Annual Income Statements for Invitation Home
This table shows Invitation Home's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Invitation Home
This table shows Invitation Home's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
79 |
7.88 |
120 |
138 |
132 |
129 |
142 |
73 |
95 |
143 |
166 |
Consolidated Net Income / (Loss) |
|
79 |
101 |
121 |
138 |
132 |
130 |
143 |
73 |
96 |
144 |
166 |
Net Income / (Loss) Continuing Operations |
|
55 |
34 |
91 |
138 |
74 |
34 |
92 |
73 |
48 |
-2.72 |
95 |
Total Pre-Tax Income |
|
56 |
77 |
95 |
97 |
82 |
81 |
97 |
88 |
70 |
-16 |
100 |
Total Revenue |
|
492 |
806 |
512 |
600 |
618 |
702 |
556 |
653 |
660 |
749 |
674 |
Net Interest Income / (Expense) |
|
-76 |
226 |
-78 |
0.00 |
0.00 |
78 |
-90 |
0.00 |
0.00 |
90 |
0.00 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
76 |
-226 |
78 |
0.00 |
0.00 |
-78 |
90 |
0.00 |
0.00 |
-90 |
0.00 |
Total Non-Interest Income |
|
569 |
580 |
590 |
600 |
618 |
624 |
646 |
653 |
660 |
659 |
674 |
Other Service Charges |
|
3.28 |
-525 |
3.38 |
3.45 |
3.40 |
3.42 |
14 |
16 |
19 |
21 |
21 |
Other Non-Interest Income |
|
565 |
1,105 |
587 |
597 |
614 |
621 |
632 |
637 |
641 |
638 |
653 |
Total Non-Interest Expense |
|
428 |
726 |
415 |
503 |
536 |
620 |
465 |
565 |
591 |
705 |
576 |
Net Occupancy & Equipment Expense |
|
226 |
232 |
232 |
237 |
253 |
254 |
262 |
267 |
277 |
268 |
274 |
Other Operating Expenses |
|
20 |
321 |
17 |
98 |
109 |
190 |
23 |
112 |
113 |
209 |
114 |
Depreciation Expense |
|
160 |
163 |
165 |
166 |
171 |
173 |
175 |
177 |
180 |
182 |
183 |
Impairment Charge |
|
20 |
5.82 |
1.16 |
1.87 |
2.50 |
3.07 |
4.14 |
10 |
21 |
48 |
4.68 |
Other Special Charges |
|
0.80 |
- |
-0.09 |
- |
- |
- |
0.21 |
- |
- |
- |
0.22 |
Nonoperating Income / (Expense), net |
|
-8.37 |
- |
-1.49 |
- |
- |
- |
5.97 |
- |
- |
- |
1.37 |
Other Gains / (Losses), net |
|
-0.85 |
-43 |
-4.16 |
41 |
-7.93 |
-47 |
-5.14 |
-15 |
-22 |
13 |
-5.22 |
Other Adjustments to Consolidated Net Income / (Loss) |
|
24 |
- |
30 |
- |
58 |
- |
50 |
- |
48 |
- |
72 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
0.40 |
0.44 |
0.51 |
0.58 |
0.58 |
0.57 |
0.63 |
0.45 |
0.49 |
0.63 |
0.77 |
Basic Earnings per Share |
|
$0.13 |
$0.17 |
$0.20 |
$0.23 |
$0.22 |
$0.20 |
$0.23 |
$0.12 |
$0.16 |
$0.23 |
$0.27 |
Weighted Average Basic Shares Outstanding |
|
610.85M |
609.77M |
611.59M |
611.95M |
612.00M |
611.89M |
612.22M |
612.63M |
612.67M |
612.55M |
612.78M |
Diluted Earnings per Share |
|
$0.13 |
$0.17 |
$0.20 |
$0.22 |
$0.21 |
$0.22 |
$0.23 |
$0.12 |
$0.15 |
$0.24 |
$0.27 |
Weighted Average Diluted Shares Outstanding |
|
612.65M |
611.11M |
612.56M |
613.32M |
613.58M |
613.29M |
613.81M |
613.82M |
613.65M |
613.63M |
613.36M |
Weighted Average Basic & Diluted Shares Outstanding |
|
611.41M |
611.41M |
611.92M |
611.96M |
611.96M |
611.96M |
612.54M |
612.59M |
612.61M |
612.69M |
612.95M |
Cash Dividends to Common per Share |
|
$0.22 |
- |
$0.26 |
$0.26 |
$0.26 |
- |
$0.28 |
$0.28 |
$0.28 |
- |
$0.29 |
Annual Cash Flow Statements for Invitation Home
This table details how cash moves in and out of Invitation Home's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-11 |
-74 |
-3.65 |
-57 |
-74 |
126 |
407 |
-365 |
444 |
-478 |
Net Cash From Operating Activities |
|
197 |
256 |
263 |
561 |
662 |
697 |
908 |
1,024 |
1,107 |
1,082 |
Net Cash From Continuing Operating Activities |
|
197 |
256 |
263 |
561 |
658 |
697 |
908 |
1,029 |
1,107 |
1,082 |
Net Income / (Loss) Continuing Operations |
|
-160 |
-78 |
-106 |
-5.01 |
147 |
197 |
263 |
385 |
521 |
455 |
Consolidated Net Income / (Loss) |
|
-160 |
-78 |
-106 |
-5.01 |
147 |
197 |
263 |
385 |
521 |
455 |
Depreciation Expense |
|
250 |
268 |
310 |
561 |
534 |
553 |
592 |
638 |
674 |
714 |
Amortization Expense |
|
90 |
64 |
36 |
48 |
47 |
31 |
19 |
17 |
18 |
21 |
Non-Cash Adjustments to Reconcile Net Income |
|
32 |
2.48 |
52 |
4.91 |
-62 |
-38 |
8.62 |
0.16 |
-118 |
-130 |
Changes in Operating Assets and Liabilities, net |
|
-14 |
-0.34 |
-29 |
-47 |
-7.30 |
-46 |
25 |
-10 |
12 |
21 |
Net Cash From Investing Activities |
|
-860 |
-258 |
65 |
63 |
102 |
-425 |
-1,160 |
-814 |
-774 |
-466 |
Net Cash From Continuing Investing Activities |
|
-860 |
-258 |
65 |
63 |
102 |
-425 |
-1,160 |
-820 |
-774 |
-466 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-163 |
-107 |
-101 |
-46 |
-222 |
-271 |
-240 |
-330 |
-251 |
-250 |
Acquisitions |
|
- |
- |
- |
0.00 |
0.00 |
-16 |
-65 |
-168 |
-0.44 |
-44 |
Purchase of Investment Securities |
|
-909 |
-300 |
-326 |
-606 |
-581 |
-624 |
-1,148 |
-603 |
-1,030 |
-805 |
Sale and/or Maturity of Investments |
|
136 |
143 |
285 |
724 |
906 |
487 |
353 |
317 |
502 |
636 |
Other Investing Activities, net |
|
77 |
5.72 |
2.51 |
-9.27 |
-0.40 |
-0.91 |
-60 |
-35 |
6.37 |
-2.29 |
Net Cash From Financing Activities |
|
652 |
-72 |
-331 |
-681 |
-838 |
-146 |
659 |
-574 |
110 |
-1,094 |
Net Cash From Continuing Financing Activities |
|
652 |
-72 |
-331 |
-681 |
-838 |
1,289 |
659 |
-574 |
110 |
-1,094 |
Issuance of Debt |
|
3,417 |
185 |
3,496 |
4,519 |
888 |
2,820 |
2,338 |
1,453 |
940 |
2,994 |
Issuance of Common Equity |
|
0.00 |
0.00 |
1,692 |
0.00 |
55 |
687 |
934 |
98 |
0.00 |
0.00 |
Repayment of Debt |
|
-2,328 |
-392 |
-5,427 |
-4,957 |
-1,485 |
-1,862 |
-2,184 |
-1,555 |
-178 |
-3,380 |
Payment of Dividends |
|
-683 |
0.00 |
-69 |
-234 |
-277 |
-332 |
-394 |
-539 |
-638 |
-689 |
Other Financing Activities, Net |
|
245 |
136 |
-24 |
-9.25 |
-20 |
-24 |
-35 |
-32 |
-14 |
-19 |
Cash Interest Paid |
|
204 |
223 |
226 |
336 |
322 |
313 |
286 |
276 |
291 |
321 |
Cash Income Taxes Paid |
|
0.00 |
0.00 |
2.53 |
2.07 |
2.78 |
1.28 |
0.81 |
1.53 |
0.25 |
0.16 |
Quarterly Cash Flow Statements for Invitation Home
This table details how cash moves in and out of Invitation Home's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
36 |
-62 |
74 |
91 |
360 |
-82 |
50 |
16 |
282 |
-826 |
-101 |
Net Cash From Operating Activities |
|
352 |
120 |
318 |
281 |
421 |
88 |
266 |
370 |
314 |
133 |
301 |
Net Cash From Continuing Operating Activities |
|
358 |
120 |
318 |
281 |
421 |
88 |
266 |
370 |
314 |
133 |
301 |
Net Income / (Loss) Continuing Operations |
|
79 |
101 |
121 |
138 |
132 |
130 |
143 |
73 |
96 |
144 |
166 |
Consolidated Net Income / (Loss) |
|
79 |
101 |
121 |
138 |
132 |
130 |
143 |
73 |
96 |
144 |
166 |
Depreciation Expense |
|
160 |
163 |
165 |
166 |
171 |
173 |
175 |
177 |
180 |
182 |
183 |
Amortization Expense |
|
4.31 |
4.31 |
4.31 |
4.36 |
4.66 |
4.86 |
4.86 |
4.86 |
5.69 |
5.95 |
5.76 |
Non-Cash Adjustments to Reconcile Net Income |
|
-4.09 |
17 |
-15 |
-35 |
-38 |
-30 |
-33 |
-19 |
-14 |
-64 |
-58 |
Changes in Operating Assets and Liabilities, net |
|
118 |
-166 |
43 |
7.54 |
152 |
-190 |
-24 |
134 |
46 |
-135 |
3.56 |
Net Cash From Investing Activities |
|
-175 |
-58 |
-70 |
-22 |
-678 |
-3.96 |
-25 |
-175 |
-292 |
27 |
-114 |
Net Cash From Continuing Investing Activities |
|
-181 |
-58 |
-70 |
-22 |
-678 |
-3.96 |
-25 |
-175 |
-292 |
27 |
-114 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-93 |
-74 |
-55 |
-57 |
-69 |
-70 |
-53 |
-61 |
-77 |
-59 |
-58 |
Acquisitions |
|
-45 |
-1.14 |
-0.25 |
- |
-0.19 |
- |
-0.75 |
-38 |
-0.62 |
-4.64 |
-10 |
Purchase of Investment Securities |
|
-99 |
-71 |
-104 |
-66 |
-788 |
-73 |
-112 |
-159 |
-316 |
-219 |
-217 |
Sale and/or Maturity of Investments |
|
62 |
90 |
91 |
131 |
143 |
137 |
136 |
89 |
99 |
312 |
167 |
Other Investing Activities, net |
|
-6.51 |
-1.99 |
-1.08 |
-30 |
37 |
1.15 |
4.50 |
-6.52 |
1.50 |
-1.78 |
4.66 |
Net Cash From Financing Activities |
|
-140 |
-123 |
-174 |
-168 |
617 |
-166 |
-191 |
-179 |
261 |
-985 |
-287 |
Net Cash From Continuing Financing Activities |
|
-140 |
-123 |
-174 |
-168 |
617 |
-166 |
-191 |
-179 |
261 |
-985 |
-287 |
Issuance of Debt |
|
- |
575 |
- |
- |
- |
- |
- |
- |
- |
- |
100 |
Repayment of Debt |
|
-4.48 |
-563 |
-4.61 |
-6.16 |
-162 |
-5.32 |
-5.80 |
-4.73 |
-2,559 |
-811 |
-203 |
Payment of Dividends |
|
-135 |
-135 |
-160 |
-159 |
-159 |
-159 |
-173 |
-172 |
-172 |
-173 |
-178 |
Other Financing Activities, Net |
|
-1.13 |
-1.09 |
-8.69 |
-2.14 |
-1.29 |
-1.39 |
-12 |
-2.29 |
-2.79 |
-1.95 |
-6.07 |
Cash Interest Paid |
|
66 |
79 |
68 |
79 |
66 |
78 |
89 |
78 |
80 |
74 |
92 |
Cash Income Taxes Paid |
|
0.39 |
0.04 |
0.02 |
0.00 |
0.06 |
0.16 |
0.05 |
0.04 |
0.01 |
0.05 |
0.04 |
Annual Balance Sheets for Invitation Home
This table presents Invitation Home's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
9,732 |
18,684 |
18,063 |
17,393 |
17,506 |
18,538 |
18,537 |
19,221 |
18,701 |
Cash and Due from Banks |
|
198 |
180 |
145 |
92 |
213 |
610 |
263 |
701 |
174 |
Restricted Cash |
|
222 |
237 |
215 |
194 |
198 |
209 |
191 |
197 |
245 |
Trading Account Securities |
|
- |
- |
- |
55 |
69 |
130 |
281 |
247 |
242 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
9,003 |
17,312 |
16,686 |
16,243 |
16,289 |
16,935 |
17,030 |
17,289 |
17,212 |
Goodwill |
|
0.00 |
258 |
258 |
258 |
258 |
258 |
258 |
258 |
258 |
Other Assets |
|
310 |
697 |
759 |
550 |
478 |
395 |
514 |
529 |
569 |
Total Liabilities & Shareholders' Equity |
|
9,732 |
18,684 |
18,063 |
17,393 |
17,506 |
18,538 |
18,537 |
19,221 |
18,701 |
Total Liabilities |
|
7,775 |
10,034 |
9,694 |
9,127 |
8,950 |
8,699 |
8,213 |
9,031 |
8,908 |
Non-Interest Bearing Deposits |
|
87 |
147 |
149 |
148 |
158 |
165 |
176 |
180 |
181 |
Short-Term Debt |
|
0.00 |
35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
570 |
Other Short-Term Payables |
|
88 |
193 |
170 |
186 |
- |
194 |
198 |
201 |
248 |
Long-Term Debt |
|
7,570 |
9,617 |
9,250 |
8,467 |
8,032 |
7,999 |
7,769 |
8,546 |
7,632 |
Other Long-Term Liabilities |
|
30 |
42 |
126 |
325 |
761 |
342 |
70 |
103 |
278 |
Commitments & Contingencies |
|
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,957 |
8,650 |
8,369 |
8,266 |
8,556 |
9,839 |
10,324 |
10,190 |
9,793 |
Total Preferred & Common Equity |
|
1,957 |
8,498 |
8,229 |
8,214 |
8,505 |
9,798 |
10,291 |
10,156 |
9,757 |
Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
1,957 |
8,498 |
8,229 |
8,214 |
8,505 |
9,798 |
10,291 |
10,156 |
9,757 |
Common Stock |
|
1,957 |
8,608 |
8,635 |
9,016 |
9,713 |
10,880 |
11,145 |
11,163 |
11,177 |
Retained Earnings |
|
- |
-158 |
-393 |
-525 |
-661 |
-795 |
-951 |
-1,071 |
-1,481 |
Accumulated Other Comprehensive Income / (Loss) |
|
- |
48 |
-13 |
-277 |
-547 |
-287 |
98 |
64 |
61 |
Noncontrolling Interest |
|
- |
152 |
140 |
52 |
51 |
41 |
32 |
34 |
36 |
Quarterly Balance Sheets for Invitation Home
This table presents Invitation Home's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Total Assets |
|
18,678 |
18,537 |
18,503 |
18,542 |
19,466 |
19,221 |
19,210 |
19,239 |
19,633 |
18,701 |
18,578 |
Cash and Due from Banks |
|
300 |
263 |
325 |
414 |
763 |
701 |
738 |
749 |
1,027 |
174 |
84 |
Restricted Cash |
|
216 |
191 |
203 |
205 |
217 |
197 |
209 |
214 |
218 |
245 |
234 |
Trading Account Securities |
|
287 |
281 |
273 |
267 |
258 |
247 |
238 |
269 |
245 |
242 |
242 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
17,109 |
17,030 |
16,914 |
16,790 |
17,400 |
17,289 |
17,187 |
17,165 |
17,285 |
17,212 |
17,203 |
Goodwill |
|
258 |
258 |
258 |
258 |
258 |
258 |
258 |
258 |
258 |
258 |
258 |
Other Assets |
|
508 |
514 |
530 |
607 |
570 |
529 |
579 |
584 |
600 |
569 |
556 |
Total Liabilities & Shareholders' Equity |
|
18,678 |
18,537 |
18,503 |
18,542 |
19,466 |
19,221 |
19,210 |
19,239 |
19,633 |
18,701 |
18,578 |
Total Liabilities |
|
8,332 |
8,213 |
8,251 |
8,260 |
9,197 |
9,031 |
9,040 |
9,173 |
9,681 |
8,908 |
8,823 |
Non-Interest Bearing Deposits |
|
173 |
176 |
177 |
177 |
180 |
180 |
180 |
180 |
180 |
181 |
184 |
Short-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
750 |
570 |
470 |
Other Short-Term Payables |
|
326 |
198 |
226 |
241 |
368 |
201 |
241 |
354 |
399 |
248 |
251 |
Long-Term Debt |
|
7,753 |
7,769 |
7,768 |
7,766 |
8,547 |
8,546 |
8,544 |
8,544 |
8,259 |
7,632 |
7,633 |
Other Long-Term Liabilities |
|
80 |
70 |
80 |
76 |
101 |
103 |
75 |
95 |
93 |
278 |
285 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
10,346 |
10,324 |
10,253 |
10,283 |
10,270 |
10,190 |
10,170 |
10,067 |
9,952 |
9,793 |
9,755 |
Total Preferred & Common Equity |
|
10,315 |
10,291 |
10,219 |
10,250 |
10,236 |
10,156 |
10,135 |
10,031 |
9,916 |
9,757 |
9,718 |
Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Common Equity |
|
10,315 |
10,291 |
10,219 |
10,250 |
10,236 |
10,156 |
10,135 |
10,031 |
9,916 |
9,757 |
9,718 |
Common Stock |
|
11,139 |
11,145 |
11,143 |
11,148 |
11,156 |
11,163 |
11,160 |
11,166 |
11,170 |
11,177 |
11,181 |
Retained Earnings |
|
-916 |
-951 |
-989 |
-1,011 |
-1,040 |
-1,071 |
-1,100 |
-1,198 |
-1,276 |
-1,481 |
-1,494 |
Accumulated Other Comprehensive Income / (Loss) |
|
92 |
98 |
66 |
113 |
120 |
64 |
75 |
64 |
21 |
61 |
31 |
Noncontrolling Interest |
|
31 |
32 |
33 |
33 |
34 |
34 |
35 |
35 |
36 |
36 |
37 |
Annual Metrics And Ratios for Invitation Home
This table displays calculated financial ratios and metrics derived from Invitation Home's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-150.87% |
378.79% |
67.95% |
4.34% |
5.11% |
13.96% |
33.70% |
8.68% |
7.67% |
EBITDA Growth |
|
0.00% |
-479.40% |
130.13% |
164.48% |
13.37% |
12.52% |
17.88% |
18.02% |
8.31% |
-2.03% |
EBIT Growth |
|
0.00% |
-538.72% |
86.37% |
55.57% |
163.54% |
189.01% |
85.61% |
49.88% |
13.60% |
-18.03% |
NOPAT Growth |
|
0.00% |
-538.72% |
86.37% |
55.57% |
190.77% |
189.01% |
85.61% |
49.88% |
13.60% |
-18.03% |
Net Income Growth |
|
0.00% |
51.16% |
-35.26% |
95.26% |
3,034.59% |
34.22% |
33.09% |
46.44% |
35.40% |
-12.60% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2,800.00% |
29.63% |
28.57% |
40.00% |
34.92% |
-12.94% |
Operating Cash Flow Growth |
|
0.00% |
29.66% |
2.70% |
113.42% |
17.98% |
5.22% |
30.28% |
12.77% |
8.16% |
-2.28% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
13.37% |
107.21% |
44.61% |
-71.97% |
-501.13% |
105.74% |
-578.85% |
461.90% |
Invested Capital Growth |
|
0.00% |
0.00% |
92.09% |
-3.73% |
-5.03% |
-0.87% |
7.54% |
1.43% |
3.56% |
-3.96% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
2,073.15% |
24.45% |
1.43% |
0.88% |
4.52% |
19.45% |
9.01% |
16.98% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
137.92% |
92.01% |
2.24% |
3.98% |
3.96% |
3.70% |
1.22% |
-2.67% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
83.83% |
78.94% |
114.58% |
12.71% |
19.76% |
4.92% |
0.65% |
-11.48% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
86.69% |
78.94% |
48.51% |
17.89% |
20.79% |
8.92% |
1.90% |
-12.80% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-23.02% |
93.50% |
22.32% |
10.39% |
1.44% |
7.24% |
5.91% |
3.09% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
22.73% |
6.06% |
0.00% |
8.62% |
6.25% |
2.78% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-5.67% |
11.00% |
3.62% |
-0.03% |
6.36% |
-0.55% |
-2.82% |
4.37% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
107.12% |
-23.81% |
-2.93% |
-107.54% |
112.60% |
21.92% |
437.46% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
97.93% |
-2.22% |
-0.59% |
-0.44% |
2.89% |
-0.04% |
-0.43% |
-5.09% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
32.14% |
0.00% |
25.91% |
40.80% |
44.33% |
47.45% |
49.08% |
43.33% |
43.18% |
39.29% |
EBIT Margin |
|
-28.34% |
0.00% |
-17.40% |
-4.60% |
2.80% |
7.71% |
12.55% |
14.07% |
14.71% |
11.20% |
Profit (Net Income) Margin |
|
-28.49% |
0.00% |
-13.27% |
-0.37% |
10.53% |
13.44% |
15.70% |
17.19% |
21.42% |
17.39% |
Tax Burden Percent |
|
98.60% |
7.67% |
75.74% |
9.17% |
332.12% |
174.40% |
128.61% |
126.70% |
146.62% |
190.32% |
Interest Burden Percent |
|
101.96% |
100.15% |
100.69% |
88.71% |
113.07% |
100.00% |
97.22% |
96.42% |
99.32% |
81.58% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
-0.70% |
-0.24% |
0.23% |
0.68% |
1.22% |
1.75% |
1.94% |
1.60% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-0.80% |
0.16% |
1.45% |
1.70% |
1.88% |
2.64% |
3.94% |
3.53% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-1.30% |
0.18% |
1.54% |
1.67% |
1.64% |
2.06% |
3.14% |
2.96% |
Return on Equity (ROE) |
|
0.00% |
-4.00% |
-2.00% |
-0.06% |
1.77% |
2.35% |
2.86% |
3.82% |
5.08% |
4.56% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-214.96% |
-63.75% |
3.56% |
5.38% |
1.56% |
-6.04% |
0.33% |
-1.55% |
5.64% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-0.98% |
-0.34% |
0.22% |
0.65% |
1.17% |
1.70% |
1.90% |
1.55% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
-0.74% |
-0.03% |
0.83% |
1.13% |
1.46% |
2.08% |
2.76% |
2.40% |
Return on Common Equity (ROCE) |
|
0.00% |
-4.00% |
-1.97% |
-0.06% |
1.75% |
2.33% |
2.84% |
3.80% |
5.06% |
4.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.00% |
-1.25% |
-0.06% |
1.79% |
2.32% |
2.68% |
3.74% |
5.13% |
4.67% |
Net Operating Profit after Tax (NOPAT) |
|
-112 |
-713 |
-97 |
-43 |
39 |
113 |
210 |
315 |
358 |
293 |
NOPAT Margin |
|
-19.84% |
0.00% |
-12.18% |
-3.22% |
2.80% |
7.71% |
12.55% |
14.07% |
14.71% |
11.20% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-16.76% |
0.10% |
-0.40% |
-1.22% |
-1.02% |
-0.66% |
-0.89% |
-2.00% |
-1.94% |
SG&A Expenses to Revenue |
|
68.90% |
0.00% |
54.53% |
53.82% |
52.35% |
50.32% |
46.46% |
39.06% |
40.13% |
40.96% |
Operating Expenses to Revenue |
|
128.34% |
0.00% |
117.40% |
104.60% |
97.20% |
92.29% |
87.45% |
85.93% |
85.29% |
88.80% |
Earnings before Interest and Taxes (EBIT) |
|
-159 |
-1,018 |
-139 |
-62 |
39 |
113 |
210 |
315 |
358 |
293 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
181 |
-686 |
207 |
546 |
619 |
697 |
822 |
970 |
1,050 |
1,029 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.74 |
1.10 |
1.74 |
1.77 |
2.55 |
1.64 |
1.99 |
2.01 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.76 |
1.14 |
1.80 |
1.83 |
2.62 |
1.68 |
2.04 |
2.06 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
7.85 |
6.79 |
10.25 |
10.27 |
14.93 |
7.53 |
8.30 |
7.48 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
98.70 |
38.53 |
95.70 |
44.05 |
38.93 |
43.22 |
Dividend Yield |
|
0.00% |
0.00% |
1.09% |
2.52% |
1.96% |
2.23% |
1.62% |
3.19% |
4.00% |
3.53% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.01% |
2.60% |
1.05% |
2.27% |
2.57% |
2.31% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.85 |
1.03 |
1.35 |
1.37 |
1.81 |
1.34 |
1.49 |
1.52 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
19.62 |
13.53 |
16.14 |
15.49 |
19.24 |
10.81 |
11.46 |
10.46 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
75.72 |
33.16 |
36.40 |
32.65 |
39.20 |
24.96 |
26.54 |
26.63 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
575.64 |
200.99 |
153.26 |
76.84 |
77.92 |
93.43 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
575.64 |
200.99 |
153.26 |
76.84 |
77.92 |
93.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
59.49 |
32.29 |
34.06 |
32.66 |
35.48 |
23.64 |
25.18 |
25.33 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
28.34 |
24.39 |
87.79 |
0.00 |
405.25 |
0.00 |
26.48 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
3.87 |
1.12 |
1.11 |
1.02 |
0.94 |
0.81 |
0.75 |
0.84 |
0.84 |
Long-Term Debt to Equity |
|
0.00 |
3.87 |
1.11 |
1.11 |
1.02 |
0.94 |
0.81 |
0.75 |
0.84 |
0.78 |
Financial Leverage |
|
0.00 |
3.87 |
1.62 |
1.11 |
1.07 |
0.98 |
0.87 |
0.78 |
0.80 |
0.84 |
Leverage Ratio |
|
0.00 |
4.97 |
2.68 |
2.16 |
2.13 |
2.07 |
1.96 |
1.84 |
1.84 |
1.90 |
Compound Leverage Factor |
|
0.00 |
4.98 |
2.70 |
1.92 |
2.41 |
2.07 |
1.91 |
1.77 |
1.83 |
1.55 |
Debt to Total Capital |
|
0.00% |
79.46% |
52.74% |
52.50% |
50.60% |
48.42% |
44.84% |
42.94% |
45.61% |
45.58% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.17% |
Long-Term Debt to Total Capital |
|
0.00% |
79.46% |
52.55% |
52.50% |
50.60% |
48.42% |
44.84% |
42.94% |
45.61% |
42.41% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.83% |
0.80% |
0.31% |
0.31% |
0.23% |
0.18% |
0.18% |
0.20% |
Common Equity to Total Capital |
|
0.00% |
20.54% |
46.43% |
46.71% |
49.09% |
51.27% |
54.93% |
56.88% |
54.20% |
54.22% |
Debt to EBITDA |
|
0.00 |
-11.04 |
46.71 |
16.93 |
13.67 |
11.52 |
9.73 |
8.01 |
8.14 |
7.97 |
Net Debt to EBITDA |
|
0.00 |
-10.43 |
44.70 |
16.27 |
13.21 |
10.93 |
8.74 |
7.54 |
7.28 |
7.56 |
Long-Term Debt to EBITDA |
|
0.00 |
-11.04 |
46.54 |
16.93 |
13.67 |
11.52 |
9.73 |
8.01 |
8.14 |
7.42 |
Debt to NOPAT |
|
0.00 |
-10.62 |
-99.36 |
-214.33 |
216.15 |
70.94 |
38.06 |
24.67 |
23.89 |
27.97 |
Net Debt to NOPAT |
|
0.00 |
-10.04 |
-95.08 |
-205.99 |
208.84 |
67.30 |
34.17 |
23.23 |
21.38 |
26.54 |
Long-Term Debt to NOPAT |
|
0.00 |
-10.62 |
-99.00 |
-214.33 |
216.15 |
70.94 |
38.06 |
24.67 |
23.89 |
26.02 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.43% |
1.71% |
1.15% |
0.61% |
0.50% |
0.36% |
0.33% |
0.35% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-10,240 |
-8,871 |
639 |
925 |
259 |
-1,040 |
60 |
-286 |
1,035 |
Operating Cash Flow to CapEx |
|
121.10% |
240.21% |
260.16% |
1,227.21% |
298.69% |
257.04% |
377.81% |
309.76% |
440.53% |
432.72% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-35.80 |
-34.52 |
1.67 |
2.52 |
0.73 |
-3.22 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.72 |
0.90 |
1.02 |
1.46 |
1.80 |
1.97 |
2.81 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.13 |
0.52 |
0.63 |
1.34 |
1.20 |
1.20 |
2.07 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.06 |
0.07 |
0.08 |
0.08 |
0.09 |
0.12 |
0.13 |
0.14 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.06 |
0.08 |
0.08 |
0.09 |
0.10 |
0.13 |
0.14 |
0.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
9,528 |
18,302 |
17,619 |
16,734 |
16,588 |
17,837 |
18,093 |
18,736 |
17,995 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.06 |
0.07 |
0.08 |
0.09 |
0.10 |
0.12 |
0.13 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
9,528 |
8,774 |
-683 |
-885 |
-146 |
1,250 |
255 |
644 |
-742 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
15,644 |
18,122 |
22,551 |
22,756 |
32,207 |
24,202 |
27,879 |
27,403 |
Market Capitalization |
|
0.00 |
0.00 |
6,258 |
9,092 |
14,318 |
15,085 |
24,986 |
16,855 |
20,195 |
19,585 |
Book Value per Share |
|
$0.00 |
$0.00 |
$27.29 |
$15.81 |
$15.26 |
$15.17 |
$16.42 |
$16.83 |
$16.60 |
$15.93 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$26.46 |
$15.31 |
$14.78 |
$14.71 |
$15.99 |
$16.41 |
$16.17 |
$15.51 |
Total Capital |
|
0.00 |
9,528 |
18,302 |
17,619 |
16,734 |
16,588 |
17,837 |
18,093 |
18,736 |
17,995 |
Total Debt |
|
0.00 |
7,570 |
9,652 |
9,250 |
8,467 |
8,032 |
7,999 |
7,769 |
8,546 |
8,202 |
Total Long-Term Debt |
|
0.00 |
7,570 |
9,617 |
9,250 |
8,467 |
8,032 |
7,999 |
7,769 |
8,546 |
7,632 |
Net Debt |
|
0.00 |
7,150 |
9,235 |
8,890 |
8,181 |
7,620 |
7,180 |
7,315 |
7,649 |
7,783 |
Capital Expenditures (CapEx) |
|
163 |
107 |
101 |
46 |
222 |
271 |
240 |
330 |
251 |
250 |
Net Nonoperating Expense (NNE) |
|
49 |
-634 |
8.69 |
-38 |
-108 |
-84 |
-53 |
-70 |
-163 |
-162 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
7,570 |
9,652 |
9,250 |
8,467 |
8,032 |
7,999 |
7,769 |
8,546 |
8,202 |
Total Depreciation and Amortization (D&A) |
|
340 |
332 |
345 |
608 |
580 |
584 |
612 |
655 |
692 |
736 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.27 |
$0.35 |
$0.45 |
$0.63 |
$0.85 |
$0.74 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
520.36M |
521.19M |
531.24M |
553.99M |
577.68M |
609.77M |
611.89M |
612.55M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.27 |
$0.35 |
$0.45 |
$0.63 |
$0.85 |
$0.74 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
520.36M |
521.19M |
532.50M |
555.46M |
579.21M |
611.11M |
613.29M |
613.63M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.01) |
$0.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
520.36M |
520.38M |
541.88M |
567.22M |
607.65M |
611.41M |
611.96M |
612.69M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-108 |
-710 |
-80 |
-29 |
41 |
80 |
160 |
243 |
256 |
263 |
Normalized NOPAT Margin |
|
-19.27% |
0.00% |
-10.07% |
-2.13% |
2.90% |
5.43% |
9.54% |
10.87% |
10.53% |
10.03% |
Pre Tax Income Margin |
|
-28.89% |
0.00% |
-17.52% |
-4.08% |
3.17% |
7.71% |
12.21% |
13.57% |
14.61% |
9.14% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.58 |
-3.56 |
-0.54 |
-0.16 |
0.11 |
0.32 |
0.65 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-0.41 |
-2.49 |
-0.38 |
-0.11 |
0.11 |
0.32 |
0.65 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-1.18 |
-3.93 |
-0.93 |
-0.28 |
-0.50 |
-0.45 |
-0.09 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-1.00 |
-2.86 |
-0.77 |
-0.23 |
-0.50 |
-0.45 |
-0.09 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-426.07% |
0.00% |
-65.20% |
-4,669.70% |
188.08% |
168.22% |
149.87% |
140.08% |
122.48% |
151.36% |
Augmented Payout Ratio |
|
-426.07% |
0.00% |
-65.20% |
-4,669.70% |
188.08% |
168.22% |
149.87% |
140.08% |
122.48% |
151.36% |
Quarterly Metrics And Ratios for Invitation Home
This table displays calculated financial ratios and metrics derived from Invitation Home's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
14.43% |
82.61% |
11.78% |
24.44% |
25.49% |
-12.81% |
8.67% |
8.84% |
6.90% |
6.64% |
4.40% |
EBITDA Growth |
|
5.84% |
16.27% |
10.86% |
5.43% |
12.24% |
5.13% |
2.29% |
0.96% |
-0.69% |
-10.83% |
5.80% |
EBIT Growth |
|
12.02% |
22.68% |
21.10% |
6.88% |
27.00% |
2.87% |
-5.29% |
-9.06% |
-15.33% |
-46.29% |
7.67% |
NOPAT Growth |
|
12.02% |
18.24% |
21.10% |
6.88% |
27.00% |
5.51% |
-5.29% |
-9.06% |
-15.33% |
-113.70% |
7.67% |
Net Income Growth |
|
14.29% |
34.71% |
29.66% |
24.01% |
66.46% |
28.83% |
18.41% |
-46.90% |
-27.71% |
10.49% |
16.46% |
EPS Growth |
|
8.33% |
41.67% |
33.33% |
22.22% |
61.54% |
29.41% |
15.00% |
-45.45% |
-28.57% |
9.09% |
17.39% |
Operating Cash Flow Growth |
|
12.71% |
-4.55% |
35.21% |
-11.38% |
19.58% |
-26.83% |
-16.43% |
31.62% |
-25.47% |
51.70% |
13.15% |
Free Cash Flow Firm Growth |
|
-13.14% |
84.95% |
111.65% |
106.45% |
9.03% |
-215.53% |
-484.36% |
-660.42% |
88.32% |
229.86% |
258.42% |
Invested Capital Growth |
|
4.40% |
1.43% |
-0.33% |
0.07% |
3.96% |
3.56% |
3.85% |
3.12% |
0.76% |
-3.96% |
-4.57% |
Revenue Q/Q Growth |
|
2.02% |
63.65% |
2.08% |
17.30% |
2.89% |
13.71% |
22.07% |
17.49% |
1.05% |
13.43% |
-9.95% |
EBITDA Q/Q Growth |
|
-9.43% |
7.86% |
7.31% |
0.57% |
-3.57% |
1.02% |
4.21% |
-0.73% |
-5.15% |
-9.30% |
23.88% |
EBIT Q/Q Growth |
|
-28.67% |
23.40% |
20.95% |
0.39% |
-15.24% |
-0.04% |
10.68% |
-3.61% |
-21.08% |
-36.60% |
123.23% |
NOPAT Q/Q Growth |
|
-28.67% |
18.93% |
25.49% |
0.39% |
-15.24% |
-1.19% |
8.59% |
-3.61% |
-21.08% |
-115.99% |
985.05% |
Net Income Q/Q Growth |
|
-28.77% |
26.98% |
19.55% |
14.68% |
-4.38% |
-1.72% |
9.89% |
-48.57% |
30.16% |
50.21% |
15.82% |
EPS Q/Q Growth |
|
-27.78% |
30.77% |
17.65% |
10.00% |
-4.55% |
4.76% |
4.55% |
-47.83% |
25.00% |
60.00% |
12.50% |
Operating Cash Flow Q/Q Growth |
|
11.00% |
-66.00% |
165.62% |
-11.59% |
49.78% |
-79.20% |
203.37% |
39.24% |
-15.19% |
-57.65% |
126.28% |
Free Cash Flow Firm Q/Q Growth |
|
46.74% |
74.47% |
187.91% |
-46.03% |
-850.96% |
11.44% |
-7.67% |
21.31% |
84.35% |
1,084.50% |
30.65% |
Invested Capital Q/Q Growth |
|
0.35% |
-0.04% |
-0.40% |
0.15% |
4.26% |
-0.43% |
-0.12% |
-0.56% |
1.88% |
-5.09% |
-0.76% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
46.61% |
30.72% |
51.88% |
44.48% |
41.69% |
37.04% |
48.84% |
41.26% |
38.73% |
30.97% |
42.61% |
EBIT Margin |
|
13.14% |
9.91% |
18.87% |
16.15% |
13.30% |
11.69% |
16.44% |
13.49% |
10.54% |
5.89% |
14.60% |
Profit (Net Income) Margin |
|
16.14% |
12.52% |
23.56% |
23.03% |
21.41% |
18.50% |
25.67% |
11.24% |
14.47% |
19.17% |
24.65% |
Tax Burden Percent |
|
141.02% |
131.08% |
126.84% |
142.65% |
160.92% |
160.05% |
146.56% |
83.30% |
137.38% |
-903.30% |
166.56% |
Interest Burden Percent |
|
87.06% |
96.38% |
98.45% |
100.00% |
100.00% |
98.85% |
106.53% |
100.00% |
100.00% |
-36.03% |
101.39% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
1.39% |
1.19% |
2.08% |
1.88% |
1.61% |
1.53% |
1.92% |
1.62% |
1.25% |
-0.21% |
2.11% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.58% |
1.49% |
2.39% |
2.42% |
2.22% |
2.12% |
2.55% |
1.44% |
1.55% |
1.64% |
2.93% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.24% |
1.17% |
1.82% |
1.82% |
1.76% |
1.69% |
2.04% |
1.15% |
1.34% |
1.37% |
2.45% |
Return on Equity (ROE) |
|
2.63% |
2.36% |
3.90% |
3.71% |
3.37% |
3.22% |
3.95% |
2.77% |
2.59% |
1.16% |
4.56% |
Cash Return on Invested Capital (CROIC) |
|
-2.67% |
0.33% |
2.10% |
1.73% |
-1.98% |
-1.55% |
-1.86% |
-1.16% |
1.02% |
5.64% |
6.32% |
Operating Return on Assets (OROA) |
|
1.33% |
1.20% |
2.02% |
1.84% |
1.56% |
1.51% |
1.87% |
1.57% |
1.21% |
0.81% |
2.05% |
Return on Assets (ROA) |
|
1.64% |
1.51% |
2.53% |
2.62% |
2.50% |
2.38% |
2.92% |
1.31% |
1.66% |
2.65% |
3.45% |
Return on Common Equity (ROCE) |
|
2.62% |
2.35% |
3.88% |
3.70% |
3.35% |
3.21% |
3.94% |
2.76% |
2.58% |
1.15% |
4.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
3.48% |
0.00% |
4.04% |
4.28% |
4.81% |
0.00% |
5.36% |
4.77% |
4.45% |
0.00% |
4.93% |
Net Operating Profit after Tax (NOPAT) |
|
65 |
77 |
97 |
97 |
82 |
81 |
91 |
88 |
70 |
-11 |
98 |
NOPAT Margin |
|
13.14% |
9.55% |
18.87% |
16.15% |
13.30% |
11.56% |
16.44% |
13.49% |
10.54% |
-1.49% |
14.60% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.19% |
-0.30% |
-0.31% |
-0.53% |
-0.61% |
-0.60% |
-0.63% |
0.18% |
-0.30% |
-1.85% |
-0.81% |
SG&A Expenses to Revenue |
|
45.95% |
28.85% |
45.34% |
39.54% |
40.94% |
36.13% |
47.04% |
40.83% |
41.89% |
35.74% |
40.65% |
Operating Expenses to Revenue |
|
86.86% |
90.09% |
81.13% |
83.85% |
86.70% |
88.31% |
83.56% |
86.51% |
89.46% |
94.11% |
85.40% |
Earnings before Interest and Taxes (EBIT) |
|
65 |
80 |
97 |
97 |
82 |
82 |
91 |
88 |
70 |
44 |
98 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
229 |
247 |
266 |
267 |
258 |
260 |
272 |
270 |
256 |
232 |
287 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.88 |
1.64 |
1.78 |
1.97 |
1.82 |
1.99 |
2.13 |
2.19 |
2.18 |
2.01 |
2.20 |
Price to Tangible Book Value (P/TBV) |
|
1.92 |
1.68 |
1.83 |
2.02 |
1.87 |
2.04 |
2.19 |
2.25 |
2.24 |
2.06 |
2.26 |
Price to Revenue (P/Rev) |
|
10.33 |
7.53 |
9.16 |
9.60 |
8.35 |
8.30 |
10.09 |
10.01 |
9.65 |
7.48 |
8.07 |
Price to Earnings (P/E) |
|
43.09 |
44.05 |
57.26 |
58.67 |
46.88 |
38.93 |
39.97 |
46.17 |
49.14 |
43.22 |
44.81 |
Dividend Yield |
|
2.62% |
3.19% |
3.09% |
2.90% |
3.29% |
4.00% |
3.79% |
3.79% |
3.91% |
3.53% |
3.27% |
Earnings Yield |
|
2.32% |
2.27% |
1.75% |
1.70% |
2.13% |
2.57% |
2.50% |
2.17% |
2.04% |
2.31% |
2.23% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.47 |
1.34 |
1.41 |
1.52 |
1.39 |
1.49 |
1.56 |
1.59 |
1.55 |
1.52 |
1.63 |
Enterprise Value to Revenue (EV/Rev) |
|
14.21 |
10.81 |
12.82 |
13.01 |
11.75 |
11.46 |
13.65 |
13.48 |
13.13 |
10.46 |
11.02 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
28.47 |
24.96 |
25.59 |
27.14 |
25.27 |
26.54 |
27.69 |
27.95 |
27.81 |
26.63 |
27.92 |
Enterprise Value to EBIT (EV/EBIT) |
|
88.69 |
76.84 |
76.79 |
81.06 |
73.77 |
77.92 |
82.94 |
86.07 |
88.74 |
93.43 |
97.15 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
92.07 |
76.84 |
79.86 |
84.24 |
74.69 |
77.92 |
82.94 |
84.83 |
87.41 |
93.43 |
97.15 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.87 |
23.64 |
23.03 |
25.60 |
23.02 |
25.18 |
27.73 |
25.88 |
28.36 |
25.33 |
26.12 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
405.25 |
67.18 |
87.56 |
0.00 |
0.00 |
0.00 |
0.00 |
152.67 |
26.48 |
25.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.75 |
0.75 |
0.76 |
0.76 |
0.83 |
0.84 |
0.84 |
0.85 |
0.91 |
0.84 |
0.83 |
Long-Term Debt to Equity |
|
0.75 |
0.75 |
0.76 |
0.76 |
0.83 |
0.84 |
0.84 |
0.85 |
0.83 |
0.78 |
0.78 |
Financial Leverage |
|
0.78 |
0.78 |
0.76 |
0.75 |
0.79 |
0.80 |
0.80 |
0.80 |
0.87 |
0.84 |
0.84 |
Leverage Ratio |
|
1.86 |
1.84 |
1.81 |
1.80 |
1.85 |
1.84 |
1.85 |
1.86 |
1.93 |
1.90 |
1.90 |
Compound Leverage Factor |
|
1.62 |
1.77 |
1.78 |
1.80 |
1.85 |
1.82 |
1.97 |
1.86 |
1.93 |
-0.68 |
1.92 |
Debt to Total Capital |
|
42.84% |
42.94% |
43.11% |
43.03% |
45.42% |
45.61% |
45.66% |
45.91% |
47.51% |
45.58% |
45.38% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.96% |
3.17% |
2.63% |
Long-Term Debt to Total Capital |
|
42.84% |
42.94% |
43.11% |
43.03% |
45.42% |
45.61% |
45.66% |
45.91% |
43.56% |
42.41% |
42.74% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.17% |
0.18% |
0.18% |
0.18% |
0.18% |
0.18% |
0.19% |
0.19% |
0.19% |
0.20% |
0.20% |
Common Equity to Total Capital |
|
56.99% |
56.88% |
56.71% |
56.79% |
54.40% |
54.20% |
54.15% |
53.90% |
52.30% |
54.22% |
54.42% |
Debt to EBITDA |
|
8.29 |
8.01 |
7.80 |
7.69 |
8.24 |
8.14 |
8.09 |
8.07 |
8.52 |
7.97 |
7.76 |
Net Debt to EBITDA |
|
7.74 |
7.54 |
7.27 |
7.08 |
7.29 |
7.28 |
7.19 |
7.16 |
7.34 |
7.56 |
7.45 |
Long-Term Debt to EBITDA |
|
8.29 |
8.01 |
7.80 |
7.69 |
8.24 |
8.14 |
8.09 |
8.07 |
7.81 |
7.42 |
7.31 |
Debt to NOPAT |
|
26.81 |
24.67 |
24.35 |
23.87 |
24.34 |
23.89 |
24.23 |
24.49 |
26.78 |
27.97 |
26.98 |
Net Debt to NOPAT |
|
25.03 |
23.23 |
22.69 |
21.97 |
21.55 |
21.38 |
21.54 |
21.72 |
23.08 |
26.54 |
25.92 |
Long-Term Debt to NOPAT |
|
26.81 |
24.67 |
24.35 |
23.87 |
24.34 |
23.89 |
24.23 |
24.49 |
24.55 |
26.02 |
25.42 |
Noncontrolling Interest Sharing Ratio |
|
0.36% |
0.36% |
0.37% |
0.37% |
0.32% |
0.33% |
0.34% |
0.33% |
0.34% |
0.35% |
0.36% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-698 |
-178 |
157 |
85 |
-635 |
-563 |
-602 |
-474 |
-74 |
731 |
954 |
Operating Cash Flow to CapEx |
|
379.04% |
162.70% |
574.35% |
493.13% |
609.21% |
125.19% |
501.53% |
610.04% |
407.64% |
223.24% |
517.05% |
Free Cash Flow to Firm to Interest Expense |
|
-9.13 |
0.00 |
2.01 |
0.00 |
0.00 |
0.00 |
-6.71 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
4.60 |
0.00 |
4.07 |
0.00 |
0.00 |
0.00 |
2.96 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.39 |
0.00 |
3.36 |
0.00 |
0.00 |
0.00 |
2.37 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.10 |
0.12 |
0.11 |
0.11 |
0.12 |
0.13 |
0.11 |
0.12 |
0.11 |
0.14 |
0.14 |
Fixed Asset Turnover |
|
0.11 |
0.13 |
0.12 |
0.12 |
0.13 |
0.14 |
0.13 |
0.13 |
0.13 |
0.15 |
0.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
18,099 |
18,093 |
18,021 |
18,048 |
18,817 |
18,736 |
18,714 |
18,610 |
18,961 |
17,995 |
17,858 |
Invested Capital Turnover |
|
0.11 |
0.12 |
0.11 |
0.12 |
0.12 |
0.13 |
0.12 |
0.12 |
0.12 |
0.14 |
0.14 |
Increase / (Decrease) in Invested Capital |
|
763 |
255 |
-60 |
12 |
717 |
644 |
694 |
562 |
144 |
-742 |
-856 |
Enterprise Value (EV) |
|
26,626 |
24,202 |
25,478 |
27,401 |
26,224 |
27,879 |
29,250 |
29,600 |
29,399 |
27,403 |
29,174 |
Market Capitalization |
|
19,357 |
16,855 |
18,205 |
20,223 |
18,623 |
20,195 |
21,618 |
21,984 |
21,600 |
19,585 |
21,352 |
Book Value per Share |
|
$16.90 |
$16.83 |
$16.71 |
$16.75 |
$16.73 |
$16.60 |
$16.55 |
$16.38 |
$16.19 |
$15.93 |
$15.86 |
Tangible Book Value per Share |
|
$16.48 |
$16.41 |
$16.29 |
$16.33 |
$16.30 |
$16.17 |
$16.13 |
$15.96 |
$15.77 |
$15.51 |
$15.44 |
Total Capital |
|
18,099 |
18,093 |
18,021 |
18,048 |
18,817 |
18,736 |
18,714 |
18,610 |
18,961 |
17,995 |
17,858 |
Total Debt |
|
7,753 |
7,769 |
7,768 |
7,766 |
8,547 |
8,546 |
8,544 |
8,544 |
9,009 |
8,202 |
8,103 |
Total Long-Term Debt |
|
7,753 |
7,769 |
7,768 |
7,766 |
8,547 |
8,546 |
8,544 |
8,544 |
8,259 |
7,632 |
7,633 |
Net Debt |
|
7,237 |
7,315 |
7,240 |
7,146 |
7,567 |
7,649 |
7,597 |
7,581 |
7,763 |
7,783 |
7,785 |
Capital Expenditures (CapEx) |
|
93 |
74 |
55 |
57 |
69 |
70 |
53 |
61 |
77 |
59 |
58 |
Net Nonoperating Expense (NNE) |
|
-15 |
-24 |
-24 |
-41 |
-50 |
-49 |
-51 |
15 |
-26 |
-155 |
-68 |
Net Nonoperating Obligations (NNO) |
|
7,753 |
7,769 |
7,768 |
7,766 |
8,547 |
8,546 |
8,544 |
8,544 |
9,009 |
8,202 |
8,103 |
Total Depreciation and Amortization (D&A) |
|
165 |
168 |
169 |
170 |
175 |
178 |
180 |
181 |
186 |
188 |
189 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.13 |
$0.17 |
$0.20 |
$0.23 |
$0.22 |
$0.20 |
$0.23 |
$0.12 |
$0.16 |
$0.23 |
$0.27 |
Adjusted Weighted Average Basic Shares Outstanding |
|
610.85M |
609.77M |
611.59M |
611.95M |
612.00M |
611.89M |
612.22M |
612.63M |
612.67M |
612.55M |
612.78M |
Adjusted Diluted Earnings per Share |
|
$0.13 |
$0.17 |
$0.20 |
$0.22 |
$0.21 |
$0.22 |
$0.23 |
$0.12 |
$0.15 |
$0.24 |
$0.27 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
612.65M |
611.11M |
612.56M |
613.32M |
613.58M |
613.29M |
613.81M |
613.82M |
613.65M |
613.63M |
613.36M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
611.41M |
611.41M |
611.92M |
611.96M |
611.96M |
611.96M |
612.54M |
612.59M |
612.61M |
612.69M |
612.95M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
60 |
58 |
68 |
69 |
59 |
59 |
67 |
69 |
63 |
22 |
72 |
Normalized NOPAT Margin |
|
12.16% |
7.19% |
13.35% |
11.52% |
9.59% |
8.40% |
12.06% |
10.55% |
9.59% |
2.96% |
10.73% |
Pre Tax Income Margin |
|
11.44% |
9.55% |
18.57% |
16.15% |
13.30% |
11.56% |
17.52% |
13.49% |
10.54% |
-2.12% |
14.80% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.85 |
0.00 |
1.24 |
0.00 |
0.00 |
0.00 |
1.02 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.85 |
0.00 |
1.24 |
0.00 |
0.00 |
0.00 |
1.02 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-0.37 |
0.00 |
0.53 |
0.00 |
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-0.37 |
0.00 |
0.53 |
0.00 |
0.00 |
0.00 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
141.04% |
140.08% |
136.89% |
134.07% |
124.71% |
122.48% |
119.85% |
138.70% |
153.02% |
151.36% |
144.98% |
Augmented Payout Ratio |
|
141.04% |
140.08% |
136.89% |
134.07% |
124.71% |
122.48% |
119.85% |
138.70% |
153.02% |
151.36% |
144.98% |
Key Financial Trends
Invitation Homes Inc. (NYSE: INVH) has shown a pattern of financial stability and growth over the last four years based on the quarterly financial statements analyzed up to Q1 2025.
Revenue and Income: The company’s total revenue has generally increased from roughly $492 million in Q3 2022 to $674 million in Q1 2025. The bulk of revenue is from non-interest income sources, which have grown steadily. Consolidated net income attributable to common shareholders increased from about $79 million in Q3 2022 to approximately $165 million in Q1 2025, demonstrating consistent profitability growth. Earnings per share (EPS) also rose from $0.13 in Q3 2022 to $0.27 in Q1 2025, reflecting improved shareholder value.
Expenses and Charges: Total non-interest expenses have increased over the period but at a slower pace than revenue, supporting margin expansion. Key cost components like Net Occupancy & Equipment Expense and Depreciation have grown moderately but remain well controlled relative to income gains. Impairment charges have fluctuated but are relatively minor compared to total expenses, with a notable spike in Q4 2024 ($47.6 million) that temporarily impacted profitability.
Balance Sheet Strength: Total assets have held steady around the $18.5 billion to $19.6 billion range with strong investment in premises and equipment (~$17 billion consistently), indicating a solid asset base. Total liabilities have experienced modest fluctuations but generally stable around $8.2 billion to $9.7 billion. Equity attributable to common shareholders remains robust, with a slight decline in share count but stable common equity around $9.7 billion to $10.3 billion.
Cash Flow and Financing: Operating cash flow has been solid and exceeding net income, reaching $300 million in Q1 2025 and above $300 million in previous quarters, reflecting healthy cash generation. Investing activities consistently show outflows tied to property, plant, equipment purchases, and acquisitions, signaling ongoing capital expenditures and growth investments. Financing cash flows reveal active debt management, including issuance and repayments, alongside regular dividend payments (~$0.26-0.29 per share), underscoring a balanced capital return and capital structure strategy.
- Steady growth in consolidated net income and earnings per share from 2022 through Q1 2025.
- Consistent positive net cash from operating activities indicating strong cash flow generation.
- Stable and significant investment in premises and equipment reflecting commitment to operational infrastructure.
- Relatively controlled and stable non-interest expenses supporting operating leverage.
- Manageable impairment charges with occasional spikes but overall low in proportion to total expenses.
- Mild fluctuations in total liabilities suggesting active but prudent debt and liability management.
- Regular dividend payments showing commitment to returning capital to shareholders.
- Cash and cash equivalents fluctuate quarterly but consistently supported by operating cash inflows.
- A significant impairment charge in Q4 2024 ($47.6 million) impacted quarterly profitability.
- Non-operating losses and occasional negative other gains have slightly reduced net income in some quarters.
Overall, Invitation Homes appears financially healthy with solid earnings growth, effective expense control, and strong cash flow generation. The company maintains a robust asset base and sound capital management practices. Investors may view the stable dividend and rising EPS as signs of shareholder-friendly management. However, watch for occasional impairment charges and non-operating losses that could impact quarterly results.
09/19/25 02:10 AM ETAI Generated. May Contain Errors.