Invitation Homes Inc.INVH
| Dec 31,
2017 | Dec 31,
2018 | Dec 31,
2019 | Dec 31,
2020 | Dec 31,
2021 | Dec 31,
2022 | Dec 31,
2023 | Dec 31,
2024 |
|---|
| Net income | -89 | -5 | 147 | 197 | 263 | 385 | 521 | 455 |
|---|
| Depreciation | 310 | 561 | 534 | 553 | 592 | 638 | 674 | 714 |
|---|
| Share-based compensation expense | 81 | 29 | 18 | 17 | 27 | 29 | 30 | 28 |
|---|
| Amortization of Debt Issuance Costs | 22 | 27 | 39 | 26 | 13 | 15 | 16 | 19 |
|---|
| Amortization of debt discounts | 1 | 9 | 7 | 5 | 6 | 2 | 2 | 3 |
|---|
| Provisions for impairment | 2 | 7 | 14 | 5 | 1 | 0 | 0 | 1 |
|---|
| Gains on investments in equity and other securities, net | - | - | - | - | -9 | -4 | 0 | 1 |
|---|
| Gain on sale of property, net of tax | 34 | 50 | 96 | 55 | 60 | 91 | 184 | 245 |
|---|
| Change in fair value of derivative instruments | -6 | -12 | -2 | -9 | -15 | -9 | -9 | -12 |
|---|
| Losses from investments in unconsolidated joint ventures, net of operating distributions | - | - | - | - | -2 | -11 | -21 | -31 |
|---|
| Other non-cash amounts included in net income | 3 | -6 | 7 | -3 | -4 | -31 | -6 | -44 |
|---|
| Other assets, net | 11 | 14 | 11 | 38 | 15 | 11 | 25 | 29 |
|---|
| Accounts payable and accrued expenses | -10 | -27 | 5 | -27 | 33 | -6 | 24 | 47 |
|---|
| Resident security deposits | - | 2 | -1 | 10 | 7 | 10 | 5 | 0 |
|---|
| Other liabilities | - | - | - | 9 | -0 | -4 | 7 | 3 |
|---|
| Net cash provided by operating activities | 260 | 561 | 662 | 697 | 908 | 1,024 | 1,107 | 1,082 |
|---|
| Deposits for acquisition of single-family residential properties | -3 | -9 | 0 | 1 | 60 | 35 | -6 | 2 |
|---|
| Acquisition of single-family residential properties | 228 | 252 | 586 | 622 | 1,127 | 565 | 970 | 736 |
|---|
| Initial renovations to single-family residential properties | 43 | 46 | 57 | 99 | 77 | 122 | 30 | 31 |
|---|
| Other capital expenditures for single-family residential properties | 58 | 142 | 164 | 172 | 163 | 208 | 221 | 219 |
|---|
| Proceeds from Sale, Real Estate, Held-for-Investment | 206 | 491 | 856 | 415 | 232 | 240 | 488 | 585 |
|---|
| Repayment proceeds from retained debt securities | 79 | 224 | 50 | 72 | 88 | 71 | 1 | 32 |
|---|
| Investments in equity securities | - | - | - | - | - | - | 34 | 5 |
|---|
| Proceeds from sale of investments in equity securities | - | - | - | - | 32 | 6 | - | - |
|---|
| Investments in unconsolidated joint ventures | - | - | - | 16 | 65 | 168 | 0 | 44 |
|---|
| Proceeds from Real Estate and Real Estate Joint Ventures | - | - | - | - | 2 | 6 | 13 | 19 |
|---|
| Other investing activities | -2 | 5 | -5 | 2 | 21 | 39 | 27 | 65 |
|---|
| Net cash used in investing activities | 53 | 63 | 102 | -425 | -1,160 | -814 | -774 | -466 |
|---|
| Payment of dividends and dividend equivalents | 69 | 230 | 277 | 332 | 394 | 539 | 638 | 689 |
|---|
| Distributions to non-controlling interests | 0 | 4 | 3 | 2 | 2 | 2 | 2 | 3 |
|---|
| Payment of taxes related to net share settlement of RSUs | 16 | 9 | 8 | 4 | 9 | 13 | 8 | 11 |
|---|
| Payments on mortgage loans | 2,951 | 4,580 | 997 | 1,435 | 1,767 | 1,412 | 20 | 646 |
|---|
| Payments on secured term loan | - | - | - | 0 | - | - | 0 | 0 |
|---|
| Proceeds from unsecured notes | - | - | - | - | 1,938 | 598 | 790 | 494 |
|---|
| Proceeds from term loan facilities | 1,500 | - | - | 2,500 | - | 725 | - | 1,750 |
|---|
| Payments on term loan facility | - | - | - | 1,500 | - | - | - | 2,500 |
|---|
| Proceeds from Lines of Credit | 135 | 285 | 485 | 320 | 400 | 130 | 150 | 750 |
|---|
| Payments on revolving facility | 100 | 320 | 485 | 320 | 400 | 130 | 150 | 180 |
|---|
| Proceeds from Issuance of Common Stock | - | - | 55 | 687 | 934 | 98 | - | - |
|---|
| Deferred financing costs paid | 55 | 56 | 3 | 41 | 17 | 13 | 8 | 54 |
|---|
| Other financing activities | - | -2 | -9 | -18 | -24 | -16 | -3 | -5 |
|---|
| Net cash provided by (used in) financing activities | -331 | -681 | -838 | -146 | 659 | -574 | 110 | -1,094 |
|---|
| Change in cash, cash equivalents, and restricted cash | - | -57 | -74 | 126 | 407 | -365 | 444 | -478 |
|---|
| Interest paid, net of amounts capitalized | 226 | 336 | 322 | 313 | 286 | 276 | 291 | 321 |
|---|
| Interest Costs Capitalized | - | - | - | - | - | - | 3 | 2 |
|---|
| Income Taxes Paid | - | - | - | - | - | - | - | 0 |
|---|
| Operating Lease, Payments | - | - | 5 | 6 | 6 | 6 | 6 | 6 |
|---|
| Finance Lease, Principal Payments | - | - | - | 2 | 3 | 3 | 3 | 3 |
|---|
| Accrued renovation improvements at period end | - | 7 | 13 | 8 | 13 | 2 | 2 | 1 |
|---|
| Accrued residential property capital improvements at period end | - | 7 | 12 | 7 | 11 | 10 | 5 | 8 |
|---|
| Deferred Payment Acquisition Of Single-family Residential Properties | - | - | - | - | - | - | 26 | - |
|---|
| Reclassification Of Inventory, Real Estate, Held-For-Sale | - | 441 | 545 | 169 | 82 | 91 | 167 | 174 |
|---|
| Increase (Decrease) In Fair Value Of Cash Flow Hedges | - | -73 | -267 | -281 | 248 | 377 | -44 | -15 |
|---|
| ROU assets obtained in exchange for operating lease liabilities | - | - | 2 | 6 | 0 | 6 | 0 | 14 |
|---|
| ROU assets obtained in exchange for finance lease liabilities | - | - | - | 10 | 1 | 0 | 3 | 9 |
|---|
| Conversion Of Stock, Net Amount Converted | - | - | - | - | - | 141 | - | - |
|---|