Quarterly capex ranging from $9.5M to $51.7M absorbed much of operating cash flow, and AFFO covered dividends with a thin buffer in Q4 2025 when $113.8M of distributions was paid against $96.3M of FFO, suggesting payout coverage depends on quarterly timing.
Independence Realty Trust, Inc. (IRT) cash flow statement — 16-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 |
|---|
| Cash from Operations | 277.62M | 282.15M | 259.75M | 262.17M | 249.54M | 52.26M | 74.96M | 75M | 68.53M | 54.32M | -7.53M | 18.73M | 15.72M | 6.02M | 4.48M | 2.2M | 3.76K |
| Operating CF Growth % | -12.77% | 8.62% | -0.92% | 5.06% | 377.52% | -30.29% | -0.06% | 9.44% | 26.15% | 821.15% | -140.23% | 19.09% | 161.28% | 34.21% | 104.19% | 58335.34% | - |
| Operating CF / Revenue % | 41.32% | 42.9% | 40.58% | 39.66% | 39.7% | 20.88% | 35.37% | 36.91% | 35.84% | 33.7% | -4.91% | 17.09% | 31.96% | 30.18% | 26.96% | 25.33% | 69.99% |
| Net Income | 61.73M | 56.56M | 40.03M | -17.23M | 117.25M | 44.59M | 14.88M | 46.35M | 26.61M | 31.44M | -9.55M | 30.16M | 2.94M | 1.27M | 427K | -370K | 3.73K |
| Depreciation & Amortization | 192.48M | 243.24M | 220.85M | 218.97M | 252.85M | 76.91M | 60.69M | 52.81M | 45.22M | 34.2M | 34.82M | 28.09M | 12.52M | 4.41M | 3.47M | 1.77M | 0 |
| Stock-Based Compensation | 6.54M | 7.88M | 7.08M | 7.66M | 7.89M | 7.23M | 5.56M | 3.12M | 2.52M | 1.97M | 1.22M | 495K | 206K | 77K | 0 | 0 | 0 |
| Other Non-Cash Items | 34.48M | -18.69M | 7.34M | 66.54M | -124.59M | -77.33M | -4.2M | 1.42M | 1.43M | 1.46M | 2.02M | -64.22M | -660K | 83K | 121K | 15K | 0 |
| Working Capital Changes | -17.18M | -6.84M | -15.55M | -13.77M | -3.86M | 863K | -1.97M | 5.81M | 3.44M | -121K | -5.48M | 7.39M | 3.6M | 171K | 470K | 780K | 32 |
| Cash from Investing | -102.56M | -142.91M | -20.61M | -1.71M | -135.77M | -216.12M | -124.54M | -106.4M | -229.46M | -190.82M | 27.78M | -153.47M | -307.34M | -38.24M | -16.93M | -18.79M | 0 |
| Acquisitions (Net) | -6.67M | 0 | -2.58M | 2.15M | 0 | -186.12M | 0 | 60.77M | 0 | 0 | 0 | -137.1M | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | -206.72M | 0 | 0 | 0 | 0 | 0 | -128.91M | -215.83M | -220.25M | -105K | -24.95M | 0 | 0 | 0 | 0 | 0 |
| Sale of Investments | 0 | 157.94M | 0 | 0 | 0 | 0 | 0 | 68.14M | 26.8M | 45.42M | 39.69M | 17.52M | 0 | 0 | 0 | 0 | 0 |
| Other Investing | -14.02M | 41.5M | 157.04M | 142.77M | -51.79M | 12.97M | -87.14M | -60.77M | -189.03M | -176.46M | 38.44M | -7.43M | -303.18M | -36.79M | -15.78M | -17.92M | 0 |
| Cash from Financing | -182.68M | -135.07M | -246.43M | -253.74M | -135.43M | 215.92M | 48.76M | 29.78M | 162.35M | 125.59M | -37.66M | 158.28M | 303.04M | 33.02M | 13.87M | 17.49M | 0 |
| Dividends Paid | 33.2M | -154.39M | -144.02M | -134.87M | -105.83M | -49.83M | -56.15M | -64.75M | -52.48M | -52.3M | -36.58M | -25.1M | -14.98M | -2.99M | -164K | -5K | 0 |
| Common Dividends | 33.2M | -154.39M | -144.02M | -134.87M | -105.83M | -49.83M | -56.15M | -64.75M | -52.48M | -52.3M | -36.58M | -25.1M | -14.98M | -2.98M | -149K | -5K | 0 |
| Debt Issuance (Net) | 0 | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 |
| Share Repurchases | -59.94M | -30M | -2.6M | -5.16M | -5.97M | -2.93M | -1.49M | -642K | -354K | -569K | -62.16M | 0 | 0 | -3.64M | 0 | 0 | 0 |
| Other Financing | -206.93M | -7.41M | -6.32M | -3.77M | 40.76M | 289.36M | -530K | -2.09M | -5.28M | 127.12M | -3.63M | -32.59M | -216K | -2.22M | 503K | -105K | 0 |
| Net Change in Cash | -7.62M | 4.17M | -7.28M | 6.71M | -21.65M | 52.06M | -818K | -1.61M | 1.43M | -10.91M | -17.41M | 23.54M | 11.43M | 801K | 1.43M | 898K | 3.76K |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 46.7M | 43.45M | 50.73M | 44.02M | 65.67M | 13.62M | 14.43M | 16.05M | 14.62M | 20.89M | 38.3M | 14.76M | 3.33M | 2.53M | 1.11M | 209K | 205.67K |
| Cash at End | 43.31M | 47.62M | 43.45M | 50.73M | 44.02M | 65.67M | 13.62M | 14.43M | 16.05M | 9.98M | 20.89M | 38.3M | 14.76M | 3.33M | 2.53M | 1.11M | 209.43K |
| Free Cash Flow | 152.03M | 146.52M | 84.69M | 115.54M | 103.8M | 9.28M | 37.56M | 29.38M | 28.1M | 39.95M | -18.2M | 9.78M | 11.57M | 4.57M | 3.34M | 1.33M | 3.76K |
| FCF Growth % | 56.75% | 73.01% | -26.7% | 11.31% | 1018.03% | -75.28% | 27.86% | 4.53% | -29.66% | 319.58% | -285.98% | -15.41% | 152.92% | 37.08% | 151.2% | 35237.95% | - |
| FCF / Revenue % | 22.63% | 22.28% | 13.23% | 17.48% | 16.51% | 3.71% | 17.72% | 14.46% | 14.7% | 24.78% | -11.86% | 8.93% | 23.51% | 22.93% | 20.06% | 15.32% | 69.99% |
Quick answers to the most common questions about buying IRT stock.
Independence Realty Trust, Inc. (IRT) generated $282.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Independence Realty Trust, Inc. (IRT) generated $146.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Independence Realty Trust, Inc. (IRT) spent $135.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Independence Realty Trust, Inc. (IRT) returned $154.4M to shareholders via cash dividends and spent $30.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
AFFO-dividend coverage volatility
Metrics are mathematically derived from official filings.
AFFO Coverage Swings Undermine Payout Stability
Based on IRT's reported figures, Q3 2026 AFFO of $47.3M covered distributions with a healthy margin, while Q4 2025 distributions of $78.3M against AFFO of $96.3M left a much thinner buffer that appears to rely on quarterly timing.
The payout ratio against AFFO has ranged from roughly 0.53 to 0.63 in most quarters, which suggests the dividend is generally covered from recurring cash flow. However, the Q4 2025 spike in distributions relative to AFFO indicates that cash payouts are not evenly matched to earnings power. Investors should monitor whether the quarterly variability reflects discrete timing decisions or a structural strain that could constrain the renovation pipeline.
Renovation Spending Consumes Most Operating Cash
As reported in financial statements, IRT's capital expenditures ran between roughly $9.5M and $51.7M per quarter over the ten-quarter window, absorbing a significant share of operating cash flow each period.
The gap between FFO and AFFO, such as $91.0M versus $47.3M in Q3 2026, implies that recurring capital spending on leasing costs and building maintenance is a large deduction from distributable cash. This pattern is consistent with the company's value-add renovation strategy, though it also means the true free cash available to shareholders is materially below headline FFO. The magnitude of these deductions warrants further investigation into how much is maintenance versus discretionary upgrade spending.
FFO Conversion Diverges From Operating Cash
Based on IRT's reported figures, FFO exceeded operating cash flow in most recent quarters, with Q3 2026 FFO of $91.0M against OCF of $81.2M, indicating non-cash add-backs are a meaningful component of reported FFO.
FFO sits above operating cash flow in several quarters, which may reflect working capital timing or non-cash income items rather than pure cash generation. The Q1 2026 OCF of $55.3M against FFO of $64.6M suggests conversion quality fluctuates with collections and accruals. Investors should treat FFO as a useful but imperfect proxy for cash earnings and cross-check it against operating cash flow each period.
Net Income Understates Cash Earnings Power
According to recent SEC filings, IRT's Q3 2026 net income of $25.1M sits well below FFO of $91.0M, a gap that is largely explained by real estate depreciation and amortization rather than weak operations.
The consistent gap between net income and FFO across quarters appears to stem from heavy depreciation on acquired assets, including the 2021 merger portfolio. Headline earnings therefore understate the cash generated by the property base, though the reported ROE of 1.6% still points to thin returns to equity holders. Investors should rely on AFFO rather than net income when judging distributable cash, while recognizing that AFFO itself is reduced by ongoing capital needs.
Quarterly Financing Flows Appear Irregular
Based on reported figures, IRT's dividend payments moved from roughly $36M to $40M per quarter in 2024 and 2025 to $113.8M in Q4 2025, a pattern that may indicate reliance on financing flows around distribution timing.
The Q4 2025 distribution spike against AFFO of $96.3M suggests the company may have funded part of its payout from balance sheet resources or capital activity in that period. Because the data does not disclose the financing sources for each quarter, this inference should be treated as a hypothesis requiring verification. Investors should monitor debt issuance and equity activity alongside distribution levels to assess whether payouts remain self-funded over time.
Reported Cash Metrics May Overstate Distributable Capacity
Based on reported figures, IRT's headline FFO of $91.0M in Q3 2026 falls to AFFO of $47.3M after recurring capital deductions, a haircut of roughly 48% that warrants skepticism toward FFO-based payout narratives.
If recurring capital needs prove structurally higher than the quarterly deductions visible in this data, the apparent coverage of distributions could erode quickly. Quarterly swings in both OCF and AFFO also suggest that a single strong quarter may not represent sustainable cash generation. Investors should test whether the coverage ratio holds across a full cycle before accepting the current payout as durable.