INVH Invitation Homes Inc

Invitation Homes Inc. (NYSE: INVH) (“Invitation Homes” or the “Company”), the nation’s premier single-family home leasing and management company, today announced its Second Quarter 2024 financial and operating results.

Second Quarter 2024 Highlights

• Year over year, total revenues increased 8.8% to $653 million, property operating and maintenance costs increased 9.5% to $234 million, net income available to common stockholders decreased 47.0% to $73 million, inclusive of a $59.5 million accrual for certain legal matters, and net income per diluted common share decreased 47.0% to $0.12.
• Year over year, Core FFO per share increased 7.3% to $0.47 and AFFO per share increased 4.1% to $0.40.
• Same Store NOI increased 3.8% year over year on 4.8% Same Store Core Revenues growth and 7.1% Same Store Core Operating Expenses growth.
• Same Store Bad Debt was 0.8% of gross rental revenue, representing five consecutive quarters of improvement and a year over year improvement of approximately 50 basis points.
• Same Store Average Occupancy was 97.5%, down 10 basis points year over year.
• Same Store renewal rent growth of 5.6% and Same Store new lease rent growth of 3.6% drove Same Store blended rent growth of 5.0%.
• Acquisitions by the Company and the Company's joint ventures totaled 502 homes for approximately $166 million while dispositions totaled 266 homes for approximately $117 million.
• As previously announced on June 3, 2024, the Company entered into contracts during April and May with several of its homebuilder partners to construct over 1,000 newly built homes at a total investment of approximately $274 million. These homes will be located in three of the Company’s core markets of Dallas, Houston, and the Carolinas.
• On May 15, 2024, as previously announced, the Company began providing third-party property and asset management services for a portfolio of approximately 3,000 single-family homes for lease, bringing the Company’s total number of managed-only homes to 17,261 as of June 30, 2024.
• On April 29, 2024, as previously announced, the Company made a $37.5 million investment in Upward America Venture LP (the “Upward America JV”), representing a 7.2% ownership interest in a portfolio of approximately 3,700 single-family homes for lease. The Company also expects to provide property and asset management services to those homes and an additional 700 homes beginning in the third quarter of 2024.
• On April 29, 2024, as previously announced, the Company’s issuer and issue-level credit ratings were upgraded by Moody’s Investors Service to ‘Baa2’ from ‘Baa3’ with a Stable outlook.

Comments from Chief Executive Officer Dallas Tanner

“We’re pleased to announce our second quarter 2024 financial and operating results, which demonstrate the solid performance of our teams and the satisfaction and loyalty of our residents. Millions of families across America rely on the convenience and flexibility of leasing a single-family home, and we’re proud to be the premier choice among many available options. Through our best-in-class operating platform, Genuine Care for our residents, and our strategic approach to growth — including our burgeoning third-party management business and our valuable homebuilder relationships that are developing needed new housing communities — we believe we remain well positioned to continue our industry-leading occupancy, strong growth, and unwavering commitment to further elevating the resident experience.

“As a result of our performance during the first half of this year, and our expectations looking forward, we have raised the midpoint of our full year 2024 Core FFO per share guidance by $0.01 to $1.87.”

Glossary & Reconciliations of Non-GAAP Financial and Other Operating Measures

Financial and operating measures found in the Earnings Release and Supplemental Information include certain measures used by Invitation Homes management that are measures not defined under accounting principles generally accepted in the United States (“GAAP”). These measures are defined herein and, as applicable, reconciled to the most comparable GAAP measures.

Financial Results

Net Income, FFO, Core FFO, and AFFO Per Share - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

Q2 2023

 

YTD 2024

 

YTD 2023

 

Net income

 

$

0.12

 

$

0.22

 

$

0.35

 

$

0.42

 

FFO

 

 

0.34

 

 

0.42

 

 

0.77

 

 

0.83

 

Core FFO

 

 

0.47

 

 

0.44

 

 

0.94

 

 

0.88

 

AFFO

 

 

0.40

 

 

0.38

 

 

0.81

 

 

0.76

 

 

 

 

 

 

 

 

 

 

 

Net Income

Net income per common share — diluted for Q2 2024 was $0.12, compared to net income per common share — diluted of $0.22 for Q2 2023. Total revenues and total property operating and maintenance expenses for Q2 2024 were $653 million and $234 million, respectively, compared to $600 million and $214 million, respectively, for Q2 2023.

Net income per common share — diluted for YTD 2024 was $0.35, compared to net income per share — diluted of $0.42 for YTD 2023. Total revenues and total property operating and maintenance expenses for YTD 2024 were $1,299 million and $465 million, respectively, compared to $1,190 million and $422 million, respectively, for YTD 2023.

Core FFO

Year over year, Core FFO per share for Q2 2024 increased 7.3% to $0.47, while Core FFO per share for YTD 2024 increased 6.5% to $0.94, primarily due to NOI growth.

AFFO

Year over year, AFFO per share for Q2 2024 increased 4.1% to $0.40, while AFFO per share for YTD 2024 increased 5.4% to $0.81, primarily due to the increase in Core FFO per share described above.

Operating Results

Same Store Operating Results Snapshot

Number of homes in Same Store Portfolio:

 

77,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

Q2 2023

 

YTD 2024

 

YTD 2023

 

Core Revenues growth (year over year)

 

4.8

%

 

 

 

5.3

%

 

 

 

Core Operating Expenses growth (year over year)

 

7.1

%

 

 

 

7.1

%

 

 

 

NOI growth (year over year)

 

3.8

%

 

 

 

4.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Occupancy

 

97.5

%

 

97.6

%

 

97.7

%

 

97.7

%

 

Bad Debt % of gross rental revenue

 

0.8

%

 

1.3

%

 

0.9

%

 

1.5

%

 

Turnover Rate

 

6.3

%

 

6.8

%

 

11.4

%

 

12.0

%

 

 

 

 

 

 

 

 

 

 

 

Rental Rate Growth (lease-over-lease):

 

 

 

 

 

 

 

 

 

Renewals

 

5.6

%

 

6.8

%

 

5.7

%

 

7.3

%

 

New Leases

 

3.6

%

 

6.7

%

 

2.3

%

 

6.0

%

 

Blended

 

5.0

%

 

6.8

%

 

4.7

%

 

6.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Same Store NOI

For the Same Store Portfolio of 77,994 homes, Same Store NOI for Q2 2024 increased 3.8% year over year on Same Store Core Revenues growth of 4.8% and Same Store Core Operating Expenses growth of 7.1%.

YTD 2024 Same Store NOI increased 4.5% year over year on Same Store Core Revenues growth of 5.3% and Same Store Core Operating Expenses growth of 7.1%.

Same Store Core Revenues

Same Store Core Revenues growth for Q2 2024 of 4.8% year over year was primarily driven by a 4.2% increase in Average Monthly Rent, a 50 basis point year over year improvement in Bad Debt as a percentage of gross rental revenue, and a 9.6% increase in other income, net of resident recoveries, partially offset by a 10 basis point year over year decline in Average Occupancy.

YTD 2024 Same Store Core Revenues growth of 5.3% year over year was primarily driven by a 4.4% increase in Average Monthly Rent, a 60 basis point year over year decrease in Bad Debt as a percentage of gross rental revenue, and a 12.8% increase in other income, net of resident recoveries.

Same Store Core Operating Expenses

Same Store Core Operating Expenses for Q2 2024 increased 7.1% year over year, primarily attributable to an 8.3% increase in fixed expenses and a 4.8% increase in controllable expenses. The 8.3% increase in fixed expenses was primarily attributable to property taxes expense, which for Q2 2024 increased 10.3% year over year. As previously disclosed, due to the underaccrual of property taxes expense in the first three quarters of 2023, and the associated catch up in Q4 2023, the Company expects property taxes expense growth for the first three quarters of 2024 to be elevated, prior to a partial offset in Q4 2024 resulting in the Company’s expected guidance range for FY 2024 property taxes expense growth.

YTD 2024 Same Store Core Operating Expenses increased 7.1% year over year, primarily driven by a 10.0% increase in fixed expenses and a 1.8% increase in controllable expenses.

Investment and Property Management Activity

Acquisitions for Q2 2024 included 445 wholly owned homes for approximately $146 million and 57 homes for approximately $19 million in the Company's joint ventures. Dispositions for Q2 2024 included 250 wholly owned homes for gross proceeds of approximately $111 million and 16 homes for gross proceeds of approximately $6 million in the Company's joint ventures.

Year to date through Q2 2024, the Company acquired 700 wholly owned homes for $238 million and 73 homes for $25 million in the Company's joint ventures. The company also sold 627 wholly owned homes for $259 million and 36 homes for $15 million in the Company's joint ventures.

As previously announced on June 3, 2024, the Company entered into contracts during April and May with several of its homebuilder partners to construct over 1,000 newly built homes at a total investment of approximately $274 million. These homes will be located in three of the Company’s core markets of Dallas, Houston, and the Carolinas.

On May 15, 2024, as previously announced, the Company began providing third-party property and asset management services for a portfolio of approximately 3,000 homes, bringing the Company’s total number of managed-only homes to 17,261 as of June 30, 2024.

On April 29, 2024, as previously announced, the Company made a $37.5 million investment in the Upward America JV, representing a 7.2% ownership interest in a portfolio of approximately 3,700 single-family homes for lease. The Company also expects to provide property and asset management services to those homes and an additional 700 homes beginning in the third quarter of 2024.

A summary of the Company’s owned and/or managed homes is included in the following table:

Summary of Homes Owned and/or Managed As Of 6/30/2024

 

 

 

 

 

 

 

 

 

 

 

 

Number of Homes Owned and/or Managed as of 3/31/2024

 

Acquired or Added In Q2 2024

 

Disposed or Subtracted In Q2 2024

 

Number of Homes Owned and/or Managed as of 6/30/2024

 

Wholly owned homes

 

84,445

 

445

 

(250)

 

84,640

 

Joint venture owned homes

 

3,844

 

3,777

 

(16)

 

7,605

 

Managed-only homes

 

14,278

 

2,986

 

(3)

 

17,261

 

Total homes owned and/or managed

 

102,567

 

7,208

 

(269)

 

109,506

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet and Capital Markets Activity

As of June 30, 2024, the Company had $1,749 million in available liquidity through a combination of unrestricted cash and undrawn capacity on its revolving credit facility. The Company's total indebtedness as of June 30, 2024 was $8,602 million, consisting of $6,575 million of unsecured debt and $2,027 million of secured debt. Net debt / TTM adjusted EBITDAre was 5.3x at June 30, 2024, down from 5.5x as of December 31, 2023. The Company has no debt reaching final maturity until 2026, and in addition, 99.5% of its total debt was fixed rate or swapped to fixed rate and 83.6% of its wholly owned homes were unencumbered as of June 30, 2024. As previously announced on April 29, 2024, the Company’s issuer and issue-level credit ratings were upgraded by Moody’s Investors Service to ‘Baa2’ from ‘Baa3’ with a Stable outlook.

FY 2024 Guidance Details

The Company has revised its full year 2024 guidance expectations that were originally provided in February 2024 and reaffirmed in April 2024, as outlined in the following table:

FY 2024 Guidance

 

FY 2024 Current Guidance Range

FY 2024 Midpoint

 

Current

Prior

Change

Core FFO per share — diluted

$1.84 to $1.90

$

1.87

 

$

1.86

 

$

0.01

 

AFFO per share — diluted

$1.55 to $1.61

$

1.58

 

$

1.58

 

$

—

 

 

 

 

 

 

Same Store Core Revenues growth (1)

4.50% to 5.25%

 

4.875

%

 

5.0

%

 

(0.125

)%

Same Store Core Operating Expenses growth (2)

5.25% to 6.25%

 

5.75

%

 

6.25

%

 

(0.5

)%

Same Store NOI growth

3.75% to 5.25%

 

4.5

%

 

4.5

%

 

—

%

 

 

 

 

 

Wholly owned acquisitions

$600 million to $1,000 million

$800 million

$800 million

$

—

 

JV acquisitions

$100 million to $300 million

$200 million

$200 million

$

—

 

Wholly owned dispositions

$400 million to $600 million

$500 million

$500 million

$

—

 

 

 

 

 

 

(1)

Guidance assumes FY 2024 Average Occupancy is similar to FY 2023 Average Occupancy. Guidance assumes average Bad Debt for FY 2024 in a range of 65 to 95 basis points.

(2)

Guidance assumes FY 2024 property taxes expense growth in a range of 8.0% to 9.5% year over year and FY 2024 insurance expense growth of approximately 7.5% year over year.

The Company does not provide guidance for the most comparable GAAP financial measures of net income (loss), total revenues, and property operating and maintenance expense. Additionally, a reconciliation of the forward-looking non-GAAP financial measures of Core FFO per share, AFFO per share, Same Store Core Revenues growth, Same Store Core Operating Expenses growth, and Same Store NOI growth to the comparable GAAP financial measures cannot be provided without unreasonable effort because the Company is unable to reasonably predict certain items contained in the GAAP measures, including non-recurring and infrequent items that are not indicative of the Company's ongoing operations. Such items include, but are not limited to, impairment on depreciated real estate assets, net (gain)/loss on sale of previously depreciated real estate assets, share-based compensation, casualty loss, non-Same Store revenues, and non-Same Store operating expenses. These items are uncertain, depend on various factors, and could have a material impact on the Company's GAAP results for the guidance period.

Earnings Conference Call Information

Invitation Homes has scheduled a conference call at 11:00 a.m. Eastern Time on July 25, 2024, to review second quarter of 2024 results, discuss recent events, and conduct a question-and-answer session. The domestic dial-in number is 1-888-330-2384, and the international dial-in number is 1-240-789-2701. The conference ID is 7714113.

Listen-only participants are encouraged to join the conference call via a live audio webcast, which is available online from the Company’s investor relations website at www.invh.com. Following the conclusion of the earnings call, the Company will post a replay of the webcast to its website for one year.

Supplemental Information

The full text of the Earnings Release and Supplemental Information referenced in this release are available on Invitation Homes' Investor Relations website at www.invh.com.

About Invitation Homes

Invitation Homes, an S&P 500 company, is the nation's premier single-family home leasing and management company, meeting changing lifestyle demands by providing access to high-quality, updated homes with valued features such as close proximity to jobs and access to good schools. The Company's mission, “Together with you, we make a house a home,” reflects its commitment to providing homes where individuals and families can thrive and high-touch service that continuously enhances residents' living experiences.

Forward-Looking Statements

This press release contains 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 (the “Exchange Act”), which include, but are not limited to, statements related to the Company's expectations regarding the performance of the Company's business, its financial results, its liquidity and capital resources, and other non-historical statements. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “guidance,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. Such forward-looking statements are subject to various risks and uncertainties, including, among others, risks inherent to the single-family rental industry and the Company's business model, macroeconomic factors beyond the Company's control, competition in identifying and acquiring properties, competition in the leasing market for quality residents, increasing property taxes, homeowners’ association and insurance costs, poor resident selection and defaults and non-renewals by the Company's residents, the Company's dependence on third parties for key services, risks related to the evaluation of properties, performance of the Company's information technology systems, development and use of artificial intelligence, risks related to the Company's indebtedness, and risks related to the potential negative impact of unfavorable global and United States economic conditions (including inflation and rising interest rates), uncertainty in financial markets (including as a result of events affecting financial institutions), geopolitical tensions, natural disasters, climate change, and public health crises, on the Company’s financial condition, results of operations, cash flows, business, associates, and residents. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from those indicated in these statements. The Company believes these factors include, but are not limited to, those described under Part I. Item 1A. “Risk Factors” of its Annual Report on Form 10-K for the year ended December 31, 2023 (the “Annual Report”), as such factors may be updated from time to time in the Company's periodic filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov. These factors should not be construed as exhaustive and should be read in conjunction with the other cautionary statements that are included in this release, in the Annual Report, and in the Company's other periodic filings. The forward-looking statements speak only as of the date of this press release, and the Company expressly disclaims any obligation or undertaking to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except to the extent otherwise required by law.

Consolidated Balance Sheets

($ in thousands, except shares and per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

December 31, 2023

 

 

 

(unaudited)

 

 

 

Assets:

 

 

 

 

 

Investments in single-family residential properties, net

$

17,164,808

 

$

17,289,214

 

 

Cash and cash equivalents

 

 

749,398

 

 

 

700,618

 

 

Restricted cash

 

 

213,780

 

 

 

196,866

 

 

Goodwill

 

 

258,207

 

 

 

258,207

 

 

Investments in unconsolidated joint ventures

 

 

268,808

 

 

 

247,166

 

 

Other assets, net

 

 

584,442

 

 

 

528,896

 

 

Total assets

 

$

19,239,443

 

 

$

19,220,967

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Mortgage loans, net

 

$

1,617,967

 

 

$

1,627,256

 

 

Secured term loan, net

 

 

401,540

 

 

 

401,515

 

 

Unsecured notes, net

 

 

3,308,276

 

 

 

3,305,467

 

 

Term loan facilities, net

 

 

3,215,993

 

 

 

3,211,814

 

 

Revolving facility

 

 

—

 

 

 

—

 

 

Accounts payable and accrued expenses

 

 

354,307

 

 

 

200,590

 

 

Resident security deposits

 

 

179,833

 

 

 

180,455

 

 

Other liabilities

 

 

94,818

 

 

 

103,435

 

 

Total liabilities

 

 

9,172,734

 

 

 

9,030,532

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Stockholders’ equity

 

 

 

 

 

Preferred stock, $0.01 par value per share, 900,000,000 shares authorized, none outstanding as of June 30, 2024 and December 31, 2023

 

 

—

 

 

 

—

 

 

Common stock, $0.01 par value per share, 9,000,000,000 shares authorized, 612,594,044 and 611,958,239 outstanding as of June 30, 2024 and December 31, 2023, respectively

 

 

6,126

 

 

 

6,120

 

 

Additional paid-in capital

 

 

11,159,835

 

 

 

11,156,736

 

 

Accumulated deficit

 

 

(1,198,481

)

 

 

(1,070,586

)

 

Accumulated other comprehensive income

 

 

63,981

 

 

 

63,701

 

 

Total stockholders’ equity

 

 

10,031,461

 

 

 

10,155,971

 

 

Non-controlling interests

 

 

35,248

 

 

 

34,464

 

 

Total equity

 

 

10,066,709

 

 

 

10,190,435

 

 

Total liabilities and equity

 

$

19,239,443

 

 

$

19,220,967

 

 

 

 

 

 

 

 

Consolidated Statements of Operations

($ in thousands, except shares and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

Q2 2023

 

YTD 2024

 

YTD 2023

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

576,865

 

 

$

543,185

 

 

$

1,148,295

 

 

$

1,078,402

 

 

Other property income

 

 

60,610

 

 

 

53,739

 

 

 

121,277

 

 

 

105,037

 

 

Management fee revenues

 

 

15,976

 

 

 

3,448

 

 

 

29,918

 

 

 

6,823

 

 

Total revenues

 

 

653,451

 

 

 

600,372

 

 

 

1,299,490

 

 

 

1,190,262

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating and maintenance

 

 

234,184

 

 

 

213,808

 

 

 

464,581

 

 

 

422,305

 

 

Property management expense

 

 

32,633

 

 

 

23,580

 

 

 

63,870

 

 

 

47,164

 

 

General and administrative

 

 

21,498

 

 

 

19,791

 

 

 

44,946

 

 

 

37,243

 

 

Interest expense

 

 

90,007

 

 

 

78,625

 

 

 

179,852

 

 

 

156,672

 

 

Depreciation and amortization

 

 

176,622

 

 

 

165,759

 

 

 

351,935

 

 

 

330,432

 

 

Impairment and other

 

 

10,353

 

 

 

1,868

 

 

 

14,490

 

 

 

3,031

 

 

Total expenses

 

 

565,297

 

 

 

503,431

 

 

 

1,119,674

 

 

 

996,847

 

 

 

 

 

 

 

 

 

 

 

 

Gains on investments in equity and other securities, net

 

 

1,504

 

 

 

524

 

 

 

1,295

 

 

 

612

 

 

Other, net

 

 

(54,012

)

 

 

(3,941

)

 

 

(48,039

)

 

 

(5,435

)

 

Gain on sale of property, net of tax

 

 

43,267

 

 

 

46,788

 

 

 

93,765

 

 

 

76,459

 

 

Losses from investments in unconsolidated joint ventures

 

 

(5,482

)

 

 

(2,030

)

 

 

(10,620

)

 

 

(6,185

)

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

73,431

 

 

 

138,282

 

 

 

216,217

 

 

 

258,866

 

 

Net income attributable to non-controlling interests

 

 

(243

)

 

 

(418

)

 

 

(679

)

 

 

(760

)

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

 

73,188

 

 

 

137,864

 

 

 

215,538

 

 

 

258,106

 

 

Net income available to participating securities

 

 

(207

)

 

 

(166

)

 

 

(399

)

 

 

(337

)

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders — basic and diluted

 

$

72,981

 

 

$

137,698

 

 

$

215,139

 

 

$

257,769

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

 

612,628,758

 

 

 

611,954,347

 

 

 

612,424,139

 

 

 

611,772,406

 

 

Weighted average common shares outstanding — diluted

 

 

613,823,339

 

 

 

613,316,499

 

 

 

613,815,253

 

 

 

612,941,399

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — basic

 

$

0.12

 

 

$

0.23

 

 

$

0.35

 

 

$

0.42

 

 

Net income per common share — diluted

 

$

0.12

 

 

$

0.22

 

 

$

0.35

 

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.28

 

 

$

0.26

 

 

$

0.56

 

 

$

0.52

 

 

 

 

 

 

 

 

 

 

 

 

Glossary and Reconciliations

Average Monthly Rent

Average monthly rent represents average monthly rental income per home for occupied properties in an identified population of homes over the measurement period, and reflects the impact of non-service rental concessions and contractual rent increases amortized over the life of the lease.

Average Occupancy

Average occupancy for an identified population of homes represents (i) the total number of days that the homes in such population were occupied during the measurement period, divided by (ii) the total number of days that the homes in such population were owned during the measurement period.

Bad Debt

Bad debt represents the Company's reserves for residents' accounts receivables balances that are aged greater than 30 days, under the rationale that a resident's security deposit should cover approximately the first 30 days of receivables. For all resident receivables balances aged greater than 30 days, the amount reserved as bad debt is 100% of outstanding receivables from the resident, less the amount of the resident's security deposit on hand. For the purpose of determining age of receivables, charges are considered to be due based on the terms of the original lease, not based on a payment plan if one is in place. All rental revenues and other property income, in both Total Portfolio and Same Store Portfolio presentations, are reflected net of bad debt.

Core Operating Expenses

Core operating expenses for an identified population of homes reflect property operating and maintenance expenses, excluding any expenses recovered from residents.

Core Revenues

Core revenues for an identified population of homes reflects total revenues, net of any resident recoveries.

EBITDA, EBITDAre, and Adjusted EBITDAre

EBITDA, EBITDAre, and Adjusted EBITDAre are supplemental, non-GAAP measures often utilized to evaluate the performance of real estate companies. The Company defines EBITDA as net income or loss computed in accordance with accounting principles generally accepted in the United States (“GAAP”) before the following items: interest expense; income tax expense; depreciation and amortization; and adjustments for unconsolidated joint ventures. National Association of Real Estate Investment Trusts (“Nareit”) recommends as a best practice that REITs that report an EBITDA performance measure also report EBITDAre. The Company defines EBITDAre, consistent with the Nareit definition, as EBITDA, further adjusted for gain on sale of property, net of tax, impairment on depreciated real estate investments, and adjustments for unconsolidated joint ventures. Adjusted EBITDAre is defined as EBITDAre before the following items: share-based compensation expense; severance; casualty losses, net; (gains) losses on investments in equity securities, net; and other income and expenses. EBITDA, EBITDAre, and Adjusted EBITDAre are used as supplemental financial performance measures by management and by external users of the Company's financial statements, such as investors and commercial banks. Set forth below is additional detail on how management uses EBITDA, EBITDAre, and Adjusted EBITDAre as measures of performance.

The GAAP measure most directly comparable to EBITDA, EBITDAre, and Adjusted EBITDAre is net income or loss. EBITDA, EBITDAre, and Adjusted EBITDAre are not used as measures of the Company's liquidity and should not be considered alternatives to net income or loss or any other measure of financial performance presented in accordance with GAAP. The Company's EBITDA, EBITDAre, and Adjusted EBITDAre may not be comparable to the EBITDA, EBITDAre, and Adjusted EBITDAre of other companies due to the fact that not all companies use the same definitions of EBITDA, EBITDAre, and Adjusted EBITDAre. Accordingly, there can be no assurance that the Company's basis for computing these non-GAAP measures is comparable with that of other companies. See below for a reconciliation of GAAP net income to EBITDA, EBITDAre, and Adjusted EBITDAre.

Funds from Operations (FFO), Core Funds from Operations (Core FFO), and Adjusted Funds from Operations (AFFO)

FFO, Core FFO, and Adjusted FFO are supplemental, non-GAAP measures often utilized to evaluate the performance of real estate companies. FFO is defined by Nareit as net income or loss (computed in accordance with GAAP) excluding gains or losses from sales of previously depreciated real estate assets, plus depreciation, amortization and impairment of real estate assets, and adjustments for unconsolidated joint ventures. The Company defines Core FFO as FFO adjusted for the following: non-cash interest expense related to amortization of deferred financing costs, loan discounts, and non-cash interest expense from derivatives; share-based compensation expense; legal settlements; severance expense; casualty (gains) losses, net; and (gains) losses on investments in equity and other securities, net, as applicable. The Company defines Adjusted FFO as Core FFO less recurring capital expenditures that are necessary to help preserve the value, and maintain the functionality, of its homes. Where appropriate, FFO, Core FFO, and Adjusted FFO are adjusted for the Company’s share of investments in unconsolidated joint ventures.

The Company believes that FFO is a meaningful supplemental measure of the operating performance of its business because historical cost accounting for real estate assets in accordance with GAAP assumes that the value of real estate assets diminishes predictably over time, as reflected through depreciation and amortization. Because real estate values have historically risen or fallen with market conditions, management considers FFO an appropriate supplemental performance measure as it excludes historical cost depreciation and amortization, impairment on depreciated real estate investments, gains or losses related to sales of previously depreciated homes, as well non-controlling interests, from GAAP net income or loss. The Company believes that Core FFO and Adjusted FFO are also meaningful supplemental measures of its operating performance for the same reasons as FFO and are further helpful to investors as they provide a more consistent measurement of the Company’s performance across reporting periods by removing the impact of certain items that are not comparable from period to period.

The GAAP measure most directly comparable to Core FFO and Adjusted FFO is net income or loss. FFO, Core FFO, and Adjusted FFO are not used as measures of the Company's liquidity and should not be considered alternatives to net income or loss or any other measure of financial performance presented in accordance with GAAP. The Company's FFO, Core FFO, and Adjusted FFO may not be comparable to the FFO, Core FFO, and Adjusted FFO of other companies due to the fact that not all companies use the same definition of FFO, Core FFO, and Adjusted FFO. Accordingly, there can be no assurance that the Company's basis for computing these non-GAAP measures is comparable with that of other companies. See “Reconciliation of FFO, Core FFO, and Adjusted FFO” for a reconciliation of GAAP net income to FFO, Core FFO, and Adjusted FFO.

Net Operating Income (NOI)

NOI is a non-GAAP measure often used to evaluate the performance of real estate companies. The Company defines NOI for an identified population of homes as rental revenues and other property income less property operating and maintenance expense (which consists primarily of property taxes, insurance, HOA fees (when applicable), market-level personnel expenses, repairs and maintenance, leasing costs, and marketing expense). NOI excludes: interest expense; depreciation and amortization; property management expense; general and administrative expense; impairment and other; gain on sale of property, net of tax; (gains) losses on investments in equity securities, net; other income and expenses; management fee revenues; and income from investments in unconsolidated joint ventures.

The GAAP measure most directly comparable to NOI is net income or loss. NOI is not used as a measure of liquidity and should not be considered as an alternative to net income or loss or any other measure of financial performance presented in accordance with GAAP. The Company's NOI may not be comparable to the NOI of other companies due to the fact that not all companies use the same definition of NOI. Accordingly, there can be no assurance that the Company's basis for computing this non-GAAP measure is comparable with that of other companies.

The Company believes that Same Store NOI is also a meaningful supplemental measure of the Company's operating performance for the same reasons as NOI and is further helpful to investors as it provides a more consistent measurement of the Company's performance across reporting periods by reflecting NOI for homes in its Same Store Portfolio.

See below for a reconciliation of GAAP net income to NOI for the Company's total portfolio and NOI for its Same Store Portfolio.

Recurring Capital Expenditures or Recurring CapEx

Recurring Capital Expenditures or Recurring CapEx represents general replacements and expenditures required to preserve and maintain the value and functionality of a home and its systems as a single-family rental.

Rental Rate Growth

Rental rate growth for any home represents the percentage difference between the monthly rent from an expiring lease and the monthly rent from the next lease, and, in each case, reflects the impact of any amortized non-service rent concessions and amortized contractual rent increases. Leases are either renewal leases, where the Company's current resident chooses to stay for a subsequent lease term, or a new lease, where the Company's previous resident moves out and a new resident signs a lease to occupy the same home.

Same Store / Same Store Portfolio

Same Store or Same Store portfolio includes, for a given reporting period, wholly owned homes that have been stabilized and seasoned, excluding homes that have been sold, homes that have been identified for sale to an owner occupant and have become vacant, homes that have been deemed inoperable or significantly impaired by casualty loss events or force majeure, homes acquired in portfolio transactions that are deemed not to have undergone renovations of sufficiently similar quality and characteristics as the existing Invitation Homes Same Store portfolio, and homes in markets that the Company has announced an intent to exit where the Company no longer operates a significant number of homes.

Homes are considered stabilized if they have (i) completed an initial renovation and (ii) entered into at least one post-initial renovation lease. An acquired portfolio that is both leased and deemed to be of sufficiently similar quality and characteristics as the existing Invitation Homes Same Store portfolio may be considered stabilized at the time of acquisition.

Homes are considered to be seasoned once they have been stabilized for at least 15 months prior to January 1st of the year in which the Same Store portfolio was established.

The Company believes presenting information about the portion of its portfolio that has been fully operational for the entirety of a given reporting period and its prior year comparison period provides investors with meaningful information about the performance of the Company's comparable homes across periods and about trends in its organic business.

Total Homes / Total Portfolio

Total homes or total portfolio refers to the total number of homes owned, whether or not stabilized, and excludes any properties previously acquired in purchases that have been subsequently rescinded or vacated. Unless otherwise indicated, total homes or total portfolio refers to the wholly owned homes and excludes homes owned in joint ventures.

Turnover Rate

Turnover rate represents the number of instances that homes in an identified population become unoccupied in a given period, divided by the number of homes in such population.

Reconciliation of FFO, Core FFO, and AFFO

($ in thousands, except shares and per share amounts) (unaudited)

 

FFO Reconciliation

 

Q2 2024

 

Q2 2023

 

YTD 2024

YTD 2023

 

Net income available to common stockholders

 

$

72,981

 

 

$

137,698

 

 

$

215,139

 

$

257,769

 

 

Net income available to participating securities

 

 

207

 

 

 

166

 

 

 

399

 

 

337

 

 

Non-controlling interests

 

 

243

 

 

 

418

 

 

 

679

 

 

760

 

 

Depreciation and amortization on real estate assets

 

 

173,319

 

 

 

163,022

 

 

 

345,237

 

 

325,106

 

 

Impairment on depreciated real estate investments

 

 

—

 

 

 

81

 

 

 

60

 

 

259

 

 

Net gain on sale of previously depreciated investments in real estate

 

 

(43,267

)

 

 

(46,788

)

 

 

(93,765

)

 

(76,459

)

 

Depreciation and net gain on sale of investments in unconsolidated joint ventures

 

 

3,497

 

 

 

2,193

 

 

 

6,016

 

 

4,314

 

 

FFO

 

$

206,980

 

 

$

256,790

 

 

$

473,765

 

$

512,086

 

 

 

 

 

 

 

 

 

 

 

Core FFO Reconciliation

 

Q2 2024

 

Q2 2023

 

YTD 2024

YTD 2023

 

FFO

 

$

206,980

 

 

$

256,790

 

 

$

473,765

 

$

512,086

 

 

Non-cash interest expense related to amortization of deferred financing costs, loan discounts, and non-cash interest expense from derivatives (1)

 

 

 

8,905

 

 

 

7,182

 

 

 

18,122

 

 

16,314

 

 

Share-based compensation expense

 

 

7,492

 

 

 

6,066

 

 

 

15,392

 

 

12,564

 

 

Legal settlements (2)

 

 

59,500

 

 

 

—

 

 

 

59,500

 

 

—

 

 

Severance expense

 

 

89

 

 

 

371

 

 

 

179

 

 

524

 

 

Casualty losses, net (1)

 

 

10,363

 

 

 

1,797

 

 

 

14,445

 

 

2,785

 

 

Gains on investments in equity and other securities, net

 

 

(1,504

)

 

 

(524

)

 

 

(1,295

)

 

(612

)

 

Core FFO

 

$

291,825

 

 

$

271,682

 

 

$

580,108

 

$

543,661

 

 

 

 

 

 

 

 

 

 

 

AFFO Reconciliation

 

Q2 2024

 

Q2 2023

 

YTD 2024

YTD 2023

 

Core FFO

 

$

291,825

 

 

$

271,682

 

 

$

580,108

 

$

543,661

 

 

Recurring capital expenditures (1)

 

 

(46,635

)

 

 

(36,400

)

 

 

(83,757

)

 

(73,693

)

 

AFFO

 

$

245,190

 

 

$

235,282

 

 

$

496,351

 

$

469,968

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

 

613,823,339

 

 

 

613,316,499

 

 

 

613,815,253

 

 

612,941,399

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — diluted

 

$

0.12

 

 

$

0.22

 

 

$

0.35

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

FFO, Core FFO, and AFFO

 

 

 

 

 

 

 

 

Weighted average common shares and OP Units outstanding — diluted

 

 

616,061,403

 

 

 

615,384,953

 

 

 

616,024,305

 

 

614,961,840

 

 

 

 

 

 

 

 

 

 

 

FFO per share — diluted

 

$

0.34

 

 

$

0.42

 

 

$

0.77

 

$

0.83

 

 

 

 

 

 

 

 

 

 

 

Core FFO per share — diluted

 

$

0.47

 

 

$

0.44

 

 

$

0.94

 

$

0.88

 

 

 

 

 

 

 

 

 

 

 

AFFO per share — diluted

 

$

0.40

 

 

$

0.38

 

 

$

0.81

 

$

0.76

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes the Company's share from unconsolidated joint ventures.

(2)

Represents the Company’s accrued liability, as of June 30, 2024, for certain legal matters and, specifically, includes a $22 million accrual for the legal settlement that resolved the Company’s California qui tam dispute, inclusive of associated costs, as well as a $37.5 million accrual relating to the previously disclosed inquiry from the Federal Trade Commission, which remains ongoing.

Reconciliation of Total Revenues to Same Store Core Revenues, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

Q1 2024

 

Q4 2023

 

Q3 2023

 

Q2 2023

 

Total revenues (Total Portfolio)

 

$

653,451

 

 

$

646,039

 

 

$

624,321

 

 

$

617,695

 

 

$

600,372

 

 

Management fee revenues

 

 

(15,976

)

 

 

(13,942

)

 

 

(3,420

)

 

 

(3,404

)

 

 

(3,448

)

 

Total portfolio resident recoveries

 

 

(37,102

)

 

 

(37,795

)

 

 

(35,050

)

 

 

(36,641

)

 

 

(32,776

)

 

Total Core Revenues (Total Portfolio)

 

 

600,373

 

 

 

594,302

 

 

 

585,851

 

 

 

577,650

 

 

 

564,148

 

 

Non-Same Store Core Revenues

 

 

(39,291

)

 

 

(37,858

)

 

 

(37,267

)

 

 

(36,337

)

 

 

(28,930

)

 

Same Store Core Revenues

 

$

561,082

 

 

$

556,444

 

 

$

548,584

 

 

$

541,313

 

 

$

535,218

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Revenues to Same Store Core Revenues, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2024

 

YTD 2023

 

 

 

 

 

 

 

Total revenues (Total Portfolio)

 

$

1,299,490

 

 

$

1,190,262

 

 

 

 

 

 

 

 

Management fee revenues

 

 

(29,918

)

 

 

(6,823

)

 

 

 

 

 

 

 

Total portfolio resident recoveries

 

 

(74,897

)

 

 

(64,742

)

 

 

 

 

 

 

 

Total Core Revenues (Total Portfolio)

 

 

1,194,675

 

 

 

1,118,697

 

 

 

 

 

 

 

 

Non-Same Store Core Revenues

 

 

(77,149

)

 

 

(57,778

)

 

 

 

 

 

 

 

Same Store Core Revenues

 

$

1,117,526

 

 

$

1,060,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

Q1 2024

 

Q4 2023

 

Q3 2023

 

Q2 2023

 

Property operating and maintenance expenses (Total Portfolio)

 

$

234,184

 

 

$

230,397

 

 

$

228,542

 

 

$

229,488

 

 

$

213,808

 

 

Total Portfolio resident recoveries

 

 

(37,102

)

 

 

(37,795

)

 

 

(35,050

)

 

 

(36,641

)

 

 

(32,776

)

 

Core Operating Expenses (Total Portfolio)

 

 

197,082

 

 

 

192,602

 

 

 

193,492

 

 

 

192,847

 

 

 

181,032

 

 

Non-Same Store Core Operating Expenses

 

 

(15,173

)

 

 

(15,540

)

 

 

(15,103

)

 

 

(14,458

)

 

 

(11,112

)

 

Same Store Core Operating Expenses

 

$

181,909

 

 

$

177,062

 

$

178,389

 

 

$

178,389

 

 

$

169,920

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Property Operating and Maintenance Expenses to Same Store Core Operating Expenses, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2024

 

YTD 2023

 

 

 

 

 

 

 

Property operating and maintenance expenses (Total Portfolio)

 

$

464,581

 

 

$

422,305

 

 

 

 

 

 

 

 

Total Portfolio resident recoveries

 

 

(74,897

)

 

 

(64,742

)

 

 

 

 

 

 

 

Core Operating Expenses (Total Portfolio)

 

 

389,684

 

 

 

357,563

 

 

 

 

 

 

 

 

Non-Same Store Core Operating Expenses

 

 

(30,713

)

 

 

(22,281

)

 

 

 

 

 

 

 

Same Store Core Operating Expenses

 

$

358,971

 

 

$

335,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Same Store NOI, Quarterly

 

 

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2024

 

Q1 2024

 

Q4 2023

 

Q3 2023

 

Q2 2023

 

Net income available to common stockholders

 

$

72,981

 

 

$

142,158

 

 

$

129,368

 

 

$

131,637

 

 

$

137,698

 

 

Net income available to participating securities

 

 

207

 

 

 

192

 

 

 

178

 

 

 

181

 

 

 

166

 

 

Non-controlling interests

 

 

243

 

 

 

436

 

 

 

395

 

 

 

403

 

 

 

418

 

 

Interest expense

 

 

90,007

 

 

 

89,845

 

 

 

90,049

 

 

 

86,736

 

 

 

78,625

 

 

Depreciation and amortization

 

 

176,622

 

 

 

175,313

 

 

 

173,159

 

 

 

170,696

 

 

 

165,759

 

 

Property management expense

 

 

32,633

 

 

 

31,237

 

 

 

25,246

 

 

 

23,399

 

 

 

23,580

 

 

General and administrative

 

 

21,498

 

 

 

23,448

 

 

 

22,387

 

 

 

22,714

 

 

 

19,791

 

 

Impairment and other

 

 

10,353

 

 

 

4,137

 

 

 

3,069

 

 

 

2,496

 

 

 

1,868

 

 

Gain on sale of property, net of tax

 

 

(43,267

)

 

 

(50,498

)

 

 

(49,092

)

 

 

(57,989

)

 

 

(46,788

)

 

(Gains) losses on investments in equity securities, net

 

 

(1,504

)

 

 

209

 

 

 

(237

)

 

 

499

 

 

 

(524

)

 

Other, net (1)

 

 

54,012

 

 

 

(5,973

)

 

 

(5,533

)

 

 

2,533

 

 

 

3,941

 

 

Management fee revenues

 

 

(15,976

)

 

 

(13,942

)

 

 

(3,420

)

 

 

(3,404

)

 

 

(3,448

)

 

Losses from investments in unconsolidated joint ventures

 

 

5,482

 

 

 

5,138

 

 

 

6,790

 

 

 

4,902

 

 

 

2,030

 

 

NOI (Total Portfolio)

 

 

403,291

 

 

 

401,700

 

 

 

392,359

 

 

 

384,803

 

 

 

383,116

 

 

Non-Same Store NOI

 

 

(24,118

)

 

 

(22,318

)

 

 

(22,164

)

 

 

(21,879

)

 

 

(17,818

)

 

Same Store NOI

 

$

379,173

 

 

$

379,382

 

 

$

370,195

 

 

$

362,924

 

 

$

365,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Same Store NOI, YTD

 

 

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2024

 

YTD 2023

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

215,139

 

 

$

257,769

 

 

 

 

 

 

 

 

Net income available to participating securities

 

 

399

 

 

 

337

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

679

 

 

 

760

 

 

 

 

 

 

 

 

Interest expense

 

 

179,852

 

 

 

156,672

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

351,935

 

 

 

330,432

 

 

 

 

 

 

 

 

Property management expense

 

 

63,870

 

 

 

47,164

 

 

 

 

 

 

 

 

General and administrative

 

 

44,946

 

 

 

37,243

 

 

 

 

 

 

 

 

Impairment and other

 

 

14,490

 

 

 

3,031

 

 

 

 

 

 

 

 

Gain on sale of property, net of tax

 

 

(93,765

)

 

 

(76,459

)

 

 

 

 

 

 

 

(Gains) losses on investments in equity securities, net

 

 

(1,295

)

 

 

(612

)

 

 

 

 

 

 

 

Other, net (1)

 

 

48,039

 

 

 

5,435

 

 

 

 

 

 

 

 

Management fee revenues

 

 

(29,918

)

 

 

(6,823

)

 

 

 

 

 

 

 

Losses from investments in unconsolidated joint ventures

 

 

10,620

 

 

 

6,185

 

 

 

 

 

 

 

 

NOI (Total Portfolio)

 

 

804,991

 

 

 

761,134

 

 

 

 

 

 

 

 

Non-Same Store NOI

 

 

(46,436

)

 

 

(35,497

)

 

 

 

 

 

 

 

Same Store NOI

 

$

758,555

 

 

$

725,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes settlement and other costs related to certain litigation and regulatory matters, interest income, and other miscellaneous income and expenses.

Reconciliation of Net Income to Adjusted EBITDAre

(in thousands, unaudited)

 

 

Q2 2024

 

Q2 2023

 

YTD 2024

 

YTD 2023

 

Net income available to common stockholders

 

$

72,981

 

 

$

137,698

 

 

$

215,139

 

 

$

257,769

 

 

Net income available to participating securities

 

 

207

 

 

 

166

 

 

 

399

 

 

 

337

 

 

Non-controlling interests

 

 

243

 

 

 

418

 

 

 

679

 

 

 

760

 

 

Interest expense

 

 

90,007

 

 

 

78,625

 

 

 

179,852

 

 

 

156,672

 

 

Interest expense in unconsolidated joint ventures

 

 

5,549

 

 

 

3,145

 

 

 

10,784

 

 

 

7,723

 

 

Depreciation and amortization

 

 

176,622

 

 

 

165,759

 

 

 

351,935

 

 

 

330,432

 

 

Depreciation and amortization of investments in unconsolidated joint ventures

 

 

3,358

 

 

 

2,521

 

 

 

6,285

 

 

 

4,996

 

 

EBITDA

 

 

348,967

 

 

 

388,332

 

 

 

765,073

 

 

 

758,689

 

 

Gain on sale of property, net of tax

 

 

(43,267

)

 

 

(46,788

)

 

 

(93,765

)

 

 

(76,459

)

 

Impairment on depreciated real estate investments

 

 

—

 

 

 

81

 

 

 

60

 

 

 

259

 

 

Net (gain) loss on sale of investments in unconsolidated joint ventures

 

 

167

 

 

 

(304

)

 

 

(214

)

 

 

(634

)

 

EBITDAre

 

 

305,867

 

 

 

341,321

 

 

 

671,154

 

 

 

681,855

 

 

Share-based compensation expense

 

 

7,492

 

 

 

6,066

 

 

 

15,392

 

 

 

12,564

 

 

Severance

 

 

89

 

 

 

371

 

 

 

179

 

 

 

524

 

 

Casualty losses, net (1)

 

 

10,363

 

 

 

1,797

 

 

 

14,445

 

 

 

2,785

 

 

Gains on investments in equity and other securities, net

 

 

(1,504

)

 

 

(524

)

 

 

(1,295

)

 

 

(612

)

 

Other, net (2)

 

 

54,012

 

 

 

3,941

 

 

 

48,039

 

 

 

5,435

 

 

Adjusted EBITDAre

 

$

376,319

 

 

$

352,972

 

 

$

747,914

 

 

$

702,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve Months (TTM)

Ended

 

 

 

 

 

 

 

June 30, 2024

 

December 31, 2023

 

 

 

 

 

Net income available to common stockholders

 

$

476,144

 

 

$

518,774

 

 

 

 

 

 

Net income available to participating securities

 

 

758

 

 

 

696

 

 

 

 

 

 

Non-controlling interests

 

 

1,477

 

 

 

1,558

 

 

 

 

 

 

Interest expense

 

 

356,637

 

 

 

333,457

 

 

 

 

 

 

Interest expense in unconsolidated joint ventures

 

 

21,316

 

 

 

18,255

 

 

 

 

 

 

Depreciation and amortization

 

 

695,790

 

 

 

674,287

 

 

 

 

 

 

Depreciation and amortization of investments in unconsolidated joint ventures

 

 

11,758

 

 

 

10,469

 

 

 

 

 

 

EBITDA

 

 

1,563,880

 

 

 

1,557,496

 

 

 

 

 

 

Gain on sale of property, net of tax

 

 

(200,846

)

 

 

(183,540

)

 

 

 

 

 

Impairment on depreciated real estate investments

 

 

228

 

 

 

427

 

 

 

 

 

 

Net gain on sale of investments in unconsolidated joint ventures

 

 

(1,248

)

 

 

(1,668

)

 

 

 

 

 

EBITDAre

 

 

1,362,014

 

 

 

1,372,715

 

 

 

 

 

 

Share-based compensation expense

 

 

32,331

 

 

 

29,503

 

 

 

 

 

 

Severance

 

 

632

 

 

 

977

 

 

 

 

 

 

Casualty losses, net (1)

 

 

19,860

 

 

 

8,200

 

 

 

 

 

 

Gains on investments in equity and other securities, net

 

 

(1,033

)

 

 

(350

)

 

 

 

 

 

Other, net (2)

 

 

45,039

 

 

 

2,435

 

 

 

 

 

 

Adjusted EBITDAre

 

$

1,458,843

 

 

$

1,413,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes the Company's share from unconsolidated joint ventures.

(2)

Includes settlement and other costs related to certain litigation and regulatory matters, interest income, and other miscellaneous income and expenses.

Reconciliation of Net Debt / Trailing Twelve Months (TTM) Adjusted EBITDAre

 

(in thousands, except for ratio) (unaudited)

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

 

 

 

June 30, 2024

 

December 31, 2023

 

 

Mortgage loans, net

 

$

1,617,967

 

 

$

1,627,256

 

 

 

Secured term loan, net

 

 

401,540

 

 

 

401,515

 

 

 

Unsecured notes, net

 

 

3,308,276

 

 

 

3,305,467

 

 

 

Term loan facility, net

 

 

3,215,993

 

 

 

3,211,814

 

 

 

Revolving facility

 

 

—

 

 

 

—

 

 

 

Total Debt per Balance Sheet

 

 

8,543,776

 

 

 

8,546,052

 

 

 

Retained and repurchased certificates

 

 

(87,262

)

 

 

(87,703

)

 

 

Cash, ex-security deposits and letters of credit (1)

 

 

(777,483

)

 

 

(713,898

)

 

 

Deferred financing costs, net

 

 

38,580

 

 

 

45,518

 

 

 

Unamortized discounts on note payable

 

 

20,059

 

 

 

21,376

 

 

 

Net Debt (A)

 

$

7,737,670

 

 

$

7,811,345

 

 

 

 

 

 

 

 

 

 

 

 

For the TTM Ended

 

For the TTM Ended

 

 

 

 

June 30, 2024

 

December 31, 2023

 

 

Adjusted EBITDAre (B)

 

$

1,458,843

 

 

$

1,413,480

 

 

 

 

 

 

 

 

 

 

Net Debt / TTM Adjusted EBITDAre (A / B)

 

5.3x

 

5.5x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Represents cash and cash equivalents and the portion of restricted cash that excludes security deposits and letters of credit

Note: Refer to “Glossary and Reconciliations” for metric definitions and reconciliations of non-GAAP financial measures.

View source version on businesswire.com: https://www.businesswire.com/news/home/20240724136339/en/

Investor Relations Contact Scott McLaughlin 844.456.INVH (4684) IR@InvitationHomes.com

Media Relations Contact Kristi DesJarlais 972.421.3587 Media@InvitationHomes.com