2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.8B | $2B | $2.2B | $2.4B | $2.6B |
Cost of Revenue | $739M | $778M | $874M | $976M | $935M |
Gross Profit | $1.1B | $1.2B | $1.4B | $1.5B | $1.7B |
Gross Profit % | 59% | 61% | 61% | 60% | 64% |
R&D Expenses | $0.081 | $0.1 | $0.12 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $197M | $263M | $385M | $521M | $455M |
Dep. & Amort. | $553M | $592M | $638M | $674M | $714M |
Def. Tax | -$71M | -$33M | $0 | $0 | $0 |
Stock Comp. | $17M | $27M | $29M | $30M | $28M |
Chg. in WC | -$46M | $25M | -$10M | $12M | $21M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $213M | $610M | $263M | $701M | $174M |
ST Investments | $1K | $6K | $17B | $0 | $0 |
Cash & ST Inv. | $213M | $610M | $263M | $701M | $174M |
Receivables | $35M | $37M | $54M | $61M | $61M |
Inventory | -$1K | -$6K | -$224M | $0 | $0 |
Invitation Homes reported strong 2024 results, with core FFO per share growth of 6.4% and AFFO per share growth of 6.7%. Same-store NOI margin exceeded 68%, and the company anticipates further margin improvements in 2025.
The company achieved a renewal rate of 80% in Q4 2024, with same-store rental rate growth on renewals of 4.2% year-over-year. Average occupancy remained above 97%, and turnover was low at 22.6%.
For 2025, Invitation Homes provided guidance for core FFO of $1.88 to $1.94 per share, AFFO of $1.58 to $1.64 per share, and same-store NOI growth in the mid-3% range. The company expects $600 million in wholly owned acquisitions, primarily funded by $500 million in dispositions.
The company continues to expand its third-party management and joint venture businesses, which contributed approximately $0.09 per share to core FFO in 2024 and are expected to add an incremental $0.02 per share in 2025.
Invitation Homes is focused on strategic growth through builder partnerships, new market evaluations, and innovative structures, while maintaining a disciplined approach to capital allocation. The company has a robust liquidity position of nearly $1.4 billion and a net debt to adjusted EBITDA ratio of 5.3x.