014 of $2.9 million, or $0.19 per share diluted based on 15.2
million weighted-average shares outstanding diluted.
A reconciliation of IRTs reported net income (loss) to its funds from operations (FFO) and
CFFO is included as Schedule I to this release. Schedule I also includes managements rationale
for the usefulness of each of these non-GAAP financial measures.
Distributions
On April 13, 2015, IRTs Board of Directors declared monthly cash dividends for the second
quarter of 2015 on IRTs shares of common stock in the amount of $0.06 per share per month. The
monthly dividends total $0.18 per share for the second quarter. The month for which each dividend
was declared is set forth below, with the relevant amount per share, record date and payment date
set forth opposite the month:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month
|
|
|
|
|
|
|
|
Amount
|
|
|
|
|
|
|
|
Record Date
|
|
|
|
|
|
|
|
Payment Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
April 2015
|
|
|
|
|
|
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
04/30/2015
|
|
|
|
|
|
|
|
05/15/2015 |
May 2015
|
|
|
|
|
|
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
05/29/2015
|
|
|
|
|
|
|
|
06/15/2015 |
June 2015
|
|
|
|
|
|
|
|
$ |
0.06 |
|
|
|
|
|
|
|
|
06/30/2015
|
|
|
|
|
|
|
|
07/15/2015 |
Key Statistics
(Unaudited and dollars in thousands, except per share and per unit information)
|
|
|
As of or For the Three-Month Periods
Ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2015 |
|
December 31, 2014 |
|
September 30, 2014 |
|
June 30, 2014 |
|
March 31, 2014 |
Financial Statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
$ |
21,700 |
|
|
$ |
16,362 |
|
|
$ |
13,057 |
|
|
$ |
11,649 |
|
|
$ |
8,135 |
|
Earnings (loss) per share-diluted |
|
$ |
(0.01 |
) |
|
$ |
0.01 |
|
|
|
|
|
|
$ |
(0.01 |
) |
|
$ |
0.19 |
|
Funds from Operations (FFO) per share |
|
$ |
0.18 |
|
|
$ |
0.14 |
|
|
$ |
0.14 |
|
|
$ |
0.18 |
|
|
$ |
0.33 |
|
Core funds from operations (CFFO) per share |
|
$ |
0.19 |
|
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.19 |
|
|
$ |
0.17 |
|
Dividends declared per common share |
|
$ |
0.18 |
|
|
$ |
0.18 |
|
|
$ |
0.18 |
|
|
$ |
0.18 |
|
|
$ |
0.18 |
|
Total Shares Outstanding |
|
|
31,894,751 |
|
|
|
31,800,076 |
|
|
|
25,801,540 |
|
|
|
17,751,540 |
|
|
|
17,742,540 |
|
Apartment Property Portfolio: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported investments in real estate at cost |
|
$ |
689,867 |
|
|
$ |
689,112 |
|
|
$ |
444,050 |
|
|
$ |
362,323 |
|
|
$ |
320,437 |
|
Net operating income |
|
$ |
11,562 |
|
|
$ |
8,660 |
|
|
$ |
6,905 |
|
|
$ |
6,064 |
|
|
$ |
4,147 |
|
Number of properties owned |
|
|
30 |
|
|
|
30 |
|
|
|
22 |
|
|
|
19 |
|
|
|
17 |
|
Multifamily units owned |
|
|
8,819 |
|
|
|
8,819 |
|
|
|
6,470 |
|
|
|
5,342 |
|
|
|
4,970 |
|
Portfolio weighted average occupancy |
|
|
94.0 |
% |
|
|
92.7 |
% |
|
|
92.6 |
% |
|
|
93.1 |
% |
|
|
93.9 |
% |
Same store portfolio weighted average occupancy |
|
|
94.2 |
% |
|
|
93.1 |
% |
|
|
92.3 |
% |
|
|
94.9 |
% |
|
|
95.0 |
% |
Weighted average monthly effective rent per unit (1) |
|
$ |
827 |
|
|
$ |
788 |
|
|
$ |
791 |
|
|
$ |
764 |
|
|
$ |
730 |
|
Same Store weighted average monthly effective rent per unit |
|
$ |
792 |
|
|
$ |
785 |
|
|
$ |
778 |
|
|
$ |
761 |
|
|
$ |
765 |
|
|
(1) |
|
Weighted average monthly effective rent per occupied unit represents the
average monthly rent collected for all occupied units after giving effect to tenant
concessions. We do not report average effective rent per unit in the month of acquisition
as it is not representative of a full month of operations. |
Properties
The following table presents an overview of our apartment portfolio as of March 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Monthly |
|
|
|
|
|
|
Year |
|
|
|
|
|
|
|
|
|
Effective |
|
|
|
|
Acquisition |
|
Built or |
|
|
|
|
|
Physical |
|
Rent per |
Property Name |
|
Location |
|
Date |
|
Renovated(1) |
|
Units (2) |
|
Occupancy (3) |
|
Occupied Unit(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Belle Creek |
|
Henderson, CO |
|
4/29/2011 |
|
2011 |
|
162(5) |
|
96.30% |
|
$1,068 |
Copper Mill
|
|
Austin, TX
|
|
4/29/2011
|
|
|
2010 |
|
|
|
320 |
|
|
|
97.50 |
% |
|
|
838 |
|
Crestmont
|
|
Marietta, GA
|
|
4/29/2011
|
|
|
2010 |
|
|
|
228 |
|
|
|
92.98 |
% |
|
|
775 |
|
Cumberland Glen
|
|
Smyrna, GA
|
|
4/29/2011
|
|
|
2010 |
|
|
|
222 |
|
|
|
95.95 |
% |
|
|
741 |
|
Heritage Trace
|
|
Newport News, VA
|
|
4/29/2011
|
|
|
2010 |
|
|
|
200 |
|
|
|
88.50 |
% |
|
|
698 |
|
Tresa at Arrowhead
|
|
Phoenix, AZ
|
|
4/29/2011
|
|
|
2006 |
|
|
|
360 |
|
|
|
96.11 |
% |
|
|
865 |
|
Centrepoint
|
|
Tucson, AZ
|
|
12/16/2011
|
|
|
2006 |
|
|
|
320 |
|
|
|
95.31 |
% |
|
|
845 |
|
Runaway Bay
|
|
Indianapolis, IN
|
|
10/11/2012
|
|
|
2002 |
|
|
|
192 |
|
|
|
95.31 |
% |
|
|
923 |
|
Berkshire Square
|
|
Indianapolis, IN
|
|
9/19/2013
|
|
|
2012 |
|
|
|
354 |
|
|
|
90.96 |
% |
|
|
589 |
|
The Crossings
|
|
Jackson, MS
|
|
11/22/2013
|
|
|
2012 |
|
|
|
432 |
|
|
|
93.06 |
% |
|
|
740 |
|
Reserve at Eagle Ridge
|
|
Waukegan, IL
|
|
1/31/2014
|
|
|
2008 |
|
|
|
370 |
|
|
|
94.59 |
% |
|
|
935 |
|
Windrush
|
|
Edmond, OK
|
|
2/28/2014
|
|
|
2011 |
|
|
|
160 |
|
|
|
98.13 |
% |
|
|
778 |
|
Heritage Park
|
|
Oklahoma City, OK
|
|
2/28/2014
|
|
|
2011 |
|
|
|
453 |
|
|
|
88.96 |
% |
|
|
642 |
|
Raindance
|
|
Oklahoma City, OK
|
|
2/28/2014
|
|
|
2011 |
|
|
|
504 |
|
|
|
92.46 |
% |
|
|
544 |
|
Augusta
|
|
Oklahoma City, OK
|
|
2/28/2014
|
|
|
2011 |
|
|
|
197 |
|
|
|
96.45 |
% |
|
|
724 |
|
Invitational
|
|
Oklahoma City, OK
|
|
2/28/2014
|
|
|
2011 |
|
|
|
344 |
|
|
|
89.83 |
% |
|
|
677 |
|
Kings Landing
|
|
Creve Coeur, MO
|
|
3/31/2014
|
|
|
2005 |
|
|
|
152 |
|
|
|
96.13 |
% |
|
|
1,576 |
|
Carrington Park
|
|
Little Rock, AR
|
|
5/07/2014
|
|
|
1999 |
|
|
|
202 |
|
|
|
95.05 |
% |
|
|
1,011 |
|
Arbors at the Reservoir
|
|
Ridgeland, MS
|
|
6/04/2014
|
|
|
2000 |
|
|
|
170 |
|
|
|
96.47 |
% |
|
|
1,082 |
|
Walnut Hill
|
|
Cordova, TN
|
|
8/28/2014
|
|
|
2001 |
|
|
|
360 |
|
|
|
91.39 |
% |
|
|
876 |
|
Lenoxplace
|
|
Raleigh, NC
|
|
9/05/2014
|
|
|
2012 |
|
|
|
268 |
|
|
|
96.27 |
% |
|
|
822 |
|
Stonebridge
|
|
Cordova, TN
|
|
9/15/2014
|
|
|
1994 |
|
|
|
500 |
|
|
|
91.20 |
% |
|
|
751 |
|
Bennington Pond
|
|
Groveport, OH
|
|
11/24/2014
|
|
|
2000 |
|
|
|
240 |
|
|
|
97.50 |
% |
|
|
781 |
|
Prospect Park
|
|
Louisville, KY
|
|
12/08/2014
|
|
|
1990 |
|
|
|
138 |
|
|
|
89.13 |
% |
|
|
876 |
|
Brookside
|
|
Louisville, KY
|
|
12/08/2014
|
|
|
1987 |
|
|
|
224 |
|
|
|
95.54 |
% |
|
|
764 |
|
Jamestown
|
|
Louisville, KY
|
|
12/08/2014
|
|
|
1970 |
|
|
|
355 |
|
|
|
93.24 |
% |
|
|
1,004 |
|
Meadows
|
|
Louisville, KY
|
|
12/08/2014
|
|
|
1988 |
|
|
|
400 |
|
|
|
98.50 |
% |
|
|
763 |
|
Oxmoor
|
|
Louisville, KY
|
|
12/08/2014
|
|
|
1999-2000 |
|
|
|
432 |
|
|
|
94.44 |
% |
|
|
945 |
|
Stonebridge at the Ranch
|
|
Little Rock, AR
|
|
12/16/2014
|
|
|
2005 |
|
|
|
260 |
|
|
|
95.38 |
% |
|
|
906 |
|
Iron Rock Ranch
|
|
Austin, TX
|
|
12/30/2014
|
|
|
2001-2002 |
|
|
|
300 |
|
|
|
95.67 |
% |
|
|
1,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total/Weighted Average.
|
|
|
|
|
|
|
|
|
|
|
8,819 |
|
|
|
93.97 |
% |
|
$ |
827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
All dates are for the year in which a significant renovation program was completed, except
for Runaway Bay, Arbors at the Reservoir, Kings Landing, Walnut Hill, Stonebridge, Bennington
Pond, Prospect Park, Brookside, Jamestown, Meadows, Oxmoor, Stonebridge at the Ranch and Iron
Rock Ranch which is the year construction was completed. |
(2) |
|
Units represent the total number of apartment units available for rent at March 31, 2015. |
(3) |
|
Physical occupancy for each of our properties is calculated as (i) total units rented as of
March 31, 2015 divided by (ii) total units available as of March 31, 2015, expressed as a
percentage. |
(4) |
|
Average monthly effective rent per occupied unit represents the average monthly rent for all
occupied units for the three-month period ended March 31, 2015. |
(5) |
|
Includes 6,256 square feet of retail space in six units, of which 1,010 square feet of space
is occupied by RAIT Residential for use as the leasing office. The remaining 5,246 square feet
of space is 86% occupied by four tenants with an average monthly base rent of $1,623, or $16
per square foot per year. These four tenants are principally engaged in the following
businesses: grocery, retail and various retail services. |
Conference Call
All interested parties can listen to the live conference call webcast at 9:00 AM ET on
Friday, May 1, 2015 from the investor relations section of the IRT website at www.irtreit.com
or by dialing 1.877.703.6106, access code 50197578. For those who are not available to listen to
the live call, the replay will be available shortly following the live call on IRTs website and
telephonically until Friday, May 8, 2015, by dialing 888.286.8010, access code 69032060.
About Independence Realty Trust, Inc.
Independence Realty Trust, Inc. (NYSE MKT: IRT) is a real estate investment trust that seeks
to own well-located apartment properties in geographic submarkets that it believes support strong
occupancy and the potential for growth in rental rates. IRT seeks to provide stockholders with
attractive risk-adjusted returns, with an emphasis on distributions and capital appreciation. IRT
is externally advised by a wholly-owned subsidiary of RAIT Financial Trust (NYSE: RAS).
Forward-Looking Statements
This press release may contain 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 can generally be identified by our use of
forward-looking terminology such as may, trend, will, expect, intend, anticipate,
estimate, believe, continue, seek or other similar words. Because such statements include
risks, uncertainties and contingencies, actual results may differ materially from the expectations,
intentions, beliefs, plans or predictions of the future expressed or implied by such
forward-looking statements. These risks, uncertainties and contingencies include, but are not
limited to, those disclosed in IRTs filings with the Securities and Exchange Commission. IRT
undertakes 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.
Independence Realty Trust, Inc. Contact
Andres Viroslav
215.243.9000
aviroslav@irtreit.com
1
Independence Realty Trust, Inc.
Consolidated Statements of Operations
(Dollars in thousands, except share and per share information)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Three-Month |
|
|
Period Ended |
|
|
March 31 |
|
|
2015 |
|
2014 |
Revenues: |
|
|
|
|
|
|
|
|
Rental income |
|
$ |
19,443 |
|
|
$ |
7,353 |
|
Tenant reimbursement income |
|
|
950 |
|
|
|
366 |
|
Other income |
|
|
1,307 |
|
|
|
416 |
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
21,700 |
|
|
|
8,135 |
|
Expenses: |
|
|
|
|
|
|
|
|
Property operating expenses |
|
|
10,138 |
|
|
|
3,988 |
|
General and administrative expenses |
|
|
499 |
|
|
|
168 |
|
Asset management fees |
|
|
1,212 |
|
|
|
146 |
|
Acquisition expenses |
|
|
33 |
|
|
|
362 |
|
Depreciation and amortization |
|
|
6,038 |
|
|
|
2,123 |
|
|
|
|
|
|
|
|
|
|
Total expenses |
|
|
17,920 |
|
|
|
6,787 |
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
3,780 |
|
|
|
1,348 |
|
Interest expense |
|
|
(4,022 |
) |
|
|
(1,299 |
) |
Interest income |
|
|
1 |
|
|
|
4 |
|
Gain (loss) on assets |
|
|
|
|
|
|
2,882 |
|
|
|
|
|
|
|
|
|
|
Net income (loss): |
|
|
(241 |
) |
|
|
2,935 |
|
(Income) loss allocated to non-controlling interests |
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) allocable to common stock |
|
$ |
(233 |
) |
|
$ |
2,935 |
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.01 |
) |
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.01 |
) |
|
$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
Weighted-average shares: |
|
|
|
|
|
|
|
|
Basic |
|
|
31,768,468 |
|
|
|
15,198,096 |
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
31,768,468 |
|
|
|
15,213,951 |
|
|
|
|
|
|
|
|
|
|
2
Independence Realty Trust, Inc.
Consolidated Balance Sheets
(Dollars in thousands, except share and per share information)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
As of |
|
As of |
|
|
March 31, |
|
December 31, |
|
|
2015 |
|
2014 |
Assets: |
|
|
|
|
|
|
|
|
Investments in real estate: |
|
|
|
|
|
|
|
|
Investments in real estate at cost |
|
$ |
689,867 |
|
|
$ |
689,112 |
|
Accumulated depreciation |
|
|
(27,261 |
) |
|
|
(23,376 |
) |
|
|
|
|
|
|
|
|
|
Investments in real estate, net |
|
|
662,606 |
|
|
|
665,736 |
|
Cash and cash equivalents |
|
|
19,084 |
|
|
|
14,763 |
|
Restricted cash |
|
|
6,228 |
|
|
|
5,206 |
|
Accounts receivable and other assets |
|
|
1,818 |
|
|
|
2,270 |
|
Intangible assets, net of accumulated amortization of $4,177 and $4,346, respectively |
|
|
1,342 |
|
|
|
3,251 |
|
Deferred costs, net of accumulated amortization of $665 and $505, respectively |
|
|
2,954 |
|
|
|
2,924 |
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
694,032 |
|
|
$ |
694,150 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Equity: |
|
|
|
|
|
|
|
|
Indebtedness |
|
$ |
422,613 |
|
|
$ |
418,901 |
|
Accounts payable and accrued expenses |
|
|
10,691 |
|
|
|
8,353 |
|
Accrued interest payable |
|
|
31 |
|
|
|
49 |
|
Dividends payable |
|
|
1,982 |
|
|
|
1,982 |
|
Other liabilities |
|
|
1,860 |
|
|
|
1,831 |
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
437,177 |
|
|
|
431,116 |
|
Equity: |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value; 50,000,000 shares authorized, 0 and 0
shares issued and outstanding, respectively |
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; 300,000,000 shares authorized, 31,894,751
and 31,800,076 shares issued and outstanding, including 124,000 and 36,000
unvested restricted common stock awards, respectively |
|
|
318 |
|
|
|
318 |
|
Additional paid-in capital |
|
|
267,695 |
|
|
|
267,683 |
|
Retained earnings (accumulated deficit) |
|
|
(22,680 |
) |
|
|
(16,728 |
) |
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
245,333 |
|
|
|
251,273 |
|
Non-controlling interests |
|
|
11,522 |
|
|
|
11,761 |
|
|
|
|
|
|
|
|
|
|
Total Equity |
|
|
256,855 |
|
|
|
263,034 |
|
|
|
|
|
|
|
|
|
|
Total liabilities and equity |
|
$ |
694,032 |
|
|
$ |
694,150 |
|
|
|
|
|
|
|
|
|
|
3
Schedule I
Independence Realty Trust, Inc.
Reconciliation of Net income (loss) Allocable to Common Stock and
Funds From Operations (FFO) and
Core Funds From Operations (CFFO) (1)
(Dollars in thousands, except share and per share amounts)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three-Month Period Ended |
|
|
|
|
|
|
March 31, |
|
|
|
|
|
|
2015 |
|
|
|
|
|
2014 |
|
|
|
|
|
|
Amount |
|
Per Share (2) |
|
Amount |
|
Per Share (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(241 |
) |
|
$ |
(0.01 |
) |
|
$ |
2,935 |
|
|
$ |
0.19 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and amortization |
|
|
6,038 |
|
|
|
0.19 |
|
|
|
2,123 |
|
|
|
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations |
|
$ |
5,797 |
|
|
$ |
0.18 |
|
|
$ |
5,058 |
|
|
$ |
0.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Funds From Operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funds From Operations |
|
$ |
5,797 |
|
|
$ |
0.18 |
|
|
$ |
5,058 |
|
|
$ |
0.33 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition fees and expenses |
|
|
33 |
|
|
|
0.00 |
|
|
|
362 |
|
|
|
0.03 |
|
Equity based compensation |
|
|
70 |
|
|
|
0.01 |
|
|
|
31 |
|
|
|
0.00 |
|
(Gains) losses on assets |
|
|
|
|
|
|
|
|
|
|
(2,882 |
) |
|
|
(0.19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core Funds From Operations |
|
$ |
5,900 |
|
|
$ |
0.19 |
|
|
$ |
2,569 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
IRT believes that FFO and CFFO, each of which is a non-GAAP measure, are additional
appropriate measures of the operating performance of a REIT and IRT in particular. IRT
computes FFO in accordance with the standards established by the National Association of Real
Estate Investment Trusts, or NAREIT, as net income or loss allocated to common stock (computed
in accordance with GAAP), excluding real estate-related depreciation and amortization expense,
gains or losses on sales of real estate and the cumulative effect of changes in accounting
principles. |
CFFO is a computation made by analysts and investors to measure a real estate companys operating
performance by removing the effect of items that do not reflect ongoing property operations,
including acquisition expenses, expensed costs related to the issuance of shares of our common
stock, gains or losses on real estate transactions and equity-based compensation expenses, from
the determination of FFO. IRT incurs acquisition expenses in connection with acquisitions of real
estate properties and expenses those costs when incurred in accordance with U.S. GAAP. As these
expenses are one-time and reflective of investing activities rather than operating performance,
IRT adds back these costs to FFO in determining CFFO.
IRTs calculation of CFFO differs from the methodology used for calculating CFFO by certain other
REITs and, accordingly, IRTs CFFO may not be comparable to CFFO reported by other REITs. IRTs
management utilizes FFO and CFFO as measures of IRTs operating performance, and believes they are
also useful to investors, because they facilitate an understanding of IRTs operating performance
after adjustment for certain non-cash items, such as depreciation and amortization expenses, and
acquisition expenses and pursuit costs that are required by GAAP to be expensed but may not
necessarily be indicative of current operating performance and that may not accurately compare
IRTs operating performance between periods. Furthermore, although FFO, CFFO and other
supplemental performance measures are defined in various ways throughout the REIT industry, IRT
also believes that FFO and CFFO may provide IRT and our investors with an additional useful
measure to compare IRTs financial performance to certain other REITs. IRT also uses CFFO for
purposes of determining the quarterly incentive fee, if any, payable to our advisor. 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
managements discretionary use because of needed capital replacement or expansion, debt service
obligations or other commitments or uncertainties. Neither FFO nor CFFO should be considered as an
alternative to net income as an indicator of IRTs operating performance or as an alternative to
cash flow from operating activities as a measure of IRTs liquidity.
(2) |
|
Based on 31,768,468 weighted-average shares outstanding-diluted for the three-month period
ended March 31, 2015. |
(3) |
|
Based on 15,213,951 weighted-average shares outstanding-diluted for the three-month period
ended March 31, 2014. |
4
Independence Realty (NYSE:IRT)
Historical Stock Chart
From Oct 2024 to Nov 2024
Independence Realty (NYSE:IRT)
Historical Stock Chart
From Nov 2023 to Nov 2024