INVH Invitation Homes Inc

Invitation Homes Inc. (NYSE: INVH) ("Invitation Homes" or the "Company"), the nation's premier single-family home leasing company, today announced its Q2 2022 financial and operating results.

Second Quarter 2022 Highlights

• Year over year, total revenues increased 13.4% to $557 million, property operating and maintenance costs increased 8.7% to $191 million, net income available to common stockholders increased 83.9% to $111 million, and net income per diluted common share increased 71.2% to $0.18.

• Year over year, Core FFO per share increased 13.2% to $0.42, and AFFO per share increased 11.9% to $0.36.

• Same Store NOI increased 12.4% year over year on 10.4% Same Store Core Revenues growth and 6.2% Same Store Core Operating Expenses growth.

• Same Store Average Occupancy was 98.0%, down 40 basis points year over year.

• Same Store new lease rent growth of 16.7% and Same Store renewal rent growth of 10.2% drove Same Store blended rent growth of 11.8%, up 380 basis points year over year.

• Acquisitions by the Company and the Company's joint ventures totaled 955 homes for $426 million while dispositions totaled 183 homes for $74 million.

• As previously announced, the Company entered into a new $725 million seven-year unsecured term loan on June 22, 2022. The sustainability-linked term loan bears interest at rates based on the Company’s senior unsecured credit rating, which equated to an interest rate of Adjusted Term SOFR plus 124 basis points at the time of closing based on the Company’s current credit ratings.

• As previously announced, the Company closed a public offering on April 5, 2022 of $600 million aggregate principal amount of 4.150% senior notes due in 2032 (the "Notes"). The Notes were priced at 99.739% of the principal amount and will mature on April 15, 2032. Net proceeds were used to voluntarily prepay secured indebtedness.

President & Chief Executive Officer Dallas Tanner comments:

"We're pleased to deliver another outstanding quarter of resident service and financial results. Strong housing market fundamentals across the country continue to drive year over year new lease and renewal rent growth, while occupancy, resident retention and income-to-rent ratio for new residents remain strong. We're proud to offer high-quality, professionally managed homes and a valuable housing choice to the increasing share of Americans who want to lease a home. As a result of excellent execution through the first half of the year, and supply and demand fundamentals remaining favorable in our markets, we have increased our guidance expectations for the full year. Our new guidance includes a 100 basis point increase at the midpoint for Same Store NOI to a range of 10.0% to 11.5%, and a $0.03 per share increase at the midpoint for Core FFO to a range of $1.66 to $1.72 per share."

Financial Results

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

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

Net income

 

$

0.18

 

$

0.11

 

$

0.33

 

$

0.21

 

FFO

 

 

0.39

 

 

0.32

 

 

0.77

 

 

0.65

 

Core FFO

 

 

0.42

 

 

0.37

 

 

0.82

 

 

0.73

 

AFFO

 

 

0.36

 

 

0.32

 

 

0.71

 

 

0.63

 

 

 

 

 

 

 

 

 

 

 

Net Income

Net income per share for Q2 2022 was $0.18, compared to net income per share of $0.11 for Q2 2021. Total revenues and total property operating and maintenance expenses for Q2 2022 were $557 million and $191 million, respectively, compared to $492 million and $175 million, respectively, for Q2 2021.

Net income per share for YTD 2022 was $0.33, compared to net income per share of $0.21 for YTD 2021. Total revenues and total property operating and maintenance expenses for YTD 2022 were $1,090 million and $373 million, respectively, compared to $967 million and $344 million, respectively, for YTD 2021.

Core FFO

Year over year, Core FFO per share for Q2 2022 increased 13.2% to $0.42, primarily due to NOI growth.

Year over year, Core FFO per share for YTD 2022 increased 13.4% to $0.82, primarily due to NOI growth.

AFFO

Year over year, AFFO per share for Q2 2022 increased 11.9% to $0.36, primarily due to the increase in Core FFO per share described above.

Year over year, AFFO per share for YTD 2022 increased 11.9% to $0.71, 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:

 

75,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

Core Revenues growth (year over year)

 

10.4 %

 

 

 

10.0 %

 

 

 

Core Operating Expenses growth (year over year)

 

6.2 %

 

 

 

5.3 %

 

 

 

NOI growth (year over year)

 

12.4 %

 

 

 

12.2 %

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Occupancy

 

98.0 %

 

98.4 %

 

98.1 %

 

98.4 %

 

Bad debt % of gross rental revenues (1)

 

0.7 %

 

1.7 %

 

1.2 %

 

1.9 %

 

Turnover Rate

 

5.8 %

 

6.8 %

 

10.3 %

 

12.1 %

 

 

 

 

 

 

 

 

 

 

 

Rental Rate Growth (lease-over-lease):

 

 

 

 

 

 

 

 

 

Renewals

 

10.2 %

 

5.8 %

 

10.0 %

 

5.1 %

 

New Leases

 

16.7 %

 

13.7 %

 

15.8 %

 

11.1 %

 

Blended

 

11.8 %

 

8.0 %

 

11.4 %

 

6.8 %

 

 

 

 

 

 

 

 

 

 

 

(1)

Invitation Homes reserves residents' accounts receivables balances that are aged greater than 30 days as bad debt, 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.

Revenue Collections Update

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Pre-COVID Average (2)

 

Revenues collected % of revenues due: (1)

 

 

 

 

 

 

 

 

 

 

 

Revenues collected in same month billed

 

92 %

 

91 %

 

92 %

 

92 %

 

96 %

 

Late collections of prior month billings

 

7 %

 

6 %

 

6 %

 

5 %

 

3 %

 

Total collections

 

99 %

 

97 %

 

98 %

 

97 %

 

99 %

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes both rental revenues and other property income. Rent is considered to be due based on the terms of the original lease, not based on a payment plan if one is in place. Security deposits retained to offset rents due are not included as revenue collected. See "Same Store Operating Results Snapshot," footnote (1), for detail on the Company's bad debt policy.

(2)

Represents the period from October 2019 to March 2020.

Same Store NOI

For the Same Store Portfolio of 75,215 homes, Same Store NOI for Q2 2022 increased 12.4% year over year on Same Store Core Revenues growth of 10.4% and Same Store Core Operating Expenses growth of 6.2%.

YTD 2022 Same Store NOI increased 12.2% year over year on Same Store Core Revenues growth of 10.0% and Same Store Core Operating Expenses growth of 5.3%.

Same Store Core Revenues

Same Store Core Revenues growth for Q2 2022 of 10.4% year over year was primarily driven by a 9.4% increase in Average Monthly Rent, a 100 basis points year over year improvement in bad debt as a percentage of gross rental revenue, and a 19.9% increase in other income, net of resident recoveries.

YTD 2022 Same Store Core Revenue growth of 10.0% year over year was primarily driven by an 8.9% increase in average monthly rent, a 70 basis points year over year improvement in bad debt as a percentage of gross rental revenues, and a 31.6% increase in other income, net of resident recoveries.

Same Store Core Operating Expenses

Same Store Core Operating Expenses for Q2 2022 increased 6.2% year over year, primarily driven by a 4.4% increase in Same Store fixed expenses and a 15.2% increase in repairs and maintenance expense, net of resident recoveries.

YTD 2022 Same Store Core operating expenses increased 5.3% year over year, primarily driven by a 4.2% increase in Same Store fixed expenses and a 16.9% increase in repairs and maintenance expense, net of resident recoveries.

Investment Management Activity

Acquisitions for Q2 2022 totaled 955 homes for $426 million through diversified acquisition channels. This included 511 wholly owned homes for $227 million in addition to 444 homes for $199 million in the Company's joint ventures. Dispositions for Q2 2022 included 176 wholly owned homes for gross proceeds of $70 million and seven homes for gross proceeds of $4 million in the Company's joint ventures.

Year to date through June 30, 2022, the Company acquired 1,777 homes for $766 million, including 1,029 wholly owned homes for $445 million and 748 homes for $321 million in the Company's joint ventures. The Company also sold 330 homes for $128 million, including 317 wholly owned homes for $122 million and 13 homes for $6 million in the Company's joint ventures.

Balance Sheet and Capital Markets Activity

As of June 30, 2022, the Company had $1,848 million in available liquidity through a combination of unrestricted cash and undrawn capacity on its revolving credit facility and term loan. The Company's total indebtedness as of June 30, 2022 was $7,826 million, consisting of $5,200 million of unsecured debt and $2,626 million of secured debt. Net debt / TTM adjusted EBITDAre was 5.9x at June 30, 2022, down from 6.2x as of December 31, 2021.

As previously announced, the Company entered into a new $725 million seven-year unsecured term loan on June 22, 2022. The sustainability-linked term loan bears interest at rates based on the Company’s senior unsecured credit rating, which equated to an interest rate of Adjusted Term SOFR plus 124 basis points at the time of closing based on the Company’s current credit ratings. Pricing of the term loan benefited from the Company meeting certain ESG performance targets as determined via an independent third-party evaluation, similar to its existing five-year unsecured credit facility. The new seven-year delayed draw term loan allowed the Company to elect to receive a portion of the proceeds at closing, with the opportunity to receive the remaining proceeds in up to three additional draws over a six month period. The Company received proceeds of $150 million in its initial draw at closing, and used these initial proceeds, along with cash on hand, as part of a series of transactions to fully repay its IH 2018-2 securitization.

As previously announced, the Company closed a public offering on April 5, 2022 of $600 million aggregate principal amount of 4.150% senior notes due in 2032. The Notes were priced at 99.739% of the principal amount and will mature on April 15, 2032. Net proceeds were used to voluntarily prepay secured indebtedness.

Dividend

As previously announced on July 22, 2022, the Company's Board of Directors declared a quarterly cash dividend of $0.22 per share of common stock. The dividend will be paid on or before August 26, 2022, to stockholders of record as of the close of business on August 9, 2022.

FY 2022 Guidance Update

FY 2022 Guidance

 

 

Current

 

Previous

 

 

 

FY 2022

 

FY 2022

 

 

 

Guidance

 

Guidance

 

Core FFO per share — diluted

 

$1.66 - $1.72

 

$1.62 - $1.70

 

AFFO per share — diluted

 

$1.41 - $1.47

 

$1.38 - $1.46

 

 

 

 

 

 

 

Same Store Core Revenues growth

 

9.0% - 10.0%

 

8.0% - 9.0%

 

Same Store Core Operating Expenses growth

 

6.0% - 7.0%

 

5.5% - 6.5%

 

Same Store NOI growth

 

10.0% - 11.5%

 

9.0% - 10.5%

 

 

 

 

 

 

 

Note: 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, or 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 because it 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 28, 2022, to discuss results for the second quarter of 2022. The domestic dial-in number is 1-844-200-6205, and the international dial-in number is 1-929-526-1599. The access code is 842872. An audio webcast may be accessed at www.invh.com. A replay of the call will be available through August 25, 2022, and can be accessed by calling 1-866-813-9403 (domestic) or 1-929-458-6194 (international) and using the replay access code 769236, or by using the link at www.invh.com.

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.

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.

About Invitation Homes

Invitation Homes is the nation's premier single-family home leasing 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, the Company's dependence on third parties for key services, risks related to the evaluation of properties, poor resident selection and defaults and non-renewals by the Company's residents, performance of the Company's information technology systems, 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 interest rates), uncertainty in financial markets, geopolitical tensions, natural disasters, climate change, and public health crises, including the ongoing COVID-19 pandemic, 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 the Annual Report on Form 10-K for the year ended December 31, 2021, 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 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, 2022

 

December 31,

2021

 

 

 

(unaudited)

 

 

 

Assets:

 

 

 

 

 

Investments in single-family residential properties, net

 

$

17,125,185

 

 

$

16,935,322

 

 

Cash and cash equivalents

 

 

272,708

 

 

 

610,166

 

 

Restricted cash

 

 

206,888

 

 

 

208,692

 

 

Goodwill

 

 

258,207

 

 

 

258,207

 

 

Investments in unconsolidated joint ventures

 

 

244,730

 

 

 

130,395

 

 

Other assets, net

 

 

399,266

 

 

 

395,064

 

 

Total assets

 

$

18,506,984

 

 

$

18,537,846

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

Mortgage loans, net

 

$

2,211,739

 

 

$

3,055,853

 

 

Secured term loan, net

 

 

401,421

 

 

 

401,313

 

 

Unsecured notes, net

 

 

2,516,359

 

 

 

1,921,974

 

 

Term loan facilities, net

 

 

2,624,412

 

 

 

2,478,122

 

 

Revolving facility

 

 

—

 

 

 

—

 

 

Convertible senior notes, net

 

 

—

 

 

 

141,397

 

 

Accounts payable and accrued expenses

 

 

237,915

 

 

 

193,633

 

 

Resident security deposits

 

 

171,413

 

 

 

165,167

 

 

Other liabilities

 

 

61,736

 

 

 

341,583

 

 

Total liabilities

 

 

8,224,995

 

 

 

8,699,042

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

Preferred stock, $0.01 par value per share, 900,000,000 shares authorized, none outstanding as

of June 30, 2022 and December 31, 2021

 

 

—

 

 

 

—

 

 

Common stock, $0.01 par value per share, 9,000,000,000 shares authorized, 610,359,909

and 601,045,438 outstanding as of June 30, 2022 and December 31, 2021, respectively

 

 

6,104

 

 

 

6,010

 

 

Additional paid-in capital

 

 

11,113,146

 

 

 

10,873,539

 

 

Accumulated deficit

 

 

(860,275

)

 

 

(794,869

)

 

Accumulated other comprehensive loss

 

 

(20,285

)

 

 

(286,938

)

 

Total stockholders' equity

 

 

10,238,690

 

 

 

9,797,742

 

 

Non-controlling interests

 

 

43,299

 

 

 

41,062

 

 

Total equity

 

 

10,281,989

 

 

 

9,838,804

 

 

Total liabilities and equity

 

$

18,506,984

 

 

$

18,537,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Statements of Operations

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

505,936

 

 

$

449,113

 

 

$

989,931

 

 

$

887,246

 

 

Other property income

 

 

48,605

 

 

 

41,505

 

 

 

94,809

 

 

 

77,826

 

 

Management fee revenues

 

 

2,759

 

 

 

1,015

 

 

 

4,870

 

 

 

1,786

 

 

Total revenues

 

 

557,300

 

 

 

491,633

 

 

 

1,089,610

 

 

 

966,858

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

Property operating and maintenance

 

 

190,680

 

 

 

175,422

 

 

 

372,949

 

 

 

343,795

 

 

Property management expense

 

 

21,814

 

 

 

17,696

 

 

 

42,781

 

 

 

33,538

 

 

General and administrative

 

 

19,342

 

 

 

19,828

 

 

 

36,981

 

 

 

36,778

 

 

Interest expense

 

 

74,840

 

 

 

80,764

 

 

 

149,229

 

 

 

164,170

 

 

Depreciation and amortization

 

 

158,572

 

 

 

145,280

 

 

 

314,368

 

 

 

289,781

 

 

Impairment and other

 

 

1,355

 

 

 

980

 

 

 

2,870

 

 

 

1,336

 

 

Total expenses

 

 

466,603

 

 

 

439,970

 

 

 

919,178

 

 

 

869,398

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) on investments in equity securities, net

 

 

(172

)

 

 

(7,002

)

 

 

(3,204

)

 

 

(10,142

)

 

Other, net

 

 

(3,827

)

 

 

(1,903

)

 

 

(3,233

)

 

 

(1,673

)

 

Gain on sale of property, net of tax

 

 

27,508

 

 

 

17,919

 

 

 

45,534

 

 

 

32,403

 

 

Income (loss) from investments in unconsolidated joint ventures

 

 

(2,701

)

 

 

11

 

 

 

(5,021

)

 

 

362

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

111,505

 

 

 

60,688

 

 

 

204,508

 

 

 

118,410

 

 

Net income attributable to non-controlling interests

 

 

(542

)

 

 

(350

)

 

 

(930

)

 

 

(705

)

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders

 

 

110,963

 

 

 

60,338

 

 

 

203,578

 

 

 

117,705

 

 

Net income available to participating securities

 

 

(148

)

 

 

(96

)

 

 

(368

)

 

 

(191

)

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders — basic and diluted

 

$

110,815

 

 

$

60,242

 

 

$

203,210

 

 

$

117,514

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — basic

 

 

610,331,643

 

 

 

567,931,472

 

 

 

608,381,768

 

 

 

567,655,034

 

 

Weighted average common shares outstanding — diluted

 

 

611,620,475

 

 

 

569,283,166

 

 

 

609,775,270

 

 

 

569,056,182

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — basic

 

$

0.18

 

 

$

0.11

 

 

$

0.33

 

 

$

0.21

 

 

Net income per common share — diluted

 

$

0.18

 

 

$

0.11

 

 

$

0.33

 

 

$

0.21

 

 

 

 

 

 

 

 

 

 

 

 

Dividends declared per common share

 

$

0.22

 

 

$

0.17

 

 

$

0.44

 

 

$

0.34

 

 

 

 

 

 

 

 

 

 

 

 

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.

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 and impairment on depreciated real estate investments. Adjusted EBITDAre is defined as EBITDAre before the following items: share-based compensation expense; severance; casualty (gains) 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. In calculating per share amounts, Core FFO and AFFO reflect convertible debt securities in the form in which they were outstanding during the period.

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 GAAP measure most directly comparable to Core FFO and Adjusted FFO is net income or loss. 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 Core FFO and Adjusted FFO may not be comparable to the Core FFO and Adjusted FFO of other companies due to the fact that not all companies use the same definition of Core FFO and Adjusted FFO. Accordingly, there can be no assurance that the Company's basis for computing this 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.

Revenue Collections

Revenue collections represent the total cash received in a given period for rental revenues and other property income (including receipt of late payments that were billed in prior months) divided by the total amounts billed in that period. When a payment plan is in place with a resident, amounts are considered to be billed at the time they would have been billed based on the terms of the original lease, not the terms of the payment plan. "Historical average" revenue collections as a percentage of billings refer to revenue collections as a percentage of billings for the period from October 2019 through and including March 2020.

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 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

Net income available to common stockholders

 

$

110,815

 

 

$

60,242

 

 

$

203,210

 

 

$

117,514

 

 

Net income available to participating securities

 

 

148

 

 

 

96

 

 

 

368

 

 

 

191

 

 

Non-controlling interests

 

 

542

 

 

 

350

 

 

 

930

 

 

 

705

 

 

Depreciation and amortization on real estate assets

 

 

156,433

 

 

 

143,607

 

 

 

310,073

 

 

 

286,391

 

 

Impairment on depreciated real estate investments

 

 

36

 

 

 

93

 

 

 

137

 

 

 

524

 

 

Net gain on sale of previously depreciated investments in real estate

 

 

(27,508

)

 

 

(17,919

)

 

 

(45,534

)

 

 

(32,403

)

 

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

 

 

916

 

 

 

142

 

 

 

1,416

 

 

 

(90

)

 

FFO

 

$

241,382

 

 

$

186,611

 

 

$

470,600

 

 

$

372,832

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO Reconciliation

 

Q2 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

FFO

 

$

241,382

 

 

$

186,611

 

 

$

470,600

 

 

$

372,832

 

 

Non-cash interest expense, including the Company's share from unconsolidated joint ventures

 

 

6,498

 

 

 

8,169

 

 

 

12,968

 

 

 

16,787

 

 

Share-based compensation expense

 

 

7,989

 

 

 

9,206

 

 

 

14,635

 

 

 

15,020

 

 

Severance expense

 

 

189

 

 

 

160

 

 

 

207

 

 

 

274

 

 

Casualty (gains) losses, net

 

 

1,319

 

 

 

887

 

 

 

2,733

 

 

 

812

 

 

Losses on investments in equity securities, net

 

 

172

 

 

 

7,002

 

 

 

3,204

 

 

 

10,142

 

 

Core FFO

 

$

257,549

 

 

$

212,035

 

 

$

504,347

 

 

$

415,867

 

 

 

 

 

 

 

 

 

 

 

 

AFFO Reconciliation

 

Q2 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

Core FFO

 

$

257,549

 

 

$

212,035

 

 

$

504,347

 

 

$

415,867

 

 

Recurring capital expenditures, including the Company's share from unconsolidated joint ventures

 

 

(37,544

)

 

 

(28,714

)

 

 

(70,374

)

 

 

(53,189

)

 

Adjusted FFO

 

$

220,005

 

 

$

183,321

 

 

$

433,973

 

 

$

362,678

 

 

 

 

 

 

 

 

 

 

 

 

Net income available to common stockholders

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding — diluted

 

 

611,620,475

 

 

 

569,283,166

 

 

 

609,775,270

 

 

 

569,056,182

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share — diluted

 

$

0.18

 

 

$

0.11

 

 

$

0.33

 

 

$

0.21

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

 

 

 

 

 

 

 

Numerator for FFO per common share — diluted

 

$

241,382

 

 

$

190,955

 

 

$

470,600

 

 

$

381,520

 

 

Weighted average common shares and OP Units outstanding — diluted

 

 

614,569,431

 

 

 

587,982,707

 

 

 

612,648,238

 

 

 

587,906,276

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share — diluted

 

$

0.39

 

 

$

0.32

 

 

$

0.77

 

 

$

0.65

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO and Adjusted FFO

 

 

 

 

 

 

 

 

 

Weighted average common shares and OP Units outstanding — diluted

 

 

614,569,431

 

 

 

572,822,015

 

 

 

612,648,238

 

 

 

572,745,584

 

 

 

 

 

 

 

 

 

 

 

 

Core FFO per share — diluted

 

$

0.42

 

 

$

0.37

 

 

$

0.82

 

 

$

0.73

 

 

AFFO per share — diluted

 

$

0.36

 

 

$

0.32

 

 

$

0.71

 

 

$

0.63

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Revenues to Same Store Core Revenues, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Q2 2021

 

Total revenues (Total Portfolio)

 

$

557,300

 

 

$

532,310

 

 

$

520,225

 

 

$

509,532

 

 

$

491,633

 

 

Management fee revenues

 

 

(2,759

)

 

 

(2,111

)

 

 

(1,753

)

 

 

(1,354

)

 

 

(1,015

)

 

Total portfolio resident recoveries

 

 

(29,394

)

 

 

(28,762

)

 

 

(26,967

)

 

 

(27,972

)

 

 

(26,076

)

 

Total Core Revenues (Total Portfolio)

 

 

525,147

 

 

 

501,437

 

 

 

491,505

 

 

 

480,206

 

 

 

464,542

 

 

Non-Same Store Core Revenues

 

 

(41,868

)

 

 

(34,771

)

 

 

(31,647

)

 

 

(29,343

)

 

 

(26,974

)

 

Same Store Core Revenues

 

$

483,279

 

 

$

466,666

 

 

$

459,858

 

 

$

450,863

 

 

$

437,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Total Revenues to Same Store Total Revenues and Same Store Core Revenues, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

Total revenues (Total Portfolio)

 

$

1,089,610

 

 

$

966,858

 

 

 

 

 

 

 

 

Management fee revenues

 

 

(4,870

)

 

 

(1,786

)

 

 

 

 

 

 

 

Total portfolio resident recoveries

 

 

(58,156

)

 

 

(50,816

)

 

 

 

 

 

 

 

Total Core Revenues (Total Portfolio)

 

 

1,026,584

 

 

 

914,256

 

 

 

 

 

 

 

 

Non-Same Store Core Revenues

 

 

(76,639

)

 

 

(50,575

)

 

 

 

 

 

 

 

Same Store Core Revenues

 

$

949,945

 

 

$

863,681

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Q2 2021

 

Property operating and maintenance expenses (Total Portfolio)

 

$

190,680

 

 

$

182,269

 

 

$

177,883

 

 

$

184,484

 

 

$

175,422

 

 

Total Portfolio resident recoveries

 

 

(29,394

)

 

 

(28,762

)

 

 

(26,967

)

 

 

(27,972

)

 

 

(26,076

)

 

Core Operating Expenses (Total Portfolio)

 

 

161,286

 

 

 

153,507

 

 

 

150,916

 

 

 

156,512

 

 

 

149,346

 

 

Non-Same Store Core Operating Expenses

 

 

(12,425

)

 

 

(12,029

)

 

 

(10,411

)

 

 

(9,258

)

 

 

(9,232

)

 

Same Store Core Operating Expenses

 

$

148,861

 

 

$

141,478

 

 

$

140,505

 

 

$

147,254

 

 

$

140,114

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

Property operating and maintenance expenses (Total Portfolio)

 

$

372,949

 

 

$

343,795

 

 

 

 

 

 

 

 

Total Portfolio resident recoveries

 

 

(58,156

)

 

 

(50,816

)

 

 

 

 

 

 

 

Core Operating Expenses (Total Portfolio)

 

 

314,793

 

 

 

292,979

 

 

 

 

 

 

 

 

Non-Same Store Core Operating Expenses

 

 

(24,454

)

 

 

(17,337

)

 

 

 

 

 

 

 

Same Store Core Operating Expenses

 

$

290,339

 

 

$

275,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to Same Store NOI, Quarterly

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q1 2022

 

Q4 2021

 

Q3 2021

 

Q2 2021

 

Net income available to common stockholders

 

$

110,815

 

 

$

92,395

 

 

$

74,476

 

 

$

69,108

 

 

$

60,242

 

 

Net income available to participating securities

 

 

148

 

 

 

220

 

 

 

67

 

 

 

69

 

 

 

96

 

 

Non-controlling interests

 

 

542

 

 

 

388

 

 

 

328

 

 

 

318

 

 

 

350

 

 

Interest expense

 

 

74,840

 

 

 

74,389

 

 

 

79,121

 

 

 

79,370

 

 

 

80,764

 

 

Depreciation and amortization

 

 

158,572

 

 

 

155,796

 

 

 

151,660

 

 

 

150,694

 

 

 

145,280

 

 

Property management expense

 

 

21,814

 

 

 

20,967

 

 

 

20,173

 

 

 

17,886

 

 

 

17,696

 

 

General and administrative

 

 

19,342

 

 

 

17,639

 

 

 

19,668

 

 

 

19,369

 

 

 

19,828

 

 

Impairment and other

 

 

1,355

 

 

 

1,515

 

 

 

3,046

 

 

 

4,294

 

 

 

980

 

 

Gain on sale of property, net of tax

 

 

(27,508

)

 

 

(18,026

)

 

 

(14,558

)

 

 

(13,047

)

 

 

(17,919

)

 

Losses on investments in equity securities, net

 

 

172

 

 

 

3,032

 

 

 

3,597

 

0

 

(4,319

)

0

 

7,002

 

 

Other, net

 

 

3,827

 

 

 

(594

)

 

 

2,654

 

 

 

1,508

 

 

 

1,903

 

 

Management fee revenues

 

 

(2,759

)

 

 

(2,111

)

 

 

(1,753

)

 

 

(1,354

)

 

 

(1,015

)

 

(Income) loss from investments in unconsolidated joint ventures

 

 

2,701

 

 

 

2,320

 

 

 

2,110

 

 

 

(202

)

 

 

(11

)

 

NOI (Total Portfolio)

 

 

363,861

 

 

 

347,930

 

 

 

340,589

 

 

 

323,694

 

 

 

315,196

 

 

Non-Same Store NOI

 

 

(29,443

)

 

 

(22,742

)

 

 

(21,236

)

 

 

(20,085

)

 

 

(17,742

)

 

Same Store NOI

 

$

334,418

 

 

$

325,188

 

 

$

319,353

 

 

$

303,609

 

 

$

297,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to NOI and Same Store NOI, YTD

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD 2022

 

YTD 2021

 

 

 

 

 

 

 

Net income available to common stockholders

 

$

203,210

 

 

$

117,514

 

 

 

 

 

 

 

 

Net income available to participating securities

 

 

368

 

 

 

191

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

930

 

 

 

705

 

 

 

 

 

 

 

 

Interest expense

 

 

149,229

 

 

 

164,170

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

314,368

 

 

 

289,781

 

 

 

 

 

 

 

 

Property management expense

 

 

42,781

 

 

 

33,538

 

 

 

 

 

 

 

 

General and administrative

 

 

36,981

 

 

 

36,778

 

 

 

 

 

 

 

 

Impairment and other

 

 

2,870

 

 

 

1,336

 

 

 

 

 

 

 

 

Gain on sale of property, net of tax

 

 

(45,534

)

 

 

(32,403

)

 

 

 

 

 

 

 

Losses on investments in equity securities, net

 

 

3,204

 

 

 

10,142

 

 

 

 

 

 

 

 

Other, net

 

 

3,233

 

 

 

1,673

 

 

 

 

 

 

 

 

Management fee revenues

 

 

(4,870

)

 

 

(1,786

)

 

 

 

 

 

 

 

(Income) loss from investments in unconsolidated joint ventures

 

 

5,021

 

 

 

(362

)

 

 

 

 

 

 

 

NOI (Total Portfolio)

 

 

711,791

 

 

 

621,277

 

 

 

 

 

 

 

 

Non-Same Store NOI

 

 

(52,185

)

 

 

(33,238

)

 

 

 

 

 

 

 

Same Store NOI

 

$

659,606

 

 

$

588,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net Income to EBITDA, EBITDAre, and Adjusted EBITDAre

(in thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Q2 2022

 

Q2 2021

 

YTD 2022

 

YTD 2021

 

Net income available to common stockholders

 

$

110,815

 

 

$

60,242

 

 

$

203,210

 

 

$

117,514

 

 

Net income available to participating securities

 

 

148

 

 

 

96

 

 

 

368

 

 

 

191

 

 

Non-controlling interests

 

 

542

 

 

 

350

 

 

 

930

 

 

 

705

 

 

Interest expense

 

 

74,840

 

 

 

80,764

 

 

 

149,229

 

 

 

164,170

 

 

Interest expense in unconsolidated joint ventures

 

 

859

 

 

 

225

 

 

 

1,451

 

 

 

299

 

 

Depreciation and amortization

 

 

158,572

 

 

 

145,280

 

 

 

314,368

 

 

 

289,781

 

 

Depreciation and amortization of real estate assets in unconsolidated joint ventures

 

 

1,114

 

 

 

246

 

 

 

1,752

 

 

 

350

 

 

EBITDA

 

 

346,890

 

 

 

287,203

 

 

 

671,308

 

 

 

573,010

 

 

Gain on sale of property, net of tax

 

 

(27,508

)

 

 

(17,919

)

 

 

(45,534

)

 

 

(32,403

)

 

Impairment on depreciated real estate investments

 

 

36

 

 

 

93

 

 

 

137

 

 

 

524

 

 

Net gain on sale of investments in unconsolidated joint ventures

 

 

(186

)

 

 

(104

)

 

 

(316

)

 

 

(440

)

 

EBITDAre

 

 

319,232

 

 

 

269,273

 

 

 

625,595

 

 

 

540,691

 

 

Share-based compensation expense

 

 

7,989

 

 

 

9,206

 

 

 

14,635

 

 

 

15,020

 

 

Severance

 

 

189

 

 

 

160

 

 

 

207

 

 

 

274

 

 

Casualty (gains) losses, net

 

 

1,319

 

 

 

887

 

 

 

2,733

 

 

 

812

 

 

(Gains) losses on investments in equity securities, net

 

 

172

 

 

 

7,002

 

 

 

3,204

 

 

 

10,142

 

 

Other, net

 

 

3,827

 

 

 

1,903

 

 

 

3,233

 

 

 

1,673

 

 

Adjusted EBITDAre

 

$

332,728

 

 

$

288,431

 

 

$

649,607

 

 

$

568,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trailing Twelve Months (TTM)

Ended

 

 

 

 

 

 

 

June 30,

2022

 

December 31,

2021

 

 

 

 

 

Net income available to common stockholders

 

$

346,794

 

 

$

261,098

 

 

 

 

 

 

Net income available to participating securities

 

 

504

 

 

 

327

 

 

 

 

 

 

Non-controlling interests

 

 

1,576

 

 

 

1,351

 

 

 

 

 

 

Interest expense

 

 

307,720

 

 

 

322,661

 

 

 

 

 

 

Interest expense in unconsolidated joint ventures

 

 

2,361

 

 

 

1,209

 

 

 

 

 

 

Depreciation and amortization

 

 

616,722

 

 

 

592,135

 

 

 

 

 

 

Depreciation and amortization of real estate assets in unconsolidated joint ventures

 

 

2,706

 

 

 

1,304

 

 

 

 

 

 

EBITDA

 

 

1,278,383

 

 

 

1,180,085

 

 

 

 

 

 

Gain on sale of property, net of tax

 

 

(73,139

)

 

 

(60,008

)

 

 

 

 

 

Impairment on depreciated real estate investments

 

 

263

 

 

 

650

 

 

 

 

 

 

Net gain on sale of investments in unconsolidated joint ventures

 

 

(926

)

 

 

(1,050

)

 

 

 

 

 

EBITDAre

 

 

1,204,581

 

 

 

1,119,677

 

 

 

 

 

 

Share-based compensation expense

 

 

26,785

 

 

 

27,170

 

 

 

 

 

 

Severance

 

 

990

 

 

 

1,057

 

 

 

 

 

 

Casualty (gains) losses, net

 

 

9,947

 

 

 

8,026

 

 

 

 

 

 

(Gains) losses on investments in equity securities, net

 

 

2,482

 

 

 

9,420

 

 

 

 

 

 

Other, net

 

 

7,395

 

 

 

5,835

 

 

 

 

 

 

Adjusted EBITDAre

 

$

1,252,180

 

 

$

1,171,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(in thousands, except for ratio) (unaudited)

 

 

 

 

 

 

 

 

 

 

As of

 

As of

 

 

 

 

June 30, 2022

 

December 31, 2021

 

 

Mortgage loans, net

 

$

2,211,739

 

 

$

3,055,853

 

 

 

Secured term loan, net

 

 

401,421

 

 

 

401,313

 

 

 

Unsecured notes, net

 

 

2,516,359

 

 

 

1,921,974

 

 

 

Term loan facility, net

 

 

2,624,412

 

 

 

2,478,122

 

 

 

Revolving facility

 

 

—

 

 

 

—

 

 

 

Convertible senior notes, net

 

 

—

 

 

 

141,397

 

 

 

Total Debt per Balance Sheet

 

 

7,753,931

 

 

 

7,998,659

 

 

 

Retained and repurchased certificates

 

 

(116,940

)

 

 

(159,110

)

 

 

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

 

 

(306,049

)

 

 

(649,722

)

 

 

Deferred financing costs, net

 

 

57,448

 

 

 

50,146

 

 

 

Unamortized discounts on note payable

 

 

14,316

 

 

 

13,605

 

 

 

Net Debt (A)

 

$

7,402,706

 

 

$

7,253,578

 

 

 

 

 

 

 

 

 

 

 

 

For the Trailing Twelve

 

For the Trailing Twelve

 

 

 

 

Months (TTM) Ended

 

Months (TTM) Ended

 

 

 

 

June 30, 2022

 

December 31, 2021

 

 

Adjusted EBITDAre (B)

 

$

1,252,180

 

 

$

1,171,185

 

 

 

 

 

 

 

 

 

 

Net Debt / TTM Adjusted EBITDAre (A / B)

 

5.9x

 

6.2x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

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

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20220727005523/en/

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

Media Relations Contact Kristi DesJarlais 972.421.3587 Media@InvitationHomes.com